{"text_format":"1","workbook":"xlsx","n_sheets":27,"sheets":["Preface and Contents","Financial Definitions","Offshore Wind","Land-Based Wind","Solar - Utility PV","Solar - PV Dist. Comm","Solar - PV Dist. Res","Solar - CSP","Geothermal","Hydropower","Coal","Natural Gas","Nuclear","Biopower","Storage","WACC Calc","Summary","Summary_CAPEX","Summary_CF","Summary_LCOE","Summary_FOM","Summary_VOM","Summary_Fuel","Summary_WACCNomTech","LCOE Range","PV OCC","Program Goals"],"not_rendered":{"charts":74,"images":2,"macros":1,"external_links":0,"defined_names":11,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Preface and Contents","index":0,"n_rows":48,"n_cols":5,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"2020 Annual Technology Baseline (ATB)"]
[]
[null,null,null,null,"NREL annually documents a realistic and timely set of input assumptions (e.g., technology cost, fuel costs), and a diverse set of potential futures (standard scenarios) to inform electric sector analysis in the United States. The products of this work, including assessments of current and projected technology cost and performance for both renewable and conventional electricity generation technologies, as well as market projections of more than a dozen scenarios produced with NREL's Regional Energy Deployment Systems (ReEDS) model, are applied consistently in NREL's analyses throughout the following year. This annual process is supported by the Office of Strategic Programs of the U.S. Department of Energy’s Office of Energy Efficiency and Renewable Energy (EERE). The specific products from this effort including the following:"]
[]
[null,null,null,null,"* An Annual Technology Baseline (ATB) workbook documenting detailed cost and performance data (both current and projected) for both renewable and conventional technologies. "]
[null,null,null,null,"* An ATB web application describing each of the technologies and providing additional context for their treatment in the workbook."]
[null,null,null,null,"* A Standard Scenarios Annual Report describing the identified scenarios, associated assumptions (including technology cost and performance assumptions from the ATB)"]
[]
[null,null,null,null,"These products can be accessed at atb.nrel.gov."]
[]
[null,null,null,null,"New to this Edition"]
[]
[null,null,null,null,"Two options representing market conditions for project financing:\n - R&D - based on macro-economic indicators from AEO (2019) for the year 2017 as a source for debt rates and return on equity rates. Includes dynamic effects of R&D on technology cost, technology performance, and financial performance. Excludes economic dynamics such as background changes to inflation, interest, and return on equity. Excludes policies such as tax credits and tariffs. Financing presented as a time series.\n\n - R&D + Market – based on macro-economic indicators from AEO (2019) as a source for debt rates and return on equity rates. Includes dynamics from R&D Only case. Adds in economic dynamics and policies. (3% carbon risk adder is applied to WAAC of coal non-CCS technologies)"]
[]
[null,null,null,null,"Contents"]
[null,null,null,null,"Financial Definitions"]
[null,null,null,null,"Wind: Land-based"]
[null,null,null,null,"Wind: Offshore "]
[null,null,null,null,"Solar: PV: Utility"]
[null,null,null,null,"Solar: PV:  Commercial"]
[null,null,null,null,"Solar: PV: Residential"]
[null,null,null,null,"Solar: CSP"]
[null,null,null,null,"Geothermal"]
[null,null,null,null,"Hydropower"]
[null,null,null,null,"Natural Gas"]
[null,null,null,null,"Coal"]
[null,null,null,null,"Nuclear"]
[null,null,null,null,"Biopower"]
[null,null,null,null,"Summary (for Tableau)"]
[null,null,null,null,"Recommended Citation"]
[null,null,null,null,"NREL (National Renewable Energy Laboratory). 2020. 2020 Annual Technology Baseline. Golden, CO: National Renewable Energy Laboratory."]
[]
[null,null,null,null,"Online"]
[null,"atb.nrel.gov",null,null,"2020 Annual Technology Baseline (ATB)"]
[]
[]
[null,null,null,null,"Contact"]
[null,null,null,null,"atb.nrel.gov/electricity/contact"]
[]
[null,null,null,null,"DISCLAIMER AGREEMENT"]
[null,null,null,null,"These detailed electricity generation technology cost and performance data (\"Data\") are provided by the National Renewable Energy Laboratory (\"NREL\"), which is operated by the Alliance for Sustainable Energy LLC (\"Alliance\") for the U.S. Department of Energy (the \"DOE\")."]
[]
[null,null,null,null,"It is recognized that disclosure of these Data are provided under the following conditions and warnings: (1) these Data have been prepared for reference purposes only; (2) these Data consist of forecasts, estimates, or assumptions made on a best-efforts basis, based upon expectations of current and future conditions at the time they were developed; and (3) these Data were prepared with existing information and are subject to change without notice."]
[]
[null,null,null,null,"The user understands that DOE/NREL/ALLIANCE are not obligated to provide the user with any support, consulting, training or assistance of any kind with regard to the use of the Data or to provide the user with any updates, revisions or new versions thereof. DOE, NREL, and ALLIANCE do not guarantee or endorse any results generated by use of the Data, and user is entirely responsible for the results and any reliance on the results or the Data in general."]
[]
[null,null,null,null,"USER AGREES TO INDEMNIFY DOE/NREL/ALLIANCE AND ITS SUBSIDIARIES, AFFILIATES, OFFICERS, AGENTS, AND EMPLOYEES AGAINST ANY CLAIM OR DEMAND, INCLUDING REASONABLE ATTORNEYS' FEES, RELATED TO USER’S USE OF THE DATA.  THE DATA ARE PROVIDED BY DOE/NREL/ALLIANCE \"AS IS,\" AND ANY EXPRESS OR IMPLIED WARRANTIES, INCLUDING BUT NOT LIMITED TO THE IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE ARE DISCLAIMED.  IN NO EVENT SHALL DOE/NREL/ALLIANCE BE LIABLE FOR ANY SPECIAL, INDIRECT OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES WHATSOEVER, INCLUDING BUT NOT LIMITED TO CLAIMS ASSOCIATED WITH THE LOSS OF DATA OR PROFITS, THAT MAY RESULT FROM AN ACTION IN CONTRACT, NEGLIGENCE OR OTHER TORTIOUS CLAIM THAT ARISES OUT OF OR IN CONNECTION WITH THE ACCESS, USE OR PERFORMANCE OF THE DATA."]

{"sheet":"Financial Definitions","index":1,"n_rows":100,"n_cols":4,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,16380,0,16383],[0,16360,0,16363],[0,16364,0,16367],[0,16368,0,16371],[0,16372,0,16375],[0,16376,0,16379],[0,16340,0,16343],[0,16344,0,16347],[0,16348,0,16351],[0,16352,0,16355],[0,16356,0,16359],[0,16320,0,16323],[0,16324,0,16327],[0,16328,0,16331],[0,16332,0,16335],[0,16336,0,16339],[0,16300,0,16303],[0,16304,0,16307],[0,16308,0,16311],[0,16312,0,16315],[0,16316,0,16319],[0,16280,0,16283],[0,16284,0,16287],[0,16288,0,16291],[0,16292,0,16295],[0,16296,0,16299],[0,16260,0,16263],[0,16264,0,16267],[0,16268,0,16271],[0,16272,0,16275],[0,16276,0,16279],[0,16240,0,16243],[0,16244,0,16247],[0,16248,0,16251],[0,16252,0,16255],[0,16256,0,16259],[0,16220,0,16223],[0,16224,0,16227],[0,16228,0,16231],[0,16232,0,16235],[0,16236,0,16239],[0,16200,0,16203],[0,16204,0,16207],[0,16208,0,16211],[0,16212,0,16215],[0,16216,0,16219],[0,16180,0,16183],[0,16184,0,16187],[0,16188,0,16191],[0,16192,0,16195],[0,16196,0,16199],[0,16160,0,16163],[0,16164,0,16167],[0,16168,0,16171],[0,16172,0,16175],[0,16176,0,16179],[0,16140,0,16143],[0,16144,0,16147],[0,16148,0,16151],[0,16152,0,16155],[0,16156,0,16159],[0,16120,0,16123],[0,16124,0,16127],[0,16128,0,16131],[0,16132,0,16135],[0,16136,0,16139],[0,16100,0,16103],[0,16104,0,16107],[0,16108,0,16111],[0,16112,0,16115],[0,16116,0,16119],[0,16080,0,16083],[0,16084,0,16087],[0,16088,0,16091],[0,16092,0,16095],[0,16096,0,16099],[0,16060,0,16063],[0,16064,0,16067],[0,16068,0,16071],[0,16072,0,16075],[0,16076,0,16079],[0,16040,0,16043],[0,16044,0,16047],[0,16048,0,16051],[0,16052,0,16055],[0,16056,0,16059],[0,16020,0,16023],[0,16024,0,16027],[0,16028,0,16031],[0,16032,0,16035],[0,16036,0,16039],[0,16000,0,16003],[0,16004,0,16007],[0,16008,0,16011],[0,16012,0,16015],[0,16016,0,16019],[0,15980,0,15983],[0,15984,0,15987],[0,15988,0,15991],[0,15992,0,15995],[0,15996,0,15999],[0,15960,0,15963],[0,15964,0,15967],[0,15968,0,15971],[0,15972,0,15975],[0,15976,0,15979],[0,15940,0,15943],[0,15944,0,15947],[0,15948,0,15951],[0,15952,0,15955],[0,15956,0,15959],[0,15920,0,15923],[0,15924,0,15927],[0,15928,0,15931],[0,15932,0,15935],[0,15936,0,15939],[0,15900,0,15903],[0,15904,0,15907],[0,15908,0,15911],[0,15912,0,15915],[0,15916,0,15919],[0,15880,0,15883],[0,15884,0,15887],[0,15888,0,15891],[0,15892,0,15895],[0,15896,0,15899],[0,15860,0,15863],[0,15864,0,15867],[0,15868,0,15871],[0,15872,0,15875],[0,15876,0,15879],[0,15840,0,15843],[0,15844,0,15847],[0,15848,0,15851],[0,15852,0,15855],[0,15856,0,15859],[0,15820,0,15823],[0,15824,0,15827],[0,15828,0,15831],[0,15832,0,15835],[0,15836,0,15839],[0,15800,0,15803],[0,15804,0,15807],[0,15808,0,15811],[0,15812,0,15815],[0,15816,0,15819],[0,15780,0,15783],[0,15784,0,15787],[0,15788,0,15791],[0,15792,0,15795],[0,15796,0,15799],[0,15760,0,15763],[0,15764,0,15767],[0,15768,0,15771],[0,15772,0,15775],[0,15776,0,15779],[0,15740,0,15743],[0,15744,0,15747],[0,15748,0,15751],[0,15752,0,15755],[0,15756,0,15759],[0,15720,0,15723],[0,15724,0,15727],[0,15728,0,15731],[0,15732,0,15735],[0,15736,0,15739],[0,15700,0,15703],[0,15704,0,15707],[0,15708,0,15711],[0,15712,0,15715],[0,15716,0,15719],[0,15680,0,15683],[0,15684,0,15687],[0,15688,0,15691],[0,15692,0,15695],[0,15696,0,15699],[0,15660,0,15663],[0,15664,0,15667],[0,15668,0,15671],[0,15672,0,15675],[0,15676,0,15679],[0,15640,0,15643],[0,15644,0,15647],[0,15648,0,15651],[0,15652,0,15655],[0,15656,0,15659],[0,15620,0,15623],[0,15624,0,15627],[0,15628,0,15631],[0,15632,0,15635],[0,15636,0,15639],[0,15600,0,15603],[0,15604,0,15607],[0,15608,0,15611],[0,15612,0,15615],[0,15616,0,15619],[0,15580,0,15583],[0,15584,0,15587],[0,15588,0,15591],[0,15592,0,15595],[0,15596,0,15599],[0,15560,0,15563],[0,15564,0,15567],[0,15568,0,15571],[0,15572,0,15575],[0,15576,0,15579],[0,15540,0,15543],[0,15544,0,15547],[0,15548,0,15551],[0,15552,0,15555],[0,15556,0,15559],[0,15520,0,15523],[0,15524,0,15527],[0,15528,0,15531],[0,15532,0,15535],[0,15536,0,15539],[0,15500,0,15503],[0,15504,0,15507],[0,15508,0,15511],[0,15512,0,15515],[0,15516,0,15519],[0,15480,0,15483],[0,15484,0,15487],[0,15488,0,15491],[0,15492,0,15495],[0,15496,0,15499],[0,15460,0,15463],[0,15464,0,15467],[0,15468,0,15471],[0,15472,0,15475],[0,15476,0,15479],[0,15440,0,15443],[0,15444,0,15447],[0,15448,0,15451],[0,15452,0,15455],[0,15456,0,15459],[0,15420,0,15423],[0,15424,0,15427],[0,15428,0,15431],[0,15432,0,15435],[0,15436,0,15439],[0,15400,0,15403],[0,15404,0,15407],[0,15408,0,15411],[0,15412,0,15415],[0,15416,0,15419],[0,15380,0,15383],[0,15384,0,15387],[0,15388,0,15391],[0,15392,0,15395],[0,15396,0,15399],[0,15360,0,15363],[0,15364,0,15367],[0,15368,0,15371],[0,15372,0,15375],[0,15376,0,15379],[0,15340,0,15343],[0,15344,0,15347],[0,15348,0,15351],[0,15352,0,15355],[0,15356,0,15359],[0,15320,0,15323],[0,15324,0,15327],[0,15328,0,15331],[0,15332,0,15335],[0,15336,0,15339],[0,15300,0,15303],[0,15304,0,15307],[0,15308,0,15311],[0,15312,0,15315],[0,15316,0,15319],[0,15280,0,15283],[0,15284,0,15287],[0,15288,0,15291],[0,15292,0,15295],[0,15296,0,15299],[0,15260,0,15263],[0,15264,0,15267],[0,15268,0,15271],[0,15272,0,15275],[0,15276,0,15279],[0,15240,0,15243],[0,15244,0,15247],[0,15248,0,15251],[0,15252,0,15255],[0,15256,0,15259],[0,15220,0,15223],[0,15224,0,15227],[0,15228,0,15231],[0,15232,0,15235],[0,15236,0,15239],[0,15200,0,15203],[0,15204,0,15207],[0,15208,0,15211],[0,15212,0,15215],[0,15216,0,15219],[0,15180,0,15183],[0,15184,0,15187],[0,15188,0,15191],[0,15192,0,15195],[0,15196,0,15199],[0,15160,0,15163],[0,15164,0,15167],[0,15168,0,15171],[0,15172,0,15175],[0,15176,0,15179],[0,15140,0,15143],[0,15144,0,15147],[0,15148,0,15151],[0,15152,0,15155],[0,15156,0,15159],[0,15120,0,15123],[0,15124,0,15127],[0,15128,0,15131],[0,15132,0,15135],[0,15136,0,15139],[0,15100,0,15103],[0,15104,0,15107],[0,15108,0,15111],[0,15112,0,15115],[0,15116,0,15119],[0,15080,0,15083],[0,15084,0,15087],[0,15088,0,15091],[0,15092,0,15095],[0,15096,0,15099],[0,15060,0,15063],[0,15064,0,15067],[0,15068,0,15071],[0,15072,0,15075],[0,15076,0,15079],[0,15040,0,15043],[0,15044,0,15047],[0,15048,0,15051],[0,15052,0,15055],[0,15056,0,15059],[0,15020,0,15023],[0,15024,0,15027],[0,15028,0,15031],[0,15032,0,15035],[0,15036,0,15039],[0,15000,0,15003],[0,15004,0,15007],[0,15008,0,15011],[0,15012,0,15015],[0,15016,0,15019],[0,14980,0,14983],[0,14984,0,14987],[0,14988,0,14991],[0,14992,0,14995],[0,14996,0,14999],[0,14960,0,14963],[0,14964,0,14967],[0,14968,0,14971],[0,14972,0,14975],[0,14976,0,14979],[0,14940,0,14943],[0,14944,0,14947],[0,14948,0,14951],[0,14952,0,14955],[0,14956,0,14959],[0,14920,0,14923],[0,14924,0,14927],[0,14928,0,14931],[0,14932,0,14935],[0,14936,0,14939],[0,14900,0,14903],[0,14904,0,14907],[0,14908,0,14911],[0,14912,0,14915],[0,14916,0,14919],[0,14880,0,14883],[0,14884,0,14887],[0,14888,0,14891],[0,14892,0,14895],[0,14896,0,14899],[0,14860,0,14863],[0,14864,0,14867],[0,14868,0,14871],[0,14872,0,14875],[0,14876,0,14879],[0,14840,0,14843],[0,14844,0,14847],[0,14848,0,14851],[0,14852,0,14855],[0,14856,0,14859],[0,14820,0,14823],[0,14824,0,14827],[0,14828,0,14831],[0,14832,0,14835],[0,14836,0,14839],[0,14800,0,14803],[0,14804,0,14807],[0,14808,0,14811],[0,14812,0,14815],[0,14816,0,14819],[0,14780,0,14783],[0,14784,0,14787],[0,14788,0,14791],[0,14792,0,14795],[0,14796,0,14799],[0,14760,0,14763],[0,14764,0,14767],[0,14768,0,14771],[0,14772,0,14775],[0,14776,0,14779],[0,14740,0,14743],[0,14744,0,14747],[0,14748,0,14751],[0,14752,0,14755],[0,14756,0,14759],[0,14720,0,14723],[0,14724,0,14727],[0,14728,0,14731],[0,14732,0,14735],[0,14736,0,14739],[0,14700,0,14703],[0,14704,0,14707],[0,14708,0,14711],[0,14712,0,14715],[0,14716,0,14719],[0,14680,0,14683],[0,14684,0,14687],[0,14688,0,14691],[0,14692,0,14695],[0,14696,0,14699],[0,14660,0,14663],[0,14664,0,14667],[0,14668,0,14671],[0,14672,0,14675],[0,14676,0,14679],[0,14640,0,14643],[0,14644,0,14647],[0,14648,0,14651],[0,14652,0,14655],[0,14656,0,14659],[0,14620,0,14623],[0,14624,0,14627],[0,14628,0,14631],[0,14632,0,14635],[0,14636,0,14639],[0,14600,0,14603],[0,14604,0,14607],[0,14608,0,14611],[0,14612,0,14615],[0,14616,0,14619],[0,14580,0,14583],[0,14584,0,14587],[0,14588,0,14591],[0,14592,0,14595],[0,14596,0,14599],[0,14560,0,14563],[0,14564,0,14567],[0,14568,0,14571],[0,14572,0,14575],[0,14576,0,14579],[0,14540,0,14543],[0,14544,0,14547],[0,14548,0,14551],[0,14552,0,14555],[0,14556,0,14559],[0,14520,0,14523],[0,14524,0,14527],[0,14528,0,14531],[0,14532,0,14535],[0,14536,0,14539],[0,14500,0,14503],[0,14504,0,14507],[0,14508,0,14511],[0,14512,0,14515],[0,14516,0,14519],[0,14480,0,14483],[0,14484,0,14487],[0,14488,0,14491],[0,14492,0,14495],[0,14496,0,14499],[0,14460,0,14463],[0,14464,0,14467],[0,14468,0,14471],[0,14472,0,14475],[0,14476,0,14479],[0,14440,0,14443],[0,14444,0,14447],[0,14448,0,14451],[0,14452,0,14455],[0,14456,0,14459],[0,14420,0,14423],[0,14424,0,14427],[0,14428,0,14431],[0,14432,0,14435],[0,14436,0,14439],[0,14400,0,14403],[0,14404,0,14407],[0,14408,0,14411],[0,14412,0,14415],[0,14416,0,14419],[0,14380,0,14383],[0,14384,0,14387],[0,14388,0,14391],[0,14392,0,14395],[0,14396,0,14399],[0,14360,0,14363],[0,14364,0,14367],[0,14368,0,14371],[0,14372,0,14375],[0,14376,0,14379],[0,14340,0,14343],[0,14344,0,14347],[0,14348,0,14351],[0,14352,0,14355],[0,14356,0,14359],[0,14320,0,14323],[0,14324,0,14327],[0,14328,0,14331],[0,14332,0,14335],[0,14336,0,14339],[0,14300,0,14303],[0,14304,0,14307],[0,14308,0,14311],[0,14312,0,14315],[0,14316,0,14319],[0,14280,0,14283],[0,14284,0,14287],[0,14288,0,14291],[0,14292,0,14295],[0,14296,0,14299],[0,14260,0,14263],[0,14264,0,14267],[0,14268,0,14271],[0,14272,0,14275],[0,14276,0,14279],[0,14240,0,14243],[0,14244,0,14247],[0,14248,0,14251],[0,14252,0,14255],[0,14256,0,14259],[0,14220,0,14223],[0,14224,0,14227],[0,14228,0,14231],[0,14232,0,14235],[0,14236,0,14239],[0,14200,0,14203],[0,14204,0,14207],[0,14208,0,14211],[0,14212,0,14215],[0,14216,0,14219],[0,14180,0,14183],[0,14184,0,14187],[0,14188,0,14191],[0,14192,0,14195],[0,14196,0,14199],[0,14160,0,14163],[0,14164,0,14167],[0,14168,0,14171],[0,14172,0,14175],[0,14176,0,14179],[0,14140,0,14143],[0,14144,0,14147],[0,14148,0,14151],[0,14152,0,14155],[0,14156,0,14159],[0,14120,0,14123],[0,14124,0,14127],[0,14128,0,14131],[0,14132,0,14135],[0,14136,0,14139],[0,14100,0,14103],[0,14104,0,14107],[0,14108,0,14111],[0,14112,0,14115],[0,14116,0,14119],[0,14080,0,14083],[0,14084,0,14087],[0,14088,0,14091],[0,14092,0,14095],[0,14096,0,14099],[0,14060,0,14063],[0,14064,0,14067],[0,14068,0,14071],[0,14072,0,14075],[0,14076,0,14079],[0,14040,0,14043],[0,14044,0,14047],[0,14048,0,14051],[0,14052,0,14055],[0,14056,0,14059],[0,14020,0,14023],[0,14024,0,14027],[0,14028,0,14031],[0,14032,0,14035],[0,14036,0,14039],[0,14000,0,14003],[0,14004,0,14007],[0,14008,0,14011],[0,14012,0,14015],[0,14016,0,14019],[0,13980,0,13983],[0,13984,0,13987],[0,13988,0,13991],[0,13992,0,13995],[0,13996,0,13999],[0,13960,0,13963],[0,13964,0,13967],[0,13968,0,13971],[0,13972,0,13975],[0,13976,0,13979],[0,13940,0,13943],[0,13944,0,13947],[0,13948,0,13951],[0,13952,0,13955],[0,13956,0,13959],[0,13920,0,13923],[0,13924,0,13927],[0,13928,0,13931],[0,13932,0,13935],[0,13936,0,13939],[0,13900,0,13903],[0,13904,0,13907],[0,13908,0,13911],[0,13912,0,13915],[0,13916,0,13919],[0,13880,0,13883],[0,13884,0,13887],[0,13888,0,13891],[0,13892,0,13895],[0,13896,0,13899],[0,13860,0,13863],[0,13864,0,13867],[0,13868,0,13871],[0,13872,0,13875],[0,13876,0,13879],[0,13840,0,13843],[0,13844,0,13847],[0,13848,0,13851],[0,13852,0,13855],[0,13856,0,13859],[0,13820,0,13823],[0,13824,0,13827],[0,13828,0,13831],[0,13832,0,13835],[0,13836,0,13839],[0,13800,0,13803],[0,13804,0,13807],[0,13808,0,13811],[0,13812,0,13815],[0,13816,0,13819],[0,13780,0,13783],[0,13784,0,13787],[0,13788,0,13791],[0,13792,0,13795],[0,13796,0,13799],[0,13760,0,13763],[0,13764,0,13767],[0,13768,0,13771],[0,13772,0,13775],[0,13776,0,13779],[0,13740,0,13743],[0,13744,0,13747],[0,13748,0,13751],[0,13752,0,13755],[0,13756,0,13759],[0,13720,0,13723],[0,13724,0,13727],[0,13728,0,13731],[0,13732,0,13735],[0,13736,0,13739],[0,13700,0,13703],[0,13704,0,13707],[0,13708,0,13711],[0,13712,0,13715],[0,13716,0,13719],[0,13680,0,13683],[0,13684,0,13687],[0,13688,0,13691],[0,13692,0,13695],[0,13696,0,13699],[0,13660,0,13663],[0,13664,0,13667],[0,13668,0,13671],[0,13672,0,13675],[0,13676,0,13679],[0,13640,0,13643],[0,13644,0,13647],[0,13648,0,13651],[0,13652,0,13655],[0,13656,0,13659],[0,13620,0,13623],[0,13624,0,13627],[0,13628,0,13631],[0,13632,0,13635],[0,13636,0,13639],[0,13600,0,13603],[0,13604,0,13607],[0,13608,0,13611],[0,13612,0,13615],[0,13616,0,13619],[0,13580,0,13583],[0,13584,0,13587],[0,13588,0,13591],[0,13592,0,13595],[0,13596,0,13599],[0,13560,0,13563],[0,13564,0,13567],[0,13568,0,13571],[0,13572,0,13575],[0,13576,0,13579],[0,13540,0,13543],[0,13544,0,13547],[0,13548,0,13551],[0,13552,0,13555],[0,13556,0,13559],[0,13520,0,13523],[0,13524,0,13527],[0,13528,0,13531],[0,13532,0,13535],[0,13536,0,13539],[0,13500,0,13503],[0,13504,0,13507],[0,13508,0,13511],[0,13512,0,13515],[0,13516,0,13519],[0,13480,0,13483],[0,13484,0,13487],[0,13488,0,13491],[0,13492,0,13495],[0,13496,0,13499],[0,13460,0,13463],[0,13464,0,13467],[0,13468,0,13471],[0,13472,0,13475],[0,13476,0,13479],[0,13440,0,13443],[0,13444,0,13447],[0,13448,0,13451],[0,13452,0,13455],[0,13456,0,13459],[0,13420,0,13423],[0,13424,0,13427],[0,13428,0,13431],[0,13432,0,13435],[0,13436,0,13439],[0,13400,0,13403],[0,13404,0,13407],[0,13408,0,13411],[0,13412,0,13415],[0,13416,0,13419],[0,13380,0,13383],[0,13384,0,13387],[0,13388,0,13391],[0,13392,0,13395],[0,13396,0,13399],[0,13360,0,13363],[0,13364,0,13367],[0,13368,0,13371],[0,13372,0,13375],[0,13376,0,13379],[0,13340,0,13343],[0,13344,0,13347],[0,13348,0,13351],[0,13352,0,13355],[0,13356,0,13359],[0,13320,0,13323],[0,13324,0,13327],[0,13328,0,13331],[0,13332,0,13335],[0,13336,0,13339],[0,13300,0,13303],[0,13304,0,13307],[0,13308,0,13311],[0,13312,0,13315],[0,13316,0,13319],[0,13280,0,13283],[0,13284,0,13287],[0,13288,0,13291],[0,13292,0,13295],[0,13296,0,13299],[0,13260,0,13263],[0,13264,0,13267],[0,13268,0,13271],[0,13272,0,13275],[0,13276,0,13279],[0,13240,0,13243],[0,13244,0,13247],[0,13248,0,13251],[0,13252,0,13255],[0,13256,0,13259],[0,13220,0,13223],[0,13224,0,13227],[0,13228,0,13231],[0,13232,0,13235],[0,13236,0,13239],[0,13200,0,13203],[0,13204,0,13207],[0,13208,0,13211],[0,13212,0,13215],[0,13216,0,13219],[0,13180,0,13183],[0,13184,0,13187],[0,13188,0,13191],[0,13192,0,13195],[0,13196,0,13199],[0,13160,0,13163],[0,13164,0,13167],[0,13168,0,13171],[0,13172,0,13175],[0,13176,0,13179],[0,13140,0,13143],[0,13144,0,13147],[0,13148,0,13151],[0,13152,0,13155],[0,13156,0,13159],[0,13120,0,13123],[0,13124,0,13127],[0,13128,0,13131],[0,13132,0,13135],[0,13136,0,13139],[0,13100,0,13103],[0,13104,0,13107],[0,13108,0,13111],[0,13112,0,13115],[0,13116,0,13119],[0,13080,0,13083],[0,13084,0,13087],[0,13088,0,13091],[0,13092,0,13095],[0,13096,0,13099],[0,13060,0,13063],[0,13064,0,13067],[0,13068,0,13071],[0,13072,0,13075],[0,13076,0,13079],[0,13040,0,13043],[0,13044,0,13047],[0,13048,0,13051],[0,13052,0,13055],[0,13056,0,13059],[0,13020,0,13023],[0,13024,0,13027],[0,13028,0,13031],[0,13032,0,13035],[0,13036,0,13039],[0,13000,0,13003],[0,13004,0,13007],[0,13008,0,13011],[0,13012,0,13015],[0,13016,0,13019],[0,12980,0,12983],[0,12984,0,12987],[0,12988,0,12991],[0,12992,0,12995],[0,12996,0,12999],[0,12960,0,12963],[0,12964,0,12967],[0,12968,0,12971],[0,12972,0,12975],[0,12976,0,12979],[0,12940,0,12943],[0,12944,0,12947],[0,12948,0,12951],[0,12952,0,12955],[0,12956,0,12959],[0,12920,0,12923],[0,12924,0,12927],[0,12928,0,12931],[0,12932,0,12935],[0,12936,0,12939],[0,12900,0,12903],[0,12904,0,12907],[0,12908,0,12911],[0,12912,0,12915],[0,12916,0,12919],[0,12880,0,12883],[0,12884,0,12887],[0,12888,0,12891],[0,12892,0,12895],[0,12896,0,12899],[0,12860,0,12863],[0,12864,0,12867],[0,12868,0,12871],[0,12872,0,12875],[0,12876,0,12879],[0,12840,0,12843],[0,12844,0,12847],[0,12848,0,12851],[0,12852,0,12855],[0,12856,0,12859],[0,12820,0,12823],[0,12824,0,12827],[0,12828,0,12831],[0,12832,0,12835],[0,12836,0,12839],[0,12800,0,12803],[0,12804,0,12807],[0,12808,0,12811],[0,12812,0,12815],[0,12816,0,12819],[0,12780,0,12783],[0,12784,0,12787],[0,12788,0,12791],[0,12792,0,12795],[0,12796,0,12799],[0,12760,0,12763],[0,12764,0,12767],[0,12768,0,12771],[0,12772,0,12775],[0,12776,0,12779],[0,12740,0,12743],[0,12744,0,12747],[0,12748,0,12751],[0,12752,0,12755],[0,12756,0,12759],[0,12720,0,12723],[0,12724,0,12727],[0,12728,0,12731],[0,12732,0,12735],[0,12736,0,12739],[0,12700,0,12703],[0,12704,0,12707],[0,12708,0,12711],[0,12712,0,12715],[0,12716,0,12719],[0,12680,0,12683],[0,12684,0,12687],[0,12688,0,12691],[0,12692,0,12695],[0,12696,0,12699],[0,12660,0,12663],[0,12664,0,12667],[0,12668,0,12671],[0,12672,0,12675],[0,12676,0,12679],[0,12640,0,12643],[0,12644,0,12647],[0,12648,0,12651],[0,12652,0,12655],[0,12656,0,12659],[0,12620,0,12623],[0,12624,0,12627],[0,12628,0,12631],[0,12632,0,12635],[0,12636,0,12639],[0,12600,0,12603],[0,12604,0,12607],[0,12608,0,12611],[0,12612,0,12615],[0,12616,0,12619],[0,12580,0,12583],[0,12584,0,12587],[0,12588,0,12591],[0,12592,0,12595],[0,12596,0,12599],[0,12560,0,12563],[0,12564,0,12567],[0,12568,0,12571],[0,12572,0,12575],[0,12576,0,12579],[0,12540,0,12543],[0,12544,0,12547],[0,12548,0,12551],[0,12552,0,12555],[0,12556,0,12559],[0,12520,0,12523],[0,12524,0,12527],[0,12528,0,12531],[0,12532,0,12535],[0,12536,0,12539],[0,12500,0,12503],[0,12504,0,12507],[0,12508,0,12511],[0,12512,0,12515],[0,12516,0,12519],[0,12480,0,12483],[0,12484,0,12487],[0,12488,0,12491],[0,12492,0,12495],[0,12496,0,12499],[0,12460,0,12463],[0,12464,0,12467],[0,12468,0,12471],[0,12472,0,12475],[0,12476,0,12479],[0,12440,0,12443],[0,12444,0,12447],[0,12448,0,12451],[0,12452,0,12455],[0,12456,0,12459],[0,12420,0,12423],[0,12424,0,12427],[0,12428,0,12431],[0,12432,0,12435],[0,12436,0,12439],[0,12400,0,12403],[0,12404,0,12407],[0,12408,0,12411],[0,12412,0,12415],[0,12416,0,12419],[0,12380,0,12383],[0,12384,0,12387],[0,12388,0,12391],[0,12392,0,12395]],"merged_total":4102,"flags":["merged_cut"]}
[]
[null,"Electricity Generation Technology LCOE equation for Standard Scenarios – ReEDS Model Inputs and Annual Technology Baseline presentation of technology assumptions."]
[null,"Note: Costs associated with a given year are for systems that come online in that year.  For example, the overnight capital cost (OCC) for a technology in 2020 represents the OCC of a system that\nbegins commercial operation in 2020.  The capacity factor for a technology in 2020 represents the expected annualized lifetime energy production for a system that begins commercial operation\nin 2020."]
[]
[null,"Levelized Cost of Energy ($/MWh)","LCOE = ((FCR * CAPEX + FOM)*1000/(CF * 8760)) + VOM + Fuel"]
[null,null,"LCOE = ((CRF * ProFinFactor * ConFinFactor * (OCC * CapRegMult + GCC) + FOM) * 1000 / (CF * 8760)) + VOM + Fuel"]
[]
[null,"Fixed Charge Rate","FCR = CRF * ProFinFactor","Amount of revenue per dollar of investment required that must be collected annually from customers to pay the carrying charges on that investment."]
[]
[null,"CAPEX","CAPEX = ConFinFActor * (OCC * CapRegMult + GCC)","Capital expenditures required to achieve commercial operation of the generation plant"]
[]
[null,"Capital Recovery Factor","CRF = WACC / (1 - (1 / (1 + WACC)^t))       note: WACC real","*ReEDS uses: CRF = (WACC - 1) / (1 - (1 / WACC)^t)"]
[null,null,"WACC = ((1+((1-DF)*((1+RROE)*(1+i)-1)) + (DF*((1+IR)*(1+i)-1)*(1-TR))) / (1+i)) - 1","but uses a WACC that is equal to 1 + the WACC rate, and returns a CRF that is 1+CRF"]
[null,null,"DF = debt fraction","*ReEDS uses: WACC = (1 + ((1 - DF)*(RROE*i - 1)) + (DF*(IR*i - 1)*(1-TR))) / i"]
[null,null,"RROE = rate of return on equity (real) = 10.24%","but uses RROE, i, and IR that are equal to 1 + the rates, and returns a WACC that is 1+WACC"]
[null,null,"i = inflation rate = 2.5%"]
[null,null,"IR = interest rate (real) = 5.4%"]
[]
[null,"Project Finance factor","ProFinFactor = (1 - TR * PVD) / (1 - TR)"]
[null,null,"TR = combined state/federal tax rate"]
[null,null,"PVD = present value of depreciation = summation from y=1 to y=M+1 of (FDy * fy)"]
[null,null,"M = # years in MACRS depreciation schedule"]
[null,null,"FDy = fraction of capital depreciated in year y"]
[null,null,"fy = depreciation factor in year y","fy = 1/dy"]
[null,null,"d = nominal discount rate (8.9%)","d = WACC * i"]
[null,null,"i = inflation rate"]
[]
[null,"Construction Finance Factor","ConFinFactor = summation from y=0 to y=C-1 of  (FCy * AIy)"]
[null,null,"FCy = fraction of capital spent in year y"]
[null,null,"AIy =1 + ((1 + IDC)(year+0.5) - 1) ","*ReEDS uses: AIy =1 + (1 - TR) * (IDC(year+0.5) - 1) "]
[null,null,"IDC = interest during construction","but uses an IDC that is equal to 1 + the interest rate"]
[null,null,"y = year index, starting at 0"]
[null,null,"C = construction duration (years)"]
[]
[null,"Overnight Capital Cost","OCC = input in $/kW"]
[]
[null,"Capital Regional Multiplier","CapRegMult = 1  for ATB","CapRegMult = 1  for ATB"]
[]
[null,"Grid Connection Costs","GCC = GF + OnSpurCost + Off SpurCost"]
[null,null,"GF","grid feature = 0 for ATB"]
[null,null,"OnSpurCost","Onshore Spur Line Costs = 0 for ATB"]
[null,null,"Off SpurCost","Offshore (underwater) Spur Line Costs"]
[]
[null,"Fixed Operating Expenses","FOM = input in $/kW"]
[]
[null,"* 1000","conversion factor from $/kW inputs to $/MWh output"]
[]
[null,"Capacity Factor","CF = input as %"]
[]
[null,"* 8760","conversion factor for hours per year"]
[]
[null,"Variable Operating Expenses","VOM = input in $/MWh"]
[]
[null,"Fuel","Fuel = input in $/MWh"]
[]
[null,"Overnight LCOE","=((OCC*CRF*(1-TR*PVD))/(8760*CF*(1-TR))+FOM/(8760*CF))*1000)+VOM","This is similar to the LCOE used in the TCDB (Transparent Cost database)"]
[]
[null,"Definitions:"]
[null,"AI","Accumulated Interest","Accumulated interest is a function of the interest during construction and the tax rate."]
[null,"C","Construction Duration","Number of years in construction period"]
[null,"CapRegMult","Capital Regional Multiplier","Capital cost multipliers to account for regional variations that affect plant costs, e.g. labor rates, etc. Separate multipliers are applied to land-based and offshore wind plants, PV, CSP, coal, gas, nuclear, etc. No multipliers for geothermal or hydropower due to site specific nature of plant cost estimates."]
[null,"CF","Capacity Factor (%)","Generally defined as the ratio of actual annual output to output at rated capacity for an entire year.  "]
[null,"ConFinFactor","Construction Finance Factor","Portion of all-in capital cost associated with construction period financing.  ConFinFactor is a function of C, FC, and IDC."]
[null,"CRF","Capital Recovery Factor","The ratio of a constant annuity to the present value of receiving that annuity for a given length of time. (Default in ReEDS is 8.89% real); CRF is a function of WACC and t."]
[null,"d","nominal discount rate (8.9%)","The discount rate is a function of the WACC and inflation."]
[null,"DF","Debt Fraction","Fraction of capital financed with debt.  1-DF is assumed financed with equity. (50% for all technologies in ReEDS)"]
[null,"EMRP","Expected Market Risk Premium","The market risk premium is the difference between the expected return on a market portfolio and the risk-free rate."]
[null,"f","Depreciation Factor","The depreciation factor is a function of the discount rate."]
[null,"FC","Capital Fraction","Fraction of capital spent in each year of construction, 1 to C."]
[null,"FD","Depreciation Fraction","Fraction of capital depreciated in each year, 1 to M."]
[null,"FOM","Fixed Operation and Maintenance Expenses ($/MW-year)","Annual expenditures to operate and maintain equipment that are not incurred on a per-unit-energy basis."]
[null,"Fuel","fuel cost ($/MWh)","Fuel costs are converted to $/MWh from various units."]
[null,"GCC","Grid Connection Costs","Distance-based costs of spur lines over land, offshore wind plant export cable costs and construction-period transit costs"]
[null,"GF","Grid Feature","Point of interconnection at the high voltage transmission network, including substation, transmission lines, load center, or BA center. (Default in ReEDS is $0/kW for substation and load center and $14/kW for others)"]
[null,"i","Inflation Rate","Assumed inflation rate based on historical data. (2.5% in ReEDS)"]
[null,"ICC","Installed Capital Cost ($/MW)","Total capital expenditure to achieve commercial operation up to the plant gate. This intermediate value is used only in presentation of technology cost assumptions with historic market data.  It is not required to calculate LCOE."]
[null,"IDC","Interest During Construction","Interest rate for financing project during construction period."]
[null,"IR","Interest Rate (real)","Assumed interest rate on debt. (5.4% for all technologies in ReEDS, 8% nominal)"]
[null,"M","Depreciation period (years)","Number of years in MACRS depreciation schedule."]
[null,"OCC","Overnight Capital Cost ($/MW)","Capital expenditures excluding construction period financing.  Includes onsite electrical equipment (e.g., switchyard), a nominal-distance spur line (<1 mi), and necessary upgrades at a transmission substation."]
[null,"OffDist","Offshore Distance","Total offshore distance covered by the offshore export cables"]
[null,"OffSpurCost","Offshore (underwater) Spur Line Costs","Cost for offshore (underwater) export cables from the offshore wind plant to land; OffSpurCost is a function of OffDist and OffDistFactor."]
[null,"OffDistFactor","Offshore Distance Factor","Incremental capital expenditure for offshore wind plant export cable length between landfall and offshore wind plant site.  "]
[null,"OnDist","Onshore Distance","Total onshore distance covered by the onshore transmission spur lines"]
[null,"OnRegTransMult","Onshore Regional Transmission Multiplier","Transmission cost multipliers to account for regional variations that affect onshore transmission line costs, e.g. labor rates, terrain, siting, etc."]
[null,"OnSpurCost","Onshore Spur Line Costs","Cost for onshore transmission lines from the plant gate to the grid feature; OnSpurCost is a function of OnDist, OnTransCost, and OnRegTransMult."]
[null,"OnTransCost","Onshore Transmission Costs (for spur line)","Base onshore transmission line costs (Default in ReEDS is $3922/MW-mile)"]
[null,"ProFinFactor","Project Finance factor","Technology-specific financial multiplier to account for any applicable differences in depreciation schedule, and tax policies. ProFinFactor is a function of TR, WACC, i, M, and FD"]
[null,"PVD","Present Value of Depreciation","PVD is a function of FD, f and y."]
[null,"RROE","Rate of Return on Equity (real)","Assumed rate of return on the share of assets financed with equity. (10% for all technologies in ReEDS, 13% nominal)"]
[null,"t","Economic Lifetime (years)","Length of time for paying off assets (20 years for all technologies in ReEDS)"]
[null,"TR","Tax Rate","Combined state and federal tax rate (40%)"]
[null,"VOM","Variable Operation and Maintenance Expenses ($/MWh)","Operating and maintenance costs incurred on a per-unit-energy basis. "]
[null,"WACC","Weighted Average Cost of Capital (real)","The average expected rate that is paid to finance assets. (Default in ReEDS is 6.2% real); WACC is a function of DF, RROE, IR, i, and TR."]
[null,"y","year index, starting at 0"]
[]
[null,"Notes:"]
[null,"CapRegMult = 1","ATB assumes that all plants represent typical equipment costs and do not include regionally specific labor or material cost increments."]
[null,"GCC = 0","ATB assumes that base plant cost includes small spur line to connect with grid for all technologies in overnight capital cost.  An exception is made for offshore wind plants where the export cable and construction-period transit costs based on a 30 km distance from shore are represented in GCC.  Specific transmission lines based on geographically determined distances between ReEDS regions and existing transmission features for wind and solar are not included in ATB."]
[null,"Inputs in ATB are in $/kW, in ReEDS they are $/MW"]

{"sheet":"Offshore Wind","index":2,"n_rows":1027,"n_cols":46,"rows_kept":1027,"cut":false,"hidden":false,"merged":[[43,14,43,17],[44,14,44,17],[45,14,45,17],[53,18,54,18],[52,14,52,15],[48,14,48,17],[49,14,49,17],[50,14,50,17],[53,17,54,17],[46,14,46,17],[47,14,47,17],[765,7,774,7],[765,9,774,9],[11,7,116,7],[555,9,582,9],[632,7,705,7],[632,9,673,9],[555,7,616,7],[27,9,41,9],[11,9,25,9],[75,9,89,9],[43,9,57,9],[59,9,73,9],[800,6,800,19],[246,7,539,7],[207,7,232,7],[676,9,717,9],[124,7,133,7],[141,7,198,7],[246,9,287,9],[290,9,331,9],[334,9,375,9],[378,9,419,9],[422,9,463,9],[466,9,507,9],[510,9,551,9],[721,7,750,7],[721,9,762,9],[587,9,628,9],[209,21,209,27],[210,21,210,22],[211,21,211,22],[223,9,237,9],[91,9,105,9],[107,9,121,9],[207,9,221,9],[124,9,138,9],[141,9,155,9],[157,9,171,9],[173,9,187,9],[189,9,203,9],[1024,7,1024,11],[1025,7,1025,11],[1026,7,1026,11],[1015,7,1015,11],[1016,7,1016,11],[1017,7,1017,11],[1018,7,1018,11],[1019,7,1019,11],[1020,7,1020,11],[1022,7,1022,11],[1023,7,1023,11],[1021,7,1021,11],[903,0,920,4],[1011,7,1011,11],[1012,7,1012,11],[1013,7,1013,11],[1014,7,1014,11],[14,14,14,15],[39,24,39,26],[42,24,42,26],[40,14,40,17],[41,14,41,17],[33,14,33,18],[37,14,37,17],[38,14,38,17],[34,14,34,17],[35,14,35,17],[36,14,36,17],[42,14,42,17],[15,14,21,14],[22,14,28,14],[39,14,39,17]]}
["TEST",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2020/index.html?t=ow"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Class 1 - Offshore Fixed",0.43887555342095841,null,null,"Basis Year:",null,2018]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Offshore Fixed",0.42768691554905519,null,null,"All values are given in 2018 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Offshore Fixed",0.43088380773905111,null,null,"Offshore Wind Wind Speed Classes"]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Offshore Fixed",0.42892370304710564,null,null,"Wind Speed Class",null,"Average Water Depth (m)","Average Distance Site to Cable Landfall (km)","Average CAPEX ($/kW)","Average OPEX ($/kW/yr)","Average Net CF (%)","Average Wind Speed (m/s) @ 100m","Potential Wind Plant Capacity (GW)","Potential Wind Plant Energy (TWh)","Share of total fixed-bottom / floating capacity (%)"]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Offshore Fixed",0.42201175566708238,null,null,"Fixed-Bottom","Wind Speed Class 1",22.955379281131862,35.196264973008937,3640.7538637033649,116.36656357602929,0.44969767365991592,8.741383425452419,13.57,55.10279072199608,{"$f":"W16/SUM($W$16:$W$22)","v":2.0005307229626137E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Offshore Fixed",0.36231724735494286,null,null,null,"Wind Speed Class 2",24.256881285507209,38.303821336596933,3680.1753967508198,118.868306387351,0.43823313802288072,8.616747967479677,13.57,53.496739315037722,{"$f":"W17/SUM($W$16:$W$22)","v":2.0005307229626137E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Offshore Fixed",0.27990084301899881,null," ",null,"Wind Speed Class 3",27.890273582699528,40.422292330366801,3850.575099127936,120.9929517286606,0.44150886156131119,8.6324373170421254,27.13,105.43894871456529,3.9995872154735233E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Offshore Floating",0.51023362709906062,null,null,null,"Wind Speed Class 4",32.290207598477018,44.9335608845347,4039.0944438212209,122.1199380364266,0.43950042314812782,8.6144740391458328,54.26,214.18829240882962,7.9991744309470467E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Offshore Floating",0.49776167085885203,null,null,null,"Wind Speed Class 5",32.086348828172241,64.990917799578298,4236.7388742712437,125.4881485656677,0.43241803582209049,8.5864817122875223,108.53,419.47973619017171,0.15999823092345797]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Offshore Floating",0.48894068348198877,null,null,null,"Wind Speed Class 6",33.144018072919323,73.525879522612996,4443.7706100078594,123.71635807777059,0.37125153586784693,7.8339738048307401,217.06,732.41597058761533,0.31999646184691594]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Offshore Floating",0.48232427737628192,null,null,null,"Wind Speed Class 7",35.897615947018913,76.560116448534572,5008.5103026482466,118.2281642035712,0.28680284645602261,6.779013025791933,244.2,633.68714160707805,0.36000707630616818]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Offshore Floating",0.4544438847114613,null,null,"Floating","Wind Speed Class 8",159.3591647790314,45.247611716801941,5030.6468742347206,85.017523927482017,0.51549603131273936,9.5933707138065234,27.6,126.38872285083832,{"$f":"W23/SUM($W$23:$W$29)","v":2.0004058794538024E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Offshore Floating",0.36239616176794004,null,null,null,"Wind Speed Class 9",176.93398521209909,53.57784590992717,5120.3489002335536,85.978537422520134,0.50289544287036791,9.41833518451487,27.6,123.17849894812473,{"$f":"W24/SUM($W$23:$W$29)","v":2.0004058794538024E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Offshore Floating",0.29786473335317648,null,null,null,"Wind Speed Class 10",167.29219477631531,55.599599737426693,5239.2955853524509,89.461866045028231,0.49398347834367479,9.303659640496198,55.19,240.85297815225536,4.0000869741686713E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind Speed Class 11",128.3166104972446,90.171835813624497,5595.3976406609063,96.804177751981939,0.48729883251106471,9.3288127785979942,110.38,477.15384772933481,8.0001739483373427E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind Speed Class 12",193.3462136909059,122.16855397413499,5828.7730665682284,102.9796716340413,0.45913088942219121,9.0511816403215395,220.75,919.01469014443785,0.15999623111935754]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Class 1 - Offshore Fixed",{"$f":"(L12)*8760","v":3844.5498479675957},null,null,null,"Wind Speed Class 13",608.41556439351689,136.7671006925973,6007.5855203515948,105.55589243285679,0.36613381249776611,7.9635027661563349,441.5,1494.6551737243794,0.31999246223871508]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Offshore Fixed",3746.5373802097233,null,null,null,"Wind Speed Class 14",635.04634439578069,160.91864618315981,6988.6785489959966,95.290915019204377,0.30093682532174387,7.0414561358436982,496.7,1339.7644193949625,0.36000057982779116]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Offshore Fixed",3774.5421557940876,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(W16:W29)","v":2058.04},{"$f":"SUM(X16:X29)","v":6934.8179504896261}]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Offshore Fixed",3757.3716386926453]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Offshore Fixed",3696.8229796436417]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Offshore Fixed",3173.8990868292994]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Offshore Fixed",2451.9313848464294,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Offshore Floating",4469.6465733877712,null,null,"Inflation Rate",null,null,null,{"$f":"L556","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Offshore Floating",4360.3922367235436,null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Offshore Floating",4283.1203873022214,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L558","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Offshore Floating",4225.1606698162295,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L561","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Offshore Floating",3980.9284300724012,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L563","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Offshore Floating",3174.5903770871546,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L565","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Offshore Floating",2609.2950641738262,null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L568","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L571","v":0.68500000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L573","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Class 1 - Offshore Fixed",{"$f":" $S$47 * (L76 + L142)","v":4066.3038662426356},null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L575","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Offshore Fixed",{"$f":" $S$47 * (L77 + L143)","v":4114.4814943516785},null,null,"WACC Real - Mid",null,null,null,{"$f":"L578","v":2.6192429268292905E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Offshore Fixed",4278.5307879036081,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Offshore Fixed",4442.8331379112115,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P56:P58,Q56:Q58,R56:R58)+SUMPRODUCT(P56:P58,T56:T58,S56:S58)","v":1.0748002279397495}]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Offshore Fixed",4661.9752163610656,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O76:T76,O78:T78)","v":0.8704718640870559}]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Offshore Fixed",4628.9562148081668,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S43 * S48) / (1 - S43)","v":1.0448970403770426}]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Offshore Fixed",4670.6435071828773,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L581","v":6.642760701924641E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Offshore Floating",5679.8005659761338,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L584","v":4.854050177050856E-2},{"$f":"S51*S49","v":5.0719826638420985E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Offshore Floating",5782.9608691436943,null,null,"Cost of equity during construction",null,null,null,{"$f":"S40+0.02","v":0.12000000000000001}]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Offshore Floating",5910.37278350009,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Offshore Floating",6327.8854815683744,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Offshore Floating",6598.1717385929633,null,null,"Index","Fraction","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Offshore Floating",6774.5291240790139,null,null,0,0.4,{"$f":"1+((1+S39)^(O56+0.5)-1)","v":1.019803902718557},0.8,{"$f":"1-R56","v":0.19999999999999996},{"$f":"1+((1+$S$52)^(O56+0.5)-1)","v":1.0583005244258363}]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Offshore Floating",6853.4915131131356,null,null,1,0.4,{"$f":"1+((1+S39)^(O57+0.5)-1)","v":1.0605960588272993},0.8,{"$f":"1-R57","v":0.19999999999999996},{"$f":"1+((1+$S$52)^(O57+0.5)-1)","v":1.1852965873569368}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.2,{"$f":"1+((1+S39)^(O58+0.5)-1)","v":1.1030199011803914},0.8,0.19999999999999996,1.3275321778397693]
[]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Class 1 - Offshore Fixed",{"$f":"(L76+L142)*($S$47-1)","v":282.99254890396639}]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Offshore Fixed",286.34544879221886]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Offshore Fixed",297.76238398822358]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Offshore Fixed",309.19693053196897]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Offshore Fixed",324.44802277509268]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Offshore Fixed",322.15008053587854]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Offshore Fixed",325.0512884913295]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Offshore Floating",395.28311024060281]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Offshore Floating",402.46250413230166]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Offshore Floating",411.32967775987601]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Offshore Floating",440.38628211426044]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Offshore Floating",459.19672996202019]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Offshore Floating",471.47024116000472]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Offshore Floating",476.96559233772194]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Class 1 - Offshore Fixed",2772.7814247662645,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Offshore Fixed",2781.2744534403719,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Offshore Fixed",2925.9390610111823,null,"Depreciation",{"$f":"1/((1+S45)*(1+S35))^O75","v":0.95070839373976013},{"$f":"1/((1+S45)*(1+S35))^P75","v":0.90384644992723462},{"$f":"1/((1+S45)*(1+S35))^Q75","v":0.85929440659770573},{"$f":"1/((1+S45)*(1+S35))^R75","v":0.81693840504606507},{"$f":"1/((1+S45)*(1+S35))^S75","v":0.77667019884566602},{"$f":"1/((1+S45)*(1+S35))^T75","v":0.73838687721010321}]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Offshore Fixed",3055.2367670576587,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Offshore Fixed",3109.1512206215316]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Offshore Fixed",3137.9345709943595]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Offshore Fixed",3424.57292701093]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Offshore Floating",4122.7018244313676]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Offshore Floating",4138.3403473493499]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Offshore Floating",4252.1895052292748]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Offshore Floating",4407.5584176898037]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Offshore Floating",4454.7343637759432]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Offshore Floating",4459.559727156502]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Offshore Floating",4898.9994776753401]
[]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Class 1 - Offshore Fixed",123.52903854386287]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Offshore Fixed",126.18476605415132]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Offshore Fixed",128.44018537902633]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Offshore Fixed",129.63653878822083]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Offshore Fixed",133.21206594571589]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Offshore Fixed",131.33122003306599]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Offshore Fixed",125.50522249744894]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Offshore Floating",89.243424892781135]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Offshore Floating",90.252206749784378]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Offshore Floating",93.90867852100223]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Offshore Floating",101.61594889408234]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Offshore Floating",108.09840332205989]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Offshore Floating",110.80267835555087]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Offshore Floating",100.02746756932777]
[]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Class 1 - Offshore Fixed",{"$f":"L512","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Offshore Floating",0]
[]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Class 1 - Offshore Fixed",{"$f":"L590","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Offshore Fixed",{"$f":"L593","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Offshore Fixed",{"$f":"L596","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Offshore Fixed",{"$f":"L599","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Offshore Fixed",{"$f":"L602","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Offshore Fixed",{"$f":"L605","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Offshore Fixed",{"$f":"L608","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Offshore Floating",{"$f":"L611","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Offshore Floating",{"$f":"L614","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Offshore Floating",{"$f":"L617","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Offshore Floating",{"$f":"L620","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Offshore Floating",{"$f":"L623","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Offshore Floating",{"$f":"L626","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Offshore Floating",{"$f":"L629","v":5.1847239999999996E-2}]
[]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Class 1 - Offshore Fixed",{"$f":"L158+L174+L190","v":1010.5298925724044}]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Offshore Fixed",{"$f":"L159+L175+L191","v":1046.8615921190878}]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Offshore Fixed",1054.8293429042023]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Offshore Fixed",1078.3994403215841]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Offshore Fixed",1228.375972964441]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Offshore Fixed",1168.8715632779285]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Offshore Fixed",921.0192916806177]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Offshore Floating",1161.8156313041641]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Offshore Floating",1242.1580176620428]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Offshore Floating",1246.8536005109393]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Offshore Floating",1479.9407817643103]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Offshore Floating",1684.2406448549996]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Offshore Floating",1843.4991557625071]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Offshore Floating",1477.5264431000737]
[]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Class 1 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Offshore Floating",0]
[]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Class 1 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Offshore Fixed",0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Offshore Floating",0]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Offshore Floating",0]
[]
[]
[null,null,null,null,null,null,null,null,null,"Offshore Spur Line Costs ($/kW)","Class 1 - Offshore Fixed",1010.5298925724044]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Offshore Fixed",1046.8615921190878]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Offshore Fixed",1054.8293429042023]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Offshore Fixed",1078.3994403215841]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Offshore Fixed",1228.375972964441]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Offshore Fixed",1168.8715632779285]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Offshore Fixed",921.0192916806177]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Offshore Floating",1161.8156313041641]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Offshore Floating",1242.1580176620428]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Offshore Floating",1246.8536005109393]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Offshore Floating",1479.9407817643103]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Offshore Floating",1684.2406448549996]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Offshore Floating",1843.4991557625071]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Offshore Floating",1477.5264431000737]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Class 1 - Offshore Fixed",{"$f":" (($S$51 * $S$49 * $S$47 * (L76 * 1 + L142) +L92) * 1000 / (L12 * 8760)) + L108 + 0","v":85.776301189894184}]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Offshore Fixed",89.381346072654011]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Offshore Fixed",91.520113155543513]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Offshore Fixed",94.474622012642129]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Offshore Fixed",99.995764673535604]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Offshore Fixed",115.35057251323001]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Offshore Fixed",147.8016284270243]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Offshore Floating",84.418738426985882]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Offshore Floating",87.965246855346933]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Offshore Floating",91.914708406441505]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Offshore Floating",100.01162950458654]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Offshore Floating",111.21941471978971]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Offshore Floating",143.13834766383695]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Offshore Floating",171.55413932615133]
[]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Class 1 - Offshore Fixed",{"$f":"(((L76*$S$51*(1-$S$43*$S$48))/(8760*L12*(1-$S$43))+L92/(8760*L12))*1000)+L108","v":68.711303575343379},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Offshore Fixed",71.33267255738842]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Offshore Fixed",73.344870948952362]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Offshore Fixed",75.743803200616881]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Offshore Fixed",78.691265026792621]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Offshore Fixed",91.523614812467741]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Offshore Fixed",122.02583217262944]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Offshore Floating",66.749382039777345]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Offshore Floating",68.835117448897591]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Offshore Floating",72.278844642734043]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Offshore Floating",76.959569859899602]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Offshore Floating",83.91051581073441]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Offshore Floating",106.15252192310194]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Offshore Floating",133.56246158733367]
[]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Class 1 - Advanced",0.43887555342095841,0.45186209770770747,0.45949530225690388,0.46492618350875636,0.46914691946458048,0.47260069055293891,0.47552437345147086,0.47805958065912968,0.48029777012918601,0.4823014550312244,0.48411526439044628,0.48577217724538629,0.48729725629641746,0.48870999585380476,0.49002585888849554,0.49125731769051295,0.49241457891714446,0.49350610136939949,0.49453897378187711,0.49551919572867614,0.49645189001583612,0.49734146568681781,0.49819174481350548,0.49900606231971184,0.49978734544130526,0.50053817761378694,0.5012608503124828,0.50195740547316914,0.50262967047554719,0.50327928720161708,0.50390773633404118,0.50451635780072701,0.50510636807672415]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0.43887555342095841,0.44969767365991592,0.4560282081780016,0.4605197938988736,0.46400373845004322,0.46685032841695934,0.46925708594089527,0.47134191413783127,0.47318086293504497,0.4748258586890009,0.47631393835630303,0.47767244865591696,0.47892215698769575,0.48007920617985284,0.48115639320708647,0.4821640343767889,0.48311056776124089,0.48400298317400264,0.48484713573782118,0.48564797892795847,0.48640974069793869,0.48713605859526066,0.48783008481778167,0.48849456889487458,0.48913192347912804,0.48974427722665331,0.49033351769208833,0.49090132641881051,0.49144920786879998,0.49197851344604421,0.49249046157936538,0.49298615461574652,0.4934665931133464]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0.43887555342095841,0.44428661354043714,0.44741379420834088,0.4496171638391544,0.45131789558708629,0.45270227774503968,0.45386918772319079,0.45487741893443456,0.45576477507372382,0.45655699975832809,0.4572724127627722,0.4579245134388632,0.45852353488272135,0.45907741851274381,0.45959245044221736,0.46007369134526688,0.46052527532615123,0.46095062293919542,0.4613525963398511,0.46173361445648764,0.46209573993694797,0.4624407457809005,0.46277016709787261,0.46308534180414868,0.46338744297813628,0.46367750484451936,0.46395644383520401,0.46422507580520328,0.4644841302159024,0.46473426190472011,0.46497606091765464,0.46521006077497323,0.46543674546030817]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0.42768691554905519,0.44034238251764596,0.44778098711513076,0.45307341416697455,0.45718654721396829,0.46055226829886009,0.46340141519521794,0.46587199015085079,0.46805311950153167,0.47000572271400326,0.47177329104674087,0.47338796277484047,0.47487416165336033,0.47625088500708418,0.47753320159593304,0.478733265742945,0.47986102389817731,0.48092471921503577,0.48193125970881562,0.48288649200123235,0.48379540829815593,0.48466230523945059,0.48549090745758322,0.48628446485624049,0.48704583004470958,0.4877775205967137,0.48848176956899642,0.48916056684048165,0.48981569320388346,0.49044874868326988,0.4910611762129668,0.49165428156092894,0.49222925018954478]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0.42768691554905519,0.43823313802288077,0.44440228269433152,0.44877936049670653,0.45217448580596353,0.45494850516815727,0.45729390512006418,0.45932558297053216,0.4611176498396079,0.46272070827978917,0.46417085103219091,0.46549472764198285,0.46671257606755184,0.46784012759388977,0.46888985295123981,0.4698718054443578,0.47079420802637678,0.47166387231343365,0.47248650415851634,0.47326693075361481,0.47400927226534062,0.47471707350601661,0.47539340631176635,0.47604095011580855,0.47666205606287171,0.47725879854137743,0.47783301698488428,0.4783863500677154,0.47892026389728742,0.47943607542506544,0.47993497201740132,0.48041802791818344,0.4808862181774673]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0.42768691554905519,0.43296002678596796,0.4360074835052935,0.43815468070931091,0.43981205421708447,0.44116114311133031,0.44229830403403081,0.4432808315262457,0.44414556552030832,0.44491759332896413,0.44561476768472258,0.44625024378862238,0.44683399385552508,0.4473737568463112,0.44787565861689027,0.4483446308252006,0.44878470218117011,0.44919920603594404,0.44959093157754487,0.44996223606648794,0.45031512956573289,0.45065133987431882,0.45097236296588472,0.4512795026480465,0.45157390209289905,0.45185656915873307,0.45212839691405549,0.45239018041457468,0.45264263052487963,0.45288638538804676,0.45312202000751617,0.45335005430205694,0.45357095991668361]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0.43088380773905111,0.44363387232576323,0.45112807931854609,0.4564600664272751,0.46060394449460096,0.46399482381337559,0.46686526763309022,0.46935430974657455,0.47155174269489436,0.47351894130819105,0.47529972193523273,0.47692646307964909,0.47842377106021244,0.47981078520371101,0.48110268690666774,0.48231172134376715,0.48344790931321069,0.48451955558467485,0.48553361980977899,0.48649599231281293,0.48741170261559774,0.4882850794747024,0.48911987536363355,0.48991936447859508,0.49068642075167834,0.49142358057507274,0.49213309369726849,0.49281696487122051,0.49347698820078723,0.49411477566996415,0.49473178099878334,0.49532931971560912,0.49590858614397398]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0.43088380773905111,0.44150886156131119,0.44772411961547742,0.45213391538357145,0.45555441871864738,0.45834917343773768,0.46071210488410019,0.46275896920583165,0.4645644314919038,0.46617947254090758,0.46764045488150102,0.46897422725999782,0.47020117891032948,0.47133715870636028,0.47239473059507364,0.47338402302809179,0.47431332042382446,0.47518948531416405,0.47601826620244908,0.47680452636316772,0.47755241676052662,0.47826550870376122,0.47894689699048532,0.47959928108225802,0.4802250296982436,0.48082623273258962,0.48140474336833022,0.48196221252862048,0.48250011727979858,0.48301978441733395,0.48352241018295444,0.48400907685035205,0.48448076675792751]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0.43088380773905111,0.43619633465018115,0.43926657062748992,0.44142981779170565,0.44309957990485915,0.44445875302565679,0.44560441404677131,0.44659428577691379,0.44746548352109722,0.44824328211577019,0.44894566773979971,0.44958589392727621,0.4501740074337931,0.45071780506774217,0.45122345847483886,0.45169593617638637,0.4521392969962833,0.45255689920194869,0.45295155283014515,0.45332563276153848,0.45368116408399156,0.45401988751156852,0.4543433102000754,0.45465274570288416,0.45494934573712065,0.45523412569465715,0.45550798531954678,0.4557717256104139,0.4560260627454481,0.45627163963774453,0.45650903558880318,0.45673877440370397,0.45696133125293353]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0.42892370304710564,0.44161576716833228,0.44907588276565047,0.45438361448867798,0.45850864191762586,0.46188409601423347,0.46474148209007854,0.46721920146866897,0.46940663822183165,0.47136488798357573,0.47313756778064958,0.47475690882579902,0.47624740550283856,0.47762811007312589,0.47891413487250911,0.48011766937196798,0.48124868878476162,0.48231546010189452,0.4833249113153007,0.48428290595398998,0.4851944506603223,0.48606385449920986,0.48689485287403322,0.48769070508656942,0.48845427199529767,0.48918807845427553,0.48989436397781289,0.49057512419917698,0.49123214506078866,0.49186703121367487,0.49248122976484721,0.49307605025828771,0.49365268158451198]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0.42892370304710564,0.43950042314812782,0.44568740778784954,0.45007714324915016,0.45348208660142914,0.45626412788887188,0.45861631028193611,0.46065386335017244,0.46245111252859356,0.46405880670245148,0.46551314298605878,0.46684084798989417,0.46806221819658972,0.46919303038295834,0.47024579134217309,0.47123058345119473,0.47215565344233973,0.47302783262961595,0.47385284336623007,0.47463552680347376,0.47538001502268024,0.47608986308708112,0.47676815171595349,0.47741756809091651,0.47804047015575268,0.478638938297612,0.47921481726933768,0.47976975048398068,0.48030520828865564,0.48082251144319549,0.48132285074758491,0.48180730355221707,0.48227684772680285]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0.42892370304710564,0.43421206309761673,0.43726833246992336,0.43942173895124442,0.44108390526132141,0.44243689545864084,0.44357734482988009,0.44456271360078431,0.4454299482376165,0.44620420860075832,0.44690339904935433,0.44754071282672986,0.44812615098545505,0.44866747486598235,0.44917082803900682,0.44964115642386382,0.45008250038072783,0.45049820290014836,0.45089106123593792,0.45126343946535141,0.45161735346406023,0.45195453602756269,0.45227648745556304,0.45258451532603555,0.45287976611690689,0.4531632506009981,0.45343586442939682,0.45369840495695818,0.45395158510395345,0.45419604485884485,0.45443236088787081,0.45466105461330447,0.4548825990440663]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0.42201175566708238,0.43449929185309216,0.44183919043724174,0.44706139001989964,0.45111994415225071,0.45444100405023119,0.45725234440265189,0.45969013624670507,0.46184232326284552,0.46376901655145936,0.46551313026698543,0.46710637622805612,0.46857285410051902,0.4699313091255623,0.47119661010931208,0.47238075009391617,0.47349354354574874,0.47454312423630129,0.47553630851547141,0.47647886542366003,0.47737572092303093,0.47823111463950352,0.47904872178180968,0.47983174912927951,0.48058301143871252,0.48130499287707351,0.48199989686972483,0.48266968689103928,0.48331612010363373,0.48394077530017526,0.48454507626807947,0.48513031144850977,0.48569765057344921]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0.42201175566708238,0.43241803582209049,0.43850531948476906,0.44282431597709876,0.44617438992226471,0.44891159963977728,0.45122587748055498,0.45323059613210698,0.4549988833024558,0.45658067007727293,0.45801157026771555,0.45931787979478544,0.4605195680707781,0.46163215763556309,0.46266795373995134,0.46363687628711509,0.46454703911631912,0.46540516345746402,0.46621687945014367,0.46698695023228104,0.46771944129824172,0.46841785042272371,0.46908520868034842,0.46972415994979366,0.47033702417744699,0.47092584822578626,0.47149244712014254,0.47203843779057131,0.47256526689008532,0.47307423389495962,0.47356651041587605,0.4740431564421233,0.47450513408540229]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0.42201175566708238,0.42721489574458643,0.4302219144624515,0.43234061959203807,0.43397600070467673,0.43530718796365742,0.43642925941363098,0.43739874932998368,0.43825200880029241,0.43901379224306247,0.43970171549529002,0.44032875919604703,0.44090476323462768,0.44143736388034382,0.44193260570251314,0.44239535491880383,0.44282958678047546,0.44323859040701702,0.44362511797552673,0.44399149546702604,0.44433970627209285,0.44467145526286467,0.44498821856226906,0.44529128267714324,0.44558177561034451,0.44586069184646254,0.4461289126034978,0.44638722238722583,0.44663632262947051,0.44687684300551589,0.44710935088883647,0.4473343592991777,0.44755233362309566]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0.36231724735494286,0.37303839357042784,0.37934004705557728,0.38382355480747837,0.387308017365044,0.39015930589996917,0.39257297586102702,0.39466593658712223,0.3965136919280805,0.39816785013446587,0.39966525505742717,0.40103313280780412,0.4022921740997174,0.4034584726179925,0.40454479394281689,0.40556143467365741,0.40651682099863135,0.40741793614902994,0.40827063228678634,0.40907986240861194,0.40984985568828619,0.41058425204714394,0.41128620682740791,0.41195847320228762,0.41260346777492696,0.41322332332130818,0.41381993158733954,0.4143949783095448,0.41494997209595197,0.41548626841546832,0.41600508965758959,0.41650754201059004,0.41699462974524309]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0.36231724735494286,0.37125153586784698,0.3764777596185197,0.38018582438075121,0.38306202286088453,0.38541204813142399,0.38739896618672715,0.38912011289365545,0.39063827188209665,0.39199631137378871,0.39322480752651157,0.39434633664432811,0.39537804342142518,0.39633325469963127,0.39722253512446137,0.39805440140655957,0.39883581966444842,0.39957256039500089,0.40026945734195157,0.40093059988669288,0.4015594784503041,0.4021590960394158,0.40273205497635339,0.40328062515723234,0.40380679836682615,0.40431233193432936,0.40479878414567361,0.40526754321253544,0.40571985115561787,0.40615682363736555,0.40657946654150451,0.40698868991946369,0.40738531979008846]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0.36231724735494286,0.36678439161139492,0.36936606079470824,0.3711850703369784,0.37258912312733472,0.37373201096614728,0.37469536289563876,0.37552771629128301,0.37626028029787834,0.37691430776597268,0.37750492273295283,0.3780432696974122,0.37853779667425907,0.37899505976540288,0.37942024852228901,0.37981754082519437,0.38019034961718168,0.38054149876441923,0.38087335114238885,0.38118790371688527,0.38148685932344562,0.38177168167622394,0.38204363809725272,0.38230383311409455,0.38255323517107559,0.3827926980807122,0.38302297841074434,0.38324474969684813,0.38345861415174431,0.38366511238173739,0.38386473150405281,0.38405791197064354,0.38424505333809467]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0.27990084301899881,0.28818324714342741,0.29305146176965247,0.29651510477478366,0.29920695567189348,0.30140966081618958,0.30327429260449612,0.30489116697610391,0.30631861289926315,0.3075964992815266,0.30875328909304517,0.3098100153137055,0.31078266213517197,0.3116836624073373,0.31252287792033773,0.31330826310331511,0.31404632743704819,0.31474246567527747,0.3154011987870447,0.31602635310953114,0.3166211958051886,0.31718853882144027,0.31773081975394202,0.31825016551083279,0.31874844298987198,0.31922729982389997,0.31968819744286064,0.32013243812832515,0.32056118732483663,0.32097549217241561,0.32137629700328152,0.3217644563807564,0.3221407461338634]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0.27990084301899881,0.28680284645602261,0.2908402596465301,0.29370484989304652,0.29592679871043365,0.297742263083554,0.29927721633998622,0.30060685333007037,0.30177967627406144,0.3028288021474575,0.30377785194098239,0.3046442665205778,0.30544129067210818,0.30617921977701001,0.30686621533796493,0.30750885676709422,0.30811252559801594,0.3086816797110854,0.30922005331701469,0.30973080558448135,0.31021663296751761,0.3106798553780063,0.31112248318729463,0.31154626995760171,0.31195275440186843,0.31234329410913203,0.31271909290159283,0.31308122321403392,0.31343064454436587,0.31376821877498884,0.3140947229809799,0.31441086020411807,0.31471726856851379]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0.27990084301899881,0.28335184473751068,0.28534626091858106,0.28675149985782,0.28783617237212317,0.28871908719854988,0.28946330519854069,0.2901063229373631,0.2906722504070276,0.29117750606629761,0.29163377368359772,0.29204966271534805,0.29243169950417219,0.29278494883366724,0.29311341978657784,0.29342033989960037,0.29370834577269617,0.29397961892641639,0.29423598475230417,0.29447898596579347,0.29470993805795132,0.29492997179146885,0.29514006621028577,0.29534107459477493,0.29553374509696406,0.29571873731240061,0.2958966357121518,0.29606796062254737,0.29623317727081422,0.29639270329139139,0.29654691499681446,0.29669615264930904,0.29684072491821339]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0.51023362709906062,0.51654851215547515,0.52025002503728057,0.52287940817654299,0.52492062695391473,0.52658950573918406,0.52800126834508432,0.52922473795585512,0.53030433060423943,0.53127038691900075,0.53214455608610112,0.5329428285672223,0.53367735143310946,0.53435756942145174,0.53499097160131104,0.53558359671020284,0.53614038511155937,0.53666543005753942,0.53716216096657521,0.53763347966250863,0.5380818633586345,0.53850944367639342,0.53891806809495202,0.53930934832069821,0.53968469878195724,0.54004536757365673,0.54039246156216747,0.54072696692495104,0.54104976608642097,0.54136165178318085,0.54166333882347162,0.54195547398010557,0.54223864436150893]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0.51023362709906062,0.51549603131273936,0.51857434044137829,0.52075843552641787,0.52245255128945478,0.52383674465505703,0.52500706347018811,0.52602083974009661,0.52691505378369596,0.52771495550313341,0.52843855462591072,0.52909914886873566,0.52970683666427021,0.53026946768386674,0.53079326463177234,0.53128324395377513,0.53174350877811127,0.53217745799737448,0.53258793874520749,0.53297735971681193,0.53334777681250567,0.53370095883958923,0.53403843859745126,0.53436155308241406,0.53467147547984872,0.53496924087794873,0.53525576712601353,0.53553187189754525,0.53579828675779062,0.53605566884545097,0.53630461063823165,0.53654564816745376,0.53677926796822828]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0.51023362709906062,0.51286482920590004,0.51439612759580422,0.51547937638621788,0.51631784742910514,0.51700181742522211,0.51757934177852805,0.51807905853569103,0.51851941520489286,0.51891299341907149,0.51926875838548014,0.51959332398470226,0.51989170900601811,0.52016781191999961,0.52042472121695815,0.52066492523709795,0.52089045818311053,0.52110300427339529,0.52130397365651915,0.5214945588023272,0.52167577710022472,0.52184850352418943,0.52201349602016778,0.52217141547850598,0.52232284162062215,0.52246828576343196,0.52260820116997664,0.52274299151400161,0.52287301785635087,0.52299860443645318,0.52312004351244568,0.52323759943148274,0.52335151207261066]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0.49776167085885203,0.50392219727267107,0.50753323178489729,0.5100983432852283,0.51208966728907657,0.51371775263762465,0.51509500665665964,0.5162885702427461,0.51734177374005774,0.51828421614259657,0.51913701745187746,0.51991577726483351,0.52063234573384398,0.52129593673303098,0.52191385627150788,0.52249199547819258,0.52303517395615728,0.52354738490366548,0.52403197391175305,0.5244917718731863,0.52492919544920269,0.52534632415670102,0.52574496031577178,0.52612667623686615,0.52649285177456284,0.52684470451583287,0.52718331427122755,0.52750964311246262,0.52782455189430577,0.52812881397600897,0.52842312669331337,0.5287081210095631,0.52898436968212981]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0.49776167085885203,0.50289544287036791,0.50589850698435646,0.50802921488188368,0.50968192032513704,0.51103227899587222,0.51217399098410243,0.51316298689339934,0.51403534310986065,0.5148156923366527,0.515521604078365,0.5161660510073881,0.51675888471414622,0.51730776299561831,0.51781875645064135,0.51829675890491522,0.51874577319137394,0.51916911512137653,0.5195695622343165,0.51994946434816847,0.52031082710960674,0.52065537608988066,0.52098460662121504,0.52129982301890365,0.52160216979142182,0.52189265672566187,0.52217217923536496,0.52244153500713397,0.52270143772411348,0.52295252846215701,0.52319538521667086,0.52343053091643088,0.5236584402038692]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0.49776167085885203,0.50032855686461009,0.50182242478052108,0.50287919505052037,0.50369717082692533,0.50436442212123944,0.50492782968945016,0.50541533156073182,0.50584492431940975,0.50622888205778349,0.5065759508409986,0.50689258288246286,0.50718367429408517,0.50745302825370919,0.5077036577577666,0.50793799032242248,0.50815801042709341,0.50836536112178632,0.50856141808593402,0.50874734464110383,0.508924133308022,0.50909263767313595,0.50925359715545071,0.50940765649076036,0.509555381229994,0.50969727019163147,0.50983376555932514,0.50996526113957341,0.51009210916758629,0.5102146259572079,0.51033309662272885,0.5104477790497024,0.51055890725366293]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0.48894068348198877,0.49499203731601199,0.49853907957709759,0.50105873394906908,0.50301476908892973,0.50461400263721123,0.50596684991497243,0.50713926199433845,0.50817380134915191,0.50909954244055544,0.5099372309960335,0.51070219016727303,0.51140606010646528,0.51205789140584035,0.51266486060248107,0.51323275442680139,0.51376630707220805,0.51426944097227223,0.51474544242978371,0.51519709217038923,0.5156267640289306,0.51603650067054929,0.51642807247586808,0.51680302389194199,0.51716271032052319,0.51750832777135003,0.51784093691931976,0.51816148278697982,0.51847081097362624,0.51876968113357436,0.51905877824486446,0.51933872208934584,0.51961007527438063]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0.48894068348198877,0.49398347834367479,0.49693332423659037,0.49902627320536069,0.50064969054809105,0.50197611909827633,0.50309759845786961,0.50406906806704654,0.5049259649911918,0.50569248540977685,0.50638588747280677,0.50701891395996224,0.50760124187860922,0.50814039331955552,0.50864233130269243,0.50911186292873245,0.50955292009517816,0.50996875985287771,0.51036211051959623,0.51073528027146264,0.51109023921247099,0.51142868233449257,0.51175207847051085,0.51206170882164792,0.51235869761419306,0.51264403674029502,0.51291860574579329,0.51318318818124131,0.51343848508238588,0.51368512616437834,0.51392367917979098,0.51415465779041836,0.51437852822740826]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0.48894068348198877,0.49146208091283183,0.49292947553680327,0.49396751845643061,0.49477099863299195,0.49542642536228054,0.49597984861201483,0.49645871131297747,0.49688069112649852,0.49725784463191958,0.49759876290268074,0.49790978381053552,0.4981957167018905,0.49846029735730718,0.49870648537898249,0.49893666526432257,0.49915278632517479,0.49935646249455251,0.49954904507305126,0.49973167676665925,0.49990533250733882,0.50007085075486957,0.50022895782478527,0.50038028702731929,0.50052539389109907,0.50066476839488894,0.50079884488626913,0.50092801019297206,0.50105261030813952,0.5011729559401209,0.50128932715060892,0.50140197725508784,0.5015111361220308]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",0.48232427737628192,0.48829374353802124,0.49179278678232158,0.49427834487813083,0.49620791070733772,0.49778550322845427,0.49912004360868978,0.50027659046206341,0.50129713030173106,0.5022103441496133,0.50303669699943143,0.50379130464807897,0.5044856497317608,0.50512866036896797,0.50572741598299165,0.50628762499749036,0.50681395754217706,0.5073102829717645,0.50777984311838464,0.50822538107855886,0.50864923856410094,0.50905343059855368,0.50943970360552926,0.50980958113243313,0.51016440023955267,0.51050534075207366,0.51083344899170868,0.51114965719284267,0.511454799512017,0.51174962532381019,0.51203481033705478,0.51231096594663472,0.51257864714663959]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",0.48232427737628192,0.48729883251106471,0.49020876072268244,0.49227338764584738,0.49387483670330018,0.49518331585746522,0.4962896192189612,0.49724794278063017,0.49809324406908295,0.49884939183808286,0.49953341069820384,0.50015787099224795,0.50073231877711466,0.50126417435374382,0.50175932004970059,0.50222249791541274,0.50265758664145732,0.50306779920386557,0.50345582700046743,0.50382394697286548,0.50417410256536155,0.5045079658329864,0.5048269857322929,0.50513242612703035,0.50542539603031811,0.50570687391189717,0.50597772741548319,0.50623872948852633,0.50649057168027045,0.50673387518448321,0.50696920007083845,0.50719705305019547,0.50741789404460425]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",0.48232427737628192,0.48481155494367334,0.48625909260119154,0.48728308859499858,0.48807569597793565,0.48872225339125197,0.48926818764877866,0.48974057032014789,0.49015683985037894,0.49052888966768327,0.49086519459002731,0.49117200672429612,0.49145407033622296,0.49171507065332226,0.49195792722808646,0.49218499229060592,0.49239818877439823,0.49259910877253443,0.49278908529964233,0.49296924559847077,0.49314055140808144,0.49330382984211218,0.49345979738750456,0.49360907878445925,0.49375222204412106,0.49388971051480102,0.49402197266643366,0.49414939009215059,0.49427230410307149,0.49439102120300166,0.49450581766380403,0.49461694337306639,0.49472462508865306]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",0.4544438847114613,0.46006829036433722,0.46336507404141658,0.46570695631796305,0.46752498504337009,0.46901138601345571,0.4702687842891502,0.47135847782014345,0.47232002612072704,0.47318045232788669,0.47395903847174936,0.47467002659191992,0.47532423557943998,0.47593007746961558,0.47649422246499068,0.47702204901808076,0.4775179573052577,0.4779855930160905,0.47842801059103929,0.47884779456399085,0.47924715128586592,0.47962797930328471,0.47999192408915381,0.480340421123365,0.48067473017843965,0.48099596288065483,0.48130510506988206,0.48160303509339791,0.48189053888995104,0.48216832251708536,0.4824370226247916,0.48269721526673165,0.48294942335597846]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",0.4544438847114613,0.45913088942219121,0.46187261141867159,0.46381789413292107,0.46532677263017447,0.4665596161294015,0.46760197045583601,0.46850489884365093,0.46930133812588182,0.47001377734090427,0.47065825700446223,0.47124662084013141,0.47178786310216059,0.47228897516656587,0.47275549933738464,0.47319190355438079,0.47360184230333502,0.47398834283661173,0.47435394097781042,0.47470078205163418,0.4750306971630463,0.47534526171519209,0.47564584090877893,0.47593362555086116,0.47620966054888753,0.47647486781289039,0.47673006483309205,0.47697597987729573,0.47721326452026042,0.47744250404811456,0.47766422615612514,0.4778789082651107,0.47808698371167252]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",0.4544438847114613,0.45678738706682631,0.45815125089704256,0.45911605557137081,0.45986284687972523,0.46047203052728031,0.46098640746500585,0.46143148441078008,0.46182369179340294,0.46217423555039922,0.46249110061924664,0.46278017770848667,0.4630459368451344,0.46329185023489527,0.46352066866772201,0.46373460840481123,0.4639354812259523,0.46412478719447192,0.46430378227108826,0.46447352853912971,0.46463493214505353,0.46478877239181482,0.46493572435036562,0.46507637664826834,0.46521124561929511,0.46534078667217077,0.46546540350944715,0.46558545566655135,0.4657012647253701,0.46581311947248621,0.46592128021007534,0.46602598238116072,0.46612743963603875]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",0.36239616176794004,0.36688134264373129,0.36951036195930936,0.37137789539277533,0.37282768194340671,0.37401301202381737,0.37501572396308053,0.37588469979578659,0.37665148624667533,0.37733763290955136,0.37795851623449844,0.37852549353242382,0.37904719232527234,0.37953032078848681,0.37998019807341132,0.3804011132256539,0.38079657516475768,0.38116949114495402,0.38152229692902107,0.38185705355285798,0.3821755204704525,0.38247921167733029,0.38276943935544755,0.38304734822788367,0.38331394289991944,0.3835701098376505,0.38381663519883474,0.38405421942128748,0.3842834892516665,0.38450500773538282,0.38471928256881183,0.38492677312580142,0.38512789640325057]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",0.36239616176794004,0.36613381249776611,0.36832019801550736,0.36987146322759207,0.37107471800639935,0.37205784874533337,0.37288907394124932,0.37360911395741808,0.37424423426307463,0.37481236873622531,0.37532630888212293,0.37579549947515939,0.37622711298112727,0.37662672467107527,0.37699875425396656,0.37734676468724404,0.37767367023967607,0.37798188499290059,0.37827343113881035,0.37855001946605121,0.37881311018881647,0.37906395961194878,0.3793036564144095,0.37953315020498513,0.37975327424485839,0.37996476371095306,0.38016827051064167,0.38036437540090107,0.38055359797985927,0.38073640498379241,0.38091321722315863,0.38108441541706983,0.38125034512968997]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",0.36239616176794004,0.3642649871328531,0.36535260000183983,0.36612198324715362,0.36671751178850726,0.36720330513530497,0.36761349489515194,0.36796842139381608,0.36828118707261892,0.36856072810362611,0.36881341207322454,0.36904393652546169,0.36925586608225847,0.36945196965318289,0.36963444085499214,0.36980504704462103,0.36996523302540774,0.37011619502247545,0.37025893460138365,0.37039429872021579,0.37052300998523685,0.37064568985139262,0.37076287665384433,0.3708750397934939,0.37098259102057829,0.37108589350067067,0.3711852691662697,0.37128100472881148,0.37137335663369081,0.3714625551736957,0.37154880792673067,0.3716323026467756,0.37171320970920563]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",0.29786473335317648,0.30155124371545733,0.30371211687039013,0.30524710097583346,0.30643872586009313,0.30741298570493969,0.30823714599118995,0.30895138439105768,0.30958163014371287,0.31014559553391369,0.31065591894663025,0.31112193531071081,0.31155073585612608,0.31194783424196071,0.31231760244497353,0.31266356576581944,0.31298860829515474,0.31329511959610906,0.31358510169824816,0.31386024863140261,0.31412200654580302,0.31437161984169737,0.31461016704245243,0.31483858903174955,0.31505771152607154,0.31526826313961215,0.31547089004000683,0.31566616793899055,0.31585461197923259,0.31603668494535642,0.31621280412888264,0.31638334710353649,0.31654865661210374]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",0.29786473335317648,0.30093682532174387,0.30273388392212242,0.30400891729031121,0.30499791000507093,0.30580597589068981,0.30648918586214774,0.3070810092588786,0.30760303449106829,0.30807000197363821,0.30849242544460009,0.30887806785925714,0.3092328244914454,0.30956127783071502,0.3098670605740167,0.31015310122744583,0.31042179511959911,0.31067512645963558,0.31091475735028273,0.31114209394220549,0.31135833643109351,0.31156451741316737,0.31176153170769594,0.31195015982782431,0.3121310866569651,0.31230491646001263,0.31247218506001406,0.3126333697992823,0.31278889775176066,0.31293915254258403,0.31308448004902195,0.31322519319601322,0.31336157601354597]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",0.29786473335317648,0.29940077933746018,0.30029472235173438,0.30092710249089971,0.30141658601442584,0.30181587475137805,0.3021530225369532,0.30244474772071017,0.30270181960873499,0.30293158312018065,0.30313927197334034,0.30332874722650532,0.30350293875385753,0.30366412240872309,0.30381410119328411,0.30395432775345044,0.30408598961824829,0.30421007000249872,0.30432739212424254,0.30443865212480337,0.30454444393685792,0.30464527835365207,0.3047415978496823,0.30483378824022284,0.30492218795566411,0.30500709549314281,0.30508877545904267,0.30516746351045532,0.30524337042786676,0.30531668549611812,0.30538757932997773,0.30545620625031061,0.30552270629396328]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Class 1 - Advanced",{"$f":"(L247)*8760","v":3844.5498479675957},3958.3119759195174,4025.1788477704781,4072.7533675367058,4109.7270145097254,4139.9820492437448,4165.5935114348849,4187.8019265739758,4207.4084663316698,4224.960746073526,4240.8497160603092,4255.3642726695844,4268.7239651566169,4281.0995636793295,4292.6265238632213,4303.4141029688935,4313.5517113141859,4323.1134479959392,4332.1614103292432,4340.7481545832034,4348.9185565387243,4356.7112394165242,4364.159684566308,4371.2931059206758,4378.1371460658338,4384.7144358967735,4391.0450487373491,4397.1468719449613,4403.035913365793,4408.7265558861654,4414.231770286201,4419.5632943343689,4424.7317843521032]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"(L248)*8760","v":3844.5498479675957},3939.3516212608633,3994.8071036392939,4034.1533945541328,4064.6727488223787,4089.6088769325638,4110.6920728422429,4128.9551678474018,4145.0643593109935,4159.4745221156481,4172.5101000012146,4184.4106502258328,4195.3580952122147,4205.4938461355105,4214.9300044940774,4223.7569411406712,4232.0485735884704,4239.8661326042629,4247.2609090633132,4254.2762954089158,4260.9493285139433,4267.3118732944831,4273.3915430037678,4279.2124235191013,4284.7956496771612,4290.1598685054832,4295.321614982694,4300.2956194287799,4305.0950609306874,4309.7317777873477,4314.2164434352408,4318.5587144339397,4322.7673556729142]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":"(L249)*8760","v":3844.5498479675957},3891.9507346142295,3919.344837265066,3938.6463552309924,3953.544765342876,3965.6719530465475,3975.8940844551512,3984.7261898656466,3992.4994296458208,3999.4393178829541,4005.7063358018845,4011.4187377244416,4016.6661655726389,4021.5181861716355,4026.0298658738243,4030.2455361845377,4034.2014118570846,4037.9274569473519,4041.4487439370955,4044.7864626388318,4047.9586818476641,4050.9809330406883,4053.866663777364,4056.6275942043426,4059.2740004884736,4061.8149424379894,4064.2584479963871,4066.6116640535806,4068.880980691305,4071.0721342853481,4073.1902936386546,4075.2401323887657,4077.2258902322997]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"(L250)*8760","v":3746.5373802097233},3857.3992708545784,3922.5614471285453,3968.9231081026969,4004.9541535943622,4034.4378702980143,4059.3963971101093,4081.0386337214527,4100.1453268334171,4117.2501309746685,4132.7340295694503,4146.8785539076025,4159.8976560834362,4171.9577526620578,4183.1908459803735,4193.7034079081986,4203.5825693480328,4212.9005403237134,4221.717835049225,4230.0856699307951,4238.0477766918457,4245.6417938975874,4252.900349328429,4259.8519121406671,4266.521471191656,4272.9310804272118,4279.1003014244088,4285.0465655226189,4290.7854724660192,4296.3310384654442,4301.6959036255894,4306.8915064737375,4311.9282316604122]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":"(L251)*8760","v":3746.5373802097233},3838.9222890804358,3892.963996402344,3931.3071979511492,3961.0484956602404,3985.3489052730579,4005.8946088517623,4023.6921068218617,4039.3906125949652,4053.4334045309533,4066.1366550419925,4077.7338141437699,4088.4021663517542,4098.2795177224743,4107.4751118528611,4116.0770156925746,4124.1572623110605,4131.775521465679,4138.9817764286036,4145.8183134016654,4152.3212250443839,4158.5215639127055,4164.4462392910737,4170.1187230144833,4175.5596111107561,4180.7870752224662,4185.8172287875859,4190.6644265931873,4195.3415117402383,4199.8600207235731,4204.2303548724358,4208.4619245632866,4212.5632712346132]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":"(L252)*8760","v":3746.5373802097233},3792.7298346450793,3819.425555506371,3838.2350030135635,3852.7535949416601,3864.5716136552537,3874.5331433381098,3883.1400841699124,3890.7151539579008,3897.4781175617259,3903.5853649181699,3909.1521355883319,3914.2657861743996,3918.9941099736861,3923.3907694839586,3927.4989660287574,3931.3539911070502,3934.9850448748698,3938.4165606192933,3941.6691879424343,3944.7605349958199,3947.705737299033,3950.5178995811502,3953.2084431968874,3955.7873823337954,3958.2635458305017,3960.6447569671259,3962.9379804316741,3965.1494433979456,3967.2847359992898,3969.3488952658417,3971.3464756860189,3973.2816088701484]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"(L253)*8760","v":3774.5421557940876},3886.2327215736859,3951.8819748304636,3998.59018190293,4034.8905537727046,4064.5946566051703,4089.7397444658704,4111.5437533799932,4130.7932660072747,4148.0259258597534,4163.6255641526386,4177.8758165777263,4190.9922344874612,4203.1424783845086,4214.4595373024094,4225.0506789714,4235.0036855837252,4244.3913069217515,4253.2745095336641,4261.7048926602411,4269.726514912636,4277.3772961983932,4284.6901081854303,4291.6936328324928,4298.4130457847023,4304.8705658376375,4311.0859007880717,4317.0766122718915,4322.8584166388964,4328.445434868886,4333.8504015493418,4339.084840708736,4344.1592146212124]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":"(L254)*8760","v":3774.5421557940876},3867.6176272770863,3922.0632878315823,3960.6930987600858,3990.6567079753509,4015.1387593145819,4035.8380387847178,4053.7685702430854,4069.5844198690775,4083.7321794583504,4096.5303847619489,4108.214230797581,4118.9623272544859,4128.9135102677164,4138.1778400128451,4146.8440417260845,4154.9846869127023,4162.6598913520775,4169.9200119334537,4176.8076509413495,4183.3591708222129,4189.605856244948,4195.5748176366515,4201.2897022805801,4206.7712601566136,4212.037798737485,4217.1055519065731,4221.9889817507155,4226.7010273710357,4231.2533114958451,4235.6563132026813,4239.9195132090836,4244.0515167994454]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"(L255)*8760","v":3774.5421557940876},3821.0798915355867,3847.9751586968118,3866.9252038553414,3881.5523199665663,3893.4586765047534,3903.4946670497166,3912.1659434057647,3919.7976356448116,3926.6111513341471,3932.7640494006455,3938.3724308029396,3943.5243051200277,3948.2879723934216,3952.7174962395884,3956.8564009051447,3960.7402416874415,3964.3984370090707,3967.8556027920717,3971.1325429910771,3974.2469973757661,3977.2142146013402,3980.0473973526605,3982.7580523572651,3985.3562686571768,3987.8509410851966,3990.2499513992298,3992.5603163472256,3994.7883096501255,3996.9395632266419,3999.019151757916,4001.0316637764467,4002.9812617756979]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"(L256)*8760","v":3757.3716386926453},3868.5541203945909,3933.9047330270982,3980.4004629208189,4016.5357031984026,4046.1046810846851,4071.1353831090878,4092.8402048655403,4112.0021508232448,4129.1564187361237,4144.6850937584904,4158.8705213139992,4171.9272722048654,4184.0222442405829,4195.2878214831799,4205.8307836984395,4215.7385137545116,4225.0834304925957,4233.9262231220337,4242.318256156952,4250.3033877844236,4257.9193654130786,4265.1989111765306,4272.1705765583483,4278.8594226788073,4285.2875672594537,4291.4746284456405,4297.4380879847904,4303.1935907325087,4308.7551934317917,4314.1355727400614,4319.3462002626002,4324.3974906803251]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":"(L257)*8760","v":3757.3716386926453},3850.0237067775997,3904.2216922215621,3942.6757748625555,3972.5030786285192,3996.8737603065179,4017.4788780697604,4035.3278429475108,4051.0717457504797,4065.155146713475,4077.8951325578751,4089.5258283914727,4100.2250314021258,4110.1309461547153,4119.3531321574364,4127.9799110324657,4136.0835241548957,4143.723813835436,4150.9509078881756,4157.8072147984303,4164.3289315986785,4170.5472006428308,4176.4890090317522,4182.1778964764289,4187.6345185643931,4192.8770994870811,4197.9217992793983,4202.7830142396706,4207.4736246086231,4212.0052002423927,4216.3881725488436,4220.6319791174219,4224.7451860867932]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":"(L258)*8760","v":3757.3716386926453},3803.6976727351225,3830.4705924365285,3849.3344332129013,3863.8950100891757,3875.7472042176937,3885.7375407097497,3894.3693711428705,3901.9663465615204,3908.7488673426428,3914.873775672344,3920.4566443621534,3925.5850826325864,3930.3270798260055,3934.7364536216996,3938.8565302730472,3942.722703335176,3946.3642574052997,3949.8056964268162,3953.0677297164784,3956.1680163451679,3959.121735601449,3961.942030110732,3964.6403542560715,3967.2267511841042,3969.7100752647434,3972.098172401516,3974.3980274229539,3976.6158855106323,3978.757352963481,3980.8274813777484,3982.8308384125471,3984.7715676260209]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":"(L259)*8760","v":3696.8229796436417},3806.2137966330874,3870.5113082302378,3916.2577765743208,3951.810710773716,3980.9031954800253,4005.5305369672305,4026.8855935211363,4045.7387517825268,4062.6165849907838,4077.8950211387923,4091.8518557577718,4104.698201920547,4116.5982679399258,4127.6823045575738,4138.0553708227053,4147.8034414607591,4156.9977683099996,4165.6980625955293,4173.9548611112614,4181.8113152857513,4189.3045642420511,4196.4668028086526,4203.3261223724885,4209.9071802031212,4216.2317376031642,4222.3190965787899,4228.1864571655042,4233.8492121078316,4239.321191629535,4244.614868108376,4249.7415282889451,4254.7114190234151]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":"(L260)*8760","v":3696.8229796436417},3787.9819938015125,3841.3065986865768,3879.1410079593852,3908.4876557190387,3932.465612844449,3952.7386867296618,3970.300022117257,3985.7902177295127,3999.6466698769109,4012.1813555451881,4023.6246270023203,4034.1514163000161,4043.8977008875327,4052.9712747619737,4061.4590362751283,4069.4320626589556,4076.9492318873849,4084.0598639832588,4090.8056840347817,4097.2223057725978,4103.3403697030599,4109.1864280398522,4114.7836411601929,4120.1523317944357,4125.3104304578874,4130.2738367724487,4135.0567150454044,4139.6717379571473,4144.130288919846,4148.4426312430742,4152.6180504330005,4156.6649745881241]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":"(L261)*8760","v":3696.8229796436417},3742.4024867225771,3768.743970691075,3787.3038276262537,3801.6297661729682,3813.2909665616389,3823.1203124634076,3831.6130441306573,3839.0875970905618,3845.7608200492273,3851.7870277387406,3857.2799305573722,3862.3257259353386,3866.9913075918121,3871.3296259540152,3875.3833090887215,3879.1871801969651,3882.7700519654691,3886.1560334656142,3889.3655002911482,3892.4158269435334,3895.3219481026945,3898.096794605477,3900.7516362517749,3903.296354346618,3905.7396605750118,3908.0892744066405,3910.3520681120981,3912.5341862341616,3914.641144728319,3916.6779137862072,3918.6489874607964,3920.5584425383181]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":"(L262)*8760","v":3173.8990868292994},3267.8163276769478,3323.0188122068571,3362.2943401135108,3392.8182321177856,3417.7955196837297,3438.9392685425969,3457.2736045031907,3473.4599412899852,3487.9503671779212,3501.0676343030618,3513.0502433963638,3524.0794451135243,3534.2962201336145,3543.8123949390761,3552.7181677412391,3561.0873519480106,3568.9811206655022,3576.4507388322481,3583.5395946994404,3590.284735829387,3596.7180479329809,3602.8671718080932,3608.7562252520397,3614.4063777083602,3619.8363122946598,3625.0626007050942,3630.1000099916123,3634.9617555605391,3639.6597113195025,3644.2045854004846,3648.6060680127689,3652.8729565683293]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":"(L263)*8760","v":3173.8990868292994},3252.1634542023394,3297.9451742582328,3330.4278215753807,3355.6233202613485,3376.2095416312741,3393.6149437957297,3408.6921889484215,3421.9912616871666,3433.8876876343893,3444.6493139322415,3454.4739090043145,3463.5116603716847,3471.8793111687701,3479.6694076902818,3486.9565563214619,3493.8017802605682,3500.2556290602079,3506.3604463154957,3512.1520550074297,3517.6610312246639,3522.9136813052824,3527.9328015928559,3532.7382763773553,3537.347553693397,3541.7760277447251,3546.0373491161008,3550.1436785418105,3554.1058961232125,3557.9337750633222,3561.6361269035797,3565.2209236945018,3568.6954013611748]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":"(L264)*8760","v":3173.8990868292994},3213.0312705158194,3235.6466925616442,3251.5812161519307,3263.880718595452,3273.8924160634501,3282.3313789657955,3289.622794711639,3296.0400554094144,3301.7693360299209,3306.943123140667,3311.6590425493309,3315.9910988665097,3319.9967235449294,3323.7213770552517,3327.2016576287028,3330.4674626465116,3333.5435291763124,3336.4505560073262,3339.206036559915,3341.8248876733837,3344.3199314837216,3346.7022697319339,3348.9815780794684,3351.1663400986222,3353.2640351870391,3355.2812908781202,3357.2240073443895,3359.0974599692804,3360.9063844640195,3362.6550479755028,3364.3473088628375,3365.9866672417093]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":"(L265)*8760","v":2451.9313848464294},2524.4852449764239,2567.1308051021556,2597.4723178271047,2621.0529316857869,2640.3486287498208,2656.6828032153862,2670.8466227106701,2683.3510489975451,2694.5453337061731,2704.6788124550758,2713.93573414806,2722.4561203041067,2730.3488826882749,2737.7004105821584,2744.5803847850402,2751.0458283485423,2757.1439993154308,2762.9145013745115,2768.390853239493,2773.601675253452,2778.5716000758166,2783.3219810445321,2787.8714498748955,2792.2363605912788,2796.4311464573639,2800.4686095994593,2804.3601580041282,2808.1160009655687,2811.7453114303607,2815.2563617487463,2818.6566378954262,2821.9529361326436]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":"(L266)*8760","v":2451.9313848464294},2512.3929349547579,2547.7606745036037,2572.8544850630874,2592.3187567033988,2608.2222246119331,2621.6684151382792,2633.3160351714164,2643.589964160778,2652.7803068117278,2661.0939830030056,2668.6837747202617,2675.6657062876675,2682.1299652466078,2688.1480463605726,2693.7775852797454,2699.0657242386196,2704.0515142691079,2708.7676670570486,2713.2418569200568,2717.4977047954544,2721.5555331113351,2725.432952720701,2729.1453248285911,2732.7061285603672,2736.1272563959965,2739.4192538179532,2742.5915153549372,2745.652446208645,2748.6095964689021,2751.4697733133839,2754.2391353880744,2756.9232726601808]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":"(L267)*8760","v":2451.9313848464294},2482.1621599005935,2499.6332456467703,2511.9431387545033,2521.444869979799,2529.1792038592971,2535.6985535392164,2541.3313889313008,2546.2889135655619,2550.7149531407672,2554.7118574683159,2558.3550453864491,2561.7016876565485,2564.7961517829249,2567.6735573304218,2570.3621775204992,2572.8851089688183,2575.2614617954077,2577.5072264301843,2579.6359170603509,2581.6590573876533,2583.5865528932673,2585.4269800021034,2587.1878134502285,2588.8756070494051,2590.4961388566294,2592.0545288384496,2593.5553350535151,2595.0026328923327,2596.4000808325886,2597.7509753720947,2599.0582972079474,2600.3247502835493]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":"(L268)*8760","v":4469.6465733877712},4524.9649664819626,4557.3902193265776,4580.4236156265169,4598.3046921162932,4612.9240702752522,4625.2911107029386,4636.0087044932907,4645.4659360931373,4653.9285894104469,4661.5863113142459,4668.5791782488677,4675.0135985540392,4680.9723081319171,4686.5209112274842,4691.7123071813767,4696.5897735772605,4701.1891673040454,4705.5405300671991,4709.6692818435758,4713.5971230216383,4717.3427266052067,4720.9222765117793,4724.3498912893165,4727.637961329945,4730.7974199452328,4733.8379632845872,4736.7682302625708,4739.595950917048,4742.3280696206639,4744.9708480936115,4747.5299520657245,4750.0105246068179]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":"(L269)*8760","v":4469.6465733877712},4515.7452342995966,4542.7112222664737,4561.8438952114202,4576.6843492956241,4588.8098831783,4599.0618759988474,4607.9425561232465,4615.775871145177,4622.7830102074486,4629.1217385229775,4634.9085440901245,4640.2318891790073,4645.1605369106728,4649.7489981743256,4654.0412170350701,4658.0731368962552,4661.8745320570006,4665.4703434080175,4668.8816711192721,4672.1265248775499,4675.2203994348019,4678.1767221136733,4681.0072050019471,4683.7221252034751,4686.3305500908309,4688.8405200238785,4691.2591978224964,4693.5929919982455,4695.8476590861501,4698.0283891909094,4700.1398779468946,4702.1863874016799]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":"(L270)*8760","v":4469.6465733877712},4492.6959038436844,4506.1100777392448,4515.5993371432687,4522.9443434789609,4528.9359206449453,4533.9950339799061,4538.3725527726538,4542.2300771948612,4545.6778223510664,4548.7943234568056,4551.6375181059921,4554.251370892719,4556.670032419197,4558.9205578605533,4561.0247450769784,4563.000413684048,4564.8623174349423,4566.6228092311076,4568.2923351083864,4569.8798073979688,4571.392890871899,4572.8382251366693,4574.2215995917122,4575.5480925966503,4576.8221832876643,4578.047842248995,4579.2286056626544,4580.3676364216335,4581.4677748633303,4582.5315811690243,4583.5613710197886,4584.5592457560697]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"(L271)*8760","v":4360.3922367235436},4414.3584481085982,4445.9911104357006,4468.4614871785998,4485.905485452311,4500.1675131055918,4512.2322583123387,4522.6878753264555,4531.9139379629059,4540.1697334091459,4547.6402728784469,4554.4622088399419,4560.7393486284736,4566.5524057813518,4571.965380938409,4577.0298803889673,4581.7881238559376,4586.2750917561098,4590.5200914669567,4594.5479216091117,4598.3797521350152,4602.0337996127009,4605.5258523661605,4608.8696838349479,4612.0773815451703,4615.1596115586963,4618.1258330159535,4620.984473665173,4623.7430745941183,4626.408410429839,4628.9865898334256,4631.4831400437724,4633.9030784154575]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":"(L272)*8760","v":4360.3922367235436},4405.3640795444226,4431.670921182963,4450.3359223653015,4464.8136220482002,4476.642764003841,4486.6441610207376,4495.3077651861786,4502.9496056423795,4509.7854648690773,4515.9692517264775,4521.6146068247199,4526.8078300959205,4531.6160038416165,4536.0923065076186,4540.2796080070575,4544.2129731564355,4547.9214484632585,4551.4293651726121,4554.7573076899562,4557.922845480155,4560.9410945473546,4563.8251540018437,4566.5864496455961,4569.2350073728549,4571.7796729167976,4574.228290101797,4576.5878466624936,4578.8645944632344,4581.0641493284957,4583.191574498037,4585.2514508279346,4587.2479361858941]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":"(L273)*8760","v":4360.3922367235436},4382.8781581339845,4395.9644410773644,4405.2217486425589,4412.3872164438662,4418.2323377820576,4423.1677880795833,4427.4383044720107,4431.2015370380295,4434.565006826183,4437.6053293671475,4440.3790260503747,4442.9289868161859,4445.2885275024928,4447.484041958035,4449.5367952244205,4451.4641713413384,4453.2805634268479,4454.9980224327819,4456.6267390560697,4458.1754077782725,4459.6515060166712,4461.061511081748,4462.4110708590606,4463.7051395747476,4464.9480868786914,4466.1437862996881,4467.295687582663,4468.4068763080559,4469.4801233851413,4470.5179264151047,4471.5225444753933,4472.4960275420872]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":"(L274)*8760","v":4283.1203873022214},4336.130246888265,4367.2023370953748,4389.2745093938447,4406.4093772190245,4420.4186631019702,4432.2696052551582,4442.5399350704047,4451.6024998185703,4459.7119917792661,4467.0501435252536,4473.7511858653115,4479.9170865326359,4485.6271287151612,4490.944178877734,4495.9189287787804,4500.5928499525426,4505.0003029171048,4509.170075684905,4513.1265274126099,4516.8904528934318,4520.4797458740122,4523.9099148886044,4527.1944892934116,4530.3453424077834,4533.372951277026,4536.2866074132407,4539.0945892139434,4541.8043041289657,4544.4224067301111,4546.9548974250129,4549.40720550267,4551.7842594035747]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":"(L275)*8760","v":4283.1203873022214},4327.2952702905914,4353.1359203125312,4371.4701532789595,4385.6912892012779,4397.3108033009003,4407.1349624909381,4415.6450362673277,4423.1514533228401,4429.8661721896451,4435.9403742617869,4441.4856862892693,4446.5868788566167,4451.3098454793062,4455.7068222115859,4459.8199192556958,4463.6835800337603,4467.3263363112092,4470.7720881516634,4474.0410551780124,4477.150495501246,4480.1152572501551,4482.9482074016751,4485.6605692776357,4488.2621911003316,4490.761761844984,4493.166986333149,4495.4847284676734,4497.7211293217006,4499.881705199954,4501.9714296149687,4503.9948022440649,4505.9559072720967]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":"(L276)*8760","v":4283.1203873022214},4305.2078287964068,4318.0622057023966,4327.1554616783324,4334.1939480250094,4339.9354861735774,4344.7834738412503,4348.9783111016823,4352.6748542681271,4355.9787189756153,4358.965163027483,4361.6897061802911,4364.194478308561,4366.5122048500107,4368.668811919887,4370.6851877154659,4372.5784082085311,4374.3626114522804,4376.0496348399292,4377.649488475935,4379.1707127642876,4380.6206526126571,4382.0056705451188,4383.3313143593168,4384.6024504860279,4385.8233711392268,4386.997881203718,4388.1293692904355,4389.2208662993025,4390.275094035459,4391.2945058393343,4392.2813207545696,4393.2375524289901]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",{"$f":"(L277)*8760","v":4225.1606698162295},4277.4531933930657,4308.1048122131369,4329.8783011324258,4346.7812977962785,4360.6010082812591,4372.2915820121225,4382.4229324476755,4391.3628614431645,4399.3626147506129,4406.601465715019,4413.2118287171716,4419.2942916502243,4424.9270648321599,4430.1721640110072,4435.0795949780158,4439.6902680694711,4444.0380788326574,4448.1514257170493,4452.0543382481756,4455.7673298215241,4459.3080520433305,4462.6918035844365,4465.931930720114,4469.0401460984813,4472.0267849881657,4474.9010131673676,4477.6709970093016,4480.3440437252693,4482.9267178365772,4485.4249385526,4487.84406169252,4490.1889490045623]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",{"$f":"(L278)*8760","v":4225.1606698162295},4268.7377727969269,4294.2287439306983,4312.3148757776235,4326.34356952091,4337.8058469113957,4347.4970643581,4355.89197875832,4363.2968180451662,4369.9206725016056,4375.9126777162655,4381.3829498920923,4386.4151124875243,4391.0741673387956,4395.411643635377,4399.4690817390156,4403.2804589791658,4406.8739210258627,4410.273044524095,4413.4977754823012,4416.565138472567,4419.4897806969611,4422.2843950148854,4424.960052872786,4427.5264692255869,4429.992215468219,4432.3648921596332,4434.6512703194903,4436.8574079191694,4438.9887466160726,4441.0501926205452,4443.0461847197121,4444.9807518307334]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",{"$f":"(L279)*8760","v":4225.1606698162295},4246.9492213065787,4259.6296511864375,4268.599856092188,4275.5430967667162,4281.2069397073674,4285.989323803301,4290.1273960044955,4293.7739170893192,4297.0330734889058,4299.9791046086393,4302.6667789048342,4305.1376561453135,4307.4240189231032,4309.5514425180372,4311.5405324657077,4313.4081336637282,4315.1681928474018,4316.8323872248666,4318.4105914426036,4319.9112303347938,4321.341549416903,4322.7078251145404,4324.0155301518635,4325.2694651065003,4326.4738641096565,4327.6324805579588,4328.7486572072394,4329.8253839429062,4330.8653457382943,4331.8709627349235,4332.8444239480614,4333.7877157766006]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",{"$f":"(L280)*8760","v":3980.9284300724012},4030.1982235915939,4059.0780486028093,4079.5929373453564,4095.518868979922,4108.5397414778718,4119.5545503729554,4129.1002657044564,4137.5234288175689,4145.0607623922879,4151.8811770125239,4158.1094329452189,4163.8403036758946,4169.1474786338322,4174.089388793318,4178.713149398387,4183.0573059940571,4187.1537948209525,4191.0293727775042,4194.7066803805601,4198.2050452641852,4201.5410986967745,4204.7292550209877,4207.7820890406774,4210.710636363131,4213.5246348345363,4216.2327204121666,4218.8425874181657,4221.3611206759715,4223.794505249668,4226.1483181931744,4228.4276057365696,4230.6369485983714]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",{"$f":"(L281)*8760","v":3980.9284300724012},4021.9865913383951,4046.0040760275633,4063.0447526043886,4076.2625282403283,4087.0622372935572,4096.1932611931234,4104.1029138703825,4111.0797219827245,4117.3206895063213,4122.9663313590891,4128.1203985595512,4132.8616807749268,4137.2514224591168,4141.338174195489,4145.161075136376,4148.7521385772152,4152.1378832487189,4155.3405229656191,4158.3788507723157,4161.2689071482855,4164.0244926250825,4166.6575663609037,4169.1785598255437,4171.5966264082545,4173.9198420409202,4176.1553679378867,4178.3095837251103,4180.3881971974815,4182.3963354614834,4184.3386211276566,4186.2192364023695,4188.0419773142512]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",{"$f":"(L282)*8760","v":3980.9284300724012},4001.4575107053984,4013.404957858093,4021.8566468052081,4028.3985386663931,4033.7349874189754,4038.2409293934511,4042.1398034384333,4045.5755401102097,4048.6463034214971,4051.4220414246006,4053.9543567263431,4056.2824067633774,4058.4366080576824,4060.441057529245,4062.3151696261466,4064.0748155393421,4065.7331358235742,4067.301132694733,4068.7881100027762,4070.2020055906687,4071.549646152298,4072.8369453092027,4074.0690594388307,4075.250511625025,4076.3852912482162,4077.4769347427568,4078.5285916389898,4079.543078994242,4080.5229265789794,4081.4704146402601,4082.3876056589679,4083.2763712116994]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",{"$f":"(L283)*8760","v":3174.5903770871546},3213.8805615590859,3236.9107707635499,3253.2703636407118,3265.9704938242426,3276.3539853286402,3285.1377419165856,3292.7499702110904,3299.467019520876,3305.47766428767,3310.9166022142063,3315.8833233440328,3320.4534047693855,3324.6856101071444,3328.6265351230832,3332.3137518567282,3335.7779984432773,3339.0447424297972,3342.1353210982247,3345.0677891230357,3347.857559321164,3350.5178942934135,3353.0602887537207,3355.4947704762608,3357.8301398032941,3360.0741621778184,3362.2337243417924,3364.3149621304783,3366.3233658445984,3368.2638677619534,3370.1409153027917,3371.9585325820203,3373.7203724924748]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",{"$f":"(L284)*8760","v":3174.5903770871546},3207.3321974804312,3226.4849346158444,3240.0740178737065,3250.6145297360581,3259.2267550091206,3266.508287725344,3272.8158382669826,3278.3794921445337,3283.3563501293338,3287.8584658073969,3291.9685754023963,3295.7495097146748,3299.2501081186192,3302.509087264747,3305.5576586602579,3308.4213512995625,3311.121312537809,3313.6752567759786,3316.0981705226086,3318.4028452540324,3320.6002862006712,3322.7000301902272,3324.7103957956697,3326.6386823849593,3328.4913301079487,3330.2740496732208,3331.9919285118935,3333.6495183035672,3335.2509076580213,3336.7997828748694,3338.2994790535317,3339.753023336084]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",{"$f":"(L285)*8760","v":3174.5903770871546},3190.9612872837934,3200.4887760161168,3207.2285732450655,3212.4454032673234,3216.7009529852717,3220.2942152815308,3223.4033714098287,3226.1431987561418,3228.5919781877647,3230.805489761447,3232.8248839630446,3234.6813868805843,3236.3992541618823,3237.9977018897312,3239.4922121108802,3240.8954413025717,3242.217868396885,3243.4682671081209,3244.6540567890902,3245.7815674706749,3246.8562430981992,3247.8827994876765,3248.8653485910068,3249.8074973402659,3250.7124270658751,3251.5829578965227,3252.4216014243884,3253.2306041111315,3254.0119833215745,3254.7675574381606,3255.4989711857543,3256.2077170526413]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",{"$f":"(L286)*8760","v":2609.2950641738262},2641.5888949474061,2660.5181437846177,2673.9646045483009,2684.4032385344158,2692.9377547752715,2700.1573988828241,2706.4141272656652,2711.9350800589245,2716.8754168770838,2721.3458499724811,2725.4281533218268,2729.1844460996645,2732.6630279595756,2735.9021974179682,2738.9328361085782,2741.7802086655556,2744.4652476619153,2747.0054908766538,2749.4157780110868,2751.7087773412345,2753.895389813269,2755.9850632918833,2757.9860399181262,2759.9055529683865,2761.7499851030025,2763.5249967504596,2765.2356311455574,2766.8864009380777,2768.4813601213223,2770.0241641690118,2771.5181206269799,2772.9662319220288]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",{"$f":"(L287)*8760","v":2609.2950641738262},2636.2065898184765,2651.9488231577925,2663.1181154631263,2671.7816916444212,2678.8603488024428,2684.8452681524141,2690.0296411077766,2694.6025821417584,2698.6932172890706,2702.3936468946968,2705.7718744470926,2708.8795425450617,2711.7567937970634,2714.4354506283862,2716.9411667524255,2719.2949252476883,2721.5141077864077,2723.6132743884768,2725.60474293372,2727.499027136379,2729.3051725393461,2731.0310177594165,2732.6834000917411,2734.268319115014,2735.7910681897106,2737.2563411257233,2738.6683194417128,2740.0307443054235,2741.346976273036,2742.6200452294324,2743.8526923970758,2745.0474058786626]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",{"$f":"(L288)*8760","v":2609.2950641738262},2622.7508269961513,2630.5817678011931,2636.1214178202813,2640.4092934863702,2643.9070628220716,2646.8604774237101,2649.4159900334212,2651.6679397725184,2653.6806681327826,2655.5000224864616,2657.1598257041865,2658.6857434837921,2660.0977123004141,2661.4115264531688,2662.6399111202259,2663.793269055855,2664.8802132218889,2665.9079550083648,2666.8825926132777,2667.8093288868754,2668.6926383779924,2669.5363971632169,2670.3439849843521,2671.1183664916175,2671.862156519931,2672.5776730212137,2673.2669803515887,2673.9319249481127,2674.5741649459947,2675.1951949306049,2675.796366752721,2676.3789071351184]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Class 1 - Advanced",{"$f":" $S$47*(L423 + L633)","v":4066.3038662426356},3786.5949064622014,3554.0143177959708,3346.9724987072236,3158.5542022726108,2985.4625343448342,2825.7135096410698,2677.9036656527396,2540.9204884654487,2413.8118227763439,2295.7220487286645,2185.8595068297686,2083.4797061193522,1987.876928676676,1898.3804409593504,1854.083621985839,1814.6673285618883,1779.594172757983,1748.3472542310808,1720.4269949696861,1695.3484231151876,1672.6388411337466,1651.8358436568681,1632.4856680015851,1614.1418705246786,1596.3643277150054,1578.7185644407884,1560.7754145731487,1542.1110224373681,1522.3071981105591,1500.9521463278811,1477.6415986035988,1451.9803923218951]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":" $S$47*(L424 + L634)","v":4066.3038662426356},3837.7273665048419,3649.9168775661192,3485.0596170550875,3337.2451096643831,3203.5756323754272,3082.2824702346147,2972.1172151264177,2872.1049676877351,2781.4284750326333,2699.367785850191,2625.2662741074309,2558.5103093331932,2498.5164824291442,2444.723249302916,2396.5852769141807,2353.5695064066808,2315.1523432313766,2280.8176079939212,2250.0550135267358,2222.3590139149755,2197.2279215212743,2174.1632204468865,2152.66902621395,2132.2516558196116,2112.4192821655415,2092.6816537409645,2072.549865309652,2051.5361688545445,2029.1538165858494,2004.9169297006467,1978.3403879857453,1948.9397364134529]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":" $S$47*(L425 + L635)","v":4066.3038662426356},3941.9284408087656,3865.5474487103793,3797.2143472154039,3735.2430256673401,3678.7509471382882,3627.1567083925452,3580.0176845823412,3536.9642022435378,3497.6686360312269,3461.8293132782974,3429.1614516972095,3399.3917369541782,3372.2549154847488,3347.4915656491244,3324.8465896862403,3304.0681636560762,3284.9069879777094,3267.1157408708873,3250.4486721544095,3234.6612962535805,3219.5101566893964,3204.7526429620802,3190.1468464352924,3175.4514456591978,3160.425614198477,3144.8289458650283,3128.4213935546572,3110.9632188214405,3092.2149500042024,3071.9373472215352,3049.8913729262108,3025.8381669920286]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":" $S$47*(L426 + L636)","v":4114.4814943516785},3831.0774723791287,3596.0873850497173,3387.1547807782954,3197.1276537732224,3022.6046358760996,2861.5463508129469,2712.5163827310885,2574.3809823232377,2446.1734828659551,2327.0278971553653,2216.1449027076574,2112.7741966877438,2016.2055695689633,1925.7647725033798,1881.1218042683281,1841.3873984989584,1806.0210074217043,1774.5028810940389,1746.3308413621687,1721.0175187994719,1698.0879841884932,1677.077737342951,1657.5310345357675,1638.9995464593821,1621.041344744586,1603.2202188195699,1585.1053278680952,1566.2711960037341,1546.2980634441562,1524.7726132968062,1501.2891034887616,1475.450947600998]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":" $S$47*(L427 + L637)","v":4114.4814943516785},3882.8788073149194,3693.1323984642922,3526.8047791054755,3377.7886926476308,3243.0979526244951,3120.9159719939307,3009.9651772045472,2909.2513369495796,2817.9435342816851,2735.3116521234506,2660.691175416538,2593.4621304888974,2533.0358515938592,2478.8463241058398,2430.3443272891486,2386.9933558873399,2348.2667092225329,2313.6453683694658,2282.6164184735608,2254.6718563957907,2229.3076759917085,2206.0231568893787,2184.3203047455313,2163.7034058417935,2143.6786690898693,2123.7539356363018,2103.4384413049447,2082.242620744461,2059.6779447920644,2035.2567845146305,2008.4922968424287,1978.8983278067196]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":" $S$47*(L428 + L638)","v":4114.4814943516785},3988.4399297953692,3911.4620628377729,3842.662161304142,3780.3012923812375,3723.4729879647734,3671.582740337552,3624.1798096859407,3580.8890304095753,3541.3787967882749,3505.344388859322,3472.498584301361,3442.5660410554783,3415.2797676418713,3390.3788141812688,3367.6067101300464,3346.7103764696976,3327.4393492993913,3309.5452136270665,3292.7811825635963,3276.9017792929071,3261.6625930938148,3246.8200896399517,3232.1314617025637,3217.3545103505903,3202.2475494647988,3186.5693282823727,3170.0789680345874,3152.5359097082187,3133.6998706665313,3113.3308083857623,3091.1888899508763,3067.0344662467]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":" $S$47*(L429 + L639)","v":4278.5307879036081},3984.3554295415634,3739.516137137105,3521.4736226522914,3323.0053774919365,3140.6651063435729,2972.3763263771675,2816.6679836814556,2672.3722917241612,2538.4885201585853,2414.1164726457655,2298.4225768158799,2190.6224427916854,2089.9721790178833,1995.7645095116234,1949.0938458830626,1907.5687533330304,1870.6226853425242,1837.7106288639584,1808.3057819361984,1781.8967008390844,1757.9848497040898,1736.0825168206179,1715.7110802971433,1696.399616271869,1677.6838488194717,1659.105444326987,1640.2116560142945,1620.5553276424157,1599.6952702425754,1577.1970327929751,1552.6340981418134,1525.5895503929187,{"$f":"AR341/L341","v":0.35656855729684395}]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":" $S$47*(L430 + L640)","v":4278.5307879036081},4038.1347220171897,3840.4218571455954,3666.7930895531517,3511.0733940313635,3370.2325702210255,3242.4189191057085,3126.3238576363069,3020.9243015497705,2925.3617239416649,2838.8791649736913,2760.7857661290609,2690.435549285472,2627.2140825332317,2570.5297574833039,2519.8078874562384,2474.4865980304039,2434.0138939861968,2397.8455203230919,2365.4433725698386,2336.2742953542133,2309.8091607200313,2285.5221514919067,2262.890197271151,2241.3925256420002,2220.5103014520641,2199.7263342068645,2178.5248387042434,2156.3912376912031,2132.8119979898174,2107.2744935035435,2079.2668899805044,2048.2780475146183,{"$f":"AR342/L342","v":0.47873397412625196}]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":" $S$47*(L431 + L641)","v":4278.5307879036081},4147.7307343908824,4067.2565260349179,3995.2382070459494,3929.9130486030117,3870.3571225523356,3815.9608354837387,3766.2594561200958,3720.8644025991753,3679.4309844768122,3641.6416016960416,3607.1962850172686,3575.8070358850046,3547.1942698798293,3521.0844901659748,3497.2087133359182,3475.3013733204352,3455.0995390718554,3436.3423440456918,3418.7705621920236,3402.1262875050511,3386.1526881880072,3370.5938155092517,3355.194453368762,3339.6999985940088,3323.856364727349,3307.4099039810858,3290.1073433928946,3271.6957321896348,3251.9223980781821,3230.5349107059028,3207.281050924239,3181.908784783413,{"$f":"AR343/L343","v":0.74369192195119926}]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":" $S$47*(L432 + L642)","v":4442.8331379112115},4137.625939882254,3883.1437707804589,3656.3371409597257,3449.8138388573266,3260.0407078720482,3084.8836947189798,2922.8266057032838,2772.6624096902751,2633.3541927460783,2503.9673494553567,2383.6351033792025,2271.5408507327988,2166.9094426702713,2069.0033613852102,2020.4162322949937,1977.1929839992642,1938.7430837410886,1904.498312215751,1873.9093297915279,1846.4427243325902,1821.5784730119919,1798.8077824486161,1777.6312902346847,1757.557621584717,1738.1023008210907,1718.7870210372732,1699.1392781966499,1678.692379359662,1656.9858396738521,1633.5661901250382,1607.9882288450899,1579.8167643241873]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":" $S$47*(L433 + L643)","v":4442.8331379112115},4193.4265982326724,3987.9201200255211,3807.2879868503296,3645.2061760727788,3498.5657608275505,3365.4626491328204,3244.5480008672994,3134.7648541487374,3035.2244814776545,2945.1419919306131,2863.8000729356886,2790.5272951651245,2724.6844804019725,2665.6557839401194,2612.8426608976092,2565.6596649394251,2523.5314496827432,2485.8905819185456,2452.1759164002879,2421.8313675677714,2394.3049672692,2369.0481321127736,2345.5150868599471,2323.1624056033875,2301.4486429871677,2279.8340350630551,2257.7802545763075,2234.7502092128925,2210.2078740636457,2183.6181515694607,2154.4467537096207,2122.1601023243179]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":" $S$47*(L434 + L644)","v":4442.8331379112115},4307.1440286203306,4223.3652663610756,4148.3429695242476,4080.2695552524983,4018.194984305499,3961.4905759772028,3909.6757486301585,3862.3477715958525,3819.1487863748953,3779.7486301881513,3743.8351650333952,3711.108491076714,3681.2773106336222,3654.0565496299719,3629.1657482721412,3606.3279404650207,3585.2688540144504,3565.7163273606561,3547.3998760951754,3530.0503653499768,3513.3997584691942,3497.1809215941253,3481.1274698682946,3464.9736450585488,3448.45421719258,3431.3044047700828,3413.2598094915743,3394.0563624460515,3373.4302794251471,3351.11802356713,3326.8562739336885,3300.3818989235442]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":" $S$47*(L435 + L645)","v":4661.9752163610656},4340.1996389014093,4074.5404022062344,3838.7805389629261,3624.548048403607,3427.8756004026873,3246.3971932123482,3078.4569830489422,2922.7564001766409,2778.1945502936087,2643.7898150568235,2518.6394849368844,2401.8986323292497,2292.7692498585629,2190.4950495381877,2140.2213122467438,2095.4576740378043,2055.5972170387936,2020.0567056620694,1988.2728909358443,1959.6993542980531,1933.8038082064136,1910.0658077527253,1887.9748493794875,1867.0288455629222,1846.7329717272278,1826.5988862585016,1806.1443281019781,1784.8931003863408,1762.3754538861403,1738.1288918761597,1711.6994291050219,1682.6433535820465]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":" $S$47*(L436 + L646)","v":4661.9752163610656},4399.0031979950691,4184.5094583049595,3996.8862556677777,3828.99400831189,3677.3553641050235,3539.8653661211142,3415.0515299845488,3301.7738420188448,3199.0839198354215,3106.1516585135441,3022.2239298260697,2946.5998699226657,2878.6153513311315,2817.6328251576697,2763.0344482756936,2714.2172977632631,2670.5899552839751,2631.5700161861582,2596.5822382680967,2565.0571426815272,2536.4299406080245,2510.1396987187877,2485.6286823773166,2462.3418330074887,2439.7263480263409,2417.2313400974658,2394.3075583835998,2370.4071587354315,2344.9835128559957,2317.4910487679886,2287.3851166176432,2254.1218751347778]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":" $S$47*(L437 + L647)","v":4661.9752163610656},4518.8282592234245,4432.1412405513565,4354.7805637401143,4284.7189846893725,4220.9060643077173,4162.6574144190663,4109.45734253715,4060.8788341331783,4016.5459873666155,3976.1144478514625,3939.2603927432283,3905.6739393677803,3875.0550035294286,3847.1105901806404,3821.5529602774741,3798.0983543545644,3776.4660814971012,3756.3778549574749,3737.5572983863008,3719.729572659623,3702.6210895976001,3685.9592893725085,3669.4724653250341,3652.8896245657411,3635.9403759329975,3618.3548391076424,3599.8635702643242,3580.1975007753063,3559.0878863100106,3536.2662642838022,3511.4644180646392,3484.4143466892347]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":" $S$47*(L438 + L648)","v":4628.9562148081668},4310.2544240999541,4045.754865350043,3810.4921422643092,3596.4764651428895,3399.9050304958396,3218.4950945241717,3050.6365896643106,2895.0569419632184,2750.6697915618438,2616.5009521444695,2491.650527492865,2375.2732988530911,2266.5688398734305,2164.776976377645,2114.4866440493538,2069.7295115319153,2029.8962705461104,1994.4009865680721,1962.6774779004973,1934.176212483118,1908.3616465224654,1884.7099638557561,1862.7071955357562,1841.8477109719454,1821.6330787230397,1801.5712991876023,1781.1764147380115,1759.9685065883102,1737.4740929203654,1713.2269504723645,1686.7693929700504,1657.654055819959]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":" $S$47*(L439 + L649)","v":4628.9562148081668},4368.5099853363727,4154.9321240004347,3967.6306806315106,3799.7810051344964,3648.0432730522512,3510.3835742123665,3385.3698330558136,3271.8863393338529,3168.9997311731554,3075.8891946269086,2991.8071635731967,2916.0558045006164,2847.9722407095887,2786.9188865719748,2732.2769076493637,2683.4416669504712,2639.8194747698435,2600.8252184500911,2565.8806008237589,2534.4128088911912,2505.8534924903574,2479.6379701830429,2455.204604273787,2431.9943034950516,2409.4501232887023,2387.0169415656892,2364.1411934615871,2340.2706526578072,2314.8542497903609,2287.3419206451849,2257.1844784626755,2223.8335058977914]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":" $S$47*(L440 + L650)","v":4628.9562148081668},4487.2246793088962,4400.5090664326981,4322.9813197046487,4252.6970567194367,4188.6413821529941,4130.1477195307425,4076.7100161908543,4027.9066017331729,3983.3644424690592,3942.7405239574873,3905.7113687196893,3871.9667641640958,3841.2058215243064,3813.134397772908,3787.463351277228,3763.9073272063024,3742.1838906344442,3722.0128943416307,3703.1160089634564,3685.2163678953939,3668.0382948793854,3651.3070921945432,3634.7488739596088,3618.0904334870916,3601.059136668699,3583.3828354926122,3564.7897972963988,3545.0086464400943,3523.7683158714422,3500.798006635925,3475.8271538172994,3448.5853977207516]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":" $S$47*(L441 + L651)","v":4670.6435071828773},4353.1135916340818,4082.5606687547611,3839.2153602094827,3616.658194929872,3411.745961172961,3222.5135632144388,3047.509596425929,2885.535459666281,2735.5292735476905,2596.5105175808408,2467.5529830321657,2347.771923814636,2236.3186580911852,2132.3791595510179,2079.7406371635202,2033.0011071466884,1991.5117553520263,1954.6466358242556,1921.7992642550457,1892.3796427886932,1865.8116708100822,1841.5309226488339,1818.9827878753388,1797.6209776130263,1776.9064041182994,1756.3064429360991,1735.2945887869573,1713.3505191703523,1689.9605844652265,1664.6187510147324,1636.8280353766804,1606.1024850463909]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":" $S$47*(L442 + L652)","v":4670.6435071828773},4411.2249361564418,4192.6554015569327,3998.5452640396629,3823.3529101343306,3664.2826154328227,3519.5676584451439,3387.9155368399629,3268.2830302114821,3159.7706006395042,3061.5673930110938,2972.9202682720556,2893.1152744740698,2821.4660040963468,2757.3059778680731,2699.9834916297696,2648.8580281847549,2603.2976963152491,2562.6773631394453,2526.3772660813133,2493.7819638474198,2464.2795316637489,2437.2609355490067,2412.1195398570844,2388.2507154148807,2365.0515245617225,2341.9204656622765,2318.2572641055999,2293.4626999958982,2266.9384650666243,2238.0870430650843,2206.3116091340403,2171.0159446810276]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":" $S$47*(L443 + L653)","v":4670.6435071828773},4529.6778427853678,4438.9133502275708,4357.0511522972092,4282.4777488548852,4214.3120346282622,4151.947364251555,4094.9035780507916,4042.7670058563363,3995.1623010843045,3951.7377709952962,3912.1571171153723,3876.0944931172603,3843.2313994371166,3813.2546518562008,3785.8550070344709,3760.7262054647863,3737.5642883967093,3716.0670996910776,3695.933915598855,3676.8651649613416,3658.562214560412,3640.7272022221132,3623.0629054663509,3605.2726369877987,3587.060160648306,3568.1296233323287,3548.1854992013382,3526.9325437347793,3504.0757555656173,3479.3203445760214,3452.3717050600089,3422.9353930170423]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":" $S$47*(L444 + L654)","v":5679.8005659761338},5180.7338524326624,4750.9879185237578,4367.2793547793899,4021.4670285225939,3709.0881876322633,3426.9806188147686,3172.539683524798,2943.4353503149287,2737.4937111365311,2552.6466753661039,2386.9125364234133,2238.3910249501964,2105.2649488714073,1985.8043683793144,1919.5033974689682,1863.0155325803414,1815.1650227906994,1774.8330953994223,1740.9496088219705,1712.4849817680804,1688.4426168258217,1667.8520584323298,1649.7631119515688,1633.241116101663,1617.3635188873195,1601.2178694827505,1583.9013147969783,1564.5216872081048,1542.2002957117193,1516.0765942743592,1485.3150109430453,1449.11440187263]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":" $S$47*(L445 + L655)","v":5679.8005659761338},5270.0880017004374,4917.1902021699616,4601.9217194439134,4317.5039534699736,4060.2987675674726,3827.844891964955,3618.2234196245654,3429.8005463434906,3261.1067970571162,3110.7741229061826,2977.5004846786956,2860.0286613136714,2757.132934212093,2667.610376642243,2590.2749601136957,2523.9534506248533,2467.4824796749322,2419.706408247509,2379.4757393254299,2345.6459181267815,2317.0764117001722,2292.6299932833717,2271.172179081409,2251.5707800952277,2232.6955419023984,2213.4178524574763,2192.6105030583672,2169.1474912768658,2141.9038573118387,2109.7555471855189,2071.5792976666289,2026.2525389067091]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":" $S$47*(L446 + L656)","v":5679.8005659761338},5473.0355095023424,5304.836767941898,5150.9692813240126,5009.6677678237038,4879.8701875226216,4760.7780355388568,4651.7142579223282,4552.0656436141408,4461.2557796717201,4378.730965456255,4303.9522818260211,4236.3908457385087,4175.5248284768923,4120.8375050922632,4071.8159346478265,4027.9500412682901,3988.7319582535006,3953.6555497616778,3922.216055324915,3893.9098211868072,3868.2340941968264,3844.6868615572157,3822.7667247010868,3801.9727989336889,3781.8046327687566,3761.7621424964241,3741.3455586565851,3720.0553819092502,3697.3923463892338,3672.8573890717812,3645.95162400348,3616.1763204996819]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":" $S$47*(L447 + L657)","v":5782.9608691436943},5276.1107934434094,4841.1928853634081,4453.3880066891097,4104.0784489949856,3788.5894016930129,3503.6447725184398,3246.5709526174592,3014.9924350052202,2806.7033732792033,2619.6121470481935,2451.7190780336537,2301.109801268241,2165.9558621561732,2044.5182156542946,1977.526932967053,1920.4131849492228,1871.993617821149,1831.1425856106814,1796.7836654420178,1767.8814761258711,1743.4340117203851,1722.4657259484072,1704.0215915428826,1687.162324989888,1670.9609255816276,1654.5006403191574,1636.8744427414722,1617.1861117482051,1594.5530225174946,1568.1108235308734,1537.0202839912367,1500.4767772893517]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":" $S$47*(L448 + L658)","v":5782.9608691436943},5366.8758761524505,5009.8209277922806,4691.3567803347096,4404.3090017505901,4144.8607940889824,3910.453609527126,3699.1087686825394,3509.152410564634,3339.0863670819749,3187.5209102181198,3053.1368863320963,2934.663059218467,2830.861873605887,2740.5201422035616,2662.4427445166129,2595.4482393091184,2538.3657330694277,2490.0325962829602,2449.2927661686417,2414.9954639482694,2385.9942107935567,2361.1460626964276,2339.3110082989474,2319.3514897298319,2300.1320174751199,2280.5188579722121,2259.3797780464765,2235.5838342139541,2208.0011977179647,2175.5030082650896,2136.96125099045,2091.2486523610996]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":" $S$47*(L449 + L659)","v":5782.9608691436943},5572.6768098491848,5403.2088974199478,5248.3099434974347,5106.1250895793009,4975.5513499639674,4855.7674980772344,4746.0821569050677,4645.8722072163591,4554.5538725758715,4471.5676594633615,4396.3698780322784,4328.4275685560342,4267.2153134575665,4212.2131518657334,4162.9051685951854,4118.7785116480618,4079.3226909715027,4044.0290670640952,4012.3904709087651,3983.9009167317358,3958.0553816442057,3934.3496343073466,3912.2801000887557,3891.3437537636901,3871.038033273308,3850.8607697678058,3830.3101303782787,3808.8845710354017,3786.0827972900065,3761.4037315602682,3734.3464855806178,3704.4103370914645]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":" $S$47*(L450 + L660)","v":5910.37278350009},5391.8653776983119,4946.3574172389062,4548.9088362006114,4190.8378592445606,3867.4168151159092,3575.3190336795351,3311.8202910334448,3074.4939501340264,2861.0826769364967,2669.4433975596576,2497.5254792608093,2343.364564911552,2205.0835937796778,2080.8966654622122,2012.232739940828,1953.7075275969319,1904.1063396555041,1862.2735834224563,1827.1040852776421,1797.5347152323679,1772.5365333698901,1751.1077024869876,1732.2673985347813,1715.0509155396358,1698.5061187168608,1681.6913609026717,1663.6749531891217,1643.5362784871616,1620.3686634244368,1593.2841875470044,1561.4207220641892,1523.9516767062325]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":" $S$47*(L451 + L661)","v":5910.37278350009},5484.7113489772664,5118.9276381959353,4792.4785653763065,4498.1359998346725,4232.0421374320031,3991.6021805713945,3774.8033921042202,3579.9390055426074,3405.4786114489007,3250.0006503836107,3112.1544040666699,2990.6372527901535,2884.1803851002769,2791.5394496391941,2711.4882301407461,2642.8142413078131,2584.3155854398592,2534.7986600728273,2493.0764542996126,2457.9672611904716,2428.293690020168,2402.8818982459393,2380.5609870611147,2360.1625204202965,2340.5201384541783,2320.4692438826301,2298.8467454852284,2274.4908466074871,2246.24086953607,2212.9371086818724,2173.4207070801976,2126.5335519006553]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":" $S$47*(L452 + L662)","v":5910.37278350009},5695.3652101606858,5521.4800998144037,5362.4935810926299,5216.5319400531753,5082.4761777703206,4959.4901195463863,4846.8679310987727,4743.9722939546218,4650.2053811598544,4564.9937404692209,4487.7797830519094,4418.0166907588809,4355.1652161013144,4298.691588923647,4248.0661000495356,4202.762115069534,4162.2553704477732,4126.0234601952534,4093.5454543660121,4064.3016107302574,4037.7731535830567,4013.4421017616455,3990.7911332921622,3969.3034776852605,3948.4628293683495,3927.7532774642759,3906.6592483468557,3884.6654582811989,3861.2568740961815,3835.9186803078219,3808.1362514640423,3777.3951287462769]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",{"$f":" $S$47*(L453 + L663)","v":6327.8854815683744},5775.8860235619322,5305.3529747818466,4886.8604920858725,4510.308899273894,4170.3158919024618,3863.1816369408543,3585.9364427609289,3335.9745279318281,3110.8975688444593,2908.4454514233234,2726.4667973111868,2562.908465607873,2415.8140198036012,2283.3260248288761,2211.0695272978292,2149.3893818566762,2097.0187550351543,2052.7533367440637,2015.4420845890256,1983.9783449004067,1957.2915608703893,1934.3398086807229,1914.1033930168257,1895.5796996559582,1877.7794599818124,1859.7245434675847,1840.4473698835795,1818.9920313506805,1794.4172424568612,1765.8013028628302,1732.2493744729845,1692.9035685682982]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",{"$f":" $S$47*(L454 + L664)","v":6327.8854815683744},5874.7718250078815,5488.6623373083221,5145.3466841874915,4836.418588107279,4557.4721479164209,4305.6005758227129,4078.5879550347722,3874.5815376678838,3691.9379011267356,3529.1428212650644,3384.7661581633479,3257.4348620355245,3145.8160114747106,3048.60571774754,2964.5216173917424,2892.2976447855017,2830.6803011520306,2778.4259336649793,2734.2987132825629,2697.0691064674529,2665.5127027593785,2638.4093031788238,2614.5422027852615,2592.6976197887593,2571.6642366964497,2550.2328281035825,2527.1959562083644,2501.3477197814755,2471.483545709938,2436.4000147341962,2394.8947148612028,2345.7661173409001]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",{"$f":" $S$47*(L455 + L665)","v":6327.8854815683744},6098.2682885817421,5916.4709908469804,5750.5694352954642,5598.4167644888221,5458.7619226537881,5330.6895494900673,5213.4389909882357,5106.3309173143653,5008.7328727095237,4920.0413327388869,4839.6716018934694,4767.0517688204964,4701.6189080888653,4642.816595535046,4590.093227135374,4542.9008484309234,4500.6943190481506,4462.9307034107442,4429.0688179173503,4398.5688887148026,4370.892289157232,4345.5013356728905,4321.8591271079013,4299.4294168875758,4277.6765102656627,4256.0651809758283,4234.0606030485051,4211.1282945977819,4186.7340711419802,4160.3440065810601,4131.4244003715094,4099.4417497538443]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",{"$f":" $S$47*(L456 + L666)","v":6598.1717385929633},6025.6452860434456,5541.2856579562331,5111.7598147916442,4725.7538365844866,4377.3435278828147,4062.5365951879976,3778.1849084471983,3521.5638679666558,3290.1906797419174,3081.7421112029124,2894.0178103472267,2724.925567273227,2572.4771607008815,2434.7889630669647,2360.6700062357963,2297.3081228490587,2243.4151197661336,2197.7672707471897,2159.1956987673984,2126.5772035306227,2098.8257287586252,2074.8847002946854,2053.7204601862618,2034.3169903401363,2015.6720777608139,1996.7950353500505,1976.7060685440429,1954.4373770193577,1929.0361095369017,1899.5693572362616,1865.1314898446349,1824.854334836853]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",{"$f":" $S$47*(L457 + L667)","v":6598.1717385929633},6128.2500110702285,5731.0127298245352,5379.0593215983363,5062.9749562462293,4777.8974158546343,4520.6705424291958,4288.9244209349081,4080.7024392480057,3894.2862070470769,3728.1043677851803,3580.6812566308945,3450.6061799491945,3336.51411204533,3237.0730677416855,3150.9755586087072,3076.9326439085162,3013.6696845505899,2959.923246588643,2914.43879990289,2875.9689789470381,2843.2722484719966,2815.1118660873844,2790.2550657798165,2767.4724082156658,2745.537258544653,2723.2253628089525,2699.3145014250822,2672.5842034996767,2641.8155095968186,2605.790773418832,2563.2934949836331,2513.108179480264]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",{"$f":" $S$47*(L458 + L668)","v":6598.1717385929633},6359.309795118972,6174.0002361065735,6005.2115820723839,5850.5683005850042,5708.7143226893395,5578.6756163109849,5459.6542122466353,5350.944691943304,5251.8949817002231,5161.8859329934776,5080.3198254823546,5006.613487783613,4940.1939749059766,4880.4957405995347,4826.9587241551362,4779.0270182360791,4736.1479180641927,4697.7712280219157,4663.3487463197298,4632.3338755263621,4604.1813237851802,4578.3468725012635,4554.2871935071862,4531.4597035767447,4509.3224474898507,4487.3340031781136,4464.9534041292509,4441.6400754140113,4416.853780562823,4390.0545771563047,4360.7027794687665,4328.2589268618394]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",{"$f":" $S$47*(L459 + L669)","v":6774.5291240790139},6189.1704165278206,5696.9429689071667,5261.4767715123116,4870.5216061273341,4517.7423035936245,4198.9310135857795,3910.813686232595,3650.5868120800724,3415.7157876531155,3203.8423447927867,3012.7420730083772,2840.3062167563312,2684.5353421448203,2543.5385087304057,2468.4294873064873,2404.1455943558644,2349.3907252659005,2302.9343766773236,2263.6017987339319,2230.2646468548487,2201.8323127235526,2177.244155405067,2155.462850725582,2135.4690475298153,2116.2574792331543,2096.8346420079779,2076.2181279221077,2053.4377008076112,2027.5382318765953,1997.5846796883782,1962.6694185559893,1921.9224154166529]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",{"$f":" $S$47*(L460 + L670)","v":6774.5291240790139},6294.1088019977597,5890.5977064891731,5534.1170141338362,5214.474341418806,4926.4604031974814,4666.7332959414134,4432.8117046824791,4222.6666984810918,4034.5300939890858,3866.7946448597504,3717.9578448838988,3586.5883025983762,3471.3046127516714,3370.7615348562795,3283.6406415374804,3208.6438069457836,3144.488559214939,3089.9046911595224,3043.6317413490792,3004.4170903947443,2971.0145005063905,2942.1829799559705,2916.6858893908889,2893.2902307026584,2870.7660754526169,2847.8861012271018,2823.4252123532651,2796.1602272011028,2764.8696185185272,2728.3332963594858,2685.3324254868821,2634.6492708817686]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",{"$f":" $S$47*(L461 + L671)","v":6774.5291240790139},6529.7387099107455,6342.9198865503604,6173.0199788864747,6017.4890479584674,5874.8930167602621,5744.215969828896,5624.6347027342572,5515.4273131055497,5415.930287609408,5325.5161514298252,5243.5808841412154,5169.5363899965096,5102.8057666282866,5042.8202100210465,4989.0169204020822,4940.8376441059399,4897.7276328533835,4859.1348847871204,4824.5095804103912,4793.3036562896723,4764.970478018673,4738.9645859383409,4714.7414950142174,4691.7575355932458,4669.4697254115272,4647.3356657706345,4624.8134566047547,4601.3616264584298,4576.4390743399699,4549.5050211126863,4520.0189686060412,4487.4406650206292]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",{"$f":" $S$47*(L462 + L672)","v":6853.4915131131356},6252.9315779332264,5737.7435397762565,5278.4119269198864,4864.6936491716633,4491.0365127923424,4153.5527950024953,3849.0719706931636,3574.7784946983702,3328.0588692286778,3106.4355615532622,2907.5403663386651,2729.1064040027568,2568.968730105657,2425.0684134929852,2345.7228710130653,2278.0729566753971,2220.7175152750438,2172.3237542290685,2131.6171894734084,2097.3719528212873,2068.4017106832071,2043.551472927001,2021.690556810094,2001.706931230955,1982.5031174149899,1962.993777952845,1942.1050983648247,1918.7760630091323,1891.9617579877408,1860.6389070058001,1823.813976692998,1780.5344026086614]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",{"$f":" $S$47*(L463 + L673)","v":6853.4915131131356},6360.479516078296,5937.5334107595472,5560.3474110870775,5220.3940053891929,4913.1395322662866,4635.5469980614853,4385.2691530489237,4160.3213239446695,3958.9278212661056,3779.4419432085228,3620.3009350210336,3479.9990389507807,3357.0705601596451,3250.0787891198406,3157.608506458886,3078.2607640568608,3010.6491601376324,2953.3971228130699,2905.1358912160767,2864.5029897136842,2830.1410573923195,2800.6969379486604,2774.8209634182849,2751.1663842186103,2728.388911043925,2705.146343263656,2680.0982649339326,2651.905794176635,2619.2313750633289,2580.7386036366311,2535.0920815624409,2480.9572923087449]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",{"$f":" $S$47*(L464 + L674)","v":6853.4915131131356},6604.3017100079142,6403.6256795523686,6220.2135175490093,6051.861733140252,5897.2611757450122,5755.4378426099138,5625.5721848884459,5506.9258452393524,5398.8072639271713,5300.5537653427054,5211.521472085552,5131.0792700557604,5058.6050164156532,4993.4830589891062,4935.1025578764147,4882.856316788796,4836.1399489320238,4794.351268712252,4756.8898396524655,4723.1566327240043,4692.553764233985,4664.4842920251322,4638.3520550816293,4613.5615458989823,4589.5178079008947,4565.6263522267209,4541.2930896595462,4515.9242745047868,4488.9264579869077,4459.706449290502,4427.6712827887177,4392.228190316071]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Class 1 - Advanced",{"$f":"(L423+L633)*($S$47-1)","v":282.99254890396639},263.52633238811023,247.33999320213604,232.93101294858255,219.81812819571627,207.77189311044154,196.65423314873919,186.36747498228516,176.83419371646204,167.98812454053007,159.76972098375757,152.12388786756068,144.99881268568737,138.34538132375599,132.1169143891191,129.03409762923076,126.29093880212187,123.85003864179409,121.67542370641459,119.73232609385408,117.98699441048099,116.40653148865562,114.95875643925568,113.61208985688639,112.33546170136079,111.09824177917936,109.87019299320879,108.62144772393279,107.32250793045192,105.9442698772617,104.45807486214582,102.83578800562083,101.04990814703564]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"(L424+L634)*($S$47-1)","v":282.99254890396639},267.08487244689042,254.01428777738309,242.54112249216033,232.25403977836112,222.95137393415405,214.5100320551548,206.84313175226825,199.88282535233373,193.57223651632276,187.86126056360487,182.70419990716707,178.05834921636242,173.88310640309766,170.1393910643217,166.78925099770029,163.79558821709909,161.12196340049513,158.73245328014877,156.59154465513447,154.66405428983188,152.91506746366872,151.30989019176448,149.8140116217657,148.39307411196046,147.01284918145933,145.63921800166469,144.23815543733724,142.77571688937402,141.21802736902904,139.5312723642983,137.6816901568815,135.63556532175735]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":"(L425+L635)*($S$47-1)","v":282.99254890396639},274.33669832753878,269.02099828328483,264.26538748717257,259.95252184291394,256.02098159858105,252.43030426316855,249.1496855638039,246.15339824563355,243.41864137333863,240.92442017628503,238.65091536204289,236.5791057451539,234.69053112569688,232.96713717386726,231.39117047821375,229.94510546735609,228.61159225152545,227.37341858508174,226.21348159709862,225.1147664263583,224.06032983108486,223.03328744503776,222.01680374783987,220.99408408408902,219.94836824869085,218.86292528346286,217.72104922050215,216.50605557283632,215.20127842025488,213.79006797315378,212.25578852328326,210.58181670992835]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"(L426+L636)*($S$47-1)","v":286.34544879221886},266.62207612116578,250.26804898301097,235.72748040357826,222.50262982649781,210.35678059788231,199.14800326313812,188.77633112110215,179.16286140974753,170.24031940268756,161.94843711843237,154.23158607604918,147.03754929453129,140.31690006824698,134.02271435847479,130.91580749980221,128.15050979020219,125.68920205578179,123.49571253814155,121.53509237944384,119.7734233284132,118.17765290441424,116.71545443044344,115.35511063125156,114.06542023470833,112.81562743904655,111.57537436998142,110.31467685889939,109.00392410701174,107.61390312516747,106.1158493141687,104.48152524090887,102.68333065580701]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":"(L427+L637)*($S$47-1)","v":286.34544879221886},270.2271662207537,257.02185209462806,245.44635786109612,235.0756518043041,225.70191164943239,217.19871285609477,209.4771432800903,202.46800985052298,196.11348528428977,190.36275741891293,185.16957963428493,180.49080514760792,176.28546603676327,172.51417077399526,169.13869659459743,166.12170566179816,163.42654248396516,161.01708617750973,158.85764066883712,156.91285171293933,155.14764323380916,153.5271678272675,152.01676780584748,150.58194420112378,149.18833184922784,147.80167918092457,146.38783168890544,144.91271829752355,143.3423400441981,141.64276061741776,139.78009839747307,137.72051972232134]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":"(L428+L638)*($S$47-1)","v":286.34544879221886},277.57364402923821,272.21640475345095,267.42830722316609,263.0883312083717,259.13339147791669,255.52211354042836,252.22312836571419,249.21032647622386,246.46062992425061,243.9528318640229,241.66694319007885,239.58380159836162,237.68482593953013,235.95185552665581,234.36704141011597,232.91277067192001,231.57161239199004,230.32627824311254,229.15959320514943,228.05447343189485,226.99390927152675,225.96095206451756,224.93870375336405,223.91030861476148,222.85894661430845,221.76782801603346,220.62018897272273,219.39928789039968,218.08840240938244,216.67082688054111,215.12987024236887,213.44885422482577]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"(L429+L639)*($S$47-1)","v":297.76238398822358},277.28938511110391,260.24990707194672,245.07533847766612,231.26303216167898,218.5731447854568,206.86116448068978,196.0247139264452,185.9825215556649,176.66494199975526,168.00932650819081,159.95766299496145,152.4553622070263,145.45065335344913,138.89431388723173,135.64629049947393,132.75637076628263,130.18512614302389,127.89462669711138,125.84820988815143,124.01028202547312,122.34614773440819,120.82186494258521,119.40412417941386,118.06015171514512,116.75763648011379,115.46468095715254,114.14977644215833,112.78180330216982,111.3300571936532,109.76430269739807,108.05485654823046,106.17270367594975]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":"(L430+L640)*($S$47-1)","v":297.76238398822358},281.03213025670766,267.27239428478231,255.18877999516883,244.35153934621067,234.54978693643548,225.65465462374183,217.57507217218577,210.23983850263792,203.58920482971971,197.57049088134502,192.13561667652155,187.23962566468651,182.83975673944661,178.89483718684011,175.36487195150752,172.21075764128446,169.39407840253162,166.87695705859949,164.6219444760969,162.59193595190513,160.75010706907395,159.05986382292127,157.48480336942703,155.98868279163673,154.53539399555012,153.08894334637853,151.61343501000653,150.07305721898535,148.43207086779108,146.65479997881172,144.70562368250106,142.54896943198932]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"(L431+L641)*($S$47-1)","v":297.76238398822358},288.65941437308146,283.05884882441615,278.04676701034862,273.50049262864474,269.35572532403341,265.57004072327135,262.11109606669385,258.95184817817153,256.06830848464489,253.43837375610246,251.04116777116522,248.85664740271352,246.8653551015606,245.04825698110648,243.38663326471578,241.86200200384152,240.45606463305086,239.15066626506129,237.92776618205571,236.76941553408102,235.6577402302681,234.57492763625956,233.50321610485861,232.42488664527588,231.3222562272569,230.17767234958063,228.97350859682544,227.69216097617806,226.31604487551382,224.82759252044539,223.20925083523602,221.44347963297298]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"(L432+L642)*($S$47-1)","v":309.19693053196897},287.956175842905,270.24560623137415,254.46110305783344,240.0882087556607,226.88103491485413,214.6910630777532,203.41277444093143,192.96216622726075,183.26707488802617,174.26245698884469,165.887989621777,158.08684162168845,150.80506686086963,143.99133812650919,140.60993920565787,137.6018371037311,134.925933964889,132.54268482774469,130.41385865307706,128.50233286842226,126.77191672411507,125.18720097861238,123.71343273462649,122.31641498977284,120.96243088190774,119.61819286167672,118.25081722779046,116.82782469958882,115.3171680453805,113.6872882975149,111.90720183657169,109.94662170941693]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":"(L433+L643)*($S$47-1)","v":309.19693053196897},291.83959701764752,277.53746810718383,264.96645780823093,253.68644867175377,243.48107636126565,234.21782647031586,225.8028270905217,218.16251944541415,211.23505295308104,204.96580349040178,199.30485001857383,194.20546472208684,189.62316428666625,185.51508928300112,181.83958425509255,178.5559053342966,175.62401155350062,173.00441265928663,170.65805600609519,168.54624107491307,166.63055389587262,164.87281605992266,163.23504459014723,161.67942001025648,160.16826067952556,158.66400197402541,157.12917925585012,155.52641383222499,153.81840129592666,151.96790177823286,149.93773174987342,147.69075708402207]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":"(L434+L644)*($S$47-1)","v":309.19693053196897},299.75370932670847,293.92316486774911,288.70202259583579,283.96448461268488,279.64443337395551,275.69811613482022,272.09208703707151,268.79831822490883,265.79190470052072,263.04986893701937,260.55048783358274,258.27288999908836,256.19680270505017,254.30238635228341,252.57012247033612,250.98073573109869,249.51513828726019,248.15438918013976,246.87966417163142,245.67223294427524,244.5134416101823,243.38469911121737,242.26746651571108,241.14324850155606,239.99358651071586,238.80005319635688,237.5442478803306,236.20779280812854,234.77233003899121,233.21951884613458,231.53103352986585,229.68856156731599]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":"(L435+L645)*($S$47-1)","v":324.44802277509268},302.05419933353681,283.56576683925852,267.15816750012607,252.24875577004633,238.5614271321127,225.93152078198025,214.24379903246796,203.40788851956762,193.34717301025827,183.99333722705933,175.28355751511168,167.15903152606316,159.56422230334957,152.44649633209261,148.94771868855651,145.83241385850502,143.05834367150487,140.58491811485973,138.37293813521865,136.38437598386099,134.58218735389403,132.93015212110163,131.3927420250011,129.93501451510912,128.52253250246906,127.1213100768784,125.69778450185352,124.21881507497106,122.65170981475882,120.96428147416538,119.12493515824976,117.10279093492814]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":"(L436+L646)*($S$47-1)","v":324.44802277509268},306.14660600552423,291.21901276224395,278.16146219682514,266.4770783968608,255.92385663872022,246.35530341246556,237.66894184465522,229.78543320736691,222.63877526409581,216.17119724435753,210.33028553528371,205.06726383929185,200.33591251015355,196.0918616255901,192.29211267713609,188.89470552111197,185.85848067018165,183.14290594025567,180.70794761465785,178.51397307464688,176.52167610195281,174.69201879933425,172.98618588107055,171.36554830063324,169.79163401630106,168.22610427705669,166.63073422328856,164.96739689318676,163.19804994162666,161.28472453756507,159.18951602472254,156.87457601982265]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":"(L437+L647)*($S$47-1)","v":324.44802277509268},314.48577607618586,308.45283284866406,303.06895209703231,298.19304869974718,293.75201783097026,289.69822981009725,285.9957952555323,282.61499628737852,279.52967218978932,276.71585777751886,274.15101674851741,271.81358296048506,269.68267219172617,267.73789358655353,265.95922207843415,264.32690955777758,262.82142146935877,261.42339057486441,260.11358258926754,258.87287021003868,257.68221319352904,256.52264286378278,255.37524992070766,254.22117473869793,253.04159956911786,251.81774221517881,250.53085085767816,249.16219978911889,247.69308587131567,246.10482557406269,244.37875248411166,242.49621519758239]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":"(L438+L648)*($S$47-1)","v":322.15008053587854},299.9701758707327,281.56245063012585,265.18944953179943,250.29512683329381,236.6148281733021,223.98968704616721,212.30765153970745,201.48015745447177,191.43160007530537,182.09418135325254,173.40527342455226,165.30605367844387,157.74081681081495,150.65665884920773,147.1567262817085,144.04187421226732,141.26969811119918,138.79942013458131,136.59163712737839,134.60810465839313,132.81155180342782,131.16552381735295,129.63425126747984,128.18254502522345,126.77571698348142,125.37952665608988,123.96015404527596,122.48419942367731,120.91871104174928,119.23124230583856,117.38994075001766,115.36367224099052]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":"(L439+L649)*($S$47-1)","v":322.15008053587854},304.02444488367752,289.16059177356459,276.12543389655582,264.44401286554591,253.88389513225414,244.30353165291379,235.60325778710364,227.70542619278655,220.54507997931395,214.06509497726194,208.21344466591935,202.94156364274892,198.203319308468,193.95433918428833,190.15155577185365,186.75288963761602,183.71702321935413,181.00323587056508,178.57128126563589,176.38129474709129,174.39372224658982,172.56926501893781,170.86883614681989,169.25352593040182,167.68457406910369,166.12334709624406,164.53131991947365,162.87006060192545,161.10121772445629,159.18650982086999,157.08771649101041,154.76667088177416]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":"(L440+L650)*($S$47-1)","v":322.15008053587854},312.28633945543805,306.2514062274202,300.85589832170518,295.96449733833481,291.50657210362516,287.43573253415263,283.71676012747349,280.32030892586727,277.22041782120039,274.39321488108186,271.81618783903048,269.46774759229419,267.32695392544838,265.37333608967361,263.5867714059188,261.94740073585768,260.43556815062976,259.03177693319913,257.71665687935592,256.47093958499204,255.27543948761479,254.11103912557607,252.95867753683379,251.79934102752401,250.61405575216889,249.38388169495138,248.08990774610402,246.71324764267399,245.2350365977282,243.63642848247244,241.89859345589872,240.00271595929004]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":"(L441+L651)*($S$47-1)","v":325.0512884913295},302.95293993936889,284.12393360399517,267.18842868495835,251.69966504331859,237.43889230228467,224.26935052798177,212.09002988228991,200.81751426960713,190.37790268192515,180.70295624638746,171.72821589182016,163.39210812088086,155.63556931113015,148.40194767555343,144.73859389999288,141.48577778759082,138.59834541584488,136.03273436365041,133.74673663427862,131.69929159809493,129.85030579753706,128.16049828745636,126.59127120987505,125.10460584147485,123.66298461847757,122.22933978670055,120.76702945317439,119.23984201258911,117.61203025561454,115.84837700244982,113.91429491882415,111.77596436349351]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":"(L442+L652)*($S$47-1)","v":325.0512884913295},306.99717225637352,291.78592593940232,278.27692012207029,266.08448876155637,255.01406470245121,244.94269377455424,235.78042487208506,227.45465555031339,219.90278288106515,213.06837577538354,206.8990198668964,201.34502799785645,196.35862995229252,191.89344241163246,187.90411032438746,184.3460571906038,181.17530683136525,178.34835341104178,175.82206483796614,173.55360975814736,171.50040154814755,169.62005476791964,167.87035088845167,166.20921102029862,164.59467399404554,162.98487857980103,161.33804894187242,159.6124826469829,157.76654070627427,155.75863925072855,153.54724252867669,151.09085698116797]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":"(L443+L653)*($S$47-1)","v":325.0512884913295},315.24084785826057,308.92413470946173,303.22697266421591,298.03707092180446,293.29310936571051,288.95286879048564,284.98293270427683,281.35451192173014,278.04148436983047,275.01937415399937,272.26477673648873,269.7550149918946,267.46792308943748,265.38170511733767,263.47483942745765,261.72601203013915,260.1140690558297,258.61798208687975,257.21682239217267,255.88974145458636,254.61595603254213,253.37473654492607,252.14539792982441,250.90729237056544,249.63980344924963,248.32234140425976,246.93433925067225,245.45524958175838,243.86454191294709,242.1417004614585,240.26622227857069,238.21761566937769]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":"(L444+L654)*($S$47-1)","v":395.28311024060281},360.55079165731536,330.64282087637827,303.93879971559971,279.87214978757851,258.13228790930089,238.49914129978967,220.7914413364438,204.84703055144422,190.51461681316457,177.65027230505189,166.11608106834669,155.77979473032823,146.51494664362309,138.20114244230481,133.58695684036559,129.65570984240168,126.32557560326093,123.51869365097494,121.16058797375049,119.17960533483513,117.50638799533117,116.07339754631327,114.81450562874782,113.66466492024564,112.55967083865247,111.43602178806374,110.23088412251842,108.8821678463655,107.32872086295491,105.51065386655115,103.36981561107316,100.85045085878301]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":"(L445+L655)*($S$47-1)","v":395.28311024060281},366.7693526129674,342.20959242858885,320.26862725468737,300.47470353572294,282.57462682130745,266.39710617277143,251.80859613664779,238.69539286025531,226.95522890176841,216.49289552951285,207.21777792288114,199.04238035988919,191.88139951791661,185.65111826387363,180.26899549000771,175.65338051513652,171.72330924307326,168.39835550754304,165.59852059188762,163.24414973203912,161.25586806137659,159.5545308059944,158.06118408753281,156.69703373289917,155.38342020497214,154.04179826710191,152.59372034767424,150.96082282515184,149.06481463914932,146.82746776964228,144.17060922824476,141.01611428222947]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":"(L446+L656)*($S$47-1)","v":395.28311024060281},380.89339115405107,369.18767703076975,358.47934000929735,348.64552611225832,339.61232315959467,331.32415957100238,323.73391608796527,316.79891656864027,310.47904581917902,304.73576929807626,299.53158117532359,294.82967407862537,290.59373157824018,286.78779243880939,283.37615877155832,280.32333208035112,277.59396761558037,275.15284108593175,272.96482391860366,270.99486456187276,269.20797414126798,267.56921530682916,266.04369345571087,264.59654974776333,263.19295549178202,261.79810759179185,260.37722482188553,258.8955447550411,257.3183212128082,255.61082213332313,253.7383277779208,251.66612921379453]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"(L447+L657)*($S$47-1)","v":402.46250413230166},367.1885060365496,336.92059408995226,309.93149177408401,285.62145363133232,263.66513836712966,243.83454784583674,225.94361348792793,209.82701297645522,195.33123144473043,182.31070353282968,170.62626254990906,160.14467914581135,150.73870286320826,142.28730566149827,137.62507812867833,133.65027308196167,130.28053555886268,127.4375267452394,125.04633348571976,123.03489890224408,121.33348885176001,119.87421063942074,118.59059958145772,117.41728667336662,116.28975772689085,115.1442117383622,113.91752461805038,112.54732427033314,110.97218482634266,109.13195213936342,106.96822032773881,104.42499177236489]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":"(L448+L658)*($S$47-1)","v":402.46250413230166},373.505260256653,348.65618520988687,326.49281921756068,306.51586097961126,288.45968219664991,272.14622190873052,257.43777483353011,244.21784938463026,232.3821812421898,221.83405292355295,212.48165853729236,204.23652698388639,197.01253117294351,190.7252398924802,185.29147928087227,180.6290274782362,176.65639668871205,173.29267424551813,170.4574044906735,168.07049950394872,166.05217061815276,164.32287517028269,162.80327459377455,161.41420107134019,160.07663073206896,158.7116619096783,157.24049735669658,155.58442958108208,153.66482866972564,151.40313210927377,148.72083622358369,145.53948892916782]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":"(L449+L659)*($S$47-1)","v":402.46250413230166},387.82788166159742,376.03384017494909,365.25371866042127,355.35842909294217,346.27120968948668,337.93490756401758,330.30140665096491,323.3273412537938,316.97208371976797,311.19669635446093,305.96334131285425,301.23492750769736,296.9748887441699,293.14703858439242,289.71547214812898,286.64449773626927,283.8985880281798,281.4423444915048,279.24047093157003,277.25775350097501,275.45904536385649,273.80925477190794,272.27333568000466,270.81628027879549,269.40311299274742,267.99888561152983,266.5686733072481,265.07757135088184,263.49069238561077,261.77316414739761,259.89012754758289,257.80673505061702]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":"(L450+L660)*($S$47-1)","v":411.32967775987601},375.24439313282869,344.23947135753809,316.57922000740439,291.6594349174232,269.15109597921162,248.82268511348494,230.48461120969915,213.96799357796345,199.11573409278756,185.77868651225759,173.81413799301228,163.08538000341954,153.46177936442348,144.81904715818834,140.04041281598808,135.96737755813635,132.51540567754503,129.60407423172089,127.15646917045162,125.09860245073476,123.35886547191318,121.86753583422231,120.55635353871743,119.35818031649339,118.20675278476254,117.03653744189464,115.78269382649809,114.3811520153295,112.768812491701,110.88388083966366,108.66635760222114,106.05871660940858]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":"(L451+L661)*($S$47-1)","v":411.32967775987601},381.70596583668424,356.24941658051421,333.53034337708272,313.04570779313946,294.52702772248006,277.79371941878549,262.70570736514901,249.14420993219051,237.00271897839505,226.18230172784797,216.58895556256971,208.13202526260517,200.72320847790968,194.2759051475748,188.7047773140641,183.92544262032121,179.85425554820867,176.40814788275961,173.50451014538416,171.06110198535944,168.99598343623171,167.22746146567599,165.67404790932773,164.25442599756153,162.88742345127289,161.49199065794099,159.98718281857836,158.2921452289188,156.32610105689136,154.00834112496423,151.2582153152313,147.9951252974715]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":"(L452+L662)*($S$47-1)","v":411.32967775987601},396.36632449990498,384.26487015414028,373.20027644584547,363.04214311427802,353.71259394343758,345.1534357395027,337.31554628994155,330.15457170851477,323.62890650308424,317.69864152817138,312.32497164533544,307.46984129678401,303.0957218013433,299.16546567033072,295.64220803704609,292.4892980217785,289.67024974467415,287.1487066009999,284.8884147105594,282.85320285171764,281.0069670676927,279.31365869749999,277.73727495610353,276.24185143877878,274.79145609646923,273.35018434876577,271.88215508608573,270.35150737369764,268.7223977147404,266.95899776218931,265.02549239420284,262.88607808572209]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",{"$f":"(L453+L663)*($S$47-1)","v":440.38628211426044},401.97013350527942,369.22360220857348,340.09881019328441,313.8928751355644,290.23121803110598,268.85635070039194,249.56159881928141,232.16561422657892,216.50148669285772,202.4119246176673,189.74720381290052,178.36443688112902,168.12746652253375,158.90702539703619,153.87836765678753,149.58576627987958,145.94105657312187,142.86042512929643,140.26376568192723,138.07406117743807,136.21680670676255,134.61949006058492,133.21114601208711,131.92199808518828,130.6831985851542,129.4266749674712,128.08508893070444,126.59191450529363,124.88164336555587,122.89013019994496,120.55509916241964,117.81684588182145]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",{"$f":"(L454+L664)*($S$47-1)","v":440.38628211426044},408.85204541400714,381.98093305391006,358.0880379454419,336.58832906643704,317.17517975100202,299.64629343855097,283.84745441831046,269.64972155267287,256.93872160135129,245.60907283074701,235.56124531038088,226.69968227137599,218.93161966096338,212.16631394194562,206.31451961847529,201.28812543542173,196.99989472145884,193.36327602965673,190.29226240577671,187.70128502831977,185.5051316139803,183.61888297552053,181.95786309174039,180.43759937676217,178.97379074632983,177.48228171409858,175.87904120112972,174.08014506553997,172.00176159509229,169.56013937944846,166.67159710851996,163.25251494110825]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",{"$f":"(L455+L665)*($S$47-1)","v":440.38628211426044},424.40617908878136,411.7540796977558,400.20823717909559,389.6192419759642,379.90002743674313,370.98688948198634,362.82689074546624,355.37275357957594,348.58046251641736,342.40801555029805,336.81472106596669,331.76077715564821,327.20700728265723,323.11468736303715,319.44542876825022,316.16109685953967,313.22375284312761,310.59561136708629,308.2390090073801,306.11638045075068,304.1902402233041,302.42316848395689,300.77779984363735,299.21681446841194,297.70293092859345,296.19890039813919,294.66750190947602,293.07153844137474,291.37383367031714,289.53722925473619,287.52458255056803,285.29876467843707]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",{"$f":"(L456+L666)*($S$47-1)","v":459.19672996202019},419.35201460098028,385.64322887139002,355.750575204661,328.8866665401199,304.63921121774865,282.73036740616573,262.94104244106501,245.08161905884714,228.97930835173855,214.47242601666508,201.40783956718906,189.63994261667992,179.03036581883961,169.44801897902519,164.28974423967648,159.88010308328711,156.12944430022404,152.95260322518877,150.26823239879496,147.99816321259897,146.06681207901326,144.40064720514883,142.9277316408153,141.57735607372561,140.27977195102463,138.96603285937962,137.56795044638662,136.01817109328829,134.25038155598202,132.19965647104505,129.80296891582344,126.99989882239619]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",{"$f":"(L457+L667)*($S$47-1)","v":459.19672996202019},426.49274328728734,398.84719724911707,374.35316154356531,352.35541539324157,332.51557497687929,314.6139889292715,298.48572410264984,283.99461097542064,271.02105896285036,259.4557102281704,249.19586655557887,240.14335136982942,232.20316633499257,225.28261255474504,219.29069597268747,214.13771335049904,209.73495676643429,205.9944981156118,202.82902895086349,200.15173944022118,197.87622550857103,195.91641663759862,194.1865190431192,192.60097045969698,191.07440379862604,189.52161766831654,187.85755225852625,185.99726945829798,183.85593634586101,181.34881138669721,178.39123282359506,174.89860885376586]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",{"$f":"(L458+L668)*($S$47-1)","v":459.19672996202019},442.57324277479222,429.67670917420679,417.92994036340906,407.16761225451023,397.29534985176105,388.24536584055892,379.9621259209062,372.39653681278236,365.50321774664241,359.23907936549392,353.56252359690683,348.43296489646053,343.81052942078361,339.65585823850995,335.92997418196171,332.59418913550797,329.61003786410697,326.93922975659666,324.54361296136119,322.38514728135965,320.42588338041821,318.62794661551862,316.95352431253502,315.36485564118345,313.82422347697718,312.29394779987655,310.73638029406004,309.11389989574735,307.38890909610399,305.52383085058312,303.48110597911767,301.22319096648908]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",{"$f":"(L459+L669)*($S$47-1)","v":471.47024116000472},430.73247090917732,396.47612789480837,366.17005800530978,338.96171293352387,314.41019949318013,292.22267427459667,272.17128128157464,254.06091156201373,237.71517055183998,222.96993566227266,209.67040006743727,197.66980589435718,186.82900346016908,177.01639363369227,171.78921580399464,167.31540781571553,163.50476786396251,160.27165963292407,157.5343269462133,155.21424318125409,153.23550795344644,151.5243064443375,150.00844655475257,148.6169870094819,147.27996674253899,145.92824331160455,144.4934464881035,142.90805313179999,141.10559149362933,139.02098779422502,136.59107624100102,133.75530728277664]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",{"$f":"(L460+L670)*($S$47-1)","v":471.47024116000472},438.03560962159372,409.95344036292454,385.14433039891577,362.89894548288714,342.85474780898448,324.77915913691476,308.49949349175819,293.87454835716801,280.78126782559616,269.10779632615214,258.7495676296835,249.6069647051068,241.58384928876703,234.5865999871406,228.52346145296636,223.30409121430179,218.83923623097436,215.04049701763725,211.82015234028225,209.09102672818162,206.76638883503918,204.75987241183847,202.98541411113234,201.35720399618404,199.78964576251769,198.19732447076967,196.49498015057992,194.59748603852066,192.41983050683487,189.8771019564185,186.88447610906076,183.35720525572728]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",{"$f":"(L461+L671)*($S$47-1)","v":471.47024116000472},454.43416477923324,441.43259461993108,429.60848862345057,418.78438495964991,408.86047969832043,399.76607066968052,391.44386733971947,383.84362924469161,376.91917947907837,370.62684922141534,364.92460194776123,359.77150940485762,355.12742233755893,350.95275509179999,347.20833987603351,343.85532528295732,340.85510386101214,338.16925929461178,335.7595271485485,333.5877652000284,331.61593067875111,329.80606257041052,328.12026768925119,326.52070959561161,324.96959968836302,323.42918997934726,321.8617671825138,320.22964784075299,318.49517427921074,316.62071122238387,314.56864294847935,312.30137088179004]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",{"$f":"(L462+L672)*($S$47-1)","v":476.96559233772194},435.16989963578794,399.3156248745679,367.34865236336066,338.55611894742765,312.55162225499294,289.06459800582269,267.87439496197146,248.78506655149508,231.61472759676877,216.1909553459393,202.34893563713175,189.93090602757084,178.78619820386186,168.77152179849608,163.24950523279639,158.54144053293871,154.5498149463354,151.18187338566091,148.34891871816504,145.96563721073599,143.94946652239148,142.22002564565824,140.69862523467131,139.30787399595272,137.9713933985303,136.61364988416605,135.15991182761636,133.53633833287935,131.67020909741134,129.49030967771813,126.9274955754705,123.91547350617007]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",{"$f":"(L463+L673)*($S$47-1)","v":476.96559233772194},442.6546489674119,413.21990913235004,386.96982282071542,363.31092177652863,341.92768791812517,322.60876306760326,305.19079145896836,289.5356506670804,275.5197623984136,263.02852519760995,251.95317986594424,242.18893388457636,233.6337828948065,226.18773975728729,219.75231293015398,214.23014326188633,209.52474475799445,205.54031553052656,202.18159729595013,199.3537691887135,196.96236629981087,194.9132163381546,193.11238978199967,191.46616021304422,189.88097243482434,188.26341661126281,186.52020711073317,184.5581650642099,182.28420388152657,179.60531714341255,176.42856841648765,172.66108263598244]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",{"$f":"(L464+L674)*($S$47-1)","v":476.96559233772194},459.62334250561946,445.6573863865998,432.89290125891091,421.176536188932,410.4171814435918,400.54705174887147,391.509110979421,383.2519734953874,375.72751051478701,368.88960343312988,362.69344189862846,357.09510381552462,352.05129143893555,347.5191587385865,343.45619459236849,339.8201414536004,336.56893730108357,333.66067330514824,331.05356236510681,328.70591533099298,326.57612276195755,324.62264074288942,322.80397972185813,321.07869562775352,319.40538273106017,317.74266785271834,316.04920562669014,314.28367459421645,312.404773960483,310.37122088329181,308.14174819233926,305.67510245955464]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","Class 1 - Advanced",2772.7814247662645,2592.8297476978842,2424.4436938439608,2267.3583878862123,2121.238166135181,1985.6853061402469,1860.2489075848118,1744.4337694382175,1637.7091197656889,1539.5170700247334,1449.2806845031082,1366.4115769089917,1290.3169688919033,1220.4061681587459,1156.0964454898051,1120.8362282389276,1089.7466450925897,1062.3705309203701,1038.2627812521343,1016.9888526191893,998.12332629531159,981.24857459986811,965.95356582338059,951.83283985762466,938.48568231074057,925.51552082501985,912.52956402308303,899.138701472555,884.95768272834084,869.60559533249784,852.70666613655942,833.89141813689287,812.79822717358161]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",2772.7814247662645,2625.9128118393451,2489.6635631666654,2363.5890226981192,2247.2445343835998,2140.1854421730004,2041.9670900162164,1952.1448218631394,1870.2739816636647,1795.9099133676862,1728.6079609250962,1667.9234682857896,1613.4117793996597,1564.6282382166007,1521.1281886865054,1482.4669747592682,1448.1999403847828,1417.8824295129427,1391.0697860936427,1367.3173540767752,1346.180477412234,1327.2145000499133,1309.9747659397071,1294.0166190315081,1278.8954032752108,1264.1664626207089,1249.3851410178972,1234.1067824166671,1217.8867307669136,1200.2803300185301,1180.8429241214105,1159.1298570254494,1134.6964726805388]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",2772.7814247662645,2693.4173271095406,2632.6184216246347,2576.3250481180166,2524.316592454456,2476.3724404987192,2432.2719781155765,2391.7945911697948,2354.7196655261432,2320.8265870493897,2289.8947416043029,2261.7035150556508,2236.0322932682016,2212.660462106724,2191.3674074359856,2171.9325151207563,2154.1351710258027,2137.7547610158945,2122.570670955799,2108.3622867102845,2094.9089941441207,2081.9901791220741,2069.3852275089143,2056.8735251694088,2044.2344579683261,2031.2474117704351,2017.6917724405027,2003.3469258432992,1987.9922578435912,1971.407154306148,1953.3710010957382,1933.663184077129,1912.063089115089]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",2781.2744534403719,2600.7715844389941,2431.8697641525177,2274.3033059496393,2127.7355180031213,1991.7674596385968,1865.9468494319322,1749.7769695518607,1642.7254223093303,1544.232610349409,1453.7198308059408,1370.5968951600678,1294.2692093814001,1224.1442718865226,1159.6375685562962,1124.2693492705334,1093.0845387403242,1065.6245715385894,1041.4429798403355,1020.1038891703555,1001.1805777449945,984.2541386901587,968.91228130636694,954.74830356120458,941.3602636747496,928.35037458828049,915.32464180454633,901.89276304603413,887.66830784565127,872.26919701070995,855.31850639970264,836.44562730104485,815.28782790012656]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",2781.2744534403719,2633.9559819960177,2497.289401915436,2370.8286951671712,2254.1278437197689,2146.7408295417736,2048.2216346017321,1958.1242408681881,1876.0026303096879,1801.4107848947774,1733.9026865920007,1673.0323173699039,1618.3536591970326,1569.4206940419317,1525.7874038731463,1487.0077706592222,1452.6357763687047,1422.2254029701387,1395.3306324320708,1371.5054467230452,1350.3038278116071,1331.2797576663024,1313.9872182556769,1297.9801915482747,1282.8126595126421,1268.0386041173242,1253.2120073308677,1237.886851121815,1221.6171174587134,1203.9567883101076,1184.4598456445433,1162.6802714305663,1138.1720476367207]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",2781.2744534403719,2701.6672635762802,2640.6821310620726,2584.2163309692537,2532.0485734215622,2483.9575685427362,2439.722026456514,2399.1206572866331,2361.9321711568323,2327.9352781908492,2296.9086885124229,2268.6311122452903,2242.8812595131899,2219.4378404398608,2198.0795651490394,2178.5851437644656,2160.7332864098767,2144.3027032090108,2129.0721042856062,2114.8201997634005,2101.3256997661329,2088.3673144175405,2075.7237538413628,2063.1737281613364,2050.4959475012001,2037.4691219846923,2023.8719617355503,2009.483176877513,1994.0814775343181,1977.445573829704,1959.3541758874094,1939.5859938311712,1917.9197377847277]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",2925.9390610111823,2736.0475548412614,2558.3605118237042,2392.5984259602601,2238.4070928078463,2095.3668212781886,1963.0018050790295,1840.7894902053133,1728.1697869497964,1624.5539911818219,1529.3332995095805,1441.8868254763076,1361.5890479663833,1287.8166471472462,1219.9547061088495,1182.7468519186191,1149.9400014016899,1121.0517374080898,1095.6123696319885,1073.1633521175463,1053.2557676665931,1035.4489204735348,1019.3090750396648,1004.4083752210619,990.32397272504124,976.63739008288712,962.93413965282707,948.80361805914447,933.83929512405223,917.63921827041383,899.80685810598902,879.9523291578671,857.69403255732539]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",2925.9390610111823,2770.9579984719198,2627.1828724688216,2494.1444658850605,2371.3735616038089,2258.400942508239,2154.7573914815252,2059.9736914068385,1973.5806251673525,1895.1089756462409,1824.0895257266748,1760.0530582918279,1702.5303562248732,1651.0522024089835,1605.1493797273306,1564.3526710630881,1528.1928592994288,1496.200727319525,1467.9070580065506,1442.8426342436774,1420.5382389140777,1400.5246549009253,1382.332665087393,1365.4930523566527,1349.536599591878,1333.9940896762414,1318.396305492917,1302.274029925075,1285.1580458558897,1266.5791361685333,1246.0680837461789,1223.1556714720002,1197.3726822291683]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",2925.9390610111823,2842.1911999999998,2778.0339999999997,2718.6311999999998,2663.75,2613.1575999999995,2566.6211999999996,2523.9079999999999,2484.7851999999998,2449.0199999999995,2416.3795999999998,2386.6311999999998,2359.5419999999995,2334.8791999999999,2312.4099999999994,2291.9015999999997,2273.1211999999996,2255.8359999999998,2239.8131999999996,2224.8199999999997,2210.6235999999999,2196.9911999999995,2183.6899999999996,2170.4871999999996,2157.1499999999996,2143.4456,2129.1411999999996,2114.0039999999999,2097.8011999999994,2080.2999999999993,2061.2675999999997,2040.4711999999995,2017.6779999999992]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",3055.2367670576587,2856.9539254451615,2671.4148641260299,2498.3277256881088,2337.3226533384186,2187.9614097736635,2049.7471627469008,1922.1342665096272,1804.5378809025849,1696.3432868672435,1596.9147778944173,1505.6040304574301,1421.7578815644476,1344.725466781739,1273.8646959245511,1235.0126208215154,1200.7560304344117,1170.5911895237425,1144.027652095391,1120.5866089758044,1099.7993052454124,1081.2055706818473,1064.3525029466819,1048.7933388658853,1034.086544414394,1019.7951495385106,1005.4863503225592,990.73139876324649,975.10580005046336,958.18983925964267,939.56946430250457,918.83756060593566,895.59566638734998]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",3055.2367670576587,2893.4070670556434,2743.2784956830033,2604.3611010449204,2476.1649312465765,2358.2000343931536,2249.9764585898356,2151.004251941803,2060.7934625542393,1978.8541385323279,1904.6963279812492,1837.8300790061867,1777.7654397123226,1724.0124582048397,1676.0811825889193,1633.4816609697446,1595.7239414524979,1562.3180721423612,1532.7741011445182,1506.6020765641499,1483.3120465064387,1462.4140590765676,1443.4181623797192,1425.8344045210747,1409.1728336058177,1392.94349773913,1376.6564450261956,1359.8217235721938,1341.949381482309,1322.549466861723,1301.1320278156181,1277.2071124491779,1250.2847688675829]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",3055.2367670576587,2967.7880749323435,2900.7957582011363,2838.7679391516685,2781.4615303154242,2728.6334442238876,2680.0405934085443,2635.4398904008785,2594.5882477323757,2557.2425779345199,2523.1597935387972,2492.0968070766912,2463.8105310796864,2438.0578780792689,2414.5957606069214,2393.1810911941311,2373.570782372381,2355.5217466731569,2338.7908966279429,2323.1351447682241,2308.311403625486,2294.0765857312117,2280.1876036168878,2266.4013698139975,2252.4747968540264,2238.1647972684596,2223.2282835887804,2207.4221683464752,2190.503364073028,2172.2287832999236,2152.3553385586474,2130.6399423806834,2106.8395072975159]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",3109.1512206215316,2907.36936669945,2718.5561770987943,2542.4146441247663,2378.5683842801027,2226.5714268756747,2085.918172278848,1956.0533459644953,1836.3817873497665,1726.2779296924118,1625.0948484429816,1532.1727793874361,1446.8470334466106,1368.455260661113,1296.3440401559394,1256.8063591379748,1221.9452573848139,1191.24811045712,1164.2158176705539,1140.3611205113241,1119.2069921427324,1100.2851419157546,1083.1346753185392,1067.3009453388338,1052.3346263899032,1037.7910373948253,1023.2297369327507,1008.2144110681602,992.31307411299542,975.09860461333142,956.14964388117482,935.05189316705525,911.3998592041147]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",3109.1512206215316,2944.4657812738496,2791.6879553566341,2650.3191450040035,2519.8607523500755,2399.814179528968,2289.6808286748005,2188.9621019216902,2097.1594014037564,2013.7741292551179,1938.3076876098917,1870.261478602197,1809.1369043661523,1754.435367035876,1705.6582687454857,1662.3070116291003,1623.8829978208385,1589.8876294548179,1559.8223086651585,1533.188437585977,1509.4874183513921,1488.2206530955225,1468.889543952487,1450.9954930564027,1434.039902541389,1417.524174541564,1400.9497111910475,1383.8179146239552,1365.630186974407,1345.8879303765207,1324.0925469644149,1299.745438872209,1272.3480082340195]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",3109.1512206215316,3020.1593589122263,2951.9848574847347,2888.8624601014794,2830.5447896335913,2776.7844689521989,2727.3341209284335,2681.9463684334255,2640.3738343383056,2602.3691415142025,2567.6849128322488,2536.0737711635725,2507.2883393793049,2481.081240350577,2457.2050969485172,2435.4125320442577,2415.4561685089275,2397.0886292136579,2380.0625370295788,2364.1305148278198,2349.0451854795128,2334.5591718557862,2320.425096827772,2306.3955832665988,2292.2232540433979,2277.6607320292997,2262.4606400954335,2246.3756011129312,2229.1582379529214,2210.5611734865352,2190.3370305849035,2168.2384321191553,2144.0180009604214]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",3137.9345709943595,2934.2846967065279,2743.7235457474021,2565.951360836867,2400.5882740610764,2247.1841861023154,2105.2288166770795,1974.1617507379315,1853.3823179296205,1742.2591602487314,1640.1393641621173,1546.3570576072652,1460.2413980639915,1381.1239037865744,1308.3451047757799,1268.4413988060144,1233.2575661096016,1202.2762365633184,1174.9936889967673,1150.9181540404509,1129.5681887229753,1110.4711671369548,1093.1619279828269,1077.1816152976257,1062.0767438076539,1047.3985157461493,1032.7024122515611,1017.5480801583714,1001.4995346178084,984.12570004647966,965.00131697643974,943.7082512365165,919.83725565599048]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",3137.9345709943595,2971.7245359079411,2817.5323504499584,2674.854800923375,2543.1886736311544,2422.0307548762594,2310.8778309616555,2209.2266881903047,2116.5741128651712,2032.4168912892198,1956.2518097654126,1887.575654596714,1825.8852120860879,1770.6772685364979,1721.4486102509068,1677.696023532279,1638.9162946835784,1604.6062100077679,1574.262555807813,1547.3821183866755,1523.4616840473193,1501.9980390927085,1482.4879698258073,1464.4282625495782,1447.3157035669858,1430.6470791809934,1413.9191756945661,1396.6287794106647,1378.2726766322548,1358.3476536622995,1336.3504968037626,1311.7779923596086,1284.1269266327995]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",3137.9345709943595,3048.1188561643312,2979.3132208929583,2915.6064601412681,2856.7489066561525,2802.4908931845007,2752.5827524732053,2706.7748172691568,2664.8174203192443,2626.4608943703606,2591.4555721693969,2559.551786463242,2530.4998699987877,2504.0501555229253,2479.9529757825439,2457.9586635245369,2437.8175514957929,2419.2799724432043,2402.0962591136613,2386.0167442540546,2370.7917606112755,2356.1716409322139,2341.9067179637618,2327.7473244528096,2313.4437931462476,2298.7464567909674,2283.4056481338584,2267.1716999218133,2249.7949449017215,2231.0257158204749,2210.6143454249641,2188.3111664620797,2163.8665116787115]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",3424.57292701093,3202.3204133601148,2994.3522279980252,2800.3412319601816,2619.8728578474984,2452.4558914861182,2297.5334404346772,2154.4938978683927,2022.6817244858203,1901.4078901377222,1789.9598401296953,1687.6108775257317,1593.6288808998002,1507.2843052480757,1427.8574405018937,1384.3086831713165,1345.9109415375781,1312.0995856897778,1282.3248814496276,1256.0501381911727,1232.7499349636464,1211.9084732854622,1193.0181011463133,1175.5780478409417,1159.0934039453412,1143.0743757283212,1127.0358392255764,1110.4972166892803,1092.9826977174273,1074.0218296160617,1053.1505070866403,1029.9124009960797,1003.8608810053482]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",3424.57292701093,3243.1802390894236,3074.9031855278104,2919.1925859769199,2775.4992600875812,2643.2740275106244,2521.9677078968807,2411.031120897178,2309.9150861623471,2218.0704233432184,2134.9479520906207,2059.9984920553848,1992.6728628883404,1932.4218842403177,1878.6963757621454,1830.9471571046543,1788.6250479186742,1751.1808678550344,1718.0654365645667,1688.7295736980989,1662.6240989064611,1639.199831840484,1617.9075921509975,1598.1981994888304,1579.5224735048137,1561.3312338497767,1543.0753001745511,1524.2054921299634,1504.1726293668457,1482.4275315360271,1458.4210182883378,1431.6039092746087,1401.4270241456675]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",3424.57292701093,3326.5528891585845,3251.4621215070893,3181.9359911172305,3117.7020245844756,3058.4877485042925,3004.0206894721491,2954.0283740835125,2908.23832893385,2866.3780806186287,2828.1751557333182,2793.3570808733843,2761.6513826342948,2732.7855876115186,2706.4872224005207,2682.4838135967711,2660.5028877957361,2640.2719715928838,2621.5185915836819,2603.9702743635971,2587.3545465280981,2571.3989346726516,2555.8309653927258,2540.3781652837874,2524.7680609413051,2508.7281789607459,2491.9860459375764,2474.2691884672658,2455.3051331452803,2434.8214065670886,2412.5455353281582,2388.2050460239561,2361.5274652499497]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",4122.7018244313676,3742.2169750789772,3392.7979428848107,3073.3859675939862,2782.7510728066304,2519.5188184850917,2282.1974081418607,2069.2046369732984,1878.8941699970262,1709.5806552124404,1559.5632091847492,1427.1468646291135,1310.6616441843928,1208.4790222948366,1119.0256553189161,1063.5855097211661,1016.8882626782549,977.88472936764924,945.57142869354789,918.9843252111051,897.19245843013437,879.29176606701901,864.39939577931409,851.64876627056924,840.18559224922933,829.16503875251692,817.75012841891851,805.11149838516519,790.42859791438627,772.89243929476197,751.71006994374795,726.11103438321959,695.35626174441893]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",4122.7018244313676,3810.0925102656047,3521.8767519651474,3257.0164458496583,3014.4734882388007,2793.2097754522374,2592.1872038096321,2410.3676696306479,2246.7130692349479,2100.1852989421955,1969.7462550720531,1854.3578339441849,1752.981931878254,1664.580445193923,1588.1152702108568,1522.5483032487161,1466.8414406271654,1419.9565786658693,1380.8556136844879,1348.5004420026878,1321.8529599401293,1299.8750638164772,1281.5286499513954,1265.7756146645452,1251.5778542755922,1237.8972651041968,1223.6957434700253,1207.9351856927381,1189.5774880920001,1167.5845469874755,1140.9182586988227,1108.540519545711,1069.4132258478014]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",4122.7018244313676,3969.255496604947,3821.7470252927542,3684.9625197147889,3558.4393781526842,3441.7149988880719,3334.3267802025853,3235.8121203778555,3145.7084176955168,3063.553070437199,2988.8834768845372,2921.2370353191618,2860.1511440227055,2805.1632012768023,2755.8106053630827,2711.6307545631803,2672.1610471587269,2636.9388814313556,2605.5016556626983,2577.3867681343881,2552.1316171280555,2529.2736009253358,2508.3501178078586,2488.8985660572589,2470.4563439551671,2452.5608497832163,2434.7494818230389,2416.5596383562688,2397.5287176645356,2377.1941180294734,2355.0932377327149,2330.7634750558909,2303.742228280636]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",4138.3403473493499,3756.4122160692482,3405.6677429929482,3085.0441517016015,2793.3068001622287,2529.0760347144269,2290.8544000831848,2077.0536897341694,1886.0213236911966,1716.0655569577573,1565.4790541882232,1432.5604186284752,1315.6333382416321,1213.06311003411,1123.2704222464699,1067.6199771838478,1020.7455948546155,981.59411059447825,949.15823683246822,922.47028127659394,900.59575205177146,882.62715752165741,867.67829644612311,854.87930035151226,843.37264341113519,832.31028597473312,820.85207579931716,808.16550402399446,793.42690734104849,775.82422932949498,754.56150952320672,728.86536989807701,697.99393608967648]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",4138.3403473493499,3824.5452215163482,3535.2361829027732,3269.3711900202943,3025.9082013805819,2803.8051754953062,2602.0200708761381,2419.5108460347478,2255.2354594828053,2108.1518697319816,1977.2180352939467,1861.3919146803712,1759.6314664029258,1670.89464897328,1594.1394209031064,1528.3237407040726,1472.4055668878502,1425.3428579661111,1386.0935724505225,1353.6156688527583,1326.867105684486,1304.8058414573775,1286.389834683104,1270.5770438733339,1256.3254275397401,1242.5929441939902,1228.3375523477578,1212.5172105127103,1194.0898772005198,1172.0135109228579,1145.2460701913899,1112.7455135177925,1073.4697994137337]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",4138.3403473493499,3984.3119561051544,3836.243945270714,3698.9405790726014,3571.9375010190315,3454.7703546182179,3346.974783378374,3248.0864308077134,3157.6409404144501,3075.1739557067976,3000.2211201929708,2932.3180773811823,2871.0004707796452,2815.8039438965752,2766.2641402401841,2721.9167033186877,2682.2972766402977,2646.9415037132294,2615.3850280456954,2587.1634931459112,2561.8125425220878,2538.8678196824412,2517.8649681351844,2498.3396313885314,2479.8274529506953,2461.8640763298908,2443.9851450343308,2425.7263025722314,2406.6231924518024,2386.2114581812602,2364.0267432688179,2339.6046912226884,2312.4809455510872]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",4252.1895052292748,3859.7542158937117,3499.3604729316348,3169.9162620679181,2870.1529752484394,2598.6530034021189,2353.877695023642,2134.1951507063409,1937.9073266351922,1763.2759365128181,1608.5466747893531,1471.971337881994,1351.8274970264461,1246.435477200828,1154.1725184759641,1096.9910837473806,1048.8271484799172,1008.5985745803014,975.27036316528267,947.8481999293856,925.37188435490702,906.90895896173345,891.54884238233444,878.39773534353469,866.57452077552955,855.20782875748591,843.4343937649237,830.39880393120734,815.2547362913449,797.1677940821088,775.32011930812848,748.91705767766882,717.1963252503466]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",4252.1895052292748,3929.7616165434561,3632.4934475421878,3359.3142893159111,3109.1534329550686,2880.9401695501028,2673.603790191456,2486.073585969571,2317.2788479748897,2166.1488672978548,2031.6129350289086,1912.6003422584936,1808.0403800770525,1716.8623395750269,1637.9955118428611,1570.369187970995,1512.9126590498722,1464.5552161699366,1424.2261504216272,1390.8547528953902,1363.3703146816649,1340.7021268708954,1321.7794805535248,1305.5316668199932,1290.8879767607461,1276.7777014662227,1262.1301320268685,1245.8745595331231,1226.9402750754307,1204.2565697442346,1176.7527346299726,1143.3580608230932,1103.0018394140363]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",4252.1895052292748,4093.9236658389927,3941.7821818419952,3800.7014867381663,3670.2044492054497,3549.813937921786,3439.052821565117,3337.4439688133839,3244.5102483445289,3159.7745288364927,3082.7596789672184,3012.9885674146462,2949.9840628567172,2893.2690339713749,2842.3663494365587,2796.7988779302123,2756.0894881302756,2719.7610487146912,2687.3364283614001,2658.3384957483445,2632.2901195534641,2608.7141684547037,2587.1335111300014,2567.0710162573014,2548.0495525145438,2529.5919885796707,2511.2211931306229,2492.4600348453446,2472.8313824017737,2451.8581044778534,2429.0630697515262,2403.9691469007325,2376.0992046034144]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",4407.5584176898037,4000.7841051192186,3627.2220911210702,3285.7404607831354,2975.0242529305133,2693.6040610876594,2439.885013627661,2212.1755838775339,2008.7156839340203,1827.7035130088582,1667.3206657407623,1525.7550616926437,1401.2213370208638,1291.9784437846915,1196.3443287320479,1137.0735663016328,1087.1497898433847,1045.4513214884691,1010.9053449772716,982.48121518413689,959.1836472401128,940.04611300468275,924.12475977172585,910.49313012316077,898.23791223381727,886.45589757435664,874.25227813482434,860.74038652451623,845.04297634981606,826.29516318519825,803.64920567587637,776.28141400078721,743.40165145648075]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",4407.5584176898037,4073.3494758899469,3765.2195538858878,3482.0588205985036,3222.7574449486738,2986.2055958572769,2771.2934422451917,2576.911153033298,2401.9488971424735,2245.2968434935979,2105.8451610075495,1982.4840186052077,1874.1035852074517,1779.5940297351594,1697.8455211092121,1627.7482282504855,1568.1923200798599,1518.0679655182159,1476.2653334864287,1441.6745929053814,1413.1859126959491,1389.6894617790128,1370.0754090754522,1353.233923506144,1338.0551739919699,1323.4293294538054,1308.2465588125331,1291.3970309890287,1271.770914904173,1248.2583794788459,1219.749593633921,1185.1347262902839,1143.303946368811]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",4407.5584176898037,4243.509771273757,4085.8092554227755,3939.5736738444612,3804.3084615218286,3679.5190534378917,3564.7108845756638,3459.3893899181585,3363.0600044483908,3275.2281631493729,3195.3993010041204,3123.0788529956458,3057.7722541069625,2998.984939321087,2946.2223436210302,2898.989901989808,2856.7930494104326,2819.1372208659195,2785.5278513392809,2755.4703758135324,2728.4702292716847,2704.0328466967553,2681.6636630717558,2660.8681133797018,2641.1516326036049,2622.0196557264799,2602.9776177313411,2583.5309536012037,2563.185098319078,2541.4454868679804,2517.8175542309236,2491.8067353909219,2462.9184653309894]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",4454.7343637759432,4043.6061751541552,3666.0457702642429,3320.9091188340021,3006.8671851076369,2722.4348349358893,2466.0001261120033,2235.8534268436588,2030.2158102686642,1847.266190169323,1685.1666980292057,1542.0858579543969,1416.219196603334,1305.8070308690551,1209.1493037781429,1149.2441415218107,1098.786009948232,1056.6412253999583,1021.7254888150555,992.99712364087975,969.45019205714652,950.10782076733085,934.01605461398674,920.23851991677031,907.85212929104262,895.94400678780846,883.60976689173845,869.95325183921534,854.08782570059248,835.13934682964214,812.25100014035138,784.59027951408177,751.35859108289662]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",4454.7343637759432,4116.9482435190575,3805.5202777432701,3519.3287563820031,3257.2519693686795,3018.168206636723,2800.9557581195568,2604.4929137506047,2427.657963463289,2269.3291971910344,2128.3849048672628,2003.7033764253986,1894.1629017988653,1798.6417709210853,1716.0182737254841,1645.170700145482,1584.9773401145039,1534.3164835659747,1492.0664204333143,1457.1054406499497,1428.3118341493011,1404.5638908647938,1384.7399007298518,1367.7181536778962,1352.3769396423531,1337.5945485566426,1322.2492703541918,1305.2193949684206,1285.3832123327543,1261.6190123806175,1232.8050850454281,1197.8197202606164,1155.5412079596028]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",4454.7343637759432,4288.9298359023151,4129.5413852973252,3981.7405829644258,3845.0275703498555,3718.9024888998524,3602.8654800606537,3496.4166852784961,3399.0562459996186,3310.2843036702579,3229.6009997366518,3156.5064756450379,3090.5008728416533,3031.0843327727375,2977.7569968845255,2930.0190066232572,2887.3705034351683,2849.3116287664984,2815.3425240634829,2784.9633307723616,2757.6741903393695,2732.975244210747,2710.3666338327298,2689.3485006515571,2669.4209861134646,2650.0842316646904,2630.8383787514731,2611.1835688200508,2590.6199433166585,2568.6476436875355,2544.7668113789191,2518.4775878370474,2489.2801145081576]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",4459.559727156502,4047.9862049313861,3670.0168270246945,3324.5063239518859,3010.1242203470911,2725.3837733653681,2468.67129474593,2238.2753008251734,2032.4149378092789,1849.2671468819542,1686.9920687496081,1543.7562436656435,1417.7532436849522,1307.2214796137589,1210.4590529787963,1150.4890015163628,1099.9762137499645,1057.7857780172578,1022.8322207447532,994.07273703690623,970.50029944268852,951.13697651749044,935.02777978068514,921.23532127298438,908.83551372250611,896.9144923540274,884.56689202282007,870.89558424815925,855.01297269733118,836.04396885483493,813.13082953349544,785.44014684495903,752.17246188528634]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",4459.559727156502,4121.4077173443602,3809.6424131373619,3523.1408894338156,3260.7802211320291,3021.4374831303112,2803.9897503269708,2607.3140976203167,2430.2875999086568,2271.7873320903004,2130.6903690635554,2005.8737857267311,1896.2146569781362,1800.5900577160783,1717.8770628388681,1646.9527472448115,1586.6941858322184,1535.9784534993989,1493.6826251446582,1458.6837756663087,1429.8589799626559,1406.0853129320099,1386.2398494726801,1369.1996644829733,1353.8418328612004,1339.0434295056671,1323.6815293146853,1306.6332071865606,1286.7755380196033,1262.9855967121234,1234.140458162424,1199.1171972688205,1156.7928889296188]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",4459.559727156502,4293.5756000000001,4134.0145000000002,3986.0536000000002,3849.1925000000001,3722.9308000000001,3606.7681000000002,3500.2040000000002,3402.7381,3313.87,3233.0993000000003,3159.9256000000005,3093.8485000000001,3034.3676000000005,2980.9825000000001,2933.1928000000003,2890.4980999999998,2852.3980000000001,2818.3921,2787.9800000000005,2760.6612999999998,2735.9356000000002,2713.3024999999998,2692.2616000000003,2672.3125,2652.9548,2633.6880999999994,2614.0120000000006,2593.4261000000006,2571.4300000000003,2547.5233000000003,2521.2056000000002,2491.9765000000007]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",4898.9994776753401,4446.8699864774562,4031.6559523057872,3652.0992521729017,3306.738307241148,2993.9398727809048,2711.9312495953018,2458.8323064411165,2232.6867062941783,2031.4917482747567,1853.226275526624,1695.8761613443519,1557.4569745058052,1436.0335408978026,1329.7362589807969,1263.8568294484216,1208.3665712113609,1162.0187397519503,1123.620900212288,1092.0274909335676,1066.1322531686412,1044.8608912629024,1027.1643132983106,1012.0127622127582,998.39109226557684,985.29538752551014,971.73106923535045,956.71260693304009,939.26494159114327,918.42675450497904,893.25578148636714,862.83649161756398,826.29064825808462]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",4898.9994776753401,4527.5263680415255,4185.0400788308107,3870.307033227718,3582.0936544167703,3319.16636558249,3080.291589909401,2864.2357505820264,2669.7652707848888,2495.6465737025123,2340.646082519419,2203.5302204201325,2083.0654105891763,1978.0180762110722,1887.1546404703458,1809.2415265515174,1743.0451576391113,1687.3319569176524,1640.86834757166,1602.4207527856615,1570.7555957441762,1544.6392996317293,1522.8382876328446,1504.1189829320433,1487.2478087138511,1470.9911881627877,1454.1155444633803,1435.3873008001483,1413.5728803576167,1387.4387063203101,1355.7512018727457,1317.2767901994541,1270.7818944849555]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",4898.9994776753401,4716.6594705911457,4541.3754081763745,4378.8346157743053,4228.4873845597149,4089.7840057073809,3962.1747703920796,3845.1099697885861,3738.0398950716794,3640.4148374161341,3551.6850879967287,3471.3009379882383,3398.7126785654391,3333.3706009031098,3274.7249961760244,3222.2261555589621,3175.3243702266973,3133.4699313540091,3096.1131301156711,3062.7042576864633,3032.6936052411579,3005.5314639545359,2980.6681250013708,2957.5538795564421,2935.6390187945231,2914.3738338903927,2893.2086160188269,2871.5936563546038,2848.9792460724966,2824.8156763472844,2798.5532383537434,2769.6422232666496,2737.5329222607802]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-year)","Class 1 - Advanced",123.52903854386287,114.75270292370574,106.60783213743467,99.077100711334452,92.139088118827758,85.768847338977423,79.938479259732901,74.617701559633474,69.77440166189615,65.375164682883181,61.385768941506988,57.771643472324165,54.498283976502833,51.531625612018033,48.838372819717094,47.510868251358573,46.38581752531266,45.439103287443182,44.647242431430577,43.987281582917326,43.436699268232445,42.973317632808318,42.575226138565434,42.22071919497872,41.888249223701216,41.556396271884118,41.203855014509649,40.809439851122988,40.352108830903973,39.811007354934041,39.165533035601726,38.395423787279107,37.480872258123043]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",123.52903854386287,116.36656357602929,109.76893610783692,103.71160644716083,98.170024901876076,93.119641779857716,88.535907388980846,84.394272037120501,80.670186032151747,77.339099681949634,74.376463294389296,71.757727177345757,69.458341638694051,67.453756986309273,65.719423528066471,64.23079157184074,62.963311425507122,61.89243339694071,60.993607794016512,60.242284924609656,59.6139150965952,59.083948617848151,58.62783579624363,58.221026939656731,57.838972355962426,57.4571223530358,57.050927238751989,56.595837320986014,56.067302907612955,55.440774306507812,54.691701825545792,53.795535772601781,52.727726455551021]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",123.52903854386287,119.32943883467776,115.65210279882992,113.04299135930226,111.01920729994517,109.36565532345443,107.96759704780128,106.7565438839268,105.6883192876066,104.7327598245697,103.86835114483671,103.07920784807897,102.35326638616604,101.68114957242584,101.05542378872188,100.47009640855134,99.920265850983967,99.401871812231136,98.911513117587788,98.446312349194258,98.003813536578008,97.581903669461241,97.178751671694087,96.792760372703498,96.422528289837146,96.066818910790545,95.724535776383291,95.394702097050327,95.076443947811455,94.7689763133464,94.471591422107167,94.183648933175832,93.904567633613368]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",126.18476605415132,117.21974964913001,108.89977382140617,101.20714062017161,94.119969002986636,87.612775617614304,81.657061554253985,76.221893457525155,71.274468368410808,66.780653022989739,62.705490014704573,59.013665143443617,55.669932308959652,52.63949431561138,49.888339789297227,48.532295450502694,47.383057471007305,46.415990002225243,45.607105078961546,44.932955856590866,44.370536676525802,43.897192886684664,43.490542898460646,43.12841447693021,42.788796796421948,42.449809400559147,42.089688925158242,41.686794304534409,41.21963121093394,40.666896696347898,40.007545446317813,39.220879764456917,38.286666464399161]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",126.18476605415132,118.86830638735101,112.12883777009399,105.94128272105279,100.2805637588999,95.121603402307841,90.439324169949145,86.208648580496302,82.40449915262181,79.001798404998183,75.975468856297994,73.300433025193698,70.951613430357796,68.90393259046283,67.132313024181286,65.611677250185693,64.31694778714855,63.223047153742407,62.304897868639706,61.537422450513027,60.895543418034869,60.354183289877689,59.888264584714051,59.472709821216505,59.082441518057458,58.692382193909445,58.277454367445053,57.812580557336737,57.272683282257027,56.632685060878373,55.86750841187343,54.952075853914529,53.861309905674361]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",126.18476605415132,121.89487994258381,118.13848555260245,115.47328131814137,113.40598830684334,111.71688692816002,110.28877206121946,109.05168269369896,107.96049253817864,106.98438968240092,106.10139724343237,105.2952883037176,104.55373996317931,103.86717343677707,103.22799529241956,102.63008406925657,102.06843280819355,101.53889391373622,101.03799308996579,100.56279105795852,100.11077904679568,99.679798618989921,99.267979332430443,98.873689679275159,98.49549804666043,98.132141338736858,97.782499523754851,97.445574812334613,97.120474491147576,96.806396667977111,96.502618355028147,96.208485444814102,95.923404229008526]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",128.44018537902633,119.31492878115139,110.846242179131,103.01611128999177,95.802263970787067,89.178761381292844,83.116595223817072,77.584279241946163,72.548424158441122,67.974286613364569,63.826284373464404,60.068472034626559,56.664973509814502,53.580369640293036,50.780041134596111,49.399758936488261,48.229979542772384,47.245626765107538,46.422283878774458,45.736084951581788,45.163613123110224,44.681808813316472,44.26789038635313,43.899289302031882,43.553601314436328,43.2085548771581,42.841997628881188,42.431901692744731,41.956388552604388,41.393774492771279,40.72263803603439,39.921911536560032,38.971000161160902]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",128.44018537902633,120.99295172866061,114.13302223301018,107.83487117727395,102.07297284665081,96.821801526339669,92.05583150153943,87.749537057448975,83.877392479267215,80.413872052193028,77.333450061425381,74.61060079216314,72.219798529605171,70.135517558950411,68.332232165397741,66.784416634146083,65.466545250394319,64.353092299341384,63.41853206618611,62.637338836127469,61.983986894364349,61.432950526095603,60.958704016520173,60.535721650837004,60.138477714244893,59.74144649194276,59.31910226912958,58.845919331004211,58.296371962765562,57.644934449612464,56.866081076743974,55.93428612935881,54.824023892656051]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",128.44018537902633,124.07362208731973,120.25008611785974,117.53724417463944,115.43300048574645,113.71370820517946,112.26006729440842,111.00086626195916,109.89017223571946,108.89662257306617,107.99784757751138,107.17733029249916,106.42252755913772,105.72368938172812,105.07308660360617,104.46448834927888,103.89279816554989,103.35379432303918,102.84394042646048,102.36024466038589,101.90015341226814,101.4614696648311,101.04228954378813,100.64095237981888,100.25600097149288,99.88614964645744,99.5302583535792,99.187311469047842,98.856400323227561,98.536708690925892,98.227500661705079,97.928110436598587,97.637933695371103]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",129.63653878822083,120.42628517941488,111.8787171739005,103.97565269504386,96.694612146490641,90.009415081234266,83.890783004403133,78.306936381509558,73.224174931592927,68.607431678419417,64.420792958772623,60.627978555826758,57.192778215486086,54.079442868005245,51.253030761254884,49.85989195360164,48.679216674290863,47.685695163351966,46.854683266996105,46.162092754307743,45.584288649013011,45.097996583094606,44.680222721636483,44.308188310256732,43.959280419160905,43.611020054089359,43.241048516021856,42.827132749901146,42.347190452603755,41.779335935926433,41.101948192758563,40.293763343121825,39.333994723687709]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",129.63653878822083,122.1199380364266,115.19611187156212,108.83929682009187,103.02372940848032,97.723646163191958,92.913283610691266,88.566878277442726,84.658666689910802,81.162885374559963,78.053770857854758,75.305559666259626,72.892488326239018,70.788793364257458,68.968711306779383,67.406478680269316,66.07633201119171,64.952507826011086,64.009242651191855,63.22077301319856,62.561335438495675,62.005166453547631,61.52650258481895,61.099580358774155,60.698636301877627,60.297906940593862,59.871628801387416,59.394038410722729,58.839372295064287,58.181866980876507,57.395758994624018,56.455284862771123,55.334681111782473]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",129.63653878822083,125.22930323444079,121.3701530194957,118.63204236697074,116.50819874443117,114.77289215202566,113.30571133352079,112.0347814995007,110.91374193708054,109.91093787696111,109.00379126058644,108.17563128455558,107.41379795698673,106.70845046605075,106.05178766201601,105.43752063203067,104.86050545209203,104.31648106961049,103.80187814962014,103.3136770094911,102.84930025110566,102.4065303931164,101.98344582763966,101.57837041708555,101.18983338695151,100.81653708951667,100.45733085466539,100.11118959858068,99.777196187842492,99.45452679454597,99.142438653631004,98.840259764560585,98.547380178171267]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",133.21206594571589,123.7477827846438,114.9644628698303,106.84342264173101,99.361562490467591,92.49197988172584,86.20458878554777,80.466733150765506,75.243783203307032,70.499704778775154,66.197593673174168,62.300169018922347,58.770221840821762,55.571017068027949,52.666649214075278,51.235086010896758,50.021846328333481,49.000922333672605,48.146990158579008,47.435297190593026,46.841556573189088,46.341852004095117,45.912555451570896,45.530259896582677,45.17172871831999,44.813862925605648,44.433687140385103,44.008355093974025,43.515175427536285,42.931658820025113,42.235587931700096,41.405112399936513,40.418872240952084]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",133.21206594571589,125.4881485656677,118.37335518802773,111.84121175256817,105.86524419906121,100.41897846727903,95.475940496993843,91.009656227977814,86.993651600003133,83.401452552841974,80.206585026266595,77.382574960049141,74.902948293961771,72.741230967776715,70.870948921266134,69.265628094202228,67.898794426357185,66.743973857503221,65.774692327412467,64.964475775857167,64.286850142609495,63.715341367441603,63.223475390125721,62.784778150434079,62.372775588138765,61.960993643011982,61.522958254826001,61.032195363352962,60.462230908365058,59.78659082963442,58.978801066933386,58.012387560033957,56.860876248708507]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",133.21206594571589,128.68327368763536,124.717683602208,121.90405265972586,119.72163094939062,117.93846257429848,116.43081519512673,115.12483163181635,113.97287248887109,112.9424099214811,112.0102431418639,111.15924154638896,110.37639596581127,109.65159416721723,108.97681983605374,108.34561060390688,107.75268067134185,107.19365146096159,106.66485519137281,106.16318889357166,105.68600408178986,105.23102211395442,104.79626838199175,104.38002051847948,103.98076718323638,103.59717493790178,103.22806137553422,102.87237313930774,102.52916780019132,102.19759880814426,101.87690291177853,101.56638957599738,101.26543202852703]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",131.33122003306599,122.00056484460501,113.3412582557916,105.33488050373042,97.958658126227363,91.186068430849232,84.987450177885663,79.330608393023368,74.181402246405398,69.504306346697575,65.262937547217973,61.420541355881788,57.940434157926148,54.786399551797935,51.923039007266958,50.511688310968232,49.315578584928133,48.309069205856716,47.467193857821556,46.765549415097865,46.180191931800366,45.687542784372901,45.26430754964597,44.887409696637064,44.533940686702785,44.18112766761466,43.806319654950173,43.386992950737877,42.900776579653574,42.32549875155334,41.639255817444976,40.820505924033924,39.848190673118054]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",131.33122003306599,123.71635807777061,116.70201978990558,110.26210490141889,104.37051314425851,99.001144250372406,94.127897951708562,89.724673980214945,85.765372067839522,82.223891946530259,79.074133348235193,76.28999600490225,73.845379648479394,71.714184010914607,69.87030882415587,68.287653820151164,66.94011873084844,65.801603288195722,64.846007224140905,64.047230270632042,63.379172159617085,62.815732623043964,62.330811392860696,61.898308201015297,61.492122779455642,61.086154860129717,60.654304174985583,60.170470455971163,59.608553435034445,58.942452844123331,58.146068415185951,57.193299880170095,56.058046971023913]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",131.33122003306599,126.86637063442076,122.95677145229834,120.18286668792405,118.03125899525622,116.27326750580167,114.78690688012856,113.49936274142738,112.36366832367924,111.34775504875954,110.42874970511966,109.58976355930496,108.81797112094839,108.10340293363187,107.43815586663713,106.81585879493073,106.23130055026225,105.68016437718256,105.15883428038541,104.6642511022629,104.19380375150949,103.745245758623,103.31663039538816,102.9062596128083,102.51264340959503,102.13446717445169,101.77056519506014,101.41989898713518,101.08153942797642,100.75465192014046,100.43848398872746,100.13235484843402,99.835646576500551]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",125.50522249744894,116.58848544756903,108.31331523420296,100.6621092154203,93.613104184886794,87.140954026010988,81.217313304337424,75.811415250064741,70.890633558142511,66.421018782714825,62.367801773549736,58.695858508303431,55.370132697757931,52.356014539812627,49.619675822017292,48.270934196710655,47.127885215210071,46.166025700508818,45.361496869940829,44.690978147309885,44.131587766535972,43.660793077767408,43.256333024097081,42.896154774867504,42.558366039435178,42.221204194372717,41.863023077868675,41.462298167995485,40.997650890528078,40.447893020347692,39.792092578450571,39.009663331875046,38.080481056151612]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",125.50522249744894,118.2281642035712,111.52498968597189,105.37075651323002,99.740522253924567,94.609344476634519,89.952280749938879,85.744388642416624,81.960725722646728,78.576349559208182,75.566317720680033,72.905687775641212,70.569517292670696,68.532863840347503,66.770784987250607,65.258338301959014,63.970581353051692,62.882571709107658,61.969366938705846,61.206024610425303,60.56760229284501,60.0291575545439,59.565747964101014,59.152431090095376,58.764264501105878,58.376305765711521,57.963612452491375,57.50124213002438,56.964252366889532,56.327700731665757,55.566644792932188,54.656142119267635,53.571250279251267]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",125.50522249744894,121.23843873458216,117.50227367722125,114.8514223826709,112.7952623764857,111.11525732531,109.69483329369297,108.46440603075966,107.37909226794908,106.40824602457445,105.53000876993822,104.72824097339874,103.99068609746442,103.30781694178172,102.67208096721353,102.07738967884843,101.5187630815979,100.99207591603783,100.49387259639556,100.02122967266324,99.571651884420831,99.142992418026964,98.733390904273662,98.341224621487513,97.965069666478001,97.603669745553162,97.255910858676927,96.920800589870495,96.597451033339539,96.285064615302318,95.982922241474085,95.690373326937177,95.406827360666043]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",89.243424892781135,84.03951999678911,79.097705665891624,74.418322949206598,69.999538799627501,65.83752729113769,61.926664007528338,58.259729689936194,54.828119317500303,51.622052973209158,48.63078510691652,45.842809137160891,43.246054717144787,40.828075409713705,38.576224951526619,37.362182097941847,36.273016461853459,35.298086651465212,34.427042520854933,33.649798926110222,32.956509184350182,32.337538799255967,31.783440019190103,31.284927776870617,30.832857526070875,30.418205445363608,30.032051426693368,29.665565213023559,29.309995999838645,28.956665774925597,28.59696664418955,28.222362382504997,27.82439446188485]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",89.243424892781135,85.017523927482017,81.062534097146113,77.368486810227139,73.925413475178843,70.723345500454982,67.752314294509262,65.002351265795426,62.463487822767199,60.125755373878327,57.979185327582535,56.013809092333574,54.219658076585155,52.586763688791031,51.105157337404933,49.764870430880606,48.555934377671775,47.468380586232172,46.492240465015527,45.617545422475587,44.834326867066061,44.132616207240723,43.502444851453291,42.933844208157495,42.416845685807054,41.941480692855748,41.497780637757252,41.075776928965361,40.665500974933778,40.256984184116227,39.840257964966469,39.405353725938241,38.942302875485275]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",89.243424892781135,87.985474500636784,85.257941942086589,83.322726794266487,81.82165730821427,80.595194235716264,79.558234483215614,78.659979087896176,77.867661677166069,77.158909601843973,76.517765361861123,75.932446529345953,75.394005398683134,74.895486776845289,74.43137704329375,73.997231381525864,73.589414219093214,73.204913970795758,72.841207936870688,72.496161895473634,72.16795421829508,71.855017655490784,71.555994071778258,71.269698822975627,70.995092409421432,70.731257692312795,70.477381412245506,70.232739070474977,69.99668246438543,69.768629336923411,69.548054723842412,69.334483675155525,69.127485096940589]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",90.252206749784378,84.989478418329696,79.991803247894978,75.259526142718727,70.790793335460222,66.581735652941916,62.626665102181349,58.918280819901561,55.447880516575232,52.205573725838256,49.180493432954208,46.361002989393597,43.734895608650675,41.289584162646065,39.012279438336485,37.784513395555514,36.683036146210711,35.697086011291518,34.816195849820538,34.030166518336202,33.329040029902963,32.703072982642823,32.142710830267013,31.638563549779164,31.181383227647608,30.762044039778228,30.371525047794702,30.000896179989464,29.641307715284331,29.283983547726756,28.920218482077271,28.54137980219107,28.138913367327735]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",90.252206749784378,85.978537422520134,81.978841531314544,78.243037802546411,74.761044962594525,71.52278173783769,68.518166854654694,65.737119039424314,63.169557018525367,60.805399518336635,58.634565265236915,56.646972985605004,54.832541405819683,53.181189252259756,51.682835251304013,50.327398129331264,49.104796612720293,48.00494942784988,47.01777530109883,46.133192958845939,45.341121127469982,44.631478533349792,43.994183902864137,43.419155962391812,42.896313438311594,42.415575057002322,41.966859544842734,41.540085628211678,41.125172033487921,40.712037487050246,40.290600715277471,39.850780444548391,39.382495401241798]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",90.252206749784378,88.980036850330336,86.221673052809237,84.264582792812931,82.746545651547464,81.506218995291803,80.457537749739743,79.549128735295497,78.747855197770704,78.03109159403003,77.382700045040465,76.790764937774384,76.246237424340734,75.742083692222309,75.272727796508931,74.833674677778077,74.421247668122177,74.032401140253285,73.664583878540327,73.315637536512597,72.983719894701196,72.667245987523032,72.364842327727274,72.075310880256964,71.797600395247144,71.530783366823286,71.274037342732143,71.026629634704875,70.787904713030912,70.557273738991483,70.334205814296112,70.118220620260658,69.908882190001933]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",93.90867852100223,88.43273637155302,83.232585728877808,78.30858547064193,73.658806726100622,69.279223566657166,65.163917556367892,61.305292045277199,57.694292179891193,54.320626792163615,51.172988601861462,48.239269514067473,45.506768197356919,42.962387569598768,40.592820276441607,39.315312603635618,38.169210179861189,37.143315328175625,36.226736842563248,35.408862372157387,34.679330492816455,34.028003059140886,33.444938432602846,32.920366163452385,32.444663668817448,32.008335401586713,31.601994949699481,31.216350449129884,30.842193641801341,30.47039286720112,30.091890248401384,29.697703323982061,29.278931391326076]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",93.90867852100223,89.461866045028231,85.300126746283652,81.412970919112851,77.789908857860212,74.420450856870119,71.294107210486928,68.40038821305501,65.728804158918734,63.26886534242248,61.010082057910616,58.94196459972752,57.054023262217548,55.335768339725085,53.776710126594509,52.366358917170196,51.09422500579651,49.949818686817821,48.922650254578492,48.002230003422916,47.178068227695434,46.439675221740458,45.776561279902339,45.178236696525445,44.634211765954142,44.13399678253284,43.667102040605847,43.223037834517612,42.791314458612462,42.361442207234759,41.922931374728904,41.465292255439266,40.978035143710223]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",93.90867852100223,92.584968016691363,89.714852055720712,87.678472373923995,86.098933579074739,84.808356412953316,83.717188966681562,82.771976731156613,81.938240451982679,81.192437936307357,80.517777496163148,79.901860770185934,79.335272306076121,78.810693323914151,78.322321975336678,77.865481088389203,77.436345038890366,77.031744809215269,76.649025823956094,76.285942293539946,75.940577362943486,75.611281853395724,75.296626632276684,74.995365127418509,74.70640349869069,74.428776663308696,74.161628848244561,73.904197681146755,73.655801074218516,73.415826332569267,73.18372104913125,72.958985445621792,72.741165892425059]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",101.61594889408234,95.690585377429969,90.063648120194088,84.735525453837511,79.704130201390953,74.965106018361269,70.512048731099568,66.336738217612748,62.42937647473039,58.778827717957185,55.372856656280788,52.198361459564808,49.241598373075696,46.488395411333009,43.924353059180248,42.541997813252493,41.301832504190024,40.19174043962893,39.199936550805475,38.314937510296666,37.525531511455654,36.820748351304069,36.189830461441673,35.622205512046563,35.10746117590088,34.635322587622845,34.195632973810028,33.778337868838449,33.373473274738473,32.971158077617403,32.561591002731681,32.135052380344916,31.681911009629857]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",101.61594889408234,96.804177751981939,92.300876304745159,88.094693935894298,84.174280028951713,80.528283967439762,77.145355134880745,74.014142914797006,71.123296690710887,68.461465846144719,66.01729976462083,63.779447829661564,61.736559424789235,59.877283933526193,58.190270739394784,56.664169225917341,55.287628776616188,54.049298775013661,52.937828604632095,51.941867648993835,51.050065291621188,50.251070916036525,49.533533905762162,48.886103644320436,48.297429515233667,47.756160902024234,47.250947188214404,46.77043775732659,46.303281992883079,45.8381292784062,45.36362899741831,44.868430533441753,44.341183269998858]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",101.61594889408234,100.18359885918613,97.077926823295897,94.874417446597292,93.16524278903114,91.768745410706998,90.588023701046907,89.565236034008393,88.663073374816747,87.856061376442284,87.126030223983676,86.459563998118142,85.84647450181474,85.278842288458023,84.750389340552019,84.256054621419537,83.791698530361032,83.353891962227863,82.939762475375474,82.546879963853385,82.173170252567758,81.816848811394763,81.476369215982942,81.150382585529229,80.837705306287248,80.537293089225813,80.248219926337555,79.969660875869124,79.700877869733674,79.441207927963077,79.190053306352596,78.94687320883061,78.711176775504455]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",102.9796716340413,101.79503911374506,95.809138871504331,90.141115699890136,84.78874927325198,79.747405339888658,75.010271180403535,70.568602281044164,66.411975588047937,62.52854492434534,58.905294464792718,55.528286565410397,52.382900706894922,49.454060820784456,46.726448793987821,45.255908032080249,43.936628025112086,42.755719112431244,41.700644412472712,40.759188034200108,39.919422928660261,39.169679063353527,38.498512605098668,37.894676776341775,37.347095009286484,36.844836967167673,36.377097938720468,35.933182047047218,35.502489654168436,35.074509293661066,34.638814431483667,34.185065344484933,33.703016422179196]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",108.09840332205989,102.9796716340413,98.189088055162102,93.714577871449634,89.54406636893124,85.665478833634268,82.066740551586051,78.73577680881391,75.660512891345206,72.828874085207261,70.228785676427421,67.848172951033021,65.674961195051395,63.697075694509884,61.902441735435829,60.278984603856578,58.814629585799459,57.497301967291804,56.314927034360956,55.255430073034262,54.306736369339028,53.456771209302644,52.693459878952417,52.004727664315688,51.378499851419775,50.802701726292071,50.265258574959837,49.754095683450494,49.257138337791339,48.762311824009693,48.257541428132924,47.730752436188375,47.169870134203386]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",108.09840332205989,106.57467842005691,103.27088416358997,100.92680483432459,99.108595650705098,97.623010577857599,96.366966295724424,95.278931248592215,94.319216321390655,93.460722064972742,92.684119545240378,91.975136992125258,91.322936266105344,90.719092709992069,90.156927808505813,89.631057662859874,89.137078592028985,88.671342735658314,88.230794408505545,87.812848479240387,87.415298453525111,87.036245959508008,86.674045920751098,86.327263406392888,85.994639295620928,85.67506268037296,85.367548479191314,85.071219124259713,84.785289463418479,84.509054222773401,84.241877525822531,83.98318407712749,83.73245170304105]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",110.80267835555087,104.34162420981153,98.205975959454221,92.396157043581184,86.90989159112182,81.74242941627422,76.88678736727266,72.334002170702277,68.073390021455381,64.092808389140828,60.378915834453267,56.917426038303304,53.693352722929312,50.691242665033762,47.895394541510143,46.388065570471404,45.035781412883196,43.82532995016232,42.743860668212925,41.778852073620357,40.918078740954883,40.149578690966848,39.461621802505846,38.842679939747967,38.28139943472862,37.766576508745374,37.287136151342835,36.832114909119262,36.390647975179895,35.951960919955717,35.505366370994814,35.040265938465247,34.546157699597458]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",110.80267835555087,105.55589243285679,100.64546383157132,96.059015767140451,91.784171455010195,87.808554110626559,84.119786949435536,80.705493186883132,77.553296038415354,74.65081871947821,71.985684445517691,69.54551643197982,67.317937894310575,65.290572047955976,63.451042108362024,61.786971290974734,60.285982811240103,58.935699884604126,57.72374572651281,56.637743552412168,55.665316577748172,54.794088017966878,54.011681088514258,53.30571900483632,52.663824982379047,52.073622236588498,51.522733982910601,50.998783436791435,50.489393813676969,49.982188329013191,49.464790198246128,48.924822636821794,48.34990886018619]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",110.80267835555087,109.24083474796333,105.85439016504395,103.45166949592668,101.5879745553504,100.06522491300728,98.777758435090021,97.662504243890012,96.678780330087903,95.798809303313732,95.002778681588012,94.276059660970617,93.607542966481248,92.988593183053354,92.412364720394351,91.873338991853345,91.367002150442488,90.889615078051236,90.438045646001896,90.009644051277064,89.602148600133972,89.213613429551344,88.84235230855974,88.486894408933949,88.145949110700798,87.81837771444458,87.50317049513184,87.1994279310167,86.906345227952968,86.623199468357683,86.349338868140052,86.084173739816691,85.827168846631963]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",100.02746756932777,94.194730548722745,88.65575472712726,83.410922365527185,78.458178914131082,73.793236127715119,69.409789943984521,65.299748739576714,61.453467675713533,57.859985044763576,54.507256820289506,51.382385982646937,48.471843622291161,45.761679293121261,43.23771857615079,41.87697259054319,40.65619379958634,39.56345492153293,38.587155114227791,37.715990559974081,36.938924717382697,36.245158871935026,35.624103619743266,35.06535189981058,34.558654152550695,34.093896131381833,33.661079835663585,33.25030797323781,32.851772305391854,32.455746181829092,32.052581543340125,31.632710660056546,31.186652888054965]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",100.02746756932777,95.290915019204377,90.858010102497772,86.717579637891745,82.858450444070115,79.269449339716672,75.939403143515207,72.857138674149525,70.011482750303415,67.391262190660683,64.985303813905119,62.782434438720536,60.771480883790709,58.94126996779945,57.280628509430557,55.778383327367834,54.423361240295073,53.204389066896063,52.110293625854602,51.129901735854503,50.252040215579534,49.465535883713535,48.759215558940276,48.121906059943562,47.542434205407169,47.009626814014943,46.51231070445062,46.039312695398067,45.579459605541039,45.121578253563328,44.654495458148752,44.167038037981115,43.648032811744216]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",100.02746756932777,98.617508323532178,95.560384788969856,93.391321122141619,91.70886463287323,90.334197587579268,89.171933161504469,88.165133920751018,87.277074053016946,86.482677431482628,85.764058275514628,85.108010386188667,84.504504830456412,83.945745960113854,83.425553896920306,82.93894671936043,82.481849537820651,82.050886851626345,81.643231121728974,81.256490230092027,80.888622425551517,80.537871074124013,80.202713925480225,79.881823184798066,79.574033740823637,79.278317629065796,78.993763317063966,78.719558758723267,78.454977423588332,78.199366695529676,77.952138174402393,77.712759517969829,77.48074753956169]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK368","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL368","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F369","v":0.04},{"$f":"'WACC Calc'!G369","v":0.04},{"$f":"'WACC Calc'!H369","v":0.04},{"$f":"'WACC Calc'!I369","v":0.04},{"$f":"'WACC Calc'!J369","v":0.04},{"$f":"'WACC Calc'!K369","v":0.04},{"$f":"'WACC Calc'!L369","v":0.04},{"$f":"'WACC Calc'!M369","v":0.04},{"$f":"'WACC Calc'!N369","v":0.04},{"$f":"'WACC Calc'!O369","v":0.04},{"$f":"'WACC Calc'!P369","v":0.04},{"$f":"'WACC Calc'!Q369","v":0.04},{"$f":"'WACC Calc'!R369","v":0.04},{"$f":"'WACC Calc'!S369","v":0.04},{"$f":"'WACC Calc'!T369","v":0.04},{"$f":"'WACC Calc'!U369","v":0.04},{"$f":"'WACC Calc'!V369","v":0.04},{"$f":"'WACC Calc'!W369","v":0.04},{"$f":"'WACC Calc'!X369","v":0.04},{"$f":"'WACC Calc'!Y369","v":0.04},{"$f":"'WACC Calc'!Z369","v":0.04},{"$f":"'WACC Calc'!AA369","v":0.04},{"$f":"'WACC Calc'!AB369","v":0.04},{"$f":"'WACC Calc'!AC369","v":0.04},{"$f":"'WACC Calc'!AD369","v":0.04},{"$f":"'WACC Calc'!AE369","v":0.04},{"$f":"'WACC Calc'!AF369","v":0.04},{"$f":"'WACC Calc'!AG369","v":0.04},{"$f":"'WACC Calc'!AH369","v":0.04},{"$f":"'WACC Calc'!AI369","v":0.04},{"$f":"'WACC Calc'!AJ369","v":0.04},{"$f":"'WACC Calc'!AK369","v":0.04},{"$f":"'WACC Calc'!AL369","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F370","v":0.04},{"$f":"'WACC Calc'!G370","v":0.04},{"$f":"'WACC Calc'!H370","v":0.04},{"$f":"'WACC Calc'!I370","v":0.04},{"$f":"'WACC Calc'!J370","v":0.04},{"$f":"'WACC Calc'!K370","v":0.04},{"$f":"'WACC Calc'!L370","v":0.04},{"$f":"'WACC Calc'!M370","v":0.04},{"$f":"'WACC Calc'!N370","v":0.04},{"$f":"'WACC Calc'!O370","v":0.04},{"$f":"'WACC Calc'!P370","v":0.04},{"$f":"'WACC Calc'!Q370","v":0.04},{"$f":"'WACC Calc'!R370","v":0.04},{"$f":"'WACC Calc'!S370","v":0.04},{"$f":"'WACC Calc'!T370","v":0.04},{"$f":"'WACC Calc'!U370","v":0.04},{"$f":"'WACC Calc'!V370","v":0.04},{"$f":"'WACC Calc'!W370","v":0.04},{"$f":"'WACC Calc'!X370","v":0.04},{"$f":"'WACC Calc'!Y370","v":0.04},{"$f":"'WACC Calc'!Z370","v":0.04},{"$f":"'WACC Calc'!AA370","v":0.04},{"$f":"'WACC Calc'!AB370","v":0.04},{"$f":"'WACC Calc'!AC370","v":0.04},{"$f":"'WACC Calc'!AD370","v":0.04},{"$f":"'WACC Calc'!AE370","v":0.04},{"$f":"'WACC Calc'!AF370","v":0.04},{"$f":"'WACC Calc'!AG370","v":0.04},{"$f":"'WACC Calc'!AH370","v":0.04},{"$f":"'WACC Calc'!AI370","v":0.04},{"$f":"'WACC Calc'!AJ370","v":0.04},{"$f":"'WACC Calc'!AK370","v":0.04},{"$f":"'WACC Calc'!AL370","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F371","v":0.04},{"$f":"'WACC Calc'!G371","v":0.04},{"$f":"'WACC Calc'!H371","v":0.04},{"$f":"'WACC Calc'!I371","v":0.04},{"$f":"'WACC Calc'!J371","v":0.04},{"$f":"'WACC Calc'!K371","v":0.04},{"$f":"'WACC Calc'!L371","v":0.04},{"$f":"'WACC Calc'!M371","v":0.04},{"$f":"'WACC Calc'!N371","v":0.04},{"$f":"'WACC Calc'!O371","v":0.04},{"$f":"'WACC Calc'!P371","v":0.04},{"$f":"'WACC Calc'!Q371","v":0.04},{"$f":"'WACC Calc'!R371","v":0.04},{"$f":"'WACC Calc'!S371","v":0.04},{"$f":"'WACC Calc'!T371","v":0.04},{"$f":"'WACC Calc'!U371","v":0.04},{"$f":"'WACC Calc'!V371","v":0.04},{"$f":"'WACC Calc'!W371","v":0.04},{"$f":"'WACC Calc'!X371","v":0.04},{"$f":"'WACC Calc'!Y371","v":0.04},{"$f":"'WACC Calc'!Z371","v":0.04},{"$f":"'WACC Calc'!AA371","v":0.04},{"$f":"'WACC Calc'!AB371","v":0.04},{"$f":"'WACC Calc'!AC371","v":0.04},{"$f":"'WACC Calc'!AD371","v":0.04},{"$f":"'WACC Calc'!AE371","v":0.04},{"$f":"'WACC Calc'!AF371","v":0.04},{"$f":"'WACC Calc'!AG371","v":0.04},{"$f":"'WACC Calc'!AH371","v":0.04},{"$f":"'WACC Calc'!AI371","v":0.04},{"$f":"'WACC Calc'!AJ371","v":0.04},{"$f":"'WACC Calc'!AK371","v":0.04},{"$f":"'WACC Calc'!AL371","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK372","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL372","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK373","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL373","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK374","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL374","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F375","v":0.04},{"$f":"'WACC Calc'!G375","v":0.04},{"$f":"'WACC Calc'!H375","v":0.04},{"$f":"'WACC Calc'!I375","v":0.04},{"$f":"'WACC Calc'!J375","v":0.04},{"$f":"'WACC Calc'!K375","v":0.04},{"$f":"'WACC Calc'!L375","v":0.04},{"$f":"'WACC Calc'!M375","v":0.04},{"$f":"'WACC Calc'!N375","v":0.04},{"$f":"'WACC Calc'!O375","v":0.04},{"$f":"'WACC Calc'!P375","v":0.04},{"$f":"'WACC Calc'!Q375","v":0.04},{"$f":"'WACC Calc'!R375","v":0.04},{"$f":"'WACC Calc'!S375","v":0.04},{"$f":"'WACC Calc'!T375","v":0.04},{"$f":"'WACC Calc'!U375","v":0.04},{"$f":"'WACC Calc'!V375","v":0.04},{"$f":"'WACC Calc'!W375","v":0.04},{"$f":"'WACC Calc'!X375","v":0.04},{"$f":"'WACC Calc'!Y375","v":0.04},{"$f":"'WACC Calc'!Z375","v":0.04},{"$f":"'WACC Calc'!AA375","v":0.04},{"$f":"'WACC Calc'!AB375","v":0.04},{"$f":"'WACC Calc'!AC375","v":0.04},{"$f":"'WACC Calc'!AD375","v":0.04},{"$f":"'WACC Calc'!AE375","v":0.04},{"$f":"'WACC Calc'!AF375","v":0.04},{"$f":"'WACC Calc'!AG375","v":0.04},{"$f":"'WACC Calc'!AH375","v":0.04},{"$f":"'WACC Calc'!AI375","v":0.04},{"$f":"'WACC Calc'!AJ375","v":0.04},{"$f":"'WACC Calc'!AK375","v":0.04},{"$f":"'WACC Calc'!AL375","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F376","v":0.1},{"$f":"'WACC Calc'!G376","v":0.1},{"$f":"'WACC Calc'!H376","v":0.1},{"$f":"'WACC Calc'!I376","v":0.1},{"$f":"'WACC Calc'!J376","v":0.1},{"$f":"'WACC Calc'!K376","v":0.1},{"$f":"'WACC Calc'!L376","v":0.1},{"$f":"'WACC Calc'!M376","v":0.1},{"$f":"'WACC Calc'!N376","v":0.1},{"$f":"'WACC Calc'!O376","v":0.1},{"$f":"'WACC Calc'!P376","v":0.1},{"$f":"'WACC Calc'!Q376","v":0.1},{"$f":"'WACC Calc'!R376","v":0.1},{"$f":"'WACC Calc'!S376","v":0.1},{"$f":"'WACC Calc'!T376","v":0.1},{"$f":"'WACC Calc'!U376","v":0.1},{"$f":"'WACC Calc'!V376","v":0.1},{"$f":"'WACC Calc'!W376","v":0.1},{"$f":"'WACC Calc'!X376","v":0.1},{"$f":"'WACC Calc'!Y376","v":0.1},{"$f":"'WACC Calc'!Z376","v":0.1},{"$f":"'WACC Calc'!AA376","v":0.1},{"$f":"'WACC Calc'!AB376","v":0.1},{"$f":"'WACC Calc'!AC376","v":0.1},{"$f":"'WACC Calc'!AD376","v":0.1},{"$f":"'WACC Calc'!AE376","v":0.1},{"$f":"'WACC Calc'!AF376","v":0.1},{"$f":"'WACC Calc'!AG376","v":0.1},{"$f":"'WACC Calc'!AH376","v":0.1},{"$f":"'WACC Calc'!AI376","v":0.1},{"$f":"'WACC Calc'!AJ376","v":0.1},{"$f":"'WACC Calc'!AK376","v":0.1},{"$f":"'WACC Calc'!AL376","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F377","v":0.1},{"$f":"'WACC Calc'!G377","v":0.1},{"$f":"'WACC Calc'!H377","v":0.1},{"$f":"'WACC Calc'!I377","v":0.1},{"$f":"'WACC Calc'!J377","v":0.1},{"$f":"'WACC Calc'!K377","v":0.1},{"$f":"'WACC Calc'!L377","v":0.1},{"$f":"'WACC Calc'!M377","v":0.1},{"$f":"'WACC Calc'!N377","v":0.1},{"$f":"'WACC Calc'!O377","v":0.1},{"$f":"'WACC Calc'!P377","v":0.1},{"$f":"'WACC Calc'!Q377","v":0.1},{"$f":"'WACC Calc'!R377","v":0.1},{"$f":"'WACC Calc'!S377","v":0.1},{"$f":"'WACC Calc'!T377","v":0.1},{"$f":"'WACC Calc'!U377","v":0.1},{"$f":"'WACC Calc'!V377","v":0.1},{"$f":"'WACC Calc'!W377","v":0.1},{"$f":"'WACC Calc'!X377","v":0.1},{"$f":"'WACC Calc'!Y377","v":0.1},{"$f":"'WACC Calc'!Z377","v":0.1},{"$f":"'WACC Calc'!AA377","v":0.1},{"$f":"'WACC Calc'!AB377","v":0.1},{"$f":"'WACC Calc'!AC377","v":0.1},{"$f":"'WACC Calc'!AD377","v":0.1},{"$f":"'WACC Calc'!AE377","v":0.1},{"$f":"'WACC Calc'!AF377","v":0.1},{"$f":"'WACC Calc'!AG377","v":0.1},{"$f":"'WACC Calc'!AH377","v":0.1},{"$f":"'WACC Calc'!AI377","v":0.1},{"$f":"'WACC Calc'!AJ377","v":0.1},{"$f":"'WACC Calc'!AK377","v":0.1},{"$f":"'WACC Calc'!AL377","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F378","v":0.1},{"$f":"'WACC Calc'!G378","v":0.1},{"$f":"'WACC Calc'!H378","v":0.1},{"$f":"'WACC Calc'!I378","v":0.1},{"$f":"'WACC Calc'!J378","v":0.1},{"$f":"'WACC Calc'!K378","v":0.1},{"$f":"'WACC Calc'!L378","v":0.1},{"$f":"'WACC Calc'!M378","v":0.1},{"$f":"'WACC Calc'!N378","v":0.1},{"$f":"'WACC Calc'!O378","v":0.1},{"$f":"'WACC Calc'!P378","v":0.1},{"$f":"'WACC Calc'!Q378","v":0.1},{"$f":"'WACC Calc'!R378","v":0.1},{"$f":"'WACC Calc'!S378","v":0.1},{"$f":"'WACC Calc'!T378","v":0.1},{"$f":"'WACC Calc'!U378","v":0.1},{"$f":"'WACC Calc'!V378","v":0.1},{"$f":"'WACC Calc'!W378","v":0.1},{"$f":"'WACC Calc'!X378","v":0.1},{"$f":"'WACC Calc'!Y378","v":0.1},{"$f":"'WACC Calc'!Z378","v":0.1},{"$f":"'WACC Calc'!AA378","v":0.1},{"$f":"'WACC Calc'!AB378","v":0.1},{"$f":"'WACC Calc'!AC378","v":0.1},{"$f":"'WACC Calc'!AD378","v":0.1},{"$f":"'WACC Calc'!AE378","v":0.1},{"$f":"'WACC Calc'!AF378","v":0.1},{"$f":"'WACC Calc'!AG378","v":0.1},{"$f":"'WACC Calc'!AH378","v":0.1},{"$f":"'WACC Calc'!AI378","v":0.1},{"$f":"'WACC Calc'!AJ378","v":0.1},{"$f":"'WACC Calc'!AK378","v":0.1},{"$f":"'WACC Calc'!AL378","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK379","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL379","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK380","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL380","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK381","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL381","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F382","v":0.68500000000000005},{"$f":"'WACC Calc'!G382","v":0.68500000000000005},{"$f":"'WACC Calc'!H382","v":0.68500000000000005},{"$f":"'WACC Calc'!I382","v":0.68500000000000005},{"$f":"'WACC Calc'!J382","v":0.68500000000000005},{"$f":"'WACC Calc'!K382","v":0.68500000000000005},{"$f":"'WACC Calc'!L382","v":0.68500000000000005},{"$f":"'WACC Calc'!M382","v":0.68500000000000005},{"$f":"'WACC Calc'!N382","v":0.68500000000000005},{"$f":"'WACC Calc'!O382","v":0.68500000000000005},{"$f":"'WACC Calc'!P382","v":0.68500000000000005},{"$f":"'WACC Calc'!Q382","v":0.68500000000000005},{"$f":"'WACC Calc'!R382","v":0.68500000000000005},{"$f":"'WACC Calc'!S382","v":0.68500000000000005},{"$f":"'WACC Calc'!T382","v":0.68500000000000005},{"$f":"'WACC Calc'!U382","v":0.68500000000000005},{"$f":"'WACC Calc'!V382","v":0.68500000000000005},{"$f":"'WACC Calc'!W382","v":0.68500000000000005},{"$f":"'WACC Calc'!X382","v":0.68500000000000005},{"$f":"'WACC Calc'!Y382","v":0.68500000000000005},{"$f":"'WACC Calc'!Z382","v":0.68500000000000005},{"$f":"'WACC Calc'!AA382","v":0.68500000000000005},{"$f":"'WACC Calc'!AB382","v":0.68500000000000005},{"$f":"'WACC Calc'!AC382","v":0.68500000000000005},{"$f":"'WACC Calc'!AD382","v":0.68500000000000005},{"$f":"'WACC Calc'!AE382","v":0.68500000000000005},{"$f":"'WACC Calc'!AF382","v":0.68500000000000005},{"$f":"'WACC Calc'!AG382","v":0.68500000000000005},{"$f":"'WACC Calc'!AH382","v":0.68500000000000005},{"$f":"'WACC Calc'!AI382","v":0.68500000000000005},{"$f":"'WACC Calc'!AJ382","v":0.68500000000000005},{"$f":"'WACC Calc'!AK382","v":0.68500000000000005},{"$f":"'WACC Calc'!AL382","v":0.68500000000000005}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F383","v":0.68500000000000005},{"$f":"'WACC Calc'!G383","v":0.68500000000000005},{"$f":"'WACC Calc'!H383","v":0.68500000000000005},{"$f":"'WACC Calc'!I383","v":0.68500000000000005},{"$f":"'WACC Calc'!J383","v":0.68500000000000005},{"$f":"'WACC Calc'!K383","v":0.68500000000000005},{"$f":"'WACC Calc'!L383","v":0.68500000000000005},{"$f":"'WACC Calc'!M383","v":0.68500000000000005},{"$f":"'WACC Calc'!N383","v":0.68500000000000005},{"$f":"'WACC Calc'!O383","v":0.68500000000000005},{"$f":"'WACC Calc'!P383","v":0.68500000000000005},{"$f":"'WACC Calc'!Q383","v":0.68500000000000005},{"$f":"'WACC Calc'!R383","v":0.68500000000000005},{"$f":"'WACC Calc'!S383","v":0.68500000000000005},{"$f":"'WACC Calc'!T383","v":0.68500000000000005},{"$f":"'WACC Calc'!U383","v":0.68500000000000005},{"$f":"'WACC Calc'!V383","v":0.68500000000000005},{"$f":"'WACC Calc'!W383","v":0.68500000000000005},{"$f":"'WACC Calc'!X383","v":0.68500000000000005},{"$f":"'WACC Calc'!Y383","v":0.68500000000000005},{"$f":"'WACC Calc'!Z383","v":0.68500000000000005},{"$f":"'WACC Calc'!AA383","v":0.68500000000000005},{"$f":"'WACC Calc'!AB383","v":0.68500000000000005},{"$f":"'WACC Calc'!AC383","v":0.68500000000000005},{"$f":"'WACC Calc'!AD383","v":0.68500000000000005},{"$f":"'WACC Calc'!AE383","v":0.68500000000000005},{"$f":"'WACC Calc'!AF383","v":0.68500000000000005},{"$f":"'WACC Calc'!AG383","v":0.68500000000000005},{"$f":"'WACC Calc'!AH383","v":0.68500000000000005},{"$f":"'WACC Calc'!AI383","v":0.68500000000000005},{"$f":"'WACC Calc'!AJ383","v":0.68500000000000005},{"$f":"'WACC Calc'!AK383","v":0.68500000000000005},{"$f":"'WACC Calc'!AL383","v":0.68500000000000005}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F384","v":0.68500000000000005},{"$f":"'WACC Calc'!G384","v":0.68500000000000005},{"$f":"'WACC Calc'!H384","v":0.68500000000000005},{"$f":"'WACC Calc'!I384","v":0.68500000000000005},{"$f":"'WACC Calc'!J384","v":0.68500000000000005},{"$f":"'WACC Calc'!K384","v":0.68500000000000005},{"$f":"'WACC Calc'!L384","v":0.68500000000000005},{"$f":"'WACC Calc'!M384","v":0.68500000000000005},{"$f":"'WACC Calc'!N384","v":0.68500000000000005},{"$f":"'WACC Calc'!O384","v":0.68500000000000005},{"$f":"'WACC Calc'!P384","v":0.68500000000000005},{"$f":"'WACC Calc'!Q384","v":0.68500000000000005},{"$f":"'WACC Calc'!R384","v":0.68500000000000005},{"$f":"'WACC Calc'!S384","v":0.68500000000000005},{"$f":"'WACC Calc'!T384","v":0.68500000000000005},{"$f":"'WACC Calc'!U384","v":0.68500000000000005},{"$f":"'WACC Calc'!V384","v":0.68500000000000005},{"$f":"'WACC Calc'!W384","v":0.68500000000000005},{"$f":"'WACC Calc'!X384","v":0.68500000000000005},{"$f":"'WACC Calc'!Y384","v":0.68500000000000005},{"$f":"'WACC Calc'!Z384","v":0.68500000000000005},{"$f":"'WACC Calc'!AA384","v":0.68500000000000005},{"$f":"'WACC Calc'!AB384","v":0.68500000000000005},{"$f":"'WACC Calc'!AC384","v":0.68500000000000005},{"$f":"'WACC Calc'!AD384","v":0.68500000000000005},{"$f":"'WACC Calc'!AE384","v":0.68500000000000005},{"$f":"'WACC Calc'!AF384","v":0.68500000000000005},{"$f":"'WACC Calc'!AG384","v":0.68500000000000005},{"$f":"'WACC Calc'!AH384","v":0.68500000000000005},{"$f":"'WACC Calc'!AI384","v":0.68500000000000005},{"$f":"'WACC Calc'!AJ384","v":0.68500000000000005},{"$f":"'WACC Calc'!AK384","v":0.68500000000000005},{"$f":"'WACC Calc'!AL384","v":0.68500000000000005}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F385","v":0.25740000000000002},{"$f":"'WACC Calc'!G385","v":0.25740000000000002},{"$f":"'WACC Calc'!H385","v":0.25740000000000002},{"$f":"'WACC Calc'!I385","v":0.25740000000000002},{"$f":"'WACC Calc'!J385","v":0.25740000000000002},{"$f":"'WACC Calc'!K385","v":0.25740000000000002},{"$f":"'WACC Calc'!L385","v":0.25740000000000002},{"$f":"'WACC Calc'!M385","v":0.25740000000000002},{"$f":"'WACC Calc'!N385","v":0.25740000000000002},{"$f":"'WACC Calc'!O385","v":0.25740000000000002},{"$f":"'WACC Calc'!P385","v":0.25740000000000002},{"$f":"'WACC Calc'!Q385","v":0.25740000000000002},{"$f":"'WACC Calc'!R385","v":0.25740000000000002},{"$f":"'WACC Calc'!S385","v":0.25740000000000002},{"$f":"'WACC Calc'!T385","v":0.25740000000000002},{"$f":"'WACC Calc'!U385","v":0.25740000000000002},{"$f":"'WACC Calc'!V385","v":0.25740000000000002},{"$f":"'WACC Calc'!W385","v":0.25740000000000002},{"$f":"'WACC Calc'!X385","v":0.25740000000000002},{"$f":"'WACC Calc'!Y385","v":0.25740000000000002},{"$f":"'WACC Calc'!Z385","v":0.25740000000000002},{"$f":"'WACC Calc'!AA385","v":0.25740000000000002},{"$f":"'WACC Calc'!AB385","v":0.25740000000000002},{"$f":"'WACC Calc'!AC385","v":0.25740000000000002},{"$f":"'WACC Calc'!AD385","v":0.25740000000000002},{"$f":"'WACC Calc'!AE385","v":0.25740000000000002},{"$f":"'WACC Calc'!AF385","v":0.25740000000000002},{"$f":"'WACC Calc'!AG385","v":0.25740000000000002},{"$f":"'WACC Calc'!AH385","v":0.25740000000000002},{"$f":"'WACC Calc'!AI385","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ385","v":0.25740000000000002},{"$f":"'WACC Calc'!AK385","v":0.25740000000000002},{"$f":"'WACC Calc'!AL385","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!G386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!H386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!I386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!J386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!K386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!L386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!M386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!N386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!O386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!P386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Q386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!R386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!S386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!T386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!U386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!V386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!W386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!X386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Y386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Z386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AA386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AB386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AC386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AD386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AE386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AF386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AG386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AH386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AI386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AJ386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AK386","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AL386","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!G387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!H387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!I387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!J387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!K387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!L387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!M387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!N387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!O387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!P387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Q387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!R387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!S387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!T387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!U387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!V387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!W387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!X387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Y387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Z387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AA387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AB387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AC387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AD387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AE387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AF387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AG387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AH387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AI387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AJ387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AK387","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AL387","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!G388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!H388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!I388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!J388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!K388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!L388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!M388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!N388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!O388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!P388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Q388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!R388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!S388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!T388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!U388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!V388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!W388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!X388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Y388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Z388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AA388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AB388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AC388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AD388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AE388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AF388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AG388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AH388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AI388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AJ388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AK388","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AL388","v":5.1847239999999996E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!G389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!H389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!I389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!J389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!K389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!L389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!M389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!N389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!O389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!P389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Q389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!R389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!S389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!T389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!U389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!V389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!W389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!X389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Y389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Z389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AA389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AB389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AC389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AD389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AE389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AF389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AG389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AH389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AI389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AJ389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AK389","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AL389","v":2.6192429268292905E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!G390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!H390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!I390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!J390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!K390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!L390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!M390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!N390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!O390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!P390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Q390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!R390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!S390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!T390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!U390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!V390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!W390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!X390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Y390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Z390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AA390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AB390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AC390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AD390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AE390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AF390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AG390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AH390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AI390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AJ390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AK390","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AL390","v":2.6192429268292905E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!G391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!H391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!I391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!J391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!K391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!L391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!M391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!N391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!O391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!P391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Q391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!R391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!S391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!T391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!U391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!V391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!W391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!X391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Y391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Z391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AA391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AB391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AC391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AD391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AE391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AF391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AG391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AH391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AI391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AJ391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AK391","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AL391","v":2.6192429268292905E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L574 / (1 - (1 / (1 + L574)^$S$36))","v":6.642760701924641E-2},{"$f":" M574 / (1 - (1 / (1 + M574)^$S$36))","v":6.642760701924641E-2},6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",{"$f":" L575 / (1 - (1 / (1 + L575)^$S$36))","v":6.642760701924641E-2},6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2,6.642760701924641E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",{"$f":" L577 / (1 - (1 / (1 + L577)^$S$36))","v":4.854050177050856E-2},{"$f":" M577 / (1 - (1 / (1 + M577)^$S$36))","v":4.854050177050856E-2},4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":" L578 / (1 - (1 / (1 + L578)^$S$36))","v":4.854050177050856E-2},4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2,4.854050177050856E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Class 1 - Advanced",{"$f":"L574","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"L575","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":"L576","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"L574","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":"L575","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":"L576","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"L574","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":"L575","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"L576","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"L574","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":"L575","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":"L576","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":"L574","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":"L575","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":"L576","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":"L574","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":"L575","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":"L576","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":"L574","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":"L575","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":"L576","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":"L574","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":"L575","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":"L576","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"L574","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":"L575","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":"L576","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":"L574","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":"L575","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":"L576","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",{"$f":"L574","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",{"$f":"L575","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",{"$f":"L576","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",{"$f":"L574","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",{"$f":"L575","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",{"$f":"L576","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",{"$f":"L574","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",{"$f":"L575","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",{"$f":"L576","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",{"$f":"L574","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",{"$f":"L575","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",{"$f":"L576","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Class 1 - Advanced",{"$f":"L677","v":1010.5298925724044},{"$f":"M677","v":930.23882637620693},882.23063074987397,846.68309787242868,817.49790794171361,792.00533509414606,768.81036890751875,747.10242123223668,726.37717498329789,706.30662821108047,686.67164324179907,667.3240420532162,648.16392454176128,629.125379194174,610.16708108042621,604.2132961176809,598.62974466717685,593.37360319581887,588.40904927253177,583.70581625664295,579.23810240939508,574.98373504522272,570.9235213942319,567.04073828707408,563.32072651257727,559.75056511080641,556.31880742449664,553.01526537666098,549.83083177857543,546.75733290079961,543.78740532917584,540.9143924610853,538.13225700127782]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"L678","v":1010.5298925724044},944.72968221860629,906.23902662207036,878.92947186480819,857.74653550242226,840.43881626827238,825.80534816324359,813.12926151101021,801.94816067173645,791.94632514862428,782.89856436149,774.6386059144744,767.04018071717121,760.00513780944561,753.45566955208847,747.32905115721212,741.57397780479903,736.14795031793858,731.01536862013006,726.1461147948263,721.5144822129098,717.09835400769202,712.87856431541479,708.8383955606763,704.96317843244037,701.23997036337335,697.65729472140276,694.20492745564775,690.87372119825704,687.65545919829049,684.54273321493793,681.52884080341437,678.60769841115655]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",1010.5298925724044,974.17441537168656,963.90802880245985,956.62391161021458,950.97391136997044,946.35752504098798,942.45442601379978,939.07340784874259,936.09113847176116,933.42340760849856,931.01015149770967,928.80702127951599,926.78033794082307,924.90392225232779,923.15702103927174,921.5229040872706,919.98788716291756,918.54063471028928,917.17165133000663,915.87290384702635,914.63753568310108,913.45964773623746,912.33412800812835,911.25651751804389,910.22290360678244,909.22983417935109,908.27424814106246,907.3534184908558,906.46490540501293,905.60651727779975,904.77627815264327,903.97240032579884,903.19326116701109]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",1046.8615921190878,963.68381181896882,913.94957191418882,877.12399442507785,846.88950594360313,820.4803956396205,796.45149811787667,773.96308205812568,752.49269860415995,731.70055311385852,711.35962923099225,691.31642147154059,671.46743801181253,651.74439761419387,632.10448958860889,625.93664749799234,620.15234996843196,614.70723382733308,609.56418871556173,604.69185981236933,600.06351772606411,595.6561925939202,591.45000160614063,587.42762034331122,583.57386254992412,579.87534271725906,576.32020264504217,572.89788796316168,569.59896405107122,566.41496330827863,563.33825758293494,560.36195094680784,557.47978904506465]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",1046.8615921190878,978.6956590981481,938.82114445422826,910.52972607720835,888.58519712355769,870.65521143328874,855.49562453610372,842.36379305626872,830.78069678936879,820.41926410261794,811.04620811253653,802.48927841234888,794.61766614425699,787.32969151516397,780.54474945869822,774.19786003532886,768.2358738568372,762.61476376842916,757.2976497598853,752.25333108167831,747.45517687124436,742.88027509159701,738.50877080643454,734.32334539140925,730.30880212802765,726.45173312331747,722.74024912450955,719.16375849422445,715.7127849882238,712.37881643775859,709.15417825266945,706.03192701438934,703.00576044767752]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",1046.8615921190878,1009.1990221898508,998.56352702224922,991.01752311172208,985.16438775130382,980.38202794412086,976.33860034060922,972.8360240335935,969.74653277651908,966.98288867317524,964.48286848287637,962.20052886599194,960.10097994392652,958.15710126248041,956.34739350557356,954.65452495546469,953.06431938790115,951.56503369839038,950.14683109834755,948.80138959504643,947.52160609487919,946.30136940474756,945.13538373407107,944.01902978786325,942.94825423462839,941.91948086579794,940.92953853078893,939.97560218435183,939.05514428350114,938.16589442744487,937.3058056178121,936.47302587733611,935.66587423714623]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",1054.8293429042023,971.01848958919811,920.90571824145422,883.79985821436492,853.33525252241145,826.72514027992725,802.5133568174482,779.85377954969704,758.21998321869978,737.26958697700798,716.77384662799398,696.57808834461082,676.57803261827598,656.70487851718792,636.91548951554216,630.70070346496959,624.87238116505796,619.38582179141054,614.20363253485857,609.29421993050073,604.63065114701828,600.18978149614702,595.95157683836794,591.89858089666768,588.01549183168265,584.28882225647055,580.70662371700757,577.25826151299168,573.93422921619344,570.72599477850838,567.62587198958795,564.62691243571578,561.72281415964346]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",1054.8293429042023,986.14459328856242,945.96659039199119,917.45984367292249,895.34829308134408,877.28184077635137,862.00687300044149,848.77509405728267,837.10383787978003,826.66354346570415,817.21914836567157,808.59709116071144,800.66556739591226,793.32212338480167,786.48554056913304,780.09034444164274,774.08298108969075,768.41908826414021,763.0615052579418,757.97879385006433,753.14412048823044,748.53439875003176,744.12962258159223,739.91234154507151,735.86724325848581,731.98081778027245,728.2410853675691,724.63737376916185,721.16013461632792,717.80079095349311,714.5516097785528,711.40559482600293,708.35639585346075]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",1054.8293429042023,1016.8801200178007,1006.1636772105019,998.56024003560128,992.6625559743668,987.84379722830261,983.76959476046807,980.24036005340201,977.12735442100382,974.34267599216741,971.82362793993912,969.52391724610322,967.40838848229168,965.4497147782688,963.62623318486862,{"$f":"AA685","v":961.92048007120263},960.31817131659432,958.80747443880443,957.37847778063099,956.02279600996803,954.73327197097001,953.50374795773973,952.3288878729926,951.20403726390384,950.12511194873355,949.0885085000923,948.09103163150564,947.12983479606942,946.20237121345758,945.30635320266924,944.43971818545765,943.60060008900325,942.78730515044094]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",1078.3994403215841,992.71583859418763,941.48330042305474,903.54831221378356,872.40297676324712,845.19826318353057,820.4454688943257,797.27956475272504,775.16236256042941,753.74383099080865,732.79011457209469,712.14308329999585,691.69612754666252,671.37890902766242,651.14732733414962,644.79367226782051,638.8351164611214,633.22596025245696,627.92797529261532,622.90886216264619,618.1410862187555,613.60098560602955,609.26807852332206,605.124518634173,601.15466218055042,597.34472040067226,593.6824778530372,590.15706220561287,586.75875460960992,583.47883236882888,580.30943752501889,577.24346640258261,574.27447622742045]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",1078.3994403215841,1008.179934159381,967.10415623533402,937.96042799717793,915.35479615444854,896.88465007313107,881.2683640726691,867.7409218349751,855.8088721490841,845.13528999224559,835.47986045896232,826.66514391092812,818.55639073071484,811.04885791046627,804.05951206819884,797.52141567277215,791.37981815263026,785.58936598688138,780.11206811474062,774.91578383004287,769.97307998641952,765.2603542967596,760.75715367313182,756.44563774872529,752.31015198731336,748.33688456851212,744.51358806283451,740.82935174826343,737.2744138983586,733.84000590599589,730.51822197560966,727.30190951056932,724.18457637271285]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",1078.3994403215841,1039.6022443612785,1028.6463432921907,1020.8730077767434,1014.8435403243896,1009.917106707656,1005.751866433838,1002.1437711922086,998.96120563856823,996.11430373985479,993.53896771233508,991.18787012312112,989.02506999793934,987.02262984930314,985.15840267076703,983.41453460767389,981.77642236154077,980.23196905403347,978.77104155257371,977.38506715531992,976.06672878021573,974.80973112780021,973.60861886602027,972.45863353858624,971.35559970296606,970.29583341340458,969.27606798494571,968.29339326476827,967.34520556489508,966.42916608623216,965.54316616234792,964.68529802313913,963.85383005871256]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",1228.375972964441,1130.7760728684229,1072.4184582681814,1029.2077273380337,993.73090835345772,962.7427463949,934.54750015151956,908.15983805197891,882.96672430730678,858.56944759093835,834.70162938678266,811.18314803433657,787.89256735657591,764.74976689410016,741.70451305015592,734.46723442021243,727.6800027944854,721.2907629101685,715.25596987665597,709.53883228930147,704.10798617145974,698.93647893676518,694.00098031308437,689.28116201565263,684.75920465791,680.41940182993358,676.24783924887231,672.23213253196457,668.36121119837446,664.62513945805006,661.0149665208196,657.52260077971675,654.14070344300353]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",1228.375972964441,1148.3908107156949,1101.602490186081,1068.4056484669491,1042.6561775649536,1021.6173279373352,1003.8292340338478,988.42048621820311,974.82900740772118,962.67101531620767,951.67277365929465,941.63216568858923,932.39570171722187,923.84407178510207,915.88269478659402,908.43532396945727,901.43959442131268,894.84384515897557,888.60480158074392,882.68585306746195,877.0557512554883,871.68761141054904,866.55813596696635,861.64700343984327,856.93638216546651,852.41053946847614,848.05552462936168,843.85890953635635,839.80957486783802,835.89753253784818,832.11377726600847,828.45016172071166,824.89929088093561]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",1228.375972964441,1184.183124235012,1171.7035502179581,1162.8491515416022,1155.9811463560336,1150.3695775245483,1145.625063680535,1141.5151788481919,1137.8900035074942,1134.6471736626236,1131.7136772416948,1129.0356048311382,1126.5720170279903,1124.291090987125,1122.1675996455697,1120.1812061547821,1118.3152762878594,1116.5560308140844,1114.8919273530319,1113.3132009692135,1111.8115169700711,1110.3797045482847,1109.0115496809535,1107.701632137728,1106.4451957836452,1105.2380443345801,1104.0764567970302,1102.957118293715,1101.877063033266,1100.8336269521596,1099.8244081248361,1098.8472334613723,1097.9001305312311]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",1168.8715632779285,1075.9995515226933,1020.4688689725148,979.35133189564283,945.59306424851945,916.10601622022205,889.27659080092485,864.1671873866718,840.19446657912624,816.97903123780736,794.26740662909936,771.8881964610473,749.72584711065599,727.70411927604118,705.77521275265724,698.88851896163112,692.43007121004632,686.35033587159273,680.60787743672336,675.16768673266813,669.9999191017497,665.07892758208277,660.38251205557617,655.89132897065076,651.58842213906803,647.458845993409,643.48936027995148,639.6681805343643,635.98477254682439,632.42968183213645,628.99439119008616,625.6712009835162,622.45312792297784]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",1168.8715632779285,1092.7610045447541,1048.2391817769119,1016.6504458115796,992.14831863779602,972.12862304373755,955.20221159779692,940.5398870784054,927.60680027589535,916.03775990462179,905.57228988423378,896.0180643105632,887.22902877177955,879.09165286462269,{"$f":"Z693","v":871.51593713677971},864.42932834523094,857.77248262927674,851.49624154272112,845.55942677171299,839.92720117144745,834.56983009678049,829.46173115105944,824.58073533829804,819.90750557738875,815.42507399766384,811.11847003860532,806.97441877487904,802.98109413144846,799.12791542362663,795.40537840360537,791.80491402055247,788.31876961205671,784.9399083832177]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",1168.8715632779285,1126.8194836891269,1114.9444393123197,1106.5189612416752,1099.983652724949,1094.6439168648683,1090.1292345233844,1086.2184387942239,1082.7688724880611,1079.6831302774979,1076.8917369070086,1074.3433944174167,1071.9991465730141,1069.828712075933,1067.8080859006905,1065.9179163467722,1064.1423749746521,1062.4683500406097,1060.8848582947701,1059.382607830046,1057.9536676991258,1056.5912144595568,1055.2893351052053,1054.0428719699651,1052.84729931332,1051.6986241255627,1050.5933056638023,1049.5281896284816,1048.5004538956987,1047.5075634532391,1046.5472327284883,1045.6173938993211,1044.7161700827501]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",921.0192916806177,847.84023833459821,804.08450715274057,771.68569956434226,745.08567203905511,721.8511773845579,700.71077225177976,680.92566867524636,662.03622091085344,643.74348072804298,625.8477212047577,608.213889614614,590.7509347939548,573.39878353197935,556.11977137357076,550.69336009221081,545.60438782151948,540.81382424640344,536.28902001097765,532.00238942959436,527.93041622695193,524.05289172708319,520.35232321506408,516.81346882452192,513.42296782621008,510.16904377150047,507.0412639238221,504.03034264450258,501.12797944033582,498.32672459355024,495.61986692564238,493.00133946177658,490.46563967754906]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",921.0192916806177,861.04752481064509,825.96629008971968,801.07575794067247,781.76916128519315,765.99452321974718,752.65725677370892,741.10399107069998,730.91328849882177,721.79739441522065,713.55106514508975,706.02275634977468,699.09738358787308,692.68548990373654,686.71615969429547,681.13222420072759,675.88692307547683,670.94152162884939,666.26357316383678,661.82562754524827,657.60425518281124,653.57929827511725,649.73328863008953,646.05098947980207,642.51903088976883,639.12561671790058,635.86028690792398,632.71372303376404,629.67758798206967,626.74439282432286,623.90738552601783,621.16045733075498,618.49806355419207]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",921.0192916806177,887.88410576852289,878.52709401101947,871.88818851576252,866.73865334860557,862.53117675825945,858.9738059889205,855.89227126300239,853.17416500075603,850.74273609584554,848.54324110797859,846.5352595054992,844.68809549107095,842.97788873616037,841.38572433834224,839.89635401024236,838.49730563891069,837.17824774799601,835.93052602051614,834.74681884308529,833.62087697865718,832.54732385521822,831.52150028446101,830.53934225273883,829.59728367592834,828.69217823831059,827.82123599049248,826.98197148340012,826.17216100774078,825.38980708558188,824.6331087864047,823.900436757482,823.19031209771504]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",1161.8156313041641,1077.9660856963699,1027.5471547625684,989.95458746980364,958.84380592838477,931.43708123787064,906.28406937311843,882.54360521505589,859.69414976645828,837.39843911092623,815.43319387630288,793.64959072595275,771.94958603547548,750.27097993294763,728.57757061809343,722.3309309074366,716.47156005968475,710.95471781978938,705.74297305489949,700.80469563711483,696.11291800311096,691.64446276347144,687.37926510670241,683.29984005225162,679.39085893218783,675.63880929615016,672.0317192757683,668.55893228929494,665.21092144735303,661.97913555400226,658.8558704640601,655.8341609487527,652.90768926942792]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",1161.8156313041641,1093.2261388218658,1053.1038577762258,1024.6366463395677,1002.5557616954503,984.51436529392754,969.26058198255134,956.04715385726968,944.39208424828757,933.96626921315226,924.53497230461664,915.9248728116296,908.00434907552813,900.67108950025329,893.84398816751241,887.45766137497185,881.45862948255126,875.80259176598963,870.45243905547807,865.37677673085432,860.54880845461309,855.94547982231848,851.54681252598164,847.3353803293312,843.29589208673667,839.41485659322962,835.6803107203491,832.08159701795466,828.60918035971372,825.25449568521367,822.00982071705391,818.868168892673,815.82319877667817]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",1161.8156313041641,1122.8866217433447,1113.9020656183736,1107.5274215999259,1102.5828635587611,1098.5428654749549,1095.1270957652687,1092.1682214565069,1089.5583093499836,1087.2236634153423,1085.1117192736417,1083.1836653315358,1081.410027637178,1079.7678956218497,1078.2391072903713,1076.8090213130879,1075.4656620292119,1074.1991092065646,1073.0010530130476,1071.8644632719233,1070.7833394968786,1069.7525191302225,1068.7675284425281,1067.8244651881166,1066.9199052307586,1066.0508274937586,1065.2145530815931,1064.4086954784304,1063.6311194896734,1062.8799071469518,1062.1533292057436,1061.4498211696684,1060.7679630052514]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",1242.1580176620428,1152.5100713376119,1098.604548280508,1058.4123632134242,1025.1501952014253,995.84822861145619,968.9558245894184,943.57364939536171,919.14409833756861,895.30658487671576,871.8223893271404,848.53239685526978,825.3317838807975,{"$f":"Y701","v":802.15404925885514},778.96048774632641,772.28187765452685,766.01731701264578,760.11897166780807,754.54682203297386,749.2670506797042,744.25082517185558,739.47336534696774,734.91321886286346,730.55169160991261,726.37239490538627,722.36088188000349,718.50435278147813,714.79141409942758,711.21188013682342,707.75660836165684,704.41736186830337,701.18669376542073,698.05784942731032]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",1242.1580176620428,1168.8253943794491,1125.9285596796205,1095.4927710968554,1071.8849393903972,1052.5959363970267,1036.2873167422572,1022.1601478142616,1009.6991016971981,998.55231610780334,988.46882200062021,979.263313114433,970.7950658316546,962.95469345966353,955.65548140797512,948.82752453166813,942.41364494303173,936.36647841460467,930.64634958691943,925.2196928252099,920.05785875983497,915.13619871802655,910.43335284304089,905.93068983183912,901.61186111875168,897.46244254906071,893.46964371477588,889.62207017706953,885.90952743235243,882.32285812538112,878.8538059644261,875.49490124907402,872.2393640181981]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",1242.1580176620428,1200.5369720824328,1190.9311119742847,1184.1156457644115,1178.8291594673269,1174.5097856562631,1170.8578071348425,1167.6943194463895,1164.9039255481148,1162.4078331493051,1160.1498429159296,1158.0884593382416,1156.1921702686916,1154.4364808168209,1152.8019730411572,1151.2729931283682,1149.8367372714949,1148.4825992300935,1147.2016945268952,1145.9865068312838,1144.830620708673,1143.7285165979079,1142.675411400254,1141.66713302022,1140.7000205341992,1139.7708439506698,1138.8767391219453,1138.0151544987991,1137.1838072327173,1136.3806467231357,1135.6038241440531,1134.8516668103464,1134.1226564897602]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",1246.8536005109393,1156.8667686717715,1102.7574729497339,1062.4133541252884,1029.0254490786986,999.61271573457861,972.61865354240797,947.14052911740475,922.61862992087072,898.69100633089124,875.11803625804691,851.74000338580299,828.45168788168644,805.18633721442654,781.90509982805997,775.20124337745938,768.91300155887814,762.99235939765776,757.39914602545286,752.09941617780487,747.06422842672634,742.26870893624357,737.69132427043075,733.31330965252891,729.11821444761279,725.0915371746122,721.22042969585357,717.49345543141612,713.90039018048719,710.43205685062696,707.08018739921226,703.83730678429924,700.69663484647754]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",1246.8536005109393,1173.2437665971261,1130.184774073233,1099.6339326833131,1075.936859086464,1056.5749401594198,1040.2046709611534,1026.0240987695001,1013.5159476355269,1002.3270251726509,992.20541362685424,982.96510624560699,974.46484745049611,966.59483704734043,959.26803264875809,952.41426485568729,945.97613963761967,939.90611372171406,934.16436176844024,928.71719125883806,923.53584452344717,918.59557971304105,913.87495622673896,909.35527233179357,905.02011766198871,900.85501353668269,896.84712119782046,892.98500313352679,889.25842630313775,885.65819873494434,882.17603292693536,878.80443094187342,875.53658718914767]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",1246.8536005109393,1205.0752198217879,1195.4330478182678,1188.5918179086177,1183.2853477334481,1178.9496459050977,1175.283862241766,1172.1084159954476,1169.3074739015779,1166.8019458202778,1164.5354199738306,1162.4662439919277,1160.5627866053803,1158.8004603285958,1157.1597738167579,1155.6250140822774,1154.1833289174804,1152.8240719884077,1151.5383252328538,1150.3185439071078,1149.158288325076,1148.0520180606602,1146.9949319341438,1145.9828420787574,1145.012073731938,1144.0793846922097,1143.1818999848874,1142.3170584154252,1141.4825685057276,1140.6763719035873,1139.8966127941062,1139.1416121691068,1138.4098460571402]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",1479.9407817643103,1373.1317849374345,1308.9072814522028,1261.0212211094524,1221.3917712078164,1186.4806127836964,1154.4402726128017,1124.1992600641138,1095.0932297712288,1066.6925691427434,1038.7128610648938,1010.9645318056425,983.32269170588017,955.7081094963761,928.07467069979191,920.11759333940881,912.65382573341196,905.62637697356342,898.98756663749577,892.6971037229614,886.72063648285587,881.02864115894397,875.59555884841211,870.39911688157804,865.41978933695259,860.64036382230131,856.04559036528906,851.62189442835893,847.35714049557077,843.24043590610722,839.2619669870088,835.41286130977778,831.68507122999597]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",1479.9407817643103,1392.5703037039279,1341.4618503685238,1305.1998256435456,1277.0728140921685,1254.0913723081414,1234.6608401389703,1217.8293475831636,1202.9829189727375,1189.7023360317864,1177.6885874267675,1166.7208942477594,1156.6315945566967,1147.290362078588,1138.5938826963825,1130.4588695227815,1122.81719927022,1115.6124409123554,1108.7973241488937,1102.3318579714046,1096.1819087431841,1090.3181093663854,1084.7150111278513,1079.350416187377,1074.2048464200273,1069.2611164963143,1064.503987576951,1059.9198840182055,1055.4966598117624,1051.2234046359997,1047.0902817208266,1043.0883914623987,1039.209656030981]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",1479.9407817643103,1430.3523382192036,1418.9076557264491,1410.7875242719076,1404.4890609910287,1399.3428417791533,1394.9917754324172,1391.2227103246119,1387.8981592863988,1384.924247043733,1382.2340161844681,1379.7780278318576,{"$f":"X709","v":1377.5187375578848},1375.4269614851212,1373.4795645509787,1371.6578963773159,1369.946702160951,1368.3333453391031,1366.8072407043767,1365.3594330964377,1363.9822789923671,1362.6692022371722,1361.4145041171782,1360.2132138845618,1359.0609698155586,1357.9539236105891,1356.8886628463486,1355.8621475378252,1354.8716578373292,1353.9147506036827,1352.9892230954003,1352.0930824300199,1351.2245197444179]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",1684.2406448549996,1562.6870962883099,1489.5966588205997,1435.1001207529814,1389.9999849367293,1350.2694817291767,1313.8061016698282,1279.3904391624744,1246.2664386391448,1213.9451812208558,1182.1029871570415,1150.5241128256407,1119.0664280532128,1087.6397640129867,1056.1916403097964,1047.1361204743093,1038.6420098175399,1030.6444500659513,1023.0891787069453,1015.9303427277235,1009.1288482608771,1002.651095912281,996.46799847554996,990.55420862867629,984.88750497536796,979.44829902198069,974.21923559893264,969.18486625844082,964.33138022547689,959.64638115127752,955.11870062486514,950.7382414147296,946.4958449315601]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",1684.2406448549996,1584.8090242638841,1526.6452548321479,1485.3774036727687,1453.3675714843075,1427.2136342410322,1405.1007953803673,1385.9457830816532,1369.0498648092962,1353.9359508931921,1340.2637526897472,1327.782013649917,1316.2999267805001,1305.6691747892519,1295.7721814614563,1286.514162490538,1277.8175904435134,1269.618244218181,1261.8623280397167,1254.5043303020768,1247.5054053575154,1240.8321320986315,1234.4555487199341,1228.350393058801,1222.4944981136157,1216.8683061893842,1211.4544747864443,1206.2375541981357,1201.2037217086245,1196.3405608703399,1191.636876986707,1187.0825418994216,1182.6683626668951]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",1684.2406448549996,1627.8067164418646,1614.7821416350414,1605.541058744549,1598.373117980638,1592.516483937726,1587.5647704097717,1583.2754010472336,1579.491909130903,1576.1074602833226,1573.0458538913319,1570.2508262404106,1567.6796500454998,1565.299112712456,1563.0828854764998,1561.0097433499179,1559.0623256654033,1557.2262514335875,1555.4894742018366,1553.8418025860071,1552.274537905633,1550.7801961940158,1549.3522920530152,1547.9851685430949,1546.6738618220961,1545.4139923481839,1544.2016766267643,1543.0334550151401,1541.906232201605,1540.8172277791837,1539.7639349268022,1538.7440856526021,1537.7556213871928]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",1843.4991557625071,1710.4517406872576,1630.4500139876643,1570.8003895551162,1521.4356728467192,1477.9483307350765,1438.0370445652527,1400.3671041258469,1364.1109627087799,1328.7334702193214,1293.8803403809061,1259.3154292752965,1224.883167177022,1190.4848590708925,1156.0630621179175,1146.15126998613,1136.8539727901843,1128.1001793846804,1119.8304962996463,1111.9947347508125,1104.5501042309061,1097.4598282526158,1090.6920691800444,1084.2190828978453,1078.0165467978275,1072.063020136588,1066.3395066735534,1060.8290971858448,1055.5166749784801,1050.388671528131,1045.4328623606577,1040.6381954700291,1035.99464624859]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",1843.4991557625071,1734.665475031806,1671.0018529888871,1625.8317943011048,1590.7951748038904,1562.1681722581857,1537.9643864775273,1516.9981135704036,1498.5045502152668,1481.9614940731892,1466.9964794700425,1453.3344915274845,1440.7666809151333,1429.1307057468262,1418.2978720302706,1408.1644328397026,1398.6455298992632,1389.6708694845659,1381.1815689972268,1373.1278133424883,1365.4670837039071,1358.1627987393413,1351.1832580714517,1344.5008107967831,1338.0911938452739,1331.9330001844319,1326.0072474416465,1320.2970250161245,1314.7872031429783,1309.4641912995689,1304.3157362406437,1299.3307521090007,1294.4991766964222]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",1843.4991557625071,1781.7289451315123,1767.4727919304291,1757.3578902630245,1749.5121629988168,1743.1017370619415,1737.6817991592152,1732.9868353945369,1728.8455838608584,1725.1411081303293,1721.7900022084093,1718.7306821934537,1715.9163805916523,1713.3107442907274,1710.8849549292463,1708.6157805260491,1706.4842188229834,1704.4745289923708,1702.573525492508,1700.7700532618417,1699.0545910896444,1697.4189473399215,1695.8560233679309,1694.3596273249661,1692.924325997634,1691.5453257231645,1690.2183757912876,1688.9396894222398,1687.7058786176756,1686.5139000607585,1685.3610098903023,1684.2447256575615,1683.1627941388385]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",1477.5264431000737,1370.8916918199825,1306.7719625959014,1258.9640223836238,1219.3992229830881,1184.5450177564442,1152.556947401371,1122.3652692900755,1093.3067218526969,1064.9523933571525,1037.0183306806989,1009.3152693571814,981.71852346938056,954.14899100399248,926.56063271369226,918.61653633184733,911.16494493109724,904.14896057675787,897.52098063111964,891.24077982167591,885.27406244191002,879.59135289791334,874.16713398303204,868.97916936266461,864.00796496942542,859.2363364909495,854.64905883332835,850.23257960416845,845.97478308510961,841.86479438535059,837.89281584171465,834.04998949996366,830.32828084440678]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",1477.5264431000737,1390.2984990693587,1339.2734227963867,1303.070555038644,1274.9894291958942,1252.0454787656718,1232.6466450844812,1215.8426110079292,1201.0204024927,1187.7614851651797,1175.7673354914944,{"$f":"W717","v":1164.8175347349572},1154.7446944770281,1145.4187010537664,1136.7364088922077,1128.6146669772147,1120.9854631558628,1113.7924584619852,1106.9884597108833,1100.5335411344649,1094.3936247807942,1088.5393914607791,1082.9454339776612,1077.5895907042418,1072.4524152917149,1067.5167504463129,1062.7673821890128,1058.190757023051,1053.7747487548088,1049.5084648614923,1045.3820846204728,1041.386722946499,1037.5143151878069]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",1477.5264431000737,1428.0188969111487,1416.5928849893944,1408.4860005157939,1402.1978123916049,1397.0599885940396,1392.7160204689628,1388.9531041204389,1385.6339766722856,1382.6649159962501,1379.9790739128466,1377.5270921986851,1375.2714876747973,1373.1831240736078,1371.2389040744958,1369.4202077250841,1367.7118051084979,1366.1010802769306,1364.5774652914326,1363.1320196008953,1361.7571121518538,1360.4461775174912,1359.1935262808724,1357.9941958033296,1356.8438314767061,1355.7385912794421,1354.6750683551763,1353.6502276782526,1352.6613538380734,1351.7060076791406,1350.7819900534669,1349.8873113297286,1349.0201655957369]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Offshore Spur Line Costs ($/kW)","Class 1 - Advanced",1010.5298925724044,930.23882637620693,882.23063074987397,846.68309787242868,817.49790794171361,792.00533509414606,768.81036890751875,747.10242123223668,726.37717498329789,706.30662821108047,686.67164324179907,667.3240420532162,648.16392454176128,629.125379194174,610.16708108042621,604.2132961176809,598.62974466717685,593.37360319581887,588.40904927253177,583.70581625664295,579.23810240939508,574.98373504522272,570.9235213942319,567.04073828707408,563.32072651257727,559.75056511080641,556.31880742449664,553.01526537666098,549.83083177857543,546.75733290079961,543.78740532917584,540.9143924610853,538.13225700127782]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",1010.5298925724044,944.72968221860629,906.23902662207036,878.92947186480819,857.74653550242226,840.43881626827238,825.80534816324359,813.12926151101021,801.94816067173645,791.94632514862428,782.89856436149,774.6386059144744,767.04018071717121,760.00513780944561,753.45566955208847,747.32905115721212,741.57397780479903,736.14795031793858,731.01536862013006,726.1461147948263,721.5144822129098,717.09835400769202,712.87856431541479,708.8383955606763,704.96317843244037,701.23997036337335,697.65729472140276,694.20492745564775,690.87372119825704,687.65545919829049,684.54273321493793,681.52884080341437,678.60769841115655]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",1010.5298925724044,974.17441537168656,963.90802880245985,956.62391161021458,950.97391136997044,946.35752504098798,942.45442601379978,939.07340784874259,936.09113847176116,933.42340760849856,931.01015149770967,928.80702127951599,926.78033794082307,924.90392225232779,923.15702103927174,921.5229040872706,919.98788716291756,918.54063471028928,917.17165133000663,915.87290384702635,914.63753568310108,913.45964773623746,912.33412800812835,911.25651751804389,910.22290360678244,909.22983417935109,908.27424814106246,907.3534184908558,906.46490540501293,905.60651727779975,904.77627815264327,903.97240032579884,903.19326116701109]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",1046.8615921190878,963.68381181896882,913.94957191418882,877.12399442507785,846.88950594360313,820.4803956396205,796.45149811787667,773.96308205812568,752.49269860415995,731.70055311385852,711.35962923099225,691.31642147154059,671.46743801181253,651.74439761419387,632.10448958860889,625.93664749799234,620.15234996843196,614.70723382733308,609.56418871556173,604.69185981236933,600.06351772606411,595.6561925939202,591.45000160614063,587.42762034331122,583.57386254992412,579.87534271725906,576.32020264504217,572.89788796316168,569.59896405107122,566.41496330827863,563.33825758293494,560.36195094680784,557.47978904506465]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",1046.8615921190878,978.6956590981481,938.82114445422826,910.52972607720835,888.58519712355769,870.65521143328874,855.49562453610372,842.36379305626872,830.78069678936879,820.41926410261794,811.04620811253653,802.48927841234888,794.61766614425699,787.32969151516397,780.54474945869822,774.19786003532886,768.2358738568372,762.61476376842916,757.2976497598853,752.25333108167831,747.45517687124436,742.88027509159701,738.50877080643454,734.32334539140925,730.30880212802765,726.45173312331747,722.74024912450955,719.16375849422445,715.7127849882238,712.37881643775859,709.15417825266945,706.03192701438934,703.00576044767752]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",1046.8615921190878,1009.1990221898508,998.56352702224922,991.01752311172208,985.16438775130382,980.38202794412086,976.33860034060922,972.8360240335935,969.74653277651908,966.98288867317524,964.48286848287637,962.20052886599194,960.10097994392652,958.15710126248041,956.34739350557356,954.65452495546469,953.06431938790115,951.56503369839038,950.14683109834755,948.80138959504643,947.52160609487919,946.30136940474756,945.13538373407107,944.01902978786325,942.94825423462839,941.91948086579794,940.92953853078893,939.97560218435183,939.05514428350114,938.16589442744487,937.3058056178121,936.47302587733611,935.66587423714623]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",1054.8293429042023,971.01848958919811,920.90571824145422,883.79985821436492,853.33525252241145,826.72514027992725,802.5133568174482,779.85377954969704,758.21998321869978,737.26958697700798,716.77384662799398,696.57808834461082,676.57803261827598,656.70487851718792,636.91548951554216,630.70070346496959,624.87238116505796,619.38582179141054,614.20363253485857,609.29421993050073,604.63065114701828,600.18978149614702,595.95157683836794,591.89858089666768,588.01549183168265,584.28882225647055,580.70662371700757,577.25826151299168,573.93422921619344,570.72599477850838,567.62587198958795,564.62691243571578,561.72281415964346]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",1054.8293429042023,986.14459328856242,945.96659039199119,917.45984367292249,895.34829308134408,877.28184077635137,862.00687300044149,848.77509405728267,837.10383787978003,826.66354346570415,817.21914836567157,808.59709116071144,800.66556739591226,793.32212338480167,786.48554056913304,780.09034444164274,774.08298108969075,768.41908826414021,763.0615052579418,757.97879385006433,753.14412048823044,748.53439875003176,744.12962258159223,739.91234154507151,735.86724325848581,731.98081778027245,728.2410853675691,724.63737376916185,721.16013461632792,717.80079095349311,714.5516097785528,711.40559482600293,708.35639585346075]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",1054.8293429042023,1016.8801200178007,1006.1636772105019,998.56024003560128,992.6625559743668,987.84379722830261,983.76959476046807,980.24036005340201,977.12735442100382,974.34267599216741,971.82362793993912,969.52391724610322,967.40838848229168,965.4497147782688,963.62623318486862,961.92048007120263,960.31817131659432,958.80747443880443,957.37847778063099,956.02279600996803,954.73327197097001,953.50374795773973,952.3288878729926,951.20403726390384,950.12511194873355,949.0885085000923,948.09103163150564,947.12983479606942,946.20237121345758,945.30635320266924,944.43971818545765,943.60060008900325,942.78730515044094]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",1078.3994403215841,992.71583859418763,941.48330042305474,903.54831221378356,872.40297676324712,845.19826318353057,820.4454688943257,797.27956475272504,775.16236256042941,753.74383099080865,732.79011457209469,712.14308329999585,691.69612754666252,671.37890902766242,651.14732733414962,644.79367226782051,638.8351164611214,633.22596025245696,627.92797529261532,622.90886216264619,618.1410862187555,613.60098560602955,609.26807852332206,605.124518634173,601.15466218055042,597.34472040067226,593.6824778530372,590.15706220561287,586.75875460960992,583.47883236882888,580.30943752501889,577.24346640258261,574.27447622742045]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",1078.3994403215841,1008.179934159381,967.10415623533402,937.96042799717793,915.35479615444854,896.88465007313107,881.2683640726691,867.7409218349751,855.8088721490841,845.13528999224559,835.47986045896232,826.66514391092812,818.55639073071484,811.04885791046627,804.05951206819884,797.52141567277215,791.37981815263026,785.58936598688138,780.11206811474062,774.91578383004287,769.97307998641952,765.2603542967596,760.75715367313182,756.44563774872529,752.31015198731336,748.33688456851212,744.51358806283451,740.82935174826343,737.2744138983586,733.84000590599589,730.51822197560966,727.30190951056932,724.18457637271285]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",1078.3994403215841,1039.6022443612785,1028.6463432921907,1020.8730077767434,1014.8435403243896,1009.917106707656,1005.751866433838,1002.1437711922086,998.96120563856823,996.11430373985479,993.53896771233508,991.18787012312112,989.02506999793934,987.02262984930314,985.15840267076703,983.41453460767389,981.77642236154077,980.23196905403347,978.77104155257371,977.38506715531992,976.06672878021573,974.80973112780021,973.60861886602027,972.45863353858624,971.35559970296606,970.29583341340458,969.27606798494571,968.29339326476827,967.34520556489508,966.42916608623216,965.54316616234792,964.68529802313913,963.85383005871256]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",1228.375972964441,1130.7760728684229,1072.4184582681814,1029.2077273380337,993.73090835345772,962.7427463949,934.54750015151956,908.15983805197891,882.96672430730678,858.56944759093835,834.70162938678266,811.18314803433657,787.89256735657591,764.74976689410016,741.70451305015592,734.46723442021243,727.6800027944854,721.2907629101685,715.25596987665597,709.53883228930147,704.10798617145974,698.93647893676518,694.00098031308437,689.28116201565263,684.75920465791,680.41940182993358,676.24783924887231,672.23213253196457,668.36121119837446,664.62513945805006,661.0149665208196,657.52260077971675,654.14070344300353]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",1228.375972964441,1148.3908107156949,1101.602490186081,1068.4056484669491,1042.6561775649536,1021.6173279373352,1003.8292340338478,988.42048621820311,974.82900740772118,962.67101531620767,951.67277365929465,941.63216568858923,932.39570171722187,923.84407178510207,915.88269478659402,908.43532396945727,901.43959442131268,894.84384515897557,888.60480158074392,882.68585306746195,877.0557512554883,871.68761141054904,866.55813596696635,861.64700343984327,856.93638216546651,852.41053946847614,848.05552462936168,843.85890953635635,839.80957486783802,835.89753253784818,832.11377726600847,828.45016172071166,824.89929088093561]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",1228.375972964441,1184.183124235012,1171.7035502179581,1162.8491515416022,1155.9811463560336,1150.3695775245483,1145.625063680535,1141.5151788481919,1137.8900035074942,1134.6471736626236,1131.7136772416948,1129.0356048311382,1126.5720170279903,1124.291090987125,1122.1675996455697,1120.1812061547821,1118.3152762878594,1116.5560308140844,1114.8919273530319,1113.3132009692135,1111.8115169700711,1110.3797045482847,1109.0115496809535,1107.701632137728,1106.4451957836452,1105.2380443345801,1104.0764567970302,1102.957118293715,1101.877063033266,1100.8336269521596,1099.8244081248361,1098.8472334613723,1097.9001305312311]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",1168.8715632779285,1075.9995515226933,1020.4688689725148,979.35133189564283,945.59306424851945,916.10601622022205,889.27659080092485,864.1671873866718,840.19446657912624,816.97903123780736,794.26740662909936,771.8881964610473,749.72584711065599,727.70411927604118,705.77521275265724,698.88851896163112,692.43007121004632,686.35033587159273,680.60787743672336,675.16768673266813,669.9999191017497,665.07892758208277,660.38251205557617,655.89132897065076,651.58842213906803,647.458845993409,643.48936027995148,639.6681805343643,635.98477254682439,632.42968183213645,628.99439119008616,625.6712009835162,622.45312792297784]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",1168.8715632779285,1092.7610045447541,1048.2391817769119,1016.6504458115796,992.14831863779602,972.12862304373755,955.20221159779692,940.5398870784054,927.60680027589535,916.03775990462179,905.57228988423378,896.0180643105632,887.22902877177955,879.09165286462269,871.51593713677971,864.42932834523094,857.77248262927674,851.49624154272112,845.55942677171299,839.92720117144745,834.56983009678049,829.46173115105944,824.58073533829804,819.90750557738875,815.42507399766384,811.11847003860532,806.97441877487904,802.98109413144846,799.12791542362663,795.40537840360537,791.80491402055247,788.31876961205671,784.9399083832177]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",1168.8715632779285,1126.8194836891269,1114.9444393123197,1106.5189612416752,1099.983652724949,1094.6439168648683,1090.1292345233844,1086.2184387942239,1082.7688724880611,1079.6831302774979,1076.8917369070086,1074.3433944174167,1071.9991465730141,1069.828712075933,1067.8080859006905,1065.9179163467722,1064.1423749746521,1062.4683500406097,1060.8848582947701,1059.382607830046,1057.9536676991258,1056.5912144595568,1055.2893351052053,1054.0428719699651,1052.84729931332,1051.6986241255627,1050.5933056638023,1049.5281896284816,1048.5004538956987,1047.5075634532391,1046.5472327284883,1045.6173938993211,1044.7161700827501]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",921.0192916806177,847.84023833459821,804.08450715274057,771.68569956434226,745.08567203905511,721.8511773845579,700.71077225177976,680.92566867524636,662.03622091085344,643.74348072804298,625.8477212047577,608.213889614614,590.7509347939548,573.39878353197935,556.11977137357076,550.69336009221081,545.60438782151948,540.81382424640344,536.28902001097765,532.00238942959436,527.93041622695193,524.05289172708319,520.35232321506408,516.81346882452192,513.42296782621008,510.16904377150047,507.0412639238221,504.03034264450258,501.12797944033582,498.32672459355024,495.61986692564238,493.00133946177658,490.46563967754906]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",921.0192916806177,861.04752481064509,825.96629008971968,801.07575794067247,781.76916128519315,765.99452321974718,752.65725677370892,741.10399107069998,730.91328849882177,721.79739441522065,713.55106514508975,706.02275634977468,699.09738358787308,692.68548990373654,686.71615969429547,681.13222420072759,675.88692307547683,670.94152162884939,666.26357316383678,661.82562754524827,657.60425518281124,653.57929827511725,649.73328863008953,646.05098947980207,642.51903088976883,639.12561671790058,635.86028690792398,632.71372303376404,629.67758798206967,626.74439282432286,623.90738552601783,621.16045733075498,618.49806355419207]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",921.0192916806177,887.88410576852289,878.52709401101947,871.88818851576252,866.73865334860557,862.53117675825945,858.9738059889205,855.89227126300239,853.17416500075603,850.74273609584554,848.54324110797859,846.5352595054992,844.68809549107095,842.97788873616037,841.38572433834224,839.89635401024236,838.49730563891069,837.17824774799601,835.93052602051614,834.74681884308529,833.62087697865718,832.54732385521822,831.52150028446101,830.53934225273883,829.59728367592834,828.69217823831059,827.82123599049248,826.98197148340012,826.17216100774078,825.38980708558188,824.6331087864047,823.900436757482,823.19031209771504]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",1161.8156313041641,1077.9660856963699,1027.5471547625684,989.95458746980364,958.84380592838477,931.43708123787064,906.28406937311843,882.54360521505589,859.69414976645828,837.39843911092623,815.43319387630288,793.64959072595275,771.94958603547548,750.27097993294763,728.57757061809343,722.3309309074366,716.47156005968475,710.95471781978938,705.74297305489949,700.80469563711483,696.11291800311096,691.64446276347144,687.37926510670241,683.29984005225162,679.39085893218783,675.63880929615016,672.0317192757683,668.55893228929494,665.21092144735303,661.97913555400226,658.8558704640601,655.8341609487527,652.90768926942792]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",1161.8156313041641,1093.2261388218658,1053.1038577762258,1024.6366463395677,1002.5557616954503,984.51436529392754,969.26058198255134,956.04715385726968,944.39208424828757,933.96626921315226,924.53497230461664,915.9248728116296,908.00434907552813,900.67108950025329,893.84398816751241,887.45766137497185,881.45862948255126,875.80259176598963,870.45243905547807,865.37677673085432,860.54880845461309,855.94547982231848,851.54681252598164,847.3353803293312,843.29589208673667,839.41485659322962,835.6803107203491,832.08159701795466,828.60918035971372,825.25449568521367,822.00982071705391,818.868168892673,815.82319877667817]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",1161.8156313041641,1122.8866217433447,1113.9020656183736,1107.5274215999259,1102.5828635587611,1098.5428654749549,1095.1270957652687,1092.1682214565069,1089.5583093499836,1087.2236634153423,1085.1117192736417,1083.1836653315358,1081.410027637178,1079.7678956218497,1078.2391072903713,1076.8090213130879,1075.4656620292119,1074.1991092065646,1073.0010530130476,1071.8644632719233,1070.7833394968786,1069.7525191302225,1068.7675284425281,1067.8244651881166,1066.9199052307586,1066.0508274937586,1065.2145530815931,1064.4086954784304,1063.6311194896734,1062.8799071469518,1062.1533292057436,1061.4498211696684,1060.7679630052514]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",1242.1580176620428,1152.5100713376119,1098.604548280508,1058.4123632134242,1025.1501952014253,995.84822861145619,968.9558245894184,943.57364939536171,919.14409833756861,895.30658487671576,871.8223893271404,848.53239685526978,825.3317838807975,802.15404925885514,778.96048774632641,772.28187765452685,766.01731701264578,760.11897166780807,754.54682203297386,749.2670506797042,744.25082517185558,739.47336534696774,734.91321886286346,730.55169160991261,726.37239490538627,722.36088188000349,718.50435278147813,714.79141409942758,711.21188013682342,707.75660836165684,704.41736186830337,701.18669376542073,698.05784942731032]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",1242.1580176620428,1168.8253943794491,1125.9285596796205,1095.4927710968554,1071.8849393903972,1052.5959363970267,1036.2873167422572,1022.1601478142616,1009.6991016971981,998.55231610780334,988.46882200062021,979.263313114433,970.7950658316546,962.95469345966353,955.65548140797512,948.82752453166813,942.41364494303173,936.36647841460467,930.64634958691943,925.2196928252099,920.05785875983497,915.13619871802655,910.43335284304089,905.93068983183912,901.61186111875168,897.46244254906071,893.46964371477588,889.62207017706953,885.90952743235243,882.32285812538112,878.8538059644261,875.49490124907402,872.2393640181981]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",1242.1580176620428,1200.5369720824328,1190.9311119742847,1184.1156457644115,1178.8291594673269,1174.5097856562631,1170.8578071348425,1167.6943194463895,1164.9039255481148,1162.4078331493051,1160.1498429159296,1158.0884593382416,1156.1921702686916,1154.4364808168209,1152.8019730411572,1151.2729931283682,1149.8367372714949,1148.4825992300935,1147.2016945268952,1145.9865068312838,1144.830620708673,1143.7285165979079,1142.675411400254,1141.66713302022,1140.7000205341992,1139.7708439506698,1138.8767391219453,1138.0151544987991,1137.1838072327173,1136.3806467231357,1135.6038241440531,1134.8516668103464,1134.1226564897602]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",1246.8536005109393,1156.8667686717715,1102.7574729497339,1062.4133541252884,1029.0254490786986,999.61271573457861,972.61865354240797,947.14052911740475,922.61862992087072,898.69100633089124,875.11803625804691,851.74000338580299,828.45168788168644,805.18633721442654,781.90509982805997,775.20124337745938,768.91300155887814,762.99235939765776,757.39914602545286,752.09941617780487,747.06422842672634,742.26870893624357,737.69132427043075,733.31330965252891,729.11821444761279,725.0915371746122,721.22042969585357,717.49345543141612,713.90039018048719,710.43205685062696,707.08018739921226,703.83730678429924,700.69663484647754]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",1246.8536005109393,1173.2437665971261,1130.184774073233,1099.6339326833131,1075.936859086464,1056.5749401594198,1040.2046709611534,1026.0240987695001,1013.5159476355269,1002.3270251726509,992.20541362685424,982.96510624560699,974.46484745049611,966.59483704734043,959.26803264875809,952.41426485568729,945.97613963761967,939.90611372171406,934.16436176844024,928.71719125883806,923.53584452344717,918.59557971304105,913.87495622673896,909.35527233179357,905.02011766198871,900.85501353668269,896.84712119782046,892.98500313352679,889.25842630313775,885.65819873494434,882.17603292693536,878.80443094187342,875.53658718914767]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",1246.8536005109393,1205.0752198217879,1195.4330478182678,1188.5918179086177,1183.2853477334481,1178.9496459050977,1175.283862241766,1172.1084159954476,1169.3074739015779,1166.8019458202778,1164.5354199738306,1162.4662439919277,1160.5627866053803,1158.8004603285958,1157.1597738167579,1155.6250140822774,1154.1833289174804,1152.8240719884077,1151.5383252328538,1150.3185439071078,1149.158288325076,1148.0520180606602,1146.9949319341438,1145.9828420787574,1145.012073731938,1144.0793846922097,1143.1818999848874,1142.3170584154252,1141.4825685057276,1140.6763719035873,1139.8966127941062,1139.1416121691068,1138.4098460571402]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",1479.9407817643103,1373.1317849374345,1308.9072814522028,1261.0212211094524,1221.3917712078164,1186.4806127836964,1154.4402726128017,1124.1992600641138,1095.0932297712288,1066.6925691427434,1038.7128610648938,1010.9645318056425,983.32269170588017,955.7081094963761,928.07467069979191,920.11759333940881,912.65382573341196,905.62637697356342,898.98756663749577,892.6971037229614,886.72063648285587,881.02864115894397,875.59555884841211,870.39911688157804,865.41978933695259,860.64036382230131,856.04559036528906,851.62189442835893,847.35714049557077,843.24043590610722,839.2619669870088,835.41286130977778,831.68507122999597]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",1479.9407817643103,1392.5703037039279,1341.4618503685238,1305.1998256435456,1277.0728140921685,1254.0913723081414,1234.6608401389703,1217.8293475831636,1202.9829189727375,1189.7023360317864,1177.6885874267675,1166.7208942477594,1156.6315945566967,1147.290362078588,1138.5938826963825,1130.4588695227815,1122.81719927022,1115.6124409123554,1108.7973241488937,1102.3318579714046,1096.1819087431841,1090.3181093663854,1084.7150111278513,1079.350416187377,1074.2048464200273,1069.2611164963143,1064.503987576951,1059.9198840182055,1055.4966598117624,1051.2234046359997,1047.0902817208266,1043.0883914623987,1039.209656030981]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",1479.9407817643103,1430.3523382192036,1418.9076557264491,1410.7875242719076,1404.4890609910287,1399.3428417791533,1394.9917754324172,1391.2227103246119,1387.8981592863988,1384.924247043733,1382.2340161844681,1379.7780278318576,1377.5187375578848,1375.4269614851212,1373.4795645509787,1371.6578963773159,1369.946702160951,1368.3333453391031,1366.8072407043767,1365.3594330964377,1363.9822789923671,1362.6692022371722,1361.4145041171782,1360.2132138845618,1359.0609698155586,1357.9539236105891,1356.8886628463486,1355.8621475378252,1354.8716578373292,1353.9147506036827,1352.9892230954003,1352.0930824300199,1351.2245197444179]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",1684.2406448549996,1562.6870962883099,1489.5966588205997,1435.1001207529814,1389.9999849367293,1350.2694817291767,1313.8061016698282,1279.3904391624744,1246.2664386391448,1213.9451812208558,1182.1029871570415,1150.5241128256407,1119.0664280532128,1087.6397640129867,1056.1916403097964,1047.1361204743093,1038.6420098175399,1030.6444500659513,1023.0891787069453,1015.9303427277235,1009.1288482608771,1002.651095912281,996.46799847554996,990.55420862867629,984.88750497536796,979.44829902198069,974.21923559893264,969.18486625844082,964.33138022547689,959.64638115127752,955.11870062486514,950.7382414147296,946.4958449315601]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",1684.2406448549996,1584.8090242638841,1526.6452548321479,1485.3774036727687,1453.3675714843075,1427.2136342410322,1405.1007953803673,1385.9457830816532,1369.0498648092962,1353.9359508931921,1340.2637526897472,1327.782013649917,1316.2999267805001,1305.6691747892519,1295.7721814614563,1286.514162490538,1277.8175904435134,1269.618244218181,1261.8623280397167,1254.5043303020768,1247.5054053575154,1240.8321320986315,1234.4555487199341,1228.350393058801,1222.4944981136157,1216.8683061893842,1211.4544747864443,1206.2375541981357,1201.2037217086245,1196.3405608703399,1191.636876986707,1187.0825418994216,1182.6683626668951]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",1684.2406448549996,1627.8067164418646,1614.7821416350414,1605.541058744549,1598.373117980638,1592.516483937726,1587.5647704097717,1583.2754010472336,1579.491909130903,1576.1074602833226,1573.0458538913319,1570.2508262404106,1567.6796500454998,1565.299112712456,1563.0828854764998,1561.0097433499179,1559.0623256654033,1557.2262514335875,1555.4894742018366,1553.8418025860071,1552.274537905633,1550.7801961940158,1549.3522920530152,1547.9851685430949,1546.6738618220961,1545.4139923481839,1544.2016766267643,1543.0334550151401,1541.906232201605,1540.8172277791837,1539.7639349268022,1538.7440856526021,1537.7556213871928]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",1843.4991557625071,1710.4517406872576,1630.4500139876643,1570.8003895551162,1521.4356728467192,1477.9483307350765,1438.0370445652527,1400.3671041258469,1364.1109627087799,1328.7334702193214,1293.8803403809061,1259.3154292752965,1224.883167177022,1190.4848590708925,1156.0630621179175,1146.15126998613,1136.8539727901843,1128.1001793846804,1119.8304962996463,1111.9947347508125,1104.5501042309061,1097.4598282526158,1090.6920691800444,1084.2190828978453,1078.0165467978275,1072.063020136588,1066.3395066735534,1060.8290971858448,1055.5166749784801,1050.388671528131,1045.4328623606577,1040.6381954700291,1035.99464624859]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",1843.4991557625071,1734.665475031806,1671.0018529888871,1625.8317943011048,1590.7951748038904,1562.1681722581857,1537.9643864775273,1516.9981135704036,1498.5045502152668,1481.9614940731892,1466.9964794700425,1453.3344915274845,1440.7666809151333,1429.1307057468262,1418.2978720302706,1408.1644328397026,1398.6455298992632,1389.6708694845659,1381.1815689972268,1373.1278133424883,1365.4670837039071,1358.1627987393413,1351.1832580714517,1344.5008107967831,1338.0911938452739,1331.9330001844319,1326.0072474416465,1320.2970250161245,1314.7872031429783,1309.4641912995689,1304.3157362406437,1299.3307521090007,1294.4991766964222]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",1843.4991557625071,1781.7289451315123,1767.4727919304291,1757.3578902630245,1749.5121629988168,1743.1017370619415,1737.6817991592152,1732.9868353945369,1728.8455838608584,1725.1411081303293,1721.7900022084093,1718.7306821934537,1715.9163805916523,1713.3107442907274,1710.8849549292463,1708.6157805260491,1706.4842188229834,1704.4745289923708,1702.573525492508,1700.7700532618417,1699.0545910896444,1697.4189473399215,1695.8560233679309,1694.3596273249661,1692.924325997634,1691.5453257231645,1690.2183757912876,1688.9396894222398,1687.7058786176756,1686.5139000607585,1685.3610098903023,1684.2447256575615,1683.1627941388385]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",1477.5264431000737,1370.8916918199825,1306.7719625959014,1258.9640223836238,1219.3992229830881,1184.5450177564442,1152.556947401371,1122.3652692900755,1093.3067218526969,1064.9523933571525,1037.0183306806989,1009.3152693571814,981.71852346938056,954.14899100399248,926.56063271369226,918.61653633184733,911.16494493109724,904.14896057675787,897.52098063111964,891.24077982167591,885.27406244191002,879.59135289791334,874.16713398303204,868.97916936266461,864.00796496942542,859.2363364909495,854.64905883332835,850.23257960416845,845.97478308510961,841.86479438535059,837.89281584171465,834.04998949996366,830.32828084440678]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",1477.5264431000737,1390.2984990693587,1339.2734227963867,1303.070555038644,1274.9894291958942,1252.0454787656718,1232.6466450844812,1215.8426110079292,1201.0204024927,1187.7614851651797,1175.7673354914944,1164.8175347349572,1154.7446944770281,1145.4187010537664,1136.7364088922077,1128.6146669772147,1120.9854631558628,1113.7924584619852,1106.9884597108833,1100.5335411344649,1094.3936247807942,1088.5393914607791,1082.9454339776612,1077.5895907042418,1072.4524152917149,1067.5167504463129,1062.7673821890128,1058.190757023051,1053.7747487548088,1049.5084648614923,1045.3820846204728,1041.386722946499,1037.5143151878069]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",1477.5264431000737,1428.0188969111487,1416.5928849893944,1408.4860005157939,1402.1978123916049,1397.0599885940396,1392.7160204689628,1388.9531041204389,1385.6339766722856,1382.6649159962501,1379.9790739128466,1377.5270921986851,1375.2714876747973,1373.1831240736078,1371.2389040744958,1369.4202077250841,1367.7118051084979,1366.1010802769306,1364.5774652914326,1363.1320196008953,1361.7571121518538,1360.4461775174912,1359.1935262808724,1357.9941958033296,1356.8438314767061,1355.7385912794421,1354.6750683551763,1353.6502276782526,1352.6613538380734,1351.7060076791406,1350.7819900534669,1349.8873113297286,1349.0201655957369]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X728/X729","v":0.79016140099958765},{"$f":"X730/X729","v":1.4404463885901724}]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Conservative",null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Class 1 - Advanced",{"$f":" ((L583 * L773 * $S$47 * (L423 * 1 + L633) +L467) * 1000 / (L247 * 8760)) + L511 + 0","v":85.776301189894184},77.509843083584855,71.268093432769106,66.00816237785719,61.400771582940258,57.292757962507672,53.595766842278451,50.250827265866668,47.214205591993064,44.450893903903271,41.931312158880722,39.629523563415184,37.522223217745129,35.588146584022745,33.807716294949842,32.892411639856348,32.090824244275687,31.389370843223759,30.775194975862597,30.236041308515322,29.760152023486782,29.336181045801482,28.953123372370001,28.600257689513686,28.267101038106347,27.943374652239989,27.618980349262511,27.283987047427512,26.928627174310108,26.543302935693237,26.118602667399717,25.645327819486116,25.114531559193178]
["Moderate",null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":" ((L584 * L774 * $S$47 * (L424 * 1 + L634) +L468) * 1000 / (L248 * 8760)) + L512 + 0","v":85.776301189894184},78.950918880181717,73.818855261869544,69.524680550664954,65.794846188159482,62.500950621157429,59.568738205344509,56.948921065662027,54.605389074886361,52.509678465750149,50.638086993722986,48.970044913901802,47.487136129820392,46.172479840099136,45.010323471409421,43.985765263033059,43.084559546375992,42.292976541933456,41.59769914024195,40.985745407688889,40.444409384891152,39.961215150383111,39.523880674463122,39.12028901371027,38.73846508902367,38.366556766442656,37.992819293592142,37.605602381925408,37.193339396261891,36.744538238464415,36.247773604951085,35.691680367307207,35.064947877949251]
["Advanced",null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":" ((L585 * L775 * $S$47 * (L425 * 1 + L635) +L469) * 1000 / (L249 * 8760)) + L513 + 0","v":85.776301189894184},82.031707938668163,79.531659550917382,77.599514450712235,76.00017297087696,74.628277152596254,73.426592933967271,72.359907925855822,71.404526281169638,70.543364771454875,69.763410080378179,69.054292335099021,68.407434084428075,67.815516837435425,67.272132769744843,66.771549430595485,66.30854610454503,65.878297121984815,65.476286814027262,65.098246330207587,64.740105893806131,64.397958170977844,64.068029780669704,63.746658861281901,63.430277207552621,63.115395900505462,62.798593638642693,62.476507180628197,62.145823454874645,61.803272997141576,61.445624455147879,61.069679957271099,60.672271186150155]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":" ((L583 * L773 * $S$47 * (L426 * 1 + L636) +L470) * 1000 / (L250 * 8760)) + L514 + 0","v":89.381346072654011},80.762014251519773,74.260838611203184,68.785168284414539,63.990178043177394,59.715570419217173,55.868945576920751,52.388686638960031,49.22913931174763,46.353790012819523,43.731810527381739,41.336187733993548,39.142663294364773,37.129113105886134,35.275176445473413,34.323473371366497,33.489982598077489,32.760579340284039,32.121896553953036,31.56119374433192,31.066248850665954,30.625268775241196,30.226815687310868,29.859747197753439,29.51316910122636,29.176399767078124,28.838945524557989,28.490486595856162,28.120873326171914,27.720132675833025,27.278485203206337,26.786373107878251,26.234500358707422]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":" ((L584 * L774 * $S$47 * (L427 * 1 + L637) +L471) * 1000 / (L251 * 8760)) + L515 + 0","v":89.381346072654011},82.264558272162915,76.919250486176551,72.449237712401313,68.568062463455149,65.141340319625769,62.091409163122272,59.366759238611529,56.929681891439664,54.750475409945729,52.804423429255088,51.07008884649936,49.528288764888302,48.161447016648921,46.953167966760695,45.887946090867871,44.950962146611445,44.127936428067905,43.405020741633031,42.76871731313777,42.205816843826412,41.703350451477618,41.248551858296459,40.828827261209227,40.43173104512438,40.044945998528277,39.656267040035658,39.253587712973619,38.824888884429079,38.358229216400439,37.841737073884211,37.263603607543629,36.612076803748657]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":" ((L585 * L775 * $S$47 * (L428 * 1 + L638) +L472) * 1000 / (L252 * 8760)) + L516 + 0","v":89.381346072654011},85.476128243629077,82.872976232293752,80.863323826139052,79.201071902974661,77.775966243846057,76.528139306171838,75.420780090152533,74.429134982393293,73.535373303335334,72.72592512147871,71.989987787797105,71.318634964148671,70.704258132998319,70.140201971893845,69.620518034130939,69.139793446888262,68.693028760585094,68.275548926410153,67.882937161327973,67.510984973881918,67.155653824166762,66.81304530555245,66.47937766643247,66.150967115831534,65.824212785263825,65.495584517957681,65.161612868093584,64.818880844676116,64.464017045302299,64.093689906633998,63.704602859168311,63.293490219691584]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":" ((L583 * L773 * $S$47 * (L429 * 1 + L639) +L473) * 1000 / (L253 * 8760)) + L517 + 0","v":91.520113155543513},82.702392898180136,76.04322555184477,70.430984454791783,65.514669385158726,61.131003727664741,57.185792205552254,53.616160813329095,50.375477567567984,47.426411453456573,44.737417061402525,42.280832276450333,40.031800263872576,37.967638989135438,36.067464813159454,35.090102383762201,34.234099135786046,33.484962811935674,32.8289763741695,32.253064016086562,31.744680696490988,31.291720686467688,30.882442213662639,30.505406270091701,30.149428261278484,29.803541565574573,29.45697234118953,29.099125129956192,28.719579006042654,28.308094237876951,27.8546297008244,27.349371626444263,26.782774739673378]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":" ((L584 * L774 * $S$47 * (L430 * 1 + L640) +L474) * 1000 / (L254 * 8760)) + L518 + 0","v":91.520113155543513},84.239569722236965,78.76429582466821,74.182465965451797,70.202482249802259,66.68746194585286,63.558238587036683,60.762260317576931,58.261022472975817,56.024171393025114,54.026429287470634,52.245857732297239,50.662814221538348,49.259292998333265,48.01849111280255,46.924512687257142,45.96216133433969,45.116790691450866,44.374194380983397,43.720523394156125,43.142222975575173,42.625983649382015,42.158702682388657,41.727453372960504,41.319460292449683,40.922079113839885,40.522780017875384,40.109133919946373,39.668800943643113,39.189520700517654,38.659104034575769,38.065425964188556,37.396419610280837]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":" ((L585 * L775 * $S$47 * (L431 * 1 + L641) +L475) * 1000 / (L255 * 8760)) + L519 + 0","v":91.520113155543513},87.526514852342245,84.860379432107919,82.798351800544253,81.090626396006144,79.625232023297499,78.34132371449526,77.201452423246181,76.180404560986844,75.259992101167654,74.426351191702977,73.668426645008765,72.977067781229735,72.344461650218122,71.763762979246195,71.228844176296008,70.734121462423644,70.274430885266355,69.844937953818459,69.441070502169339,69.058467955757322,68.692942406255355,68.34044833633682,67.997058780054971,67.658946339412154,67.322367912623832,66.98365229275197,66.639190010070834,66.285424945768696,65.918847356889486,65.535988035183209,65.133413384235951,64.707721245728052]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":" ((L583 * L773 * $S$47 * (L432 * 1 + L642) +L476) * 1000 / (L256 * 8760)) + L520 + 0","v":94.474622012642129},85.377106088201089,78.504975844269481,72.712391959617349,67.637534448362501,63.11208798242042,59.038947758274773,55.353295945348869,52.007057349212651,48.961744073125018,46.184831537546216,43.647797361847516,41.325010029628075,39.193078948642807,37.230466468878298,36.219967190191632,35.334758445625475,34.559887554720689,33.881201498585895,33.28520883423073,32.758965848204006,32.289982299654035,31.866143744696139,31.475648448082516,31.106957519451232,30.748757315216565,30.389933424501518,30.019555775627865,29.626874604835592,29.201327255329574,28.732556051676742,28.210437852691303,27.625126364571912]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":" ((L584 * L774 * $S$47 * (L433 * 1 + L643) +L477) * 1000 / (L257 * 8760)) + L521 + 0","v":94.474622012642129},86.96305104052486,81.312679973991536,76.583594674662137,72.475199898294719,68.846381331387875,65.615520014741847,62.728432547025676,60.145416308693861,57.835171450682409,55.771630883370079,53.932170170302243,52.296531854855203,50.84614592392964,49.563682451034722,48.432746714714874,47.43766519323335,46.563331471634037,45.795092793543816,45.118664884761088,44.520066880943951,43.985570834608076,43.501661982291267,43.055007079880312,42.63242887494917,42.220885308512408,41.807452405207719,41.3793100717442,40.923730211745251,40.428066702875427,39.879746884189053,39.266264278101673,38.575172329292187]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":" ((L585 * L775 * $S$47 * (L434 * 1 + L644) +L478) * 1000 / (L258 * 8760)) + L522 + 0","v":94.474622012642129},90.355998621110018,87.607644821154892,85.478485781584624,83.713134642703395,82.197065073978834,80.868000806721213,79.687576628456412,78.629932726119293,77.676390203765024,76.812690204524941,76.02744497799884,75.311213752245692,74.655923415496105,74.054490261484162,73.5005644408226,72.988352224299874,72.512489251436179,72.067948145563676,71.649969873526246,71.254011872572747,70.875708248843722,70.51083881867882,70.155304729334276,69.805109044589457,69.456341125281782,69.105163944701076,68.747803698224317,68.380541224242137,67.999704868223148,67.601664506371861,67.182826508411281,66.73962946653792]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":" ((L583 *L773* $S$47 * (L435 * 1 + L645) +L479) * 1000 / (L259 * 8760)) + L523 + 0","v":99.995764673535604},90.347514464387899,83.096113171681438,76.998431483396075,71.662848216907364,66.907740026093734,62.628730279178704,58.756458843906422,55.2397213063091,52.037706811545569,49.116064470278182,46.444772137139964,43.996926251757955,41.748031932384997,39.675577308395845,38.613968547293162,37.683342156790708,36.868063290447196,36.15334424302992,35.525097530463825,34.969815006256262,34.474467944340688,34.026424799356512,33.613384458273224,33.223323486066576,32.844456310124315,32.465207591823045,32.074196271417016,31.660230993562191,31.212316862001455,30.719673764182943,30.171766882220933,29.558350506834376]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":" ((L584 *L774* $S$47 * (L436 * 1 + L646) +L480) * 1000 / (L260 * 8760)) + L524 + 0","v":99.995764673535604},92.029167171406499,86.067316155688005,81.090785070223717,76.774236720721916,72.965369127540072,69.576392467660369,66.54924724030468,63.841555768437694,61.420033979205208,59.257056845181197,57.328719780495014,55.6136742817162,54.092392717545813,52.746684555898462,51.559366827637049,50.51403293205459,49.594886252289747,48.786617721345387,48.074313947674199,47.44338706327661,46.87952031858898,46.368625294581797,45.896807822160298,45.450340522058475,45.015640444659539,44.579250685569392,44.127825134709568,43.648115720176605,43.126961656948708,42.551280320741419,41.908059449878607,41.184350440554738]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":" ((L585 *L775* $S$47 * (L437 * 1 + L647) +L481) * 1000 / (L261 * 8760)) + L525 + 0","v":99.995764673535604},95.62773135009796,92.740478440056592,90.507068749176753,88.657195933753613,87.06969631337175,85.678725972015741,84.443755644614498,83.337494877221431,82.340254868452234,81.437025560460768,80.615835860528449,79.866775348690027,79.1813810285649,78.552236934334729,77.972703636838375,77.436730120515875,76.938719631143471,76.473431901341399,76.035910509503992,75.621427986029971,75.22544369633728,74.84357108294185,74.471551870798066,74.105235526989986,73.740562736446421,73.373551983380011,73.000288560436161,72.616915494427033,72.21962599902956,71.804657154379669,71.368284580252322,70.906817919808333]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":" ((L583 * L773 * $S$47 * (L438 * 1 + L648) +L482) * 1000 / (L262 * 8760)) + L526 + 0","v":115.35057251323001},104.2334965761621,95.85899498304282,88.8091140040883,82.636705466071803,77.134123632150121,72.181839813053188,67.700273143772534,63.63055632910352,59.925681076525997,56.546011936344087,53.456856902875131,50.627089108905672,48.02833933591679,45.634512761154923,44.404897005018583,43.327187835998686,42.383260383772104,41.555966234998955,40.82896448465668,40.186582606454913,39.613701369026195,39.095660057161084,38.618179514914907,38.167301311879072,37.72934183664352,37.290860466852806,36.838641235948501,36.359687669537074,35.84123074130175,35.270750235211771,34.636010234807081,33.925110039195452]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":" ((L584 * L774 * $S$47 * (L439 * 1 + L649) +L483) * 1000 / (L263 * 8760)) + L527 + 0","v":115.35057251323001},106.17130167798749,99.285900617574981,93.531420549141885,88.536381659639417,84.126670198262261,80.201775622102886,76.695116639556986,73.558013662304248,70.752171017045555,68.245757008670793,66.011190903059159,64.023813477479436,62.261047391642037,60.70184458891795,59.32630979564653,58.115436319271872,57.050915866640771,56.114998567109332,55.29038790972556,54.560160502433071,53.907703828006333,53.316667279395162,52.770923149960907,52.254535194133041,51.751733020783121,51.246891034429822,50.72451096149959,50.169207231365306,49.56569465196521,48.898777945773425,48.153342806265449,47.31434820648149]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":" ((L585 * L775 * $S$47 * (L440 * 1 + L650) +L484) * 1000 / (L264 * 8760)) + L528 + 0","v":115.35057251323001},110.31876088766096,106.98010670272519,104.39343421542748,102.24862525043572,100.40660794051786,98.791756762831326,97.357480782478589,96.072373986973204,94.913749906362568,93.864289164345863,92.910158662837091,92.039889447654289,91.243673264950019,90.512903261830132,89.839863684163262,89.217514058261727,88.639335281835798,88.099217444754174,87.591376481869517,87.110291185516758,86.650654876021179,86.207337809658725,85.775357575711084,85.349855522173925,84.926077789488929,84.499359907955224,84.065114180946352,83.61881926750948,83.156011517312976,82.672277713648057,82.163248956778077,81.624595477626016]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":" ((L583 * L773 * $S$47 * (L441 * 1 + L651) +L485) * 1000 / (L265 * 8760)) + L529 + 0","v":147.8016284270243},133.64215648475874,122.85314171271079,113.7207294512811,105.70155890135503,98.541577001606484,92.093283501673056,86.25750790058342,80.960145677767954,76.141450186397861,71.750613860850081,67.742841407601077,64.077696738304795,60.718141274032618,57.629964371549697,56.021321007351716,54.612448610352004,53.379568392830791,52.300147292445246,51.352685079787101,50.516538273309202,49.771773942202479,49.099048942534438,48.479511650453396,47.894724197788747,47.3266038148709,46.757382296192802,46.169582929037382,45.546014534199841,44.869782614133214,44.124318032557589,43.293424208704501,42.361344560575162]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":" ((L584 * L774 * $S$47 * (L442 * 1 + L652) +L486) * 1000 / (L266 * 8760)) + L530 + 0","v":147.8016284270243},136.1111645677604,127.23948055707392,119.7799101738334,113.28094520555115,107.52961187089639,102.40202028535701,97.81540608732341,93.708736142410331,90.033602114558363,86.749467177982211,83.82097965717044,81.216357465098042,78.906366647618313,76.863648359524248,75.062259790472339,73.477351644823813,72.084935706967883,70.861713561387447,69.784947879379658,68.832363995422966,67.982073464296903,67.212513852111897,66.502400708248686,65.830688809120332,65.176540552178778,64.519299930275551,63.838470909169239,63.113699314584721,62.324757542827456,61.451531562811596,60.474009792694844,59.372273521700052]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":" ((L585 * L775 * $S$47 * (L443 * 1 + L653) +L487) * 1000 / (L267 * 8760)) + L531 + 0","v":147.8016284270243},141.4020885978735,137.07738519659452,133.69741388670025,130.8780514340354,128.44658560617339,126.30873783216337,124.40613097038805,122.69916908486998,121.1590440348472,119.76358998800097,118.49495725092487,117.33822414642141,116.28052663961185,115.31048991498079,114.4178442578602,113.59315782836249,112.82764604060847,112.113032586795,111.4414461504693,110.80534232648492,110.19744369221073,109.6106931778565,109.03821733398934,108.47329706922568,107.90934409908139,107.33988181266682,106.75852959374332,106.15898986966559,105.53503733431451,104.8805099183441,104.18930117491891,103.4553538205838]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":" ((L583 * L773 * $S$47 * (L444 * 1 + L654) +L488) * 1000 / (L268 * 8760)) + L532 + 0","v":84.418738426985882},76.642680202141861,70.2303234639284,64.606682599311313,59.580142609542996,55.054415222426869,50.968149083964271,47.275664566678145,43.939327683142658,40.926124190906386,38.206003290844343,35.751048191119025,33.535059555785374,31.533352245641165,29.722662267404758,28.714263115242609,27.842508629280182,27.09164370864336,26.446753276582346,25.893635831696976,25.418687141365336,25.008794664890331,24.651244071613995,24.333639432904565,24.043838534859262,23.769904469072955,23.500074366722139,23.222745966144885,22.926482736584106,22.600038597439038,22.232403960655809,21.812876019017263,21.331158147800274]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":" ((L584 * L774 * $S$47 * (L445 * 1 + L655) +L489) * 1000 / (L269 * 8760)) + L533 + 0","v":84.418738426985882},78.019342425900973,72.745449254965663,68.125338298013716,64.000145771677111,60.290358967770253,56.946383996378891,53.932533407558637,51.220506267565824,48.786310383162657,46.608648840916473,44.668004885454273,42.946089919352765,41.425493608254548,40.089452839872152,38.92169383688659,37.906321057565087,37.027737019022638,36.270583146306038,35.619695277375037,35.060069610137397,34.576836235611651,34.155238279377592,33.780615254811515,33.438389624697784,33.114055838744243,32.793171304534681,32.461348884826371,32.104250611962414,31.707582381859861,31.257089443206375,30.738552537385562,30.137784574890393]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":" ((L585 * L775 * $S$47 * (L446 * 1 + L656) +L490) * 1000 / (L270 * 8760)) + L534 + 0","v":84.418738426985882},81.371384699274159,78.630645289292573,76.308584981954027,74.268244864127965,72.445574394026551,70.803798571423755,69.31870756819886,67.972699911903263,66.751987535163437,65.64514013884137,64.642265328288076,63.734517712894032,62.913790149824592,62.17251152094903,61.503509708691418,60.899916026105139,60.355096877348331,59.86260381659195,59.416136347925907,59.00951374213043,58.636653359028614,58.291553745269091,57.968281292407632,57.660959586943164,57.363760821952809,57.070898806135475,56.77662322393271,56.475214885204402,56.160981764776338,55.828255677823847,55.471389471133527,55.084754635993285]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":" ((L583 *L773* $S$47 * (L447 * 1 + L657) +L491) * 1000 / (L271 * 8760)) + L535 + 0","v":87.965246855346933},79.874098882467337,73.220179489918507,67.391113173888144,62.183419085308557,57.495267133381383,53.262089983110691,49.436043978571853,45.977875349912757,42.853261809209457,40.03103949906599,37.482311141374367,35.179994632492537,33.098599680214811,31.214122812566988,30.16898299049733,29.265006660353631,28.485922706696229,27.816331874809176,27.241575160776041,26.747612995463534,26.320915727046952,25.948366738533053,25.617179777302756,25.314831951690778,25.029013561210554,24.747595633032216,24.458615861795753,24.150283686560062,23.81100556691867,23.429432230283794,22.994530893392533,22.495687463119243]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":" ((L584 *L774* $S$47 * (L448 * 1 + L658) +L492) * 1000 / (L272 * 8760)) + L536 + 0","v":87.965246855346933},81.306685436981553,75.835073599905812,71.048083990939176,66.776994345544225,62.937656075649528,59.477793743006991,56.359939683278299,53.554487624730683,51.036414698749127,48.783563606775687,46.77566863936314,44.993768380762624,43.419833576380611,42.036521498782513,40.827008151443238,39.774870242035981,38.86400003979039,38.07854258593224,37.402848480649396,36.821437764776221,36.318971859362435,35.880231460495402,35.490098905111509,35.133543941587071,34.795612126979456,34.461415274779618,34.116123520920901,33.744958679781469,33.333188638084167,32.866122591077541,32.329106967741289,31.707521923867084]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":" ((L585 *L775* $S$47 * (L449 * 1 + L659) +L493) * 1000 / (L273 * 8760)) + L537 + 0","v":87.965246855346933},84.790228053259369,81.955051377264397,79.555121914054666,77.447492304293974,75.565360843749858,73.870411230897076,72.337449089178691,70.948180872447765,69.688295007677667,68.545941776749103,67.51087716414834,66.573950246822179,65.726780795432063,64.96154812418817,64.270848023561257,63.647592979635846,63.084940826706493,62.576242610436061,62.115003754002906,61.694854638537073,61.309527975651712,60.952841165553728,60.618682372000258,60.300999407475864,59.993790770463065,59.69109835017813,59.387001437202208,59.07561176698546,58.751069387767615,58.407539192114953,58.039207986852283,57.640282003007265]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":" ((L583 *L773 * $S$47 * (L450 * 1 + L660) +L494) * 1000 / (L274 * 8760)) + L538 + 0","v":91.914708406441505},83.463178682381809,76.50457904936917,70.40536024241392,64.954785612169729,60.047238553097941,55.615632864339247,51.610170401420341,47.989929994933277,44.719086015463745,41.765077389512427,39.097688177171911,36.688583629011383,34.511081890498446,32.540047834144289,31.445275275012765,30.498408067106759,29.682408387416633,28.981149070366769,28.379276328691457,27.862083647684781,27.415397415516576,27.025475711966525,26.678921922653252,26.362614713512656,26.063655595315449,25.769334998141201,25.467117590423218,25.144647614342254,24.789775351776395,24.390606577014513,23.935578139720331,23.413564915566013]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":" ((L584 *L774 * $S$47 * (L451 * 1 + L661) +L495) * 1000 / (L275 * 8760)) + L539 + 0","v":91.914708406441505},84.959646121455137,79.237417678756756,74.2282668177332,69.757437719979606,65.73765360795521,62.114611907389282,58.849332253928146,55.910970380717529,53.273426546723748,50.913567939404018,48.810220669000735,46.943561870944983,45.294734463544259,43.845592823281685,42.578529025835458,41.476350606616847,40.522192365461891,39.699451315612023,38.991737762425949,38.382837872183558,37.856684586912827,37.397334708157764,36.988950612723919,36.615785496230288,36.262171338556762,35.912508994420101,35.551259961304062,35.162939484660889,34.732110739185622,34.243379883462921,33.681391829164198,33.030826599233635]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":" ((L585 *L775 * $S$47 * (L452 * 1 + L662) +L496) * 1000 / (L276 * 8760)) + L540 + 0","v":91.914708406441505},88.602668973863928,85.631782936682171,83.117701765466123,80.910206935283682,78.939115140032399,77.164183224216941,75.558959927893184,74.104247061447069,72.785031598213919,71.58888794640076,70.505078094447512,69.524012840191432,68.636912942408429,67.835587199695681,67.112282087004999,66.459576887679162,65.870308709387245,65.337517690558812,64.854406188267632,64.414307860443657,64.01066388644287,63.637004427307716,63.2869339922783,62.954119758695832,62.632282153617211,62.315187187807012,61.996640162109429,61.670480459263594,61.33057720208641,60.970825609030662,60.585143915519652,60.167470757666159]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Advanced",{"$f":" ((L583 * L773 * $S$47 * (L453 * 1 + L663) +L497) * 1000 / (L277 * 8760)) + L541 + 0","v":100.01162950458654},90.858392974601173,83.366177684117133,76.81422416228078,70.964282425406537,65.698009182459913,60.941029808183622,56.638717156449772,52.74659223344139,49.225997505529506,46.041991162197128,43.16228002361013,40.556672538755265,38.196802164206865,36.055992246783234,34.878080000740233,33.85787752166484,32.977253019178704,32.21905376092316,31.566957625168971,31.005337351113294,30.519137814920398,30.093767647063405,29.715006818851165,29.368931723816495,29.041858984176862,28.720308904159367,28.39098930925929,28.040800558042569,27.65686287904709,27.226567969553422,26.737658149127817,26.178338563912117]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Moderate",{"$f":" ((L584 * L774 * $S$47 * (L454 * 1 + L664) +L498) * 1000 / (L278 * 8760)) + L542 + 0","v":100.01162950458654},92.479699449423606,86.321642519338496,80.946265708278617,76.155900952886,71.852566071189401,67.975818163899788,64.482640591968817,61.339260595514702,58.517290201682641,55.991705019416202,53.739698920656942,51.739993843053156,49.972402721878701,48.4175411740123,47.056630670545744,45.871360179877627,44.843786425420213,43.956260379051386,43.191372027713712,42.531908148977521,41.960819529999249,41.461195162137926,41.016241669931759,40.609266724093594,40.223665526387819,39.842909691307504,39.45053801827563,39.030148770055753,38.565393162356344,38.039969835805344,37.437620131100637,36.74212402574436]
[null,null,null,null,null,null,null,null,null,null,"Class 11 - Conservative",{"$f":" ((L585 * L775 * $S$47 * (L455 * 1 + L665) +L499) * 1000 / (L279 * 8760)) + L543 + 0","v":100.01162950458654},96.419026438148293,93.238225459267397,90.554822496493486,88.203056780954782,86.105672764633525,84.218519049906831,82.512691389210474,80.967302650876533,79.566090954201343,78.295653416903662,77.144451497015552,76.102215529646642,75.159570268539866,74.30778967403711,73.538630790649492,72.844217904191595,72.216959722083416,71.649488862941823,71.134616793267568,70.665299694520868,70.23461221518447,69.835727009918784,69.461898592572965,69.106450450386589,68.762764655315536,68.424273409897665,68.08445210796809,67.736813593346952,67.374903374584662,66.992295609174604,66.582589711943498,66.139407473483217]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Advanced",{"$f":" ((L583 * L773 * $S$47 * (L456 * 1 + L666) +L500) * 1000 / (L280 * 8760)) + L544 + 0","v":109.93360117706158},101.09049252753907,92.844281948885936,85.647929263926528,79.227608266761166,73.448361023367355,68.226168524733936,63.499907721580009,59.220228883989144,55.344531469739863,51.834508482774133,48.654892675930647,45.772805674928968,43.157421838622717,40.779798189969604,39.483131672398621,38.358474678587314,37.386098704711152,36.54735048417362,35.824488099957783,35.200531758603532,34.659129293157989,34.18443761322267,33.761021715160837,33.373772795821601,33.007846723213369,32.648623805252861,32.281690614596208,31.892844687658901,31.468123315049912,30.993858486766058,30.456761514031204,29.84404321607073]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Moderate",{"$f":" ((L584 * L774 * $S$47 * (L457 * 1 + L667) +L501) * 1000 / (L281 * 8760)) + L545 + 0","v":111.21941471978971},102.88533797789802,96.110891849679177,90.213019166414526,84.964419250473668,80.25314722859261,76.010663291390046,72.188560112038033,68.749100549350374,65.660757510594678,62.895879340094126,60.429367714624021,58.237881407734058,56.299332394850573,54.592553671644076,53.097072632129439,51.792951877001727,50.660674531497079,49.681059788821841,48.835199494793592,48.104409704247985,47.470193099902389,46.914209430796035,46.418251965140556,45.964228518379926,45.534146006999244,45.110097751703883,44.674252947980442,44.20884786244816,43.696178416167974,43.118593892219472,42.458491561923168,41.698312067309153]
[null,null,null,null,null,null,null,null,null,null,"Class 12 - Conservative",{"$f":" ((L585 * L775 * $S$47 * (L458 * 1 + L668) +L502) * 1000 / (L282 * 8760)) + L546 + 0","v":111.21941471978971},107.24036619668028,103.75606503130486,100.8265910039816,98.264459634042026,95.982510641003969,93.931103433191566,92.077875704067139,90.399548796602403,88.878083708103873,87.498679616533565,86.24864688675774,85.116732463300352,84.092695694643297,83.167030600057913,82.330777740615758,81.575393048785671,80.892654064264249,80.274591437595518,79.713437927553741,79.201589775818789,78.731577009427767,78.296040294920957,77.887712675731223,77.499405000770253,77.123994179051465,76.754413623389723,76.383645408044316,76.00471378160384,75.610679761292218,75.19463659751834,74.749705944251275,74.269034606070491]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Advanced",{"$f":" ((L583 * L773 * $S$47 * (L459 * 1 + L669) +L503) * 1000 / (L283 * 8760)) + L547 + 0","v":143.13834766383695},130.14026711958658,119.60599569449113,110.42960055576883,102.24890387835663,94.886430844687879,88.232477057089113,82.207819239378907,76.748916949451683,71.801217581716926,67.315873794623627,63.248058280911309,59.556080911358038,56.20092596283461,53.146012292401188,51.491664354899598,50.055378160674529,48.812170190615426,47.738429980901948,46.811709883127804,46.010534276872171,45.314228029573741,44.702765535384486,44.156642220925328,43.656770358771745,43.184400693008797,42.721071008096658,42.248582555678986,41.749005338849429,41.204713761254489,40.598455215651477,39.913456021387717,39.133572094028047]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Moderate",{"$f":" ((L584 * L774 * $S$47 * (L460 * 1 + L670) +L504) * 1000 / (L284 * 8760)) + L548 + 0","v":143.13834766383695},132.44402935475301,123.79278577010871,116.2777360154214,109.5981706853424,103.606713212841,98.213646630828919,93.35598135302638,88.984884036832085,85.059754675454556,81.545127707721932,78.408917904660441,75.621364454686812,73.154363054185993,70.981025820547075,69.075381206683403,67.412163313589744,65.966660190735581,64.714602178612026,63.63207811534064,62.695471361962412,61.88141020098319,61.166728842133352,60.528436379888142,59.943691797418673,59.389783628066219,58.844113247180623,58.284181024600819,57.687574753937483,57.031959910829521,56.295071393102873,55.454706471251981,54.488718734828126]
[null,null,null,null,null,null,null,null,null,null,"Class 13 - Conservative",{"$f":" ((L585 * L775 * $S$47 * (L461 * 1 + L671) +L505) * 1000 / (L285 * 8760)) + L549 + 0","v":143.13834766383695},138.02362688132882,133.59402801108837,129.87729534945419,126.63062707701043,123.74130702854313,121.1452651584367,118.80083165127709,116.67811200468238,114.75400331775515,113.00959955629469,111.42873059908962,109.9970877846611,108.7016741162486,107.5304443045725,106.47206096107456,105.51572462042722,104.65105224601902,103.86798848366168,103.15673958669117,102.50772338069902,101.91153079697492,101.35889589516513,100.84067221287231,100.34781389740593,99.871360498568478,99.402424597113765,98.932181653242154,98.451861610381613,97.952741899499529,97.426141570365004,96.863416336769191,96.255954368408553]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Advanced",{"$f":" ((L583 * L773 * $S$47 * (L462 * 1 + L672) +L506) * 1000 / (L286 * 8760)) + L550 + 0","v":171.55413932615133},155.71777158443649,142.70645484875723,131.31477493300338,121.14223108547937,111.9884144921606,103.72627453344776,96.261695202999505,89.517486971810399,83.426186024766082,77.926563420022987,72.961868051883286,68.478936107893446,64.427749093917612,60.761224670864706,58.727847514012005,56.970160751091385,55.456290597539777,54.156076434988798,53.040811810222863,52.083006654229365,51.256171740776189,50.534628038562914,49.8933440801014,49.307804225092326,48.753910123322591,48.20791709949593,47.64640683489008,47.046297793445341,46.384895489367494,45.639986097847526,44.789979345533617,43.814110577141349]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Moderate",{"$f":" ((L584 * L774 * $S$47 * (L463 * 1 + L673) +L507) * 1000 / (L287 * 8760)) + L551 + 0","v":171.55413932615133},158.52070737775469,147.81909512464588,138.4607893418563,130.11389757959606,122.61297413785364,115.85529600128471,109.76727741855234,104.29080003238825,99.376762516453283,94.981700485554839,91.065870175123962,87.59209300917037,84.525023525836403,81.830666190045818,79.476045344430588,77.42897307173628,75.657881746444517,74.131700556745912,72.819762665130881,71.691734190788765,70.717559039890389,69.867415447736875,69.111681313259666,68.420906228755982,67.765788674435839,67.117157244683312,66.445955055950662,65.723226690747921,64.920107181996826,64.007812653098966,62.95763231237742,61.740921563691778]
[null,null,null,null,null,null,null,null,null,null,"Class 14 - Conservative",{"$f":" ((L585 * L775 * $S$47 * (L464 * 1 + L674) +L508) * 1000 / (L288 * 8760)) + L552 + 0","v":171.55413932615133},165.31747570528825,159.79399471948858,155.10646422511095,150.98350227780648,147.29801494882025,143.97689111963058,140.97189013926979,138.24785250661728,135.77716800629298,133.53689449766671,131.50713502157168,129.67006601687973,128.00932606738272,126.50961552700878,125.15642521015043,123.93584714728279,122.83443925040133,121.83912640505585,120.93712678940582,120.11589604761041,119.36308434573017,118.66650288464466,118.0140974640571,117.39392737820461,116.79414839506421,116.20299889983573,115.60878851683863,114.99988869188402,114.36472483963557,113.69176975086273,112.96953802197297,112.18658132012392]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$777:$I$782,L777:L782)","v":0.8704718640870559},0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$777:$I$782,L784:L789)","v":0.8704718640870559},0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$777:$I$782,L791:L796)","v":0.8704718640870559},0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559,0.8704718640870559]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$573*L770*(1-L$769/2)-L$769)/(1-L$573)","v":1.0448970403770426},1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,{"$f":"(1-S$573*S770*(1-S$769/2)-S$769)/(1-S$573)","v":1.0448970403770426},1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,{"$f":"(1-S$573*S771*(1-S$769/2)-S$769)/(1-S$573)","v":1.0448970403770426},1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,{"$f":"(1-S$573*S772*(1-S$769/2)-S$769)/(1-S$573)","v":1.0448970403770426},1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426,1.0448970403770426]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Advanced)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$577)*(1+L$556))^$K777","v":0.95070839373976013},0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013]
[null,null,null,null,null,null,null,null,0.32,null,{"$f":"K777+1","v":2},{"$f":"1/((1+L$577)*(1+L$556))^$K778","v":0.90384644992723462},0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462]
[null,null,null,null,null,null,null,null,0.192,null,{"$f":"K778+1","v":3},0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,{"$f":"1/((1+AB$577)*(1+AB$556))^$K779","v":0.85929440659770573},0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K779+1","v":4},{"$f":"1/((1+L$577)*(1+L$556))^$K780","v":0.81693840504606507},0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K780+1","v":5},0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,{"$f":"K781+1","v":6},0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321]
[null,null,null,null,null,null,null,null,null,null,"Year (Moderate)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$578)*(1+L$556))^$K784","v":0.95070839373976013},0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$578)*(1+L$556))^$K785","v":0.90384644992723462},0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462]
[null,null,null,null,null,null,null,null,null,null,3,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,{"$f":"1/((1+AB$578)*(1+AB$556))^$K786","v":0.85929440659770573},0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$578)*(1+L$556))^$K787","v":0.81693840504606507},0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507]
[null,null,null,null,null,null,null,null,null,null,5,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602]
[null,null,null,null,null,null,null,null,null,null,6,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321]
[null,null,null,null,null,null,null,null,null,null,"Year (Conservative)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$579)*(1+L$556))^$K791","v":0.95070839373976013},0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013,0.95070839373976013]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$579)*(1+L$556))^$K792","v":0.90384644992723462},0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462,0.90384644992723462]
[null,null,null,null,null,null,null,null,null,null,3,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,{"$f":"1/((1+AB$579)*(1+AB$556))^$K793","v":0.85929440659770573},0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573,0.85929440659770573]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$579)*(1+L$556))^$K794","v":0.81693840504606507},0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507,0.81693840504606507]
[null,null,null,null,null,null,null,null,null,null,5,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602,0.77667019884566602]
[null,null,null,null,null,null,null,null,null,null,6,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321,0.73838687721010321]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Musial et al., 2016"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Musial et al., 2016"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Beiter et al., 2019; Musial et al., 2019 (forthcoming)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Beiter et al., 2019; Musial et al., 2019 (forthcoming)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"Beiter et al., 2019; Musial et al., 2019 (forthcoming)"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Adapted from Valpy et al., 2017 and Hundleby et al., 2017"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Adapted from Valpy et al., 2017 and Hundleby et al., 2018"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Adapted from Valpy et al., 2017 and Hundleby et al., 2019"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"Beiter et al, 2019"]

{"sheet":"Land-Based Wind","index":3,"n_rows":784,"n_cols":44,"rows_kept":784,"cut":false,"hidden":false,"merged":[[769,12,769,26],[768,7,768,11],[770,7,770,11],[770,12,770,26],[766,6,766,19],[772,7,772,11],[453,9,482,9],[486,7,515,7],[486,9,515,9],[769,7,769,11],[453,7,482,7],[66,9,75,9],[778,7,778,11],[778,12,778,26],[774,7,774,11],[774,12,774,26],[775,7,775,11],[775,12,775,26],[776,7,776,11],[777,7,777,11],[772,12,772,26],[773,7,773,11],[773,12,773,26],[388,9,415,9],[101,7,132,7],[771,7,771,11],[771,12,771,26],[783,7,783,11],[783,12,783,26],[779,7,779,11],[779,12,779,26],[780,7,780,11],[780,12,780,26],[781,7,781,11],[781,12,781,26],[782,7,782,11],[782,12,782,26],[137,21,137,27],[77,9,86,9],[138,21,138,22],[139,21,139,22],[146,9,155,9],[112,9,121,9],[123,9,132,9],[135,9,144,9],[101,9,110,9],[135,7,155,7],[557,6,557,19],[519,9,525,9],[519,7,525,7],[660,0,677,4],[161,6,161,19],[164,7,385,7],[164,9,193,9],[196,9,225,9],[228,9,257,9],[260,9,289,9],[420,9,449,9],[292,9,321,9],[324,9,353,9],[356,9,385,9],[532,9,538,9],[388,7,449,7],[40,14,40,17],[33,14,33,17],[34,14,34,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[43,14,43,17],[41,14,41,17],[42,14,42,17],[33,9,42,9],[89,7,98,7],[89,9,98,9],[11,7,86,7],[11,9,20,9],[11,14,11,15],[44,9,53,9],[44,14,44,17],[45,14,45,17],[47,14,47,15],[11,16,11,19],[14,14,15,14],[14,15,15,15],[14,16,15,16],[14,17,15,17],[48,17,49,17],[48,18,49,18],[55,9,64,9],[39,14,39,17],[30,14,30,17],[33,24,33,26],[36,24,36,26],[22,9,31,9],[28,14,28,18],[29,14,29,17],[32,14,32,17],[31,14,31,17]]}
["TEST",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2020/index.html?t=lw"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[null,null,null,null,null,null,null,"Inputs from 2020 ATB v1"]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Class 1",{"$f":"L167","v":0.52103600000000005},null,null,"Basis Year:",null,2018]
[null,null,null,null,null,null,null,null,null,null,"Class 2",{"$f":"L170","v":0.46739799999999998},null,null,"All values are given in 2018 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,null,"Class 3",{"$f":"L173","v":0.44601499999999999},null,null,"Land-Based Wind Classes"]
[null,null,null,null,null,null,null,null,null,null,"Class 4",{"$f":"L176","v":0.42854599999999998},null,null,"Wind Classes","Wind Speed Range (m/s)","Weighted Average Wind Speed (m/s)","Potential Wind Plant Capacity (GW)"]
[null,null,null,null,null,null,null,null,null,null,"Class 5",{"$f":"L179","v":0.40905900000000001}]
[null,null,null,null,null,null,null,null,null,null,"Class 6",{"$f":"L182","v":0.380276},null,null,"Class1","> 9.0",9.5,153]
[null,null,null,null,null,null,null,null,null,null,"Class 7",{"$f":"L185","v":0.34510000000000002},null," ","Class2","8.8 - 9.0",8.9,152]
[null,null,null,null,null,null,null,null,null,null,"Class 8",{"$f":"L188","v":0.30421100000000001},null,null,"Class3","8.6 - 8.8",8.6999999999999993,304]
[null,null,null,null,null,null,null,null,null,null,"Class 9",{"$f":"L191","v":0.26000699999999999},null,null,"Class4","8.4 - 8.6",8.5,606]
[null,null,null,null,null,null,null,null,null,null,"Class 10",{"$f":"L194","v":0.16489999999999999},null,null,"Class5","8.1 - 8.4",8.1999999999999993,1222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Class6","7.6 - 8.1",7.8,2404]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Class 1",{"$f":"(L12)*8760","v":4564.2753600000005},null,null,"Class7","7.1 - 7.6",7.4,2444]
[null,null,null,null,null,null,null,null,null,null,"Class 2",{"$f":"(L13)*8760","v":4094.4064799999996},null,null,"Class8","6.5 - 7.1",6.8,2441]
[null,null,null,null,null,null,null,null,null,null,"Class 3",3907.0913999999998,null,null,"Class9","5.9 - 6.5",6.2,2406]
[null,null,null,null,null,null,null,null,null,null,"Class 4",3754.0629599999997,null,null,"Class10","0 - 5.9",5.2,3044]
[null,null,null,null,null,null,null,null,null,null,"Class 5",3583.3568399999999,null,null,"Total",null,null,{"$f":"SUM(R17:R26)","v":15176}]
[null,null,null,null,null,null,null,null,null,null,"Class 6",3331.21776,null,null,"Wind speeds presented in table are assumed to be 110 meters above the surface "]
[null,null,null,null,null,null,null,null,null,null,"Class 7",3023.076,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"Class 8",2664.8883599999999,null,null,"Inflation Rate",null,null,null,{"$f":"M389","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 9",2277.6613199999997,null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Class 10",1444.5239999999999,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"M391","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"M394","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Class 1",{"$f":" $S$42 * (L56 + L102)","v":1750.7580673054586},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"S32","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Class 2",{"$f":" $S$42 * (L57 + L103)","v":1613.6088727292877},null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"M398","v":0.09}]
[null,null,null,null,null,null,null,null,null,null,"Class 3",{"$f":" $S$42 * (L58 + L104)","v":1569.557675780635},null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"M401","v":6.3414634146341742E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 4",1555.8836815857014,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"M404","v":0.67057649151275367}]
[null,null,null,null,null,null,null,null,null,null,"Class 5",1604.8857680765245,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"M406","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"Class 6",1711.7324438969063,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"M408","v":4.9566919867747E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 7",1926.1723190870202,null,null,"WACC Real - Mid",null,null,null,{"$f":"M411","v":2.3967726700241165E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 8",2240.6929572464728,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"Class 9",2728.4613669079013,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P51:P53,Q51:Q53,R51:R53)+SUMPRODUCT(P51:P53,T51:T53,S51:S53)","v":1.0436853438952485}]
[null,null,null,null,null,null,null,null,null,null,"Class 10",2860.2909909485361,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O56:T56,O58:T58)","v":0.87557498439052339}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S38 * S43) / (1 - S38)","v":1.0431281968999182}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Class 1",{"$f":"(L56+L102)*($S$42-1)","v":73.281155757319752},null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"M414","v":6.4730645224151312E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 2",{"$f":"(L57+L103)*($S$42-1)","v":67.540527353307482},null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"M417","v":4.7122471221474699E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 3",{"$f":"(L58+L104)*($S$42-1)","v":65.696684571615265},null,null,"Cost of equity during construction",null,null,null,{"$f":"S35+0.02","v":0.11}]
[null,null,null,null,null,null,null,null,null,null,"Class 4",65.124334732344892,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,"Class 5",67.175405979495764,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Class 6",71.647667475337926,null,null,"Index","Fraction","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,null,"Class 7",80.623437564789825,null,null,0,0.8,{"$f":"1+((1+S34)^(O51+0.5)-1)","v":1.019803902718557},0.8,{"$f":"1-R51","v":0.19999999999999996},{"$f":"1+((1+$S$47)^(O51+0.5)-1)","v":1.0535653752852738}]
[null,null,null,null,null,null,null,null,null,null,"Class 8",93.788269590569158,null,null,1,0.1,{"$f":"1+((1+S34)^(O52+0.5)-1)","v":1.0605960588272993},0.8,{"$f":"1-R52","v":0.19999999999999996},{"$f":"1+((1+$S$47)^(O52+0.5)-1)","v":1.1694575665666542}]
[null,null,null,null,null,null,null,null,null,null,"Class 9",114.20470146051463,null,null,2,0.1,{"$f":"1+((1+S34)^(O53+0.5)-1)","v":1.1030199011803914},0.8,0.19999999999999996,1.2980978988889862]
[null,null,null,null,null,null,null,null,null,null,"Class 10",119.72266958709825]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost (OCC) ($/kW)","Class 1",{"$f":"L295","v":1677.4769115481388},null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 2",{"$f":"L298","v":1546.0683453759802},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Class 3",{"$f":"L301","v":1503.8609912090196},null,"Depreciation",{"$f":"1/((1+S40)*(1+S30))^O55","v":0.95277393091429285},{"$f":"1/((1+S40)*(1+S30))^P55","v":0.90777816342987372},{"$f":"1/((1+S40)*(1+S30))^Q55","v":0.86490736916923816},{"$f":"1/((1+S40)*(1+S30))^R55","v":0.82406119400011457},{"$f":"1/((1+S40)*(1+S30))^S55","v":0.78514402312141474},{"$f":"1/((1+S40)*(1+S30))^T55","v":0.74806475724325283}]
[null,null,null,null,null,null,null,null,null,null,"Class 4",{"$f":"L304","v":1490.7593468533566},null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"Class 5",{"$f":"L307","v":1537.7103620970288}]
[null,null,null,null,null,null,null,null,null,null,"Class 6",{"$f":"L310","v":1640.0847764215684}]
[null,null,null,null,null,null,null,null,null,null,"Class 7",{"$f":"L313","v":1845.5488815222304}]
[null,null,null,null,null,null,null,null,null,null,"Class 8",{"$f":"L316","v":2146.9046876559037}]
[null,null,null,null,null,null,null,null,null,null,"Class 9",{"$f":"L319","v":2614.2566654473867}]
[null,null,null,null,null,null,null,null,null,null,"Class 10",{"$f":"L322","v":2740.5683213614379}]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses \n($/kW-year)","Class 1",{"$f":"L327","v":43.205384615384602}]
[null,null,null,null,null,null,null,null,null,null,"Class 2",{"$f":"L330","v":43.205384615384602}]
[null,null,null,null,null,null,null,null,null,null,"Class 3",{"$f":"L333","v":43.205384615384602}]
[null,null,null,null,null,null,null,null,null,null,"Class 4",{"$f":"L336","v":43.205384615384602}]
[null,null,null,null,null,null,null,null,null,null,"Class 5",{"$f":"L339","v":43.205384615384602}]
[null,null,null,null,null,null,null,null,null,null,"Class 6",{"$f":"L342","v":43.205384615384602}]
[null,null,null,null,null,null,null,null,null,null,"Class 7",{"$f":"L345","v":43.205384615384602}]
[null,null,null,null,null,null,null,null,null,null,"Class 8",{"$f":"L348","v":43.205384615384602}]
[null,null,null,null,null,null,null,null,null,null,"Class 9",{"$f":"L351","v":43.205384615384602}]
[null,null,null,null,null,null,null,null,null,null,"Class 10",{"$f":"L354","v":43.205384615384602}]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Class 1",{"$f":"L359","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Class 2",{"$f":"L362","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Class 3",{"$f":"L365","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Class 4",{"$f":"L368","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Class 5",{"$f":"L371","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Class 6",{"$f":"L374","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Class 7",{"$f":"L377","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Class 8",{"$f":"L380","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Class 9",{"$f":"L383","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Class 10",{"$f":"L386","v":0}]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Class 1",{"$f":"L423","v":4.9566919867747E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 2",{"$f":"L426","v":4.9566919867747E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 3",{"$f":"L429","v":4.9566919867747E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 4",{"$f":"L432","v":4.9566919867747E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 5",{"$f":"L435","v":4.9566919867747E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 6",{"$f":"L438","v":4.9566919867747E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 7",{"$f":"L441","v":4.9566919867747E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 8",{"$f":"L444","v":4.9566919867747E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 9",{"$f":"L447","v":4.9566919867747E-2}]
[null,null,null,null,null,null,null,null,null,null,"Class 10",{"$f":"L450","v":4.9566919867747E-2}]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Class 1",{"$f":"L113+L124","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Class 2",{"$f":"L114+L125","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"Class 4",0]
[null,null,null,null,null,null,null,null,null,null,"Class 5",0]
[null,null,null,null,null,null,null,null,null,null,"Class 6",0]
[null,null,null,null,null,null,null,null,null,null,"Class 7",0]
[null,null,null,null,null,null,null,null,null,null,"Class 8",0]
[null,null,null,null,null,null,null,null,null,null,"Class 9",0]
[null,null,null,null,null,null,null,null,null,null,"Class 10",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Class 1",0]
[null,null,null,null,null,null,null,null,null,null,"Class 2",0]
[null,null,null,null,null,null,null,null,null,null,"Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"Class 4",0]
[null,null,null,null,null,null,null,null,null,null,"Class 5",0]
[null,null,null,null,null,null,null,null,null,null,"Class 6",0]
[null,null,null,null,null,null,null,null,null,null,"Class 7",0]
[null,null,null,null,null,null,null,null,null,null,"Class 8",0]
[null,null,null,null,null,null,null,null,null,null,"Class 9",0]
[null,null,null,null,null,null,null,null,null,null,"Class 10",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Class 1",0]
[null,null,null,null,null,null,null,null,null,null,"Class 2",0]
[null,null,null,null,null,null,null,null,null,null,"Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"Class 4",0]
[null,null,null,null,null,null,null,null,null,null,"Class 5",0]
[null,null,null,null,null,null,null,null,null,null,"Class 6",0]
[null,null,null,null,null,null,null,null,null,null,"Class 7",0]
[null,null,null,null,null,null,null,null,null,null,"Class 8",0]
[null,null,null,null,null,null,null,null,null,null,"Class 9",0]
[null,null,null,null,null,null,null,null,null,null,"Class 10",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Class 1",{"$f":"L489","v":28.320707958687908}]
[null,null,null,null,null,null,null,null,null,null,"Class 2",{"$f":"L492","v":29.924232447276182}]
[null,null,null,null,null,null,null,null,null,null,"Class 3",{"$f":"L495","v":30.804665694583491}]
[null,null,null,null,null,null,null,null,null,null,"Class 4",{"$f":"L498","v":31.881325256238593}]
[null,null,null,null,null,null,null,null,null,null,"Class 5",{"$f":"L501","v":34.072294336349003}]
[null,null,null,null,null,null,null,null,null,null,"Class 6",{"$f":"L504","v":38.227826223379239}]
[null,null,null,null,null,null,null,null,null,null,"Class 7",{"$f":"L507","v":45.611145136580284}]
[null,null,null,null,null,null,null,null,null,null,"Class 8",{"$f":"L510","v":57.543179961972932}]
[null,null,null,null,null,null,null,null,null,null,"Class 9",{"$f":"L513","v":77.852794455131615}]
[null,null,null,null,null,null,null,null,null,null,"Class 10",{"$f":"L516","v":127.24077588585695}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Class 1",{"$f":"(((L56*$S$46*(1-$S$38*$S$43))/(8760*L12*(1-$S$38))+L67/(8760*L12))*1000)+L78","v":27.531509522819491},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Class 2",29.113384849729766]
[null,null,null,null,null,null,null,null,null,null,"Class 3",29.978141397179915]
[null,null,null,null,null,null,null,null,null,null,"Class 4",31.028603211124626]
[null,null,null,null,null,null,null,null,null,null,"Class 5",33.150814186620593]
[null,null,null,null,null,null,null,null,null,null,"Class 6",37.170607670245175]
[null,null,null,null,null,null,null,null,null,null,"Class 7",44.300219704845958]
[null,null,null,null,null,null,null,null,null,null,"Class 8",55.813223209910028]
[null,null,null,null,null,null,null,null,null,null,"Class 9",75.388114237902343]
[null,null,null,null,null,null,null,null,null,null,"Class 10",123.16681013821517]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[null,null,null,null,null,null,null,null,null,"High"]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Class 1 - Advanced",0.52103600000000005,0.52499633333333329,0.52895666666666674,0.53291700000000009,0.53687733333333332,0.54083766666666666,0.544798,0.54875833333333335,0.55271866666666669,0.55667899999999992,0.56063933333333327,0.56459966666666661,0.56855999999999995,0.56912856000000001,0.56969711999999995,0.57026568,0.57083423999999994,0.57140279999999999,0.57197136000000004,0.57253991999999998,0.57310847999999992,0.57367703999999997,0.57424559999999991,0.57481415999999996,0.57538272000000001,0.57595127999999995,0.57651984000000001,0.57708839999999983,0.57765696,0.57822551999999994,0.57879407999999999,0.57936264000000004,0.57993119999999998]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0.52103600000000005,0.5228105833333333,0.52458516666666666,0.52635975000000013,0.52813433333333337,0.52990891666666673,0.53168350000000009,0.53345808333333344,0.53523266666666669,0.53700724999999994,0.53878183333333329,0.54055641666666665,0.54233100000000001,0.54260216550000007,0.54287333100000001,0.54314449650000007,0.54341566199999991,0.54368682749999997,0.54395799300000003,0.54422915849999998,0.54450032400000004,0.54477148949999998,0.54504265499999993,0.54531382049999999,0.54558498599999994,0.5458561515,0.54612731700000006,0.5463984825,0.54666964799999995,0.54694081350000001,0.54721197899999996,0.54748314450000002,0.54775430999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0.52103600000000005,0.52003258333333335,0.51902916666666676,0.51802575000000006,0.51702233333333336,0.51601891666666677,0.51501549999999996,0.51401208333333337,0.51300866666666667,0.51200524999999997,0.51100183333333338,0.50999841666666657,0.50899499999999998,0.50912224875000001,0.50924949749999993,0.50937674624999996,0.50950399499999999,0.50963124375000002,0.50975849249999994,0.50988574124999997,0.51001298999999989,0.51014023874999992,0.51026748749999995,0.51039473624999998,0.5105219849999999,0.51064923374999993,0.51077648249999996,0.51090373124999999,0.51103097999999991,0.51115822874999994,0.51128547749999986,0.51141272624999989,0.51153997499999992]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0.46739799999999998,0.47223066666666663,0.47706333333333334,0.48189600000000005,0.48672866666666664,0.49156133333333329,0.496394,0.50122666666666671,0.50605933333333331,0.51089200000000001,0.51572466666666672,0.52055733333333343,0.52539000000000002,0.52617808499999996,0.52696617000000001,0.52775425499999995,0.52854234,0.52933042500000005,0.5301185100000001,0.53090659500000004,0.53169467999999998,0.53248276500000002,0.53327084999999996,0.53405893500000001,0.53484702000000006,0.53563510500000011,0.53642319000000005,0.53721127499999999,0.53799936000000004,0.53878744499999998,0.53957553000000003,0.54036361499999996,0.54115170000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0.46739799999999998,0.46998766666666664,0.47257733333333335,0.47516700000000006,0.47775666666666661,0.48034633333333332,0.48293600000000003,0.48552566666666669,0.48811533333333329,0.49070499999999995,0.4932946666666666,0.49588433333333332,0.49847399999999997,0.49884785549999994,0.49922171099999996,0.49959556649999992,0.49996942199999994,0.50034327749999996,0.50071713299999998,0.5010909885,0.50146484400000002,0.50183869949999993,0.50221255499999995,0.50258641049999997,0.50296026599999999,0.50333412150000001,0.50370797700000003,0.50408183249999994,0.50445568799999996,0.50482954349999987,0.50520339899999989,0.50557725449999991,0.50595110999999993]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0.46739799999999998,0.46733699999999995,0.46727600000000002,0.46721499999999999,0.46715400000000001,0.46709299999999998,0.46703199999999995,0.46697100000000002,0.46690999999999999,0.46684900000000001,0.46678800000000004,0.46672700000000006,0.46666600000000003,0.46684099975000004,0.46701599950000006,0.46719099924999996,0.46736599899999998,0.46754099874999999,0.46771599850000001,0.46789099825000002,0.46806599800000004,0.46824099775000005,0.46841599750000001,0.46859099725000009,0.46876599700000005,0.46894099675000006,0.46911599650000008,0.46929099624999998,0.46946599600000011,0.46964099575000001,0.46981599550000003,0.46999099525000004,0.47016599500000006]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0.44601499999999999,0.45147074999999998,0.45692649999999996,0.46238224999999994,0.46783799999999998,0.47329375000000001,0.47874949999999999,0.48420525000000003,0.48966100000000007,0.49511675000000005,0.50057250000000009,0.50602825000000007,0.51148400000000005,0.51250696800000006,0.51352993600000008,0.51455290400000009,0.5155758720000001,0.51659884000000011,0.51762180800000002,0.51864477600000014,0.51966774400000004,0.52069071200000006,0.52171368000000007,0.52273664800000008,0.52375961600000009,0.52478258400000011,0.52580555200000012,0.52682852000000013,0.52785148800000015,0.52887445600000005,0.52989742400000006,0.53092039200000007,0.53194336000000009]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0.44601499999999999,0.44923591666666662,0.45245683333333325,0.45567774999999999,0.45889866666666662,0.46211958333333331,0.46534049999999993,0.46856141666666667,0.4717823333333333,0.47500325000000004,0.47822416666666667,0.4814450833333333,0.48466599999999999,0.4851506659999999,0.48563533200000003,0.48611999799999994,0.48660466399999996,0.48708932999999999,0.48757399599999995,0.48805866199999998,0.488543328,0.48902799399999991,0.48951265999999993,0.48999732599999996,0.49048199199999998,0.49096665799999994,0.49145132399999997,0.49193598999999999,0.49242065600000001,0.49290532200000003,0.49338998799999995,0.49387465400000002,0.49435931999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0.44601499999999999,0.44662708333333329,0.44723916666666663,0.44785124999999998,0.44846333333333338,0.44907541666666662,0.44968750000000002,0.45029958333333325,0.45091166666666666,0.45152375,0.45213583333333335,0.45274791666666664,0.45335999999999999,0.45358668000000002,0.45381336,0.45404004000000003,0.45426672000000001,0.45449339999999994,0.45472007999999997,0.45494676000000001,0.45517343999999998,0.45540012000000002,0.4556268,0.45585348000000003,0.45608015999999996,0.45630684000000005,0.45653351999999997,0.45676020000000001,0.45698687999999998,0.45721356000000002,0.45744024000000005,0.45766692000000003,0.45789360000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0.42854599999999998,0.43429174999999992,0.44003750000000003,0.44578325000000002,0.45152900000000001,0.45727475000000001,0.4630205,0.46876625,0.47451199999999999,0.48025774999999998,0.48600349999999998,0.49174925000000003,0.49749500000000002,0.49873873749999997,0.49998247500000004,0.50122621249999999,0.50246995000000005,0.50371368750000012,0.50495742500000007,0.50620116250000002,0.50744490000000009,0.50868863750000004,0.50993237499999999,0.51117611250000006,0.51241985000000001,0.51366358750000007,0.51490732500000003,0.51615106249999998,0.51739480000000015,0.5186385375,0.51988227500000006,0.52112601250000012,0.52236975000000008]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0.42854599999999998,0.43205116666666665,0.43555633333333327,0.43906149999999999,0.44256666666666672,0.44607183333333333,0.44957700000000006,0.45308216666666667,0.4565873333333334,0.46009250000000002,0.46359766666666663,0.46710283333333336,0.47060800000000003,0.47119625999999998,0.47178452000000004,0.47237278000000005,0.47296104000000005,0.47354930000000001,0.47413756000000007,0.47472582000000002,0.47531408000000008,0.47590234000000003,0.47649059999999999,0.47707886000000005,0.47766712,0.47825538000000006,0.47884364000000001,0.47943189999999997,0.48002016000000003,0.48060842000000009,0.48119668000000004,0.48178493999999999,0.4823732]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0.42854599999999998,0.42950041666666666,0.43045483333333329,0.43140924999999997,0.43236366666666665,0.43331808333333327,0.43427250000000001,0.43522691666666669,0.43618133333333331,0.43713574999999993,0.43809016666666661,0.43904458333333335,0.43999899999999997,0.440273999375,0.44054899874999992,0.44082399812499995,0.44109899749999998,0.4413739968749999,0.44164899624999998,0.44192399562499995,0.44219899499999993,0.44247399437499996,0.44274899374999988,0.44302399312500002,0.44329899249999993,0.44357399187499996,0.44384899124999999,0.44412399062499996,0.44439898999999994,0.44467398937499991,0.44494898874999994,0.44522398812499997,0.44549898749999994]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0.40905900000000001,0.41496024999999997,0.4208615,0.42676274999999997,0.43266399999999999,0.43856525000000007,0.44446650000000004,0.45036775000000001,0.45626900000000004,0.46217025,0.46807150000000003,0.47397275,0.47987400000000002,0.48131362200000005,0.48275324399999997,0.48419286600000006,0.48563248800000008,0.48707211000000006,0.48851173199999998,0.48995135400000012,0.49139097600000003,0.49283059800000001,0.49427022000000004,0.49570984200000001,0.49714946400000004,0.49858908600000007,0.5000287080000001,0.50146833000000002,0.50290795200000005,0.50434757400000008,0.50578719599999999,0.50722681800000013,0.50866644000000005]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0.40905900000000001,0.41272616666666662,0.41639333333333334,0.4200605,0.42372766666666667,0.42739483333333333,0.431062,0.43472916666666661,0.43839633333333333,0.4420635,0.44573066666666666,0.44939783333333333,0.453065,0.45374459750000007,0.45442419499999998,0.45510379249999999,0.45578339000000001,0.45646298750000003,0.45714258499999999,0.45782218250000001,0.45850178000000003,0.45918137750000004,0.45986097499999995,0.46054057250000008,0.46122016999999998,0.4618997675,0.46257936500000002,0.46325896249999998,0.46393856,0.46461815750000002,0.46529775500000004,0.46597735250000005,0.46665695000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0.40905900000000001,0.41024883333333334,0.41143866666666667,0.41262850000000001,0.41381833333333334,0.41500816666666668,0.41619800000000001,0.41738783333333335,0.41857766666666668,0.41976750000000002,0.42095733333333335,0.42214716666666668,0.42333700000000002,0.42365450274999999,0.42397200550000003,0.42428950825000006,0.42460701099999998,0.42492451375000001,0.42524201650000004,0.42555951924999996,0.42587702199999999,0.42619452474999997,0.42651202749999995,0.42682953025000003,0.42714703299999995,0.42746453574999999,0.42778203850000002,0.42809954125000005,0.42841704399999997,0.42873454675,0.42905204949999998,0.42936955225000001,0.42968705499999998]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0.380276,0.38627358333333334,0.39227116666666667,0.39826875,0.40426633333333334,0.41026391666666667,0.41626150000000001,0.42225908333333334,0.42825666666666667,0.43425425000000001,0.44025183333333334,0.44624941666666668,0.45224700000000001,0.45382986450000001,0.45541272900000002,0.45699559350000002,0.45857845800000002,0.46016132250000003,0.46174418700000003,0.46332705149999998,0.46490991600000003,0.46649278049999998,0.46807564500000004,0.46965850949999999,0.47124137400000005,0.47282423850000005,0.47440710300000005,0.4759899675,0.477572832,0.47915569650000001,0.48073856100000001,0.48232142550000001,0.48390429000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0.380276,0.38440283333333336,0.38852966666666666,0.39265650000000002,0.39678333333333332,0.40091016666666662,0.40503700000000004,0.40916383333333339,0.4132906666666667,0.4174175,0.4215443333333333,0.42567116666666666,0.42979800000000001,0.43055014650000001,0.431302293,0.4320544395,0.43280658599999999,0.43355873250000004,0.43431087900000004,0.43506302550000003,0.43581517200000003,0.43656731850000002,0.43731946500000002,0.43807161150000001,0.43882375800000001,0.4395759045,0.440328051,0.44108019749999999,0.44183234399999999,0.44258449049999998,0.44333663699999998,0.44408878349999997,0.44484092999999997]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0.380276,0.38170525,0.38313449999999999,0.38456375000000004,0.38599300000000003,0.38742225000000002,0.38885149999999996,0.39028075000000001,0.39171,0.39313924999999994,0.39456849999999993,0.39599774999999998,0.39742699999999997,0.39777474862499995,0.39812249724999998,0.39847024587500002,0.39881799449999999,0.39916574312499997,0.39951349174999995,0.39986124037500004,0.40020898899999996,0.40055673762499994,0.40090448624999997,0.401252234875,0.40159998350000004,0.40194773212500001,0.40229548074999999,0.40264322937500002,0.40299097800000006,0.40333872662500003,0.40368647524999995,0.40403422387499999,0.40438197250000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0.34510000000000002,0.35096433333333338,0.35682866666666668,0.36269299999999999,0.36855733333333335,0.37442166666666665,0.38028600000000007,0.38615033333333337,0.39201466666666668,0.39787900000000004,0.40374333333333334,0.40960766666666676,0.41547200000000001,0.41713388800000006,0.41879577599999995,0.42045766400000001,0.42211955200000001,0.42378143999999995,0.42544332800000007,0.42710521600000001,0.42876710400000001,0.43042899200000007,0.43209087999999995,0.43375276800000001,0.43541465600000001,0.43707654399999996,0.43873843200000007,0.44040032000000001,0.44206220800000001,0.44372409600000007,0.44538598400000007,0.44704787200000001,0.44870976000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0.34510000000000002,0.34881833333333329,0.35253666666666666,0.35625499999999999,0.35997333333333331,0.36369166666666669,0.36741000000000001,0.37112833333333334,0.37484666666666672,0.37856500000000004,0.38228333333333336,0.38600166666666674,0.38972000000000001,0.39049944000000003,0.39127888000000005,0.39205831999999996,0.39283776000000004,0.39361720000000006,0.39439663999999997,0.39517608000000004,0.39595552000000001,0.39673496000000003,0.39751440000000005,0.39829384000000001,0.39907327999999997,0.39985272000000005,0.40063215999999996,0.40141160000000004,0.40219104000000006,0.40297048000000002,0.40374991999999998,0.40452936,0.40530880000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0.34510000000000002,0.34661858333333334,0.34813716666666666,0.34965574999999999,0.35117433333333331,0.35269291666666663,0.35421150000000007,0.35573008333333339,0.35724866666666671,0.35876725000000004,0.36028583333333336,0.36180441666666668,0.36332300000000001,0.36368632299999998,0.364049646,0.36441296900000003,0.364776292,0.36513961500000003,0.365502938,0.36586626100000003,0.366229584,0.36659290700000002,0.36695623000000005,0.36731955300000002,0.36768287600000005,0.36804619900000002,0.36840952199999999,0.36877284500000007,0.36913616800000004,0.36949949100000001,0.36986281400000004,0.37022613700000007,0.37058946000000004]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0.30421100000000001,0.30974366666666669,0.31527633333333333,0.32080900000000001,0.3263416666666667,0.33187433333333333,0.33740700000000001,0.34293966666666664,0.34847233333333333,0.35400500000000007,0.3595376666666667,0.36507033333333333,0.37060300000000002,0.37227071350000002,0.37393842700000002,0.37560614050000002,0.37727385400000002,0.37894156750000002,0.38060928100000002,0.38227699450000002,0.38394470800000002,0.38561242150000002,0.38728013500000003,0.38894784850000003,0.39061556200000003,0.39228327550000003,0.39395098900000003,0.39561870250000003,0.39728641600000003,0.39895412950000003,0.40062184300000003,0.40228955650000009,0.40395727000000003]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0.30421100000000001,0.30769258333333332,0.3111741666666667,0.31465575000000001,0.31813733333333333,0.3216189166666667,0.32510050000000001,0.32858208333333333,0.3320636666666667,0.33554525000000002,0.33902683333333333,0.3425084166666667,0.34599000000000002,0.34676847750000001,0.34754695499999999,0.34832543250000003,0.34910391000000002,0.3498823875,0.35066086500000004,0.35143934250000008,0.35221782000000001,0.3529962975,0.35377477500000004,0.35455325250000003,0.35533173000000001,0.3561102075,0.35688868500000004,0.35766716250000002,0.35844564000000001,0.3592241175,0.36000259499999998,0.36078107250000002,0.36155955000000001]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0.30421100000000001,0.30569391666666668,0.30717683333333334,0.30865975000000001,0.31014266666666668,0.31162558333333334,0.31310850000000001,0.31459141666666668,0.31607433333333335,0.31755725000000001,0.31904016666666668,0.32052308333333335,0.32200600000000001,0.32236825675000003,0.32273051349999998,0.32309277025000005,0.32345502700000001,0.32381728375000002,0.32417954050000003,0.32454179725000004,0.324904054,0.32526631075000001,0.32562856750000002,0.32599082425000003,0.32635308100000004,0.32671533775,0.32707759450000007,0.32743985125000002,0.32780210800000004,0.32816436474999999,0.3285266215,0.32888887825000002,0.32925113500000003]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0.26000699999999999,0.26505033333333333,0.27009366666666662,0.27513699999999996,0.28018033333333331,0.28522366666666671,0.290267,0.29531033333333329,0.30035366666666669,0.30539700000000003,0.31044033333333337,0.31548366666666666,0.32052700000000001,0.32212963499999997,0.32373227000000004,0.32533490500000001,0.32693754000000003,0.32854017499999999,0.33014281000000001,0.33174544500000003,0.33334808000000005,0.33495071500000001,0.33655335000000008,0.33815598500000005,0.33975862000000001,0.34136125500000003,0.34296389000000005,0.34456652500000007,0.34616916000000003,0.34777179499999999,0.34937443000000001,0.35097706500000003,0.35257970000000005]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0.26000699999999999,0.26313674999999997,0.26626649999999996,0.26939625,0.27252599999999999,0.27565575000000003,0.27878549999999996,0.28191525000000001,0.28504499999999999,0.28817474999999998,0.29130450000000002,0.29443424999999995,0.297564,0.29830791000000001,0.29905181999999997,0.29979573000000004,0.30053964,0.30128354999999996,0.30202746000000003,0.30277136999999998,0.30351528,0.30425918999999996,0.30500309999999997,0.30574700999999999,0.30649092,0.30723482999999996,0.30797873999999997,0.30872265000000004,0.30946656,0.31021047000000002,0.31095437999999997,0.31169829000000004,0.3124422]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0.26000699999999999,0.26137091666666667,0.26273483333333331,0.26409874999999999,0.26546266666666668,0.26682658333333337,0.2681905,0.26955441666666663,0.27091833333333332,0.27228225,0.27364616666666669,0.27501008333333332,0.27637400000000001,0.27671946749999998,0.27706493500000001,0.27741040249999999,0.27775587000000002,0.27810133749999999,0.27844680500000002,0.27879227249999999,0.27913774000000002,0.2794832075,0.27982867499999997,0.28017414250000006,0.28051960999999997,0.2808650775,0.28121054499999998,0.28155601250000001,0.28190147999999998,0.28224694749999996,0.28259241499999999,0.28293788249999996,0.28328334999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0.16489999999999999,0.16826408333333331,0.17162816666666666,0.17499224999999999,0.17835633333333334,0.18172041666666669,0.18508449999999999,0.18844858333333336,0.19181266666666666,0.19517675000000001,0.19854083333333336,0.20190491666666666,0.20526900000000001,0.20639797950000002,0.20752695900000001,0.20865593850000003,0.20978491799999999,0.2109138975,0.21204287700000002,0.21317185649999998,0.21430083599999999,0.21542981550000001,0.216558795,0.21768777450000001,0.21881675400000003,0.21994573349999999,0.22107471300000001,0.22220369250000002,0.22333267200000001,0.22446165150000003,0.22559063099999999,0.22671961050000006,0.22784859000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0.16489999999999999,0.16681266666666664,0.16872533333333331,0.17063799999999998,0.17255066666666666,0.17446333333333333,0.17637599999999998,0.17828866666666668,0.18020133333333332,0.182114,0.18402666666666667,0.18593933333333332,0.18785199999999999,0.188368593,0.18888518599999998,0.18940177899999999,0.189918372,0.19043496499999998,0.19095155799999999,0.19146815099999998,0.19198474399999998,0.19250133699999999,0.19301792999999998,0.19353452299999999,0.19405111599999997,0.19456770899999998,0.19508430199999999,0.195600895,0.19611748800000001,0.19663408099999996,0.19715067399999997,0.19766726699999998,0.19818385999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0.16489999999999999,0.16561866666666666,0.16633733333333334,0.16705600000000001,0.16777466666666666,0.1684933333333333,0.169212,0.16993066666666667,0.17064933333333335,0.17136799999999999,0.17208666666666669,0.17280533333333334,0.17352400000000001,0.17376259550000001,0.17400119100000003,0.17423978649999999,0.17447838200000002,0.17471697750000001,0.17495557300000003,0.17519416850000002,0.17543276400000002,0.17567135950000004,0.17590995500000001,0.17614855050000003,0.17638714600000002,0.17662574150000004,0.17686433700000001,0.17710293250000003,0.17734152800000003,0.17758012350000002,0.17781871900000004,0.17805731450000001,0.17829591000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Class 1 - Advanced",{"$f":"(L165)*8760","v":4564.2753600000005},4598.9678799999992,4633.6604000000007,4668.3529200000012,4703.0454399999999,4737.7379600000004,4772.43048,4807.1230000000005,4841.8155200000001,4876.5080399999997,4911.2005599999993,4945.8930799999998,4980.5855999999994,4985.5661855999997,4990.5467712,4995.5273568000002,5000.5079423999996,5005.4885279999999,5010.4691136000001,5015.4496991999995,5020.4302847999998,5025.4108704,5030.3914559999994,5035.3720415999996,5040.3526271999999,5045.3332127999993,5050.3137984000005,5055.2943839999989,5060.2749696000001,5065.2555551999994,5070.2361407999997,5075.2167264,5080.1973120000002]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"(L166)*8760","v":4564.2753600000005},4579.82071,4595.3660600000003,4610.9114100000015,4626.45676,4642.0021100000004,4657.5474600000007,4673.092810000001,4688.6381600000004,4704.1835099999998,4719.7288599999993,4735.2742099999996,4750.8195599999999,4753.194969780001,4755.5703795600002,4757.9457893400004,4760.3211991199996,4762.6966088999998,4765.0720186799999,4767.4474284600001,4769.8228382400002,4772.1982480199995,4774.5736577999996,4776.9490675799998,4779.324477359999,4781.6998871400001,4784.0752969200003,4786.4507067000004,4788.8261164799997,4791.2015262599998,4793.57693604,4795.9523458200001,4798.3277555999994]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":"(L167)*8760","v":4564.2753600000005},4555.4854299999997,4546.6955000000007,4537.9055700000008,4529.11564,4520.325710000001,4511.5357799999992,4502.7458500000002,4493.9559200000003,4485.1659899999995,4476.3760600000005,4467.5861299999988,4458.7961999999998,4459.9108990499999,4461.0255980999991,4462.1402971499992,4463.2549962000003,4464.3696952500004,4465.4843942999996,4466.5990933499997,4467.713792399999,4468.8284914499991,4469.9431904999992,4471.0578895500003,4472.1725885999995,4473.2872876499996,4474.4019866999997,4475.5166857499999,4476.6313847999991,4477.7460838499992,4478.8607828999984,4479.9754819499994,4481.0901809999996]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"(L168)*8760","v":4094.4064799999996},4136.74064,4179.0748000000003,4221.4089600000007,4263.7431200000001,4306.0772799999995,4348.4114399999999,4390.7456000000002,4433.0797599999996,4475.41392,4517.7480800000003,4560.0822400000006,4602.4164000000001,4609.3200245999997,4616.2236492000002,4623.1272737999998,4630.0308984000003,4636.9345230000008,4643.8381476000004,4650.7417722,4657.6453967999996,4664.5490214000001,4671.4526459999997,4678.3562706000002,4685.2598952000008,4692.1635198000013,4699.0671444000009,4705.9707689999996,4712.8743936000001,4719.7780181999997,4726.6816428000002,4733.5852673999998,4740.4888920000003]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":"(L169)*8760","v":4094.4064799999996},4117.0919599999997,4139.7774399999998,4162.4629200000008,4185.1483999999991,4207.8338800000001,4230.5193600000002,4253.2048400000003,4275.8903199999995,4298.5757999999996,4321.2612799999997,4343.9467599999998,4366.6322399999999,4369.9072141799998,4373.1821883599996,4376.4571625399994,4379.7321367199993,4383.0071109,4386.2820850799999,4389.5570592599997,4392.8320334400005,4396.1070076199994,4399.3819817999993,4402.65695598,4405.9319301599999,4409.2069043399997,4412.4818785200005,4415.7568526999994,4419.0318268799992,4422.3068010599991,4425.5817752399989,4428.8567494199988,4432.1317235999995]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":"(L170)*8760","v":4094.4064799999996},4093.8721199999995,4093.3377600000003,4092.8033999999998,4092.2690400000001,4091.73468,4091.2003199999995,4090.6659600000003,4090.1315999999997,4089.5972400000001,4089.0628800000004,4088.5285200000003,4087.9941600000002,4089.5271578100005,4091.0601556200004,4092.5931534299998,4094.1261512399997,4095.65914905,4097.1921468600003,4098.7251446700002,4100.2581424800001,4101.7911402900008,4103.3241380999998,4104.8571359100006,4106.3901337200004,4107.9231315300003,4109.4561293400011,4110.9891271500001,4112.5221249600008,4114.0551227699998,4115.5881205800006,4117.1211183900004,4118.6541162000003]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"(L171)*8760","v":3907.0913999999998},3954.8837699999999,4002.6761399999996,4050.4685099999992,4098.2608799999998,4146.0532499999999,4193.8456200000001,4241.6379900000002,4289.4303600000003,4337.2227300000004,4385.0151000000005,4432.8074700000006,4480.5998400000008,4489.5610396800002,4498.5222393600006,4507.483439040001,4516.4446387200005,4525.4058384000009,4534.3670380800004,4543.3282377600017,4552.2894374400003,4561.2506371200006,4570.211836800001,4579.1730364800005,4588.1342361600009,4597.0954358400013,4606.0566355200008,4615.0178352000012,4623.9790348800016,4632.9402345600001,4641.9014342400005,4650.8626339200009,4659.8238336000004]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":"(L172)*8760","v":3907.0913999999998},3935.3066299999996,3963.5218599999994,3991.7370900000001,4019.9523199999994,4048.1675499999997,4076.3827799999995,4104.5980099999997,4132.8132399999995,4161.0284700000002,4189.2437,4217.4589299999998,4245.6741599999996,4249.9198341599995,4254.1655083200003,4258.4111824799993,4262.6568566400001,4266.9025308,4271.1482049599999,4275.3938791199998,4279.6395532799997,4283.8852274399997,4288.1309015999996,4292.3765757599995,4296.6222499199994,4300.8679240799993,4305.1135982400001,4309.3592724,4313.6049465599999,4317.8506207200007,4322.0962948799997,4326.3419690400005,4330.5876431999995]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"(L173)*8760","v":3907.0913999999998},3912.4532499999996,3917.8150999999998,3923.17695,3928.5388000000003,3933.9006499999996,3939.2625000000003,3944.6243499999991,3949.9861999999998,3955.3480500000001,3960.7099000000003,3966.0717499999996,3971.4335999999998,3973.4193168000002,3975.4050336,3977.3907504000003,3979.3764672000002,3981.3621839999996,3983.3479007999999,3985.3336176000003,3987.3193343999997,3989.3050512,3991.2907679999998,3993.2764848000002,3995.2622015999996,3997.2479184000003,3999.2336351999998,4001.2193520000001,4003.2050687999999,4005.1907856000003,4007.1765024000006,4009.1622192000004,4011.1479360000003]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"(L174)*8760","v":3754.0629599999997},3804.3957299999993,3854.7285000000002,3905.0612700000001,3955.3940400000001,4005.7268100000001,4056.0595800000001,4106.3923500000001,4156.7251200000001,4207.05789,4257.39066,4307.72343,4358.0562,4368.9513404999998,4379.8464810000005,4390.7416215000003,4401.6367620000001,4412.5319025000008,4423.4270430000006,4434.3221835000004,4445.2173240000011,4456.1124645,4467.0076049999998,4477.9027455000005,4488.7978860000003,4499.693026500001,4510.5881669999999,4521.4833074999997,4532.3784480000013,4543.2735885000002,4554.1687290000009,4565.0638695000007,4575.9590100000005]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":"(L175)*8760","v":3754.0629599999997},3784.7682199999999,3815.4734799999992,3846.1787399999998,3876.8840000000005,3907.5892600000002,3938.2945200000004,3968.9997800000001,3999.7050400000007,4030.4103,4061.1155599999997,4091.8208200000004,4122.5260800000005,4127.6792375999994,4132.8323952000001,4137.9855528000007,4143.1387104000005,4148.2918680000002,4153.4450256000009,4158.5981831999998,4163.7513408000004,4168.9044984000002,4174.057656,4179.2108136000006,4184.3639712000004,4189.5171288000001,4194.6702863999999,4199.8234439999997,4204.9766016000003,4210.129759200001,4215.2829168000007,4220.4360743999996,4225.5892320000003]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":"(L176)*8760","v":3754.0629599999997},3762.4236500000002,3770.7843399999997,3779.1450299999997,3787.5057199999997,3795.8664099999996,3804.2271000000001,3812.58779,3820.94848,3829.3091699999995,3837.6698599999995,3846.0305499999999,3854.3912399999999,3856.8002345250002,3859.2092290499995,3861.6182235749998,3864.0272181,3866.4362126249989,3868.8452071499996,3871.2542016749994,3873.6631961999992,3876.0721907249995,3878.4811852499988,3880.890179775,3883.2991742999993,3885.7081688249996,3888.1171633499998,3890.5261578749996,3892.9351523999994,3895.3441469249992,3897.7531414499995,3900.1621359749997,3902.5711304999995]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":"(L177)*8760","v":3583.3568399999999},3635.05179,3686.74674,3738.4416899999997,3790.1366399999997,3841.8315900000007,3893.5265400000003,3945.2214899999999,3996.9164400000004,4048.61139,4100.3063400000001,4152.0012900000002,4203.6962400000002,4216.3073287200004,4228.9184174399998,4241.5295061600009,4254.1405948800011,4266.7516836000004,4279.3627723199997,4291.9738610400009,4304.5849497600002,4317.1960384800004,4329.8071272000007,4342.41821592,4355.0293046400002,4367.6403933600004,4380.2514820800006,4392.8625708,4405.4736595200002,4418.0847482400004,4430.6958369599997,4443.3069256800009,4455.9180144000002]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":"(L178)*8760","v":3583.3568399999999},3615.4812199999997,3647.6055999999999,3679.7299800000001,3711.8543599999998,3743.97874,3776.1031200000002,3808.2274999999995,3840.3518800000002,3872.4762599999999,3904.6006400000001,3936.7250199999999,3968.8494000000001,3974.8026741000008,3980.7559481999997,3986.7092223,3992.6624964000002,3998.6157705000001,4004.5690445999999,4010.5223187000001,4016.4755928000004,4022.4288669000002,4028.3821409999996,4034.3354151000008,4040.2886891999997,4046.2419633,4052.1952374000002,4058.1485115,4064.1017855999999,4070.0550597000001,4076.0083338000004,4081.9616079000007,4087.914882]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":"(L179)*8760","v":3583.3568399999999},3593.7797799999998,3604.2027200000002,3614.6256600000002,3625.0486000000001,3635.47154,3645.8944799999999,3656.3174200000003,3666.7403600000002,3677.1633000000002,3687.5862400000001,3698.00918,3708.4321199999999,3711.2134440899999,3713.9947681800004,3716.7760922700004,3719.5574163599999,3722.3387404499999,3725.1200645400004,3727.9013886299995,3730.6827127199999,3733.4640368099999,3736.2453608999995,3739.0266849900004,3741.8080090799995,3744.5893331699999,3747.3706572600004,3750.1519813500004,3752.9333054399999,3755.7146295299999,3758.4959536199999,3761.2772777099999,3764.0586017999999]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":"(L180)*8760","v":3331.21776},3383.75659,3436.2954199999999,3488.8342499999999,3541.3730799999998,3593.9119100000003,3646.4507400000002,3698.9895700000002,3751.5284000000001,3804.0672300000001,3856.6060600000001,3909.14489,3961.68372,3975.5496130199999,3989.4155060400003,4003.2813990600002,4017.1472920800002,4031.0131851000001,4044.87907812,4058.74497114,4072.6108641600003,4086.4767571799998,4100.3426502000002,4114.2085432200001,4128.0744362400001,4141.94032926,4155.8062222800008,4169.6721152999999,4183.5380083199998,4197.4039013399997,4211.2697943599997,4225.1356873800005,4239.0015804000004]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":"(L181)*8760","v":3331.21776},3367.3688200000001,3403.5198799999998,3439.67094,3475.8220000000001,3511.9730599999998,3548.1241200000004,3584.2751800000005,3620.4262400000002,3656.5772999999999,3692.7283599999996,3728.8794199999998,3765.0304799999999,3771.61928334,3778.2080866800002,3784.7968900199999,3791.38569336,3797.9744967000006,3804.5633000400003,3811.1521033800004,3817.7409067200001,3824.3297100600003,3830.9185133999999,3837.5073167400001,3844.0961200800002,3850.6849234199999,3857.27372676,3863.8625300999997,3870.4513334399999,3877.04013678,3883.6289401199997,3890.2177434599998,3896.8065467999995]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":"(L182)*8760","v":3331.21776},3343.7379900000001,3356.2582199999997,3368.7784500000002,3381.2986800000003,3393.8189100000004,3406.3391399999996,3418.8593700000001,3431.3796000000002,3443.8998299999994,3456.4200599999995,3468.94029,3481.4605199999996,3484.5067979549995,3487.5530759099997,3490.599353865,3493.6456318199998,3496.6919097749997,3499.7381877299995,3502.7844656850002,3505.8307436399996,3508.8770215949994,3511.9232995499997,3514.969577505,3518.0158554600002,3521.0621334150001,3524.1084113699999,3527.1546893250002,3530.2009672800004,3533.2472452350003,3536.2935231899996,3539.3398011449999,3542.3860791000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":"(L183)*8760","v":3023.076},3074.4475600000005,3125.8191200000001,3177.1906799999997,3228.5622400000002,3279.9337999999998,3331.3053600000007,3382.6769200000003,3434.0484799999999,3485.4200400000004,3536.7916,3588.163160000001,3639.5347200000001,3654.0928588800007,3668.6509977599994,3683.20913664,3697.7672755200001,3712.3254143999998,3726.8835532800003,3741.44169216,3755.9998310400001,3770.5579699200007,3785.1161087999994,3799.67424768,3814.2323865600001,3828.7905254399998,3843.3486643200008,3857.9068032,3872.4649420800001,3887.0230809600007,3901.5812198400008,3916.13935872,3930.6974976000001]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":"(L184)*8760","v":3023.076},3055.6485999999995,3088.2212,3120.7937999999999,3153.3663999999999,3185.9390000000003,3218.5116000000003,3251.0842000000002,3283.6568000000007,3316.2294000000002,3348.8020000000001,3381.3746000000006,3413.9472000000001,3420.7750944000004,3427.6029888000003,3434.4308831999997,3441.2587776000005,3448.0866720000004,3454.9145663999998,3461.7424608000006,3468.5703552,3475.3982496000003,3482.2261440000002,3489.0540384000001,3495.8819328,3502.7098272000003,3509.5377215999997,3516.3656160000005,3523.1935104000004,3530.0214048000003,3536.8492991999997,3543.6771936,3550.5050880000003]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":"(L185)*8760","v":3023.076},3036.3787900000002,3049.6815799999999,3062.9843699999997,3076.2871599999999,3089.5899499999996,3102.8927400000007,3116.1955300000004,3129.4983200000006,3142.8011100000003,3156.1039000000001,3169.4066900000003,3182.70948,3185.8921894799996,3189.0748989600002,3192.2576084400002,3195.4403179199999,3198.6230274000004,3201.80573688,3204.9884463600001,3208.1711558399998,3211.3538653200003,3214.5365748000004,3217.71928428,3220.9019937600006,3224.0847032400002,3227.2674127199998,3230.4501222000008,3233.6328316800004,3236.8155411600001,3239.9982506400002,3243.1809601200007,3246.3636696000003]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":"(L186)*8760","v":2664.8883599999999},2713.3545200000003,2761.8206799999998,2810.2868400000002,2858.7530000000002,2907.2191600000001,2955.68532,3004.15148,3052.6176399999999,3101.0838000000008,3149.5499600000003,3198.0161199999998,3246.4822800000002,3261.0914502600003,3275.70062052,3290.3097907800002,3304.9189610400003,3319.5281313,3334.1373015600002,3348.7464718200004,3363.3556420800001,3377.9648123400002,3392.5739826000004,3407.1831528600001,3421.7923231200002,3436.4014933800004,3451.0106636400001,3465.6198339000002,3480.2290041600004,3494.8381744200001,3509.4473446800002,3524.0565149400009,3538.6656852000001]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":"(L187)*8760","v":2664.8883599999999},2695.3870299999999,2725.8857000000003,2756.3843700000002,2786.8830400000002,2817.3817100000001,2847.8803800000001,2878.37905,2908.8777200000004,2939.3763900000004,2969.8750599999998,3000.3737300000003,3030.8724000000002,3037.6918629000002,3044.5113258000001,3051.3307887000001,3058.1502516,3064.9697145,3071.7891774000004,3078.6086403000008,3085.4281032000004,3092.2475660999999,3099.0670290000003,3105.8864919000002,3112.7059548000002,3119.5254177000002,3126.3448806000001,3133.1643435000001,3139.9838064,3146.8032693,3153.6227322,3160.4421951000004,3167.2616579999999]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":"(L188)*8760","v":2664.8883599999999},2677.87871,2690.86906,2703.85941,2716.8497600000001,2729.8401100000001,2742.8304600000001,2755.8208100000002,2768.8111600000002,2781.8015100000002,2794.7918600000003,2807.7822100000003,2820.7725600000003,2823.9459291300004,2827.1192982600001,2830.2926673900006,2833.4660365200002,2836.6394056500003,2839.8127747800004,2842.9861439100005,2846.1595130400001,2849.3328821700002,2852.5062513000003,2855.6796204300003,2858.8529895600004,2862.0263586900001,2865.1997278200006,2868.3730969500002,2871.5464660800003,2874.7198352099999,2877.89320434,2881.0665734700001,2884.2399426000002]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"(L189)*8760","v":2277.6613199999997},2321.8409200000001,2366.0205199999996,2410.2001199999995,2454.3797199999999,2498.5593200000003,2542.7389199999998,2586.9185199999997,2631.0981200000001,2675.27772,2719.4573200000004,2763.6369199999999,2807.8165199999999,2821.8556025999997,2835.8946852000004,2849.9337678000002,2863.9728504000004,2878.0119329999998,2892.0510156,2906.0900982000003,2920.1291808000005,2934.1682633999999,2948.2073460000006,2962.2464286000004,2976.2855112000002,2990.3245938000005,3004.3636764000003,3018.4027590000005,3032.4418416000003,3046.4809242000001,3060.5200067999999,3074.5590894000002,3088.5981720000004]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":"(L190)*8760","v":2277.6613199999997},2305.0779299999999,2332.4945399999997,2359.9111499999999,2387.3277600000001,2414.7443700000003,2442.1609799999997,2469.5775899999999,2496.9942000000001,2524.4108099999999,2551.8274200000001,2579.2440299999994,2606.6606400000001,2613.1772916,2619.6939431999999,2626.2105948000003,2632.7272463999998,2639.2438979999997,2645.7605496000001,2652.2772012,2658.7938528,2665.3105043999994,2671.8271559999998,2678.3438075999998,2684.8604592000002,2691.3771107999996,2697.8937623999996,2704.4104140000004,2710.9270655999999,2717.4437172000003,2723.9603687999997,2730.4770204000006,2736.9936720000001]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":"(L191)*8760","v":2277.6613199999997},2289.60923,2301.5571399999999,2313.5050499999998,2325.4529600000001,2337.4008700000004,2349.3487799999998,2361.2966899999997,2373.2446,2385.1925099999999,2397.1404200000002,2409.08833,2421.0362399999999,2424.0625353,2427.0888306000002,2430.1151258999998,2433.1414212,2436.1677165000001,2439.1940118000002,2442.2203070999999,2445.2466024,2448.2728977000002,2451.2991929999998,2454.3254883000004,2457.3517835999996,2460.3780789000002,2463.4043741999999,2466.4306695,2469.4569647999997,2472.4832600999998,2475.5095554,2478.5358506999996,2481.5621459999998]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":"(L192)*8760","v":1444.5239999999999},1473.9933699999999,1503.4627399999999,1532.93211,1562.40148,1591.8708500000002,1621.3402199999998,1650.8095900000003,1680.2789599999999,1709.7483300000001,1739.2177000000001,1768.6870699999999,1798.15644,1808.0463004200003,1817.9361608400002,1827.8260212600003,1837.7158816799999,1847.6057421,1857.4956025200001,1867.3854629399998,1877.2753233599999,1887.16518378,1897.0550441999999,1906.9449046200002,1916.8347650400003,1926.72462546,1936.6144858800001,1946.5043463000002,1956.3942067200001,1966.2840671400002,1976.1739275599998,1986.0637879800006,1995.9536484000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":"(L193)*8760","v":1444.5239999999999},1461.2789599999996,1478.0339199999999,1494.7888799999998,1511.5438399999998,1528.2988,1545.0537599999998,1561.80872,1578.56368,1595.31864,1612.0735999999999,1628.8285599999999,1645.5835199999999,1650.1088746800001,1654.6342293599998,1659.15958404,1663.68493872,1668.2102934,1672.7356480799999,1677.2610027599999,1681.7863574399998,1686.31171212,1690.8370667999998,1695.36242148,1699.8877761599997,1704.4131308399999,1708.9384855199999,1713.4638402,1717.98919488,1722.5145495599998,1727.0399042399997,1731.5652589199999,1736.0906135999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":"(L194)*8760","v":1444.5239999999999},1450.81952,1457.1150400000001,1463.41056,1469.7060799999999,1476.0015999999998,1482.2971199999999,1488.5926400000001,1494.8881600000002,1501.1836799999999,1507.4792000000002,1513.7747200000001,1520.07024,1522.1603365800001,1524.2504331600003,1526.34052974,1528.4306263200001,1530.5207229,1532.6108194800004,1534.7009160600003,1536.7910126400002,1538.8811092200003,1540.9712058,1543.0613023800001,1545.1513989600003,1547.2414955400004,1549.3315921200001,1551.4216887000002,1553.5117852800001,1555.6018818600003,1557.6919784400004,1559.7820750200001,1561.8721716000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Class 1 - Advanced",{"$f":" $S$42*(L293 + L454)","v":1750.7580673054586},1690.5034948638927,1628.9224497924565,1566.0149320911464,1501.7809417599638,1436.2204787989099,1369.3335432079823,1301.120134987184,1231.5802541365126,1160.7139006559692,1088.5210745455531,1015.0017758052646,940.15600443510436,927.4367975491607,914.67546477954431,901.87200612625577,889.02642158929427,876.13871116866017,863.20887486435379,850.23691267637457,837.22282460472263,824.16661064939876,811.06827081040183,797.92780508773228,784.74521348139024,771.52049599137558,758.25365261768889,744.94468336032855,731.59358821929663,718.20036719459154,704.76502028621417,691.28754749416441,677.76794881844148]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":" $S$42*(L294 + L455)","v":1750.7580673054586},1714.8418206232893,1678.5952959178042,1642.0184931890035,{"$f":" $S$42*(P294 + P455)","v":1605.1114124368844},{"$f":" $S$42*(Q294 + Q455)","v":1567.8740536614496},1530.3064168626979,1492.4085020406299,1454.1803091952443,1415.621838326543,1376.7330894345243,1337.5140625191891,1297.9647575805379,1284.5735276032503,1271.1640607466834,1257.7363570108389,1244.2904163957137,1230.8262389013109,1217.3438245276282,1203.8431732746669,1190.3242851424272,1176.7871601309078,1163.2317982401094,1149.6581994700318,1136.0663638206759,1122.456291292041,1108.827981884127,1095.1814355969341,1081.5166524304614,1067.8336323847107,1054.132375459681,1040.4128816553716,1026.6751509717835]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":" $S$42*(L295 + L456)","v":1750.7580673054586},1722.2106922616431,1693.7561177964549,1665.3943439098912,1637.1253706019525,1608.9491978726403,1580.8658257219531,1552.8752541498927,1524.9774831564575,1497.1725127416473,1469.4603429054634,1441.8409736479045,1414.3144049689718,1406.4943020199782,1398.669311521802,1390.8394334744426,1383.0046678779001,1375.1650147321739,1367.3204740372635,1359.4710457931708,1351.6167299998945,1343.7575266574345,1335.8934357657918,1328.0244573249654,1320.1505913349558,1312.2718377957631,1304.3881967073867,1296.4996680698271,1288.6062518830838,1280.7079481471574,1272.804756862047,1264.8966780277544,1256.9837116442786]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":" $S$42*(L296 + L457)","v":1613.6088727292877},1560.3956697255649,1505.4252719628419,1448.69767944112,1390.2128921603987,1329.9709101206786,1267.9717333219594,1204.2153617642416,1138.7017954475245,1071.4310343718087,1002.4030785370932,931.61792794337896,859.07558259066548,848.57904591876866,838.02427116801266,827.41125833839703,816.74000742992257,806.01051844258882,795.22279137639566,784.37682623134276,773.47262300743091,762.51018170466034,751.4895023230298,740.41058486254053,729.27342932319141,718.07803570498368,706.8244040079162,695.51253423198932,684.14242637720338,672.71408044355826,661.22749643105385,649.68267433969004,638.07961416946716]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":" $S$42*(L297 + L458)","v":1613.6088727292877},1584.179506448455,1554.2389467286343,1523.787193569827,1492.8242469720287,1461.3501069352446,1429.3647734594724,1396.8682465447114,1363.860526190962,1330.3416123982249,1296.3115051665002,1261.7702044957864,1226.7177103860852,1214.2657915025954,1201.787328767012,1189.2823221793358,1176.7507717395667,1164.1926774477051,1151.6080393037496,1138.9968573077015,1126.3591314595603,1113.6948617593262,1101.0040482069987,1088.2866908025787,1075.5427895460655,1062.7723444374587,1049.9753554767599,1037.1518226639676,1024.301745999082,1011.4251254821039,998.52196111303226,985.5922528918677,972.63600081861068]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":" $S$42*(L298 + L459)","v":1613.6088727292877},1590.0406662451906,1566.4785361267232,1542.9224823738832,1519.3725049866728,1495.8286039650909,1472.2907793091383,1448.7590310188139,1425.2333590941187,1401.7137635350527,1378.200244341615,1354.6928015138062,1331.1914350516258,1323.8372179586768,1316.475855912166,1309.1073489120922,1301.7316969584565,1294.3489000512598,1286.9589581905,1279.5618713761785,1272.1576396082949,1264.7462628868482,1257.3277412118405,1249.9020745832704,1242.4692630011384,1235.0293064654434,1227.5822049761873,1220.1279585333684,1212.6665671369879,1205.1980307870449,1197.7223494835403,1190.239523226473,1182.7495520158438]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":" $S$42*(L299 + L460)","v":1569.557675780635},1521.5520124775639,1471.5097713933833,1419.4309525280967,1365.3155558817018,1309.1635814541994,1250.9750292455888,1190.749899255871,1128.488191485045,1064.189905933112,997.85504260007053,929.48360148592201,859.07558259066548,848.74092650101488,838.32666366780995,827.83279409104944,817.25931777073379,806.60623470686301,795.87354489943698,785.0612483484565,774.1693450539201,763.1978350158289,752.14671823418303,741.01599470898111,729.80566444022452,718.51572742791291,707.14618367204594,695.69703317262395,684.16827592964671,672.55991194311434,660.87194121302684,649.10436373938467,637.25717952218656]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":" $S$42*(L300 + L461)","v":1569.557675780635},1544.5625390187488,1518.9174276469855,1492.6223416653449,1465.6772810738266,1438.0822458724306,1409.8372360611568,1380.9422516400057,1351.3972926089766,1321.2023589680705,1290.3574507172864,1258.8625678566245,1226.7177103860852,1214.3695204051016,1201.985279365899,1189.5649872684755,1177.1086441128323,1164.6162498989688,1152.0878046268863,1139.5233082965831,1126.9227609080601,1114.2861624613174,1101.6135129563552,1088.9048123931723,1076.1600607717696,1063.3792580921477,1050.5624043543055,1037.7094995582438,1024.8205437039614,1011.8955367914598,998.9344788207377,985.93736979179607,972.90420970463435]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":" $S$42*(L301 + L462)","v":1569.557675780635},1550.0326204186565,1530.4459654144775,1510.797710768097,1491.0878564795159,1471.3164025487324,1451.4833489757491,1431.588695760564,1411.6324429031788,1391.6145904035925,1371.5351382618048,1351.394086477816,1331.1914350516258,1323.6187895996991,1316.0361612319609,1308.4435499484123,1300.8409557490529,1293.2283786338817,1285.6058186029006,1277.9732756561091,1270.330749793505,1262.6782410150918,1255.0157493208671,1247.3432747108307,1239.6608171849846,1231.9683767433276,1224.2659533858589,1216.5535471125804,1208.8311579234901,1201.0987858185895,1193.3564307978784,1185.6040928613554,1177.8417720090224]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":" $S$42*(L302 + L463)","v":1555.8836815857014},1510.0980044534476,1462.079297421074,1411.827560488578,1359.3427936559608,1304.6249969232233,1247.6741702903637,1188.4903137573833,1127.0734273242822,1063.4235109910594,997.5405647577162,929.42458862425144,859.07558259066548,849.0772087006078,838.97775368879832,828.77721755523669,818.47560029992326,808.07290192285802,797.56912242404076,786.96426180347157,776.25832006115104,765.45129719707791,754.54319321125308,743.53400810367634,732.42374187434768,721.21239452326722,709.89996605043495,698.4864564558502,686.97186573951456,675.3561939014262,663.63944094158626,651.8216068599944,639.9026916566504]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":" $S$42*(L303 + L464)","v":1555.8836815857014},1532.52612541861,1508.4280344455412,1483.5894086664955,1458.0102480814714,1431.6905526904698,1404.6303224934909,1376.8295574905333,1348.2882576815996,1319.0064230666874,1288.9840536457971,1258.2211494189301,1226.7177103860852,1214.8174827715311,1202.8722271857096,1190.8819436286199,1178.8466321002622,1166.7662926006371,1154.6409251297437,1142.4705296875816,1130.2551062741527,1117.9946548894548,1105.6891755334898,1093.3386682062571,1080.9431329077563,1068.5025696379867,1056.01697839695,1043.4863591846449,1030.9107120010724,1018.2900368462319,1005.6243337201233,992.91360262274623,980.1578435541021]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":" $S$42*(L304 + L465)","v":1555.8836815857014},1537.7196439931397,1519.4537307123448,1501.0859417433178,1482.6162770860592,1464.0447367405677,1445.3713207068442,1426.5960289848886,1407.7188615747007,1388.7398184762803,1369.6588996896276,1350.4761052147433,1331.1914350516258,1323.8603961862921,1316.5168831143794,1309.16089583589,1301.7924343508216,1294.4114986591746,1287.0180887609506,1279.6122046561495,1272.1938463447686,1264.7630138268107,1257.3197071022744,1249.8639261711608,1242.3956710334685,1234.9149416891983,1227.4217381383503,1219.9160603809244,1212.39790841692,1204.8672822463375,1197.3241818691779,1189.7686072854397,1182.2005584951237]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":" $S$42*(L305 + L466)","v":1604.8857680765245},1556.7549806701509,1506.0750911939383,1452.8460996478859,1397.0680060319949,1338.7408103462656,1277.8645125906969,1214.4391127652887,1148.4646108700422,1079.9410069049559,1008.8683008700319,935.24649276526793,859.07558259066548,850.08962360339319,840.98452658306724,831.76029152968829,822.41691844325589,812.95440732376994,803.3727581712302,793.67197098563781,783.85204576699164,773.91298251529213,763.85478123053917,753.67744191273266,743.38096456187327,732.96534917796043,722.43059576099415,711.77670431097397,701.00367482790091,690.1115073117744,679.100201762594,667.96975818036117,656.72017656507398]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":" $S$42*(L306 + L467)","v":1604.8857680765245},1578.3502643941513,1550.9095786890221,1522.5637109611353,1493.3126612104913,1463.1564294370903,1432.0950156409324,1400.1284198220169,1367.2566419803445,1333.4796821159157,1298.7975402287293,1263.2102163187858,1226.7177103860852,1216.8997317445526,1207.0326580543726,1197.116489315546,1187.151225528072,1177.1368666919516,1167.0734128071842,1156.96086387377,1146.7992198917086,1136.5884808610001,1126.3286467816449,1116.0197176536433,1105.6616934769938,1095.2545742516979,1084.7983599777554,1074.2930506551656,1063.738646283929,1053.1351468640457,1042.4825523955153,1031.7808628783375,1021.0300783125134]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":" $S$42*(L307 + L468)","v":1604.8857680765245},1582.979654985299,1560.9095877133136,1538.6755662605665,1516.277590627059,1493.7156608127921,1470.9897768177639,1448.0999386419753,1425.0461462854269,1401.8283997481176,1378.4466990300471,1354.9010441312171,1331.1914350516258,1326.1302902036946,1321.0572217833951,1315.9722297907267,1310.8753142256899,1305.7664750882852,1300.6457123785117,1295.5130260963697,1290.368416241859,1285.2118828149805,1280.0434258157329,1274.8630452441173,1269.670741100133,1264.4665133837809,1259.2503620950602,1254.0222872339707,1248.7822888005123,1243.5303667946864,1238.2665212164916,1232.9907520659283,1227.703059342997]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":" $S$42*(L308 + L469)","v":1711.7324438969063},1661.4708015287922,1608.216139168313,1551.9684568154689,1492.7277544702595,1430.4940321326849,1365.2672898027461,1297.0475274804419,1225.8347451657719,1151.6289428587377,1074.4301205593379,994.23827826757383,911.05341598344432,901.18247495843036,891.16055177980843,880.98764644757853,870.66375896174009,860.18888932229424,849.56303752924032,838.7862035825782,827.85838748230833,816.77958922843004,805.54980882094389,794.16904625985012,782.63730154514803,770.95457467683798,759.12086565492007,747.13617447939373,735.00050115025977,722.71384566751783,710.27620803116758,697.68758824121005,684.94798629764364]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":" $S$42*(L309 + L470)","v":1711.7324438969063},1697.1148575001871,1681.5459032793642,1665.0255812344394,1647.5538913654104,1629.1308336722793,1609.7564081550461,1589.4306148137098,1568.1534536482704,1545.9249246587281,1522.7450278450835,1498.6137632073353,1473.5311307454849,1456.2505997711412,1438.8836924312111,1421.430408725696,1403.8907486545963,1386.2647122179117,1368.5522994156406,1350.7535102477855,1332.8683447143435,1314.8968028153172,1296.8388845507056,1278.6945899205089,1260.4639189247273,1242.1468715633596,1223.7434478364073,1205.2536477438696,1186.6774712857464,1168.0149184620382,1149.2659892727447,1130.4306837178665,1111.5090017974021]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":" $S$42*(L310 + L471)","v":1711.7324438969063},1698.1797668730246,1684.4610435132481,1670.5762738175772,1656.5254577860119,1642.308595418551,1627.9256867151962,1613.3767316759477,1598.661730300804,1583.7806825897651,1568.7335885428324,1553.5204481600058,1538.1412614412832,1527.2444015812202,1516.3226940241968,1505.3761387702145,1494.404735819272,1483.408485171369,1472.3873868265068,1461.3414407846844,1450.270647045902,1439.1750056101603,1428.0545164774585,1416.9091796477965,1405.7389951211751,1394.5439628975937,1383.3240829770518,1372.0793553595506,1360.8097800450898,1349.5153570336686,1338.1960863252875,1326.8519679199469,1315.4830018176465]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":" $S$42*(L311 + L472)","v":1926.1723190870202},1862.8752325278115,1795.7061177202227,1724.6649746642538,1649.7518033599058,1570.9666038071778,1488.3093760060694,1401.7801199565815,1311.3788356587138,1217.1055231124662,1118.9601823178384,1016.9428132748318,911.05341598344432,903.75172924917911,896.29257109945559,888.67594153427547,880.90184055363795,872.97026815754271,864.88122434599063,856.63470911898094,848.23072247651351,839.66926441858959,830.95033494520771,822.07393405636867,813.04006175207212,803.8487180323184,794.49990289710786,784.9936163464389,775.32985838031345,765.50862899873039,755.52992820168981,745.39375598919196,735.10011236123671]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":" $S$42*(L312 + L473)","v":1926.1723190870202},1895.7509264297416,1864.0024962504297,1830.9270285490857,1796.5245233257072,1760.7949805802969,1723.738400312852,1685.3547825233738,1645.6441272118632,1604.6064343783182,1562.2417040227406,1518.5499361451298,1473.5311307454849,1462.1957777037628,1450.7834714268261,1439.2942119146742,1427.7279991673086,1416.0848331847283,1404.3647139669333,1392.5676415139249,1380.693615825701,1368.742636902263,1356.7147047436099,1344.6098193497435,1332.4279807206619,1320.1691888563662,1307.8334437568556,1295.4207454221312,1282.9310938521917,1270.364489047038,1257.7209310066696,1245.0004197310873,1232.2029552202907]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":" $S$42*(L313 + L474)","v":1926.1723190870202},1895.8305402438675,1865.1261900139286,1834.0592683972025,1802.6297753936917,1770.8377110033928,1738.6830752263088,1706.1658680624371,1673.2860895117797,1640.0437395743356,1606.4388182501045,1572.4713255390875,1538.1412614412832,1535.1243087162547,1532.0941764285844,1529.0508645782716,1525.9943731653166,1522.9247021897206,1519.8418516514812,1516.745821550601,1513.6366118870781,1510.5142226609139,1507.378653872107,1504.2299055206583,1501.0679776065679,1497.8928701298346,1494.7045830904597,1491.5031164884433,1488.2884703237844,1485.0606445964831,1481.8196393065407,1478.5654544539555,1475.2980900387288]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":" $S$42*(L314 + L475)","v":2240.6929572464728},2179.1179645496445,2113.1539417953736,2042.8008889836633,1968.0588061145122,1888.9276931879197,1805.4075502038872,1717.4983771624127,1625.200174063498,1528.512940907143,1427.4366776933466,1321.9713844221094,1212.1170610934314,1198.9976772713023,1185.6308029204729,1172.0164380409431,1158.1545826327124,1144.0452366957813,1129.6884002301499,1115.0840732358181,1100.2322557127854,1085.1329476610522,1069.7861490806188,1054.1918599714847,1038.3500803336501,1022.2608101671152,1005.9240494718795,989.33979824794369,972.5080564953073,955.42882421397007,938.10210140393258,920.52788806519504,902.70618419775622]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":" $S$42*(L315 + L476)","v":2240.6929572464728},2218.005919023125,2193.965785703685,2168.5725572881529,2141.8262337765295,2113.726815168814,2084.2743014650059,2053.4686926651061,2021.3099887691149,1987.7981897770312,1952.9332956888541,1916.7153065045864,1879.1442222242267,1857.6462132972601,1836.0096825648372,1814.2346300269562,1792.3210556836191,1770.2689595348261,1748.0783415805759,1725.7492018208695,1703.2815402557048,1680.6753568850841,1657.930651709007,1635.0474247274728,1612.025675940482,1588.8654053480348,1565.5666129501305,1542.1292987467693,1518.5534627379523,1494.8391049236777,1470.9862253039464,1446.9948238787588,1422.8649006481139]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":" $S$42*(L316 + L477)","v":2240.6929572464728},2226.1035068388446,2211.2390104043202,2196.0994679428995,2180.6848794545826,2164.9952449393691,2149.0305643972583,2132.7908378282518,2116.2760652323486,2099.4862466095492,2082.421381959854,2065.0814712832616,2047.4665145797721,2030.6015470381578,2013.6887475761614,1996.7281161937856,1979.7196528910288,1962.6633576678905,1945.559230524372,1928.4072714604731,1911.2074804761928,1893.9598575715324,1876.6644027464906,1859.321116001068,1841.9299973352654,1824.4910467490815,1807.0042642425174,1789.469649815572,1771.8872034682461,1754.2569252005394,1736.5788150124517,1718.8528729039838,1701.0790988751355]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":" $S$42*(L317 + L478)","v":2728.4613669079013},2636.8059245052291,2538.8401942694886,2434.5641762006826,2323.9778702988106,2207.0812765638711,2083.8743949958648,1954.3572255947922,1818.5297683606539,1676.3920232934479,1527.9439903931766,1373.185669659837,1212.1170610934314,1204.5587521809487,1196.7725855910776,1188.7585613238161,1180.5166793791657,1172.0469397571251,1163.3493424576961,1154.4238874808773,1145.2705748266694,1135.8894044950712,1126.2803764860851,1116.4434907997086,1106.3787474359433,1096.0861463947881,1085.5656876762437,1074.8173712803102,1063.8411972069871,1052.6371654562747,1041.2052760281733,1029.545528922682,1017.6579241398015]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":" $S$42*(L318 + L479)","v":2728.4613669079013},2671.0393031153017,2611.189172971604,2548.9109764768073,2484.2047136309138,2417.0703844339214,2347.5079888858309,2275.5175269866409,2201.0989987363555,2124.2524041349702,2044.9777431824873,1963.2750158789052,1879.1442222242267,1871.7413032559266,1864.2518106655464,1856.6757444530865,1849.0131046185472,1841.2638911619263,1833.4281040832273,1825.5057433824475,1817.4968090595878,1809.4013011146478,1801.2192195476289,1792.9505643585292,1784.59533554735,1776.1535331140906,1767.6251570587515,1759.010207381333,1750.3086840818341,1741.5205871602543,1732.6459166165962,1723.6846724508573,1714.6368546630381]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":" $S$42*(L319 + L480)","v":2728.4613669079013},2675.7352220738094,2622.2775452045798,2568.088336300214,2513.1675953607114,2457.5153223860721,2401.1315173762951,2344.0161803313831,2286.1693112513349,2227.590910136149,2168.2809769858268,2108.2395118003683,2047.4665145797721,2047.5840649398106,2047.6900575834775,2047.7844925107702,2047.8673697216902,2047.9386892162372,2047.9984509944122,2048.0466550562137,2048.083301401643,2048.1083900306994,2048.1219209433816,2048.1238941396928,2048.1143096196288,2048.0931673831947,2048.0604674303863,2048.0162097612051,2047.9603943756506,2047.8930212737246,2047.8140904554245,2047.7236019207521,2047.6215556697073]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":" $S$42*(L320 + L481)","v":2860.2909909485361},2749.640039085747,2631.3587429724926,2505.4471026087722,2371.9051179945859,2230.7327891299356,2081.9301160148184,1925.4970986492369,1761.4337370331884,1589.7400311666756,1410.4159810496972,1223.4615866822528,1028.8768480643432,1021.5315730069457,1013.9399666501497,1006.102028993956,998.01776003836403,989.68715978337434,981.11022822898656,972.28696537520045,963.21737122201671,953.90144576943544,944.3391890174554,934.53060096607771,924.47568161530228,914.17443096512807,903.62684901555679,892.83293576658718,881.79269121821926,870.50611537045347,858.9732082232897,847.19396977672864,835.16840003076879]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":" $S$42*(L321 + L482)","v":2860.2909909485361},2805.821933410843,2749.0781254735125,2690.0595671365413,2628.7662583999313,2565.198199263682,2499.3553897277939,2431.2378297922655,2360.8455194570979,2288.178458722291,2213.2366475878453,2136.0200860537598,2056.5287741200355,2041.6793593717728,2026.6879207665638,2011.5544583044136,1996.2789719853181,1980.8614618092793,1965.3019277762967,1949.600369886369,1933.7567881394978,1917.7711825356832,1901.6435530749229,1885.3738997572204,1868.9622225825733,1852.4085215509817,1835.7127966624464,1818.8750479169676,1801.8952753145441,1784.7734788551768,1767.5096585388658,1750.103814365611,1732.5559463354109]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":" $S$42*(L322 + L483)","v":2860.2909909485361},2811.2330354842247,2761.6191307675012,2711.4492767983652,2660.7234735768179,2609.4417211028581,2557.604019376487,2505.2103683977043,2452.2607681665095,2398.7552186829021,2344.6937199468834,2290.0762719584527,2234.9028747176103,2226.3387285272188,2217.7364177248583,2209.0959423105305,2200.417302284236,2191.7004976459739,2182.945528395745,2174.152394533548,2165.3210960593833,2156.4516329732523,2147.5440052751519,2138.5982129650856,2129.6142560430521,2120.592134509051,2111.5318483630826,2102.4333976051462,2093.2967822352421,2084.1220022533716,2074.9090576595336,2065.6579484537265,2056.368674635954]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Class 1 - Advanced",{"$f":"(L293+L454)*($S$42-1)","v":73.281155757319752},70.759091292423747,68.181504908644371,65.54839660598148,62.859766384435112,60.115614244005322,57.315940184692032,54.460744206495342,51.550026309415159,48.583786493451527,45.56202475860443,42.484741104873869,39.351935532259866,38.819550048323215,38.285401309085628,37.749489314547127,37.211814064707674,36.672375559567293,36.131173799125989,35.588208783383749,35.043480512340565,34.496988985996481,33.948734204351446,33.398716167405475,32.846934875158581,32.293390327610751,31.738082524762007,31.181011466612294,30.622177153161687,30.061579584410126,29.499218760357646,28.935094681004241,28.369207346349878]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"(L294+L455)*($S$42-1)","v":73.281155757319752},71.777816080361887,70.260652017429834,68.729663568523648,67.184850733643174,65.62621351278851,64.053751905959658,62.467465913156595,60.867355534379286,59.253420769627816,57.625661618902114,55.984078082202203,54.328670159528102,53.768155929679075,53.206878362155948,52.644837456958804,52.08203321408751,51.518465633542192,50.954134715322759,50.389040459429268,49.823182865861718,49.256561934620052,48.689177665704321,48.121030059114503,47.552119114850619,46.982444832912677,46.41200721330064,45.840806256014531,45.268841961054314,44.696114328420052,44.12262335811171,43.548369050129274,42.973351404472751]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":"(L295+L456)*($S$42-1)","v":73.281155757319752},72.086253574022564,70.895235727335745,69.708102217259196,68.524853043792945,67.345488206937034,66.170007706691408,64.99841154305615,63.830699716031177,62.666872225616487,61.506929071812145,60.350870254618094,59.198695774034363,58.871371175081947,58.543841998889746,58.216108245457754,57.888169914785969,57.56002700687435,57.231679521722896,56.903127459331692,56.574370819700668,56.245409602829817,55.916243808719187,55.586873437368737,55.257298488778488,54.927518962948454,54.597534859878586,54.267346179568925,53.936952922019451,53.606355087230163,53.275552675201062,52.944545685932198,52.613334119423527]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"(L296+L457)*($S$42-1)","v":67.540527353307482},65.313192183198382,63.012306437921332,60.637870117476396,58.189883221863546,55.668345751082796,53.073257705134154,50.404619084017632,47.662429887733197,44.846690116280882,41.95739976966064,38.994558847872504,35.958167350916469,35.518815761950478,35.07702651251752,34.632799602617581,34.186135032250689,33.737032801416831,33.285492910116005,32.831515358348192,32.375100146113425,31.91624727341171,31.454956740243006,30.991228546607356,30.525062692504715,30.056459177935132,29.585418002898564,29.111939167395025,28.636022671424531,28.157668514987066,27.676876698082641,27.193647220711242,26.707980082872886]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":"(L297+L458)*($S$42-1)","v":67.540527353307482},66.308707826361598,65.055491370437238,63.780877985534488,62.484867671653156,61.167460428793447,59.828656256955277,58.468455156138617,57.086857126343489,55.683862167569899,54.259470279817876,52.813681463087342,51.346495717378382,50.825298057793738,50.302989357114392,49.779569615340371,49.255038832471669,48.7293970085083,48.202644143450215,47.674780237297462,47.145805290050021,46.615719301707891,46.084522272271073,45.552214201739581,45.0187950901134,44.48426493739251,43.948623743576974,43.411871508666735,42.874008232661801,42.335033915562207,41.794948557367903,41.253752158078917,40.711444717695272]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":"(L298+L459)*($S$42-1)","v":67.540527353307482},66.554037305062309,65.567801594126479,64.581820220499893,63.596093184182642,62.610620485174685,61.625402123476057,60.640438099086708,59.655728412006674,58.671273062235976,57.687072049774549,56.703125374622438,55.719433036779606,55.411608935708365,55.103485769640862,54.795063538577054,54.48634224251699,54.177321881460692,53.868002455408103,53.558383964359251,53.248466408314137,52.938249787272717,52.627734101235077,52.316919350201154,52.005805534170975,51.694392653144497,51.382680707121779,51.070669696102769,50.758359620087518,50.445750479075983,50.132842273068199,49.819635002064125,49.506128666063795]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"(L299+L460)*($S$42-1)","v":65.696684571615265},63.687320425054395,61.592711619978779,59.412858156388559,57.147760034283657,54.797417253664094,52.361829814529855,49.840997716880956,47.234920960717389,44.543599546039168,41.767033472846251,38.905222741138701,35.958167350916469,35.52559156746193,35.089683699304949,34.650443746445482,34.207871708883538,33.761967586619129,33.312731379652234,32.860163087982912,32.404262711611068,31.945030250536778,31.482465704760035,31.016569074280778,30.547340359099074,30.0747795592149,29.598886674628243,29.119661705339126,28.637104651347531,28.151215512653462,27.661994289256924,27.169440981157933,26.673555588356436]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":"(L300+L461)*($S$42-1)","v":65.696684571615265},64.650467767346953,63.577045096366277,62.476416558673222,61.348582154267781,60.193541883149955,59.011295745319728,57.801843740777144,56.565185869522146,55.301322131554791,54.010252526875043,52.691977055482894,51.346495717378382,50.829639819230138,50.311274938623448,49.79140107555822,49.270018230034502,48.747126402052288,48.222725591611614,47.696815798712414,47.169397023354719,46.640469265538542,46.11003252526389,45.57808680253072,45.044632097339054,44.509668409688913,43.973195739580277,43.435214087013158,42.895723451987529,42.354723834503417,41.812215234560796,41.268197652159699,40.722671087300093]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"(L301+L462)*($S$42-1)","v":65.696684571615265},64.879427950114405,64.059592963813188,63.237179612711557,62.412187896809563,61.584617816107126,60.754469370604362,59.921742560301169,59.086437385197648,58.248553845293728,57.408091940589415,56.56505167108471,55.719433036779606,55.402466220392647,55.08508155094983,54.767279028451192,54.449058652896724,54.130420424286399,53.811364342620266,53.491890407898318,53.171998620120462,52.851688979286862,52.530961485397391,52.209816138452055,51.888252938450933,51.566271885393981,51.243872979281157,50.92105622011254,50.597821607888051,50.274169142607768,49.950098824271649,49.625610652879665,49.300704628431873]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"(L302+L463)*($S$42-1)","v":65.124334732344892},63.207892135254937,61.197982019735512,59.094604385786511,56.89775923340796,54.607446562599911,52.223666373362292,49.746418665695153,47.175703439598493,44.511520695072278,41.753870432116557,38.90275265073128,35.958167350916469,35.539667269129097,35.11693625357335,34.689974304249219,34.258781421156698,33.823357604295815,33.383702853666541,32.939817169268892,32.491700551102873,32.039352999168457,31.582774513465669,31.121965093994497,30.656924740754949,30.187653453747025,29.714151232970721,29.236418078426013,28.754453990112971,28.268258968031514,27.777833012181695,27.283176122563489,26.784288299176897]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":"(L303+L464)*($S$42-1)","v":65.124334732344892},64.146661835354976,63.137992510318298,62.098326757234865,61.02766457610462,59.926005966927583,58.793350929703777,57.629699464433152,56.435051571115793,55.209407249751614,53.95276650034063,52.665129322882905,51.346495717378382,50.848390096930281,50.348399749038968,49.846524673704401,49.342764870926601,48.837120340705582,48.329591083041301,47.820177097933758,47.308878385383032,46.795694945389009,46.280626777951788,45.763673883071341,45.24483626074764,44.724113910980677,44.201506833770502,43.677015029117072,43.150638497020424,42.622377237480535,42.092231250497399,41.560200536071008,41.026285094201405]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":"(L304+L465)*($S$42-1)","v":65.124334732344892},64.364045979227228,63.599493034319359,62.830675897621276,62.057594569133016,61.280249048854536,60.498639336785871,59.712765432926993,58.92262733727793,58.128225049838647,57.329558570609166,56.526627899589499,55.719433036779606,55.412579102483406,55.105203037635697,54.797304842236549,54.488884516285886,54.179942059783713,53.870477472730101,53.560490755125045,53.249981906968436,52.938950928260397,52.627397819000841,52.315322579189846,52.002725208827336,51.689605707913344,51.375964076447893,51.061800314430961,50.747114421862527,50.431906398742612,50.116176245071244,49.799923960848375,49.483149546074038]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":"(L305+L466)*($S$42-1)","v":67.175405979495764},65.160804536546337,63.03950580097289,60.811509772775366,58.47681645195383,56.035425838508303,53.487337932438713,50.832552733745068,48.071070242427425,45.202890458485712,42.228013381920022,39.146439012730248,35.958167350916469,35.582043731969698,35.200933374466722,34.814836278407554,34.423752443792189,34.027681870620619,33.626624558892843,33.22058050860889,32.809549719768725,32.393532192372369,31.972527926419808,31.546536921911045,31.115559178846105,30.679594697224967,30.238643477047628,29.792705518314069,29.341780821024333,28.885869385178399,28.424971210776246,27.959086297817933,27.488214646303387]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":"(L306+L467)*($S$42-1)","v":67.175405979495764},66.064714322686925,64.916134629811296,63.729666900868807,62.505311135859465,61.243067334783284,59.942935497640264,58.604915624430383,57.229007715153664,55.815211769810119,54.363527788399715,52.873955770922464,51.346495717378382,50.935546406055479,50.522542132385674,50.107482896369014,49.69036869800545,49.271199537295026,48.849975414237726,48.426696328833543,48.001362281082471,47.573973270984517,47.14452929853968,46.713030363747997,46.279476466609395,45.843867607123926,45.406203785291595,44.966485001112368,44.524711254586272,44.080882545713301,43.634998874493448,43.187060240926698,42.73706664501308]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":"(L307+L468)*($S$42-1)","v":67.175405979495764},66.258485866172364,65.334703153109075,64.404057840305796,63.466549927762593,62.522179415479499,61.570946303456445,60.612850591693466,59.647892280190575,58.676071368947738,57.697387857964948,56.711841747242261,55.719433036779606,55.507589635433803,55.295247151330514,55.082405584469726,54.869064934851465,54.655225202475734,54.440886387342509,54.226048489451799,54.010711508803602,53.794875445397935,53.578540299234767,53.361706070314142,53.14437275863601,52.926540364200427,52.708208887007352,52.489378327056791,52.270048684348723,52.050219958883211,51.829892150660193,51.609065259679696,51.387739285941734]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":"(L308+L469)*($S$42-1)","v":71.647667475337926},69.543875231407142,67.31480470469063,64.960455895188417,62.480828802900454,59.875923427826777,57.14573976996742,54.290277829322321,51.309537605891471,48.203519099674935,44.972222310672656,41.615647238884684,38.133793884310982,37.720627736324204,37.301141956332451,36.875336544335717,36.44321150033398,36.004766824327284,35.560002516315599,35.108918576298926,34.651515004277293,34.187791800250643,33.717748964219034,33.241386496182443,32.758704396140871,32.269702664094311,31.774381300042776,31.272740303986247,30.764779675924746,30.250499415858268,29.729899523786791,29.202979999710365,28.669740843628922]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":"(L309+L470)*($S$42-1)","v":71.647667475337926},71.035821872259987,70.384155042593079,69.692666986337287,68.961357703492496,68.190227194058792,67.379275458036176,66.528502495424604,65.637908306224091,64.707492890434636,63.737256248056269,62.727198379088932,61.67731928353269,60.954011303093644,60.227087883138147,59.496549023666262,58.762394724677989,58.024624986173315,57.283239808152196,56.538239190614718,55.789623133560774,55.037391636990456,54.28154470090373,53.522082325300602,52.759004510181079,51.992311255545118,51.22200256139277,50.448078427724013,49.670538854538847,48.889383841837272,48.104613389619303,47.316227497884938,46.524226166634129]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":"(L310+L471)*($S$42-1)","v":71.647667475337926},71.080395586398822,70.506173526770326,69.925001296452422,69.336878895445125,68.741806323748378,68.139783581362266,67.530810668286776,66.914887584521864,66.292014330067516,65.662190904923804,65.025417309090713,64.381693542568158,63.92558570015224,63.468437812292478,63.010249878988937,62.551021900241572,62.090753876050364,61.629445806415362,61.167097691336529,60.703709530813867,60.239281324847418,59.773813073437154,59.307304776583045,58.839756434285142,58.371168046543417,57.901539613357848,57.430871134728491,56.959162610655326,56.486414041138325,56.0126254261775,55.537796765772875,55.061928059924433]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":"(L311+L472)*($S$42-1)","v":80.623437564789825},77.974023150684687,75.162537968227767,72.188982017419065,69.053355298258623,65.755657810746385,62.295889554882365,58.67405053066657,54.890140738098999,50.944160177179668,46.836108847908534,42.56598675028566,38.133793884310982,37.828168536721769,37.5159519372977,37.197144086038833,36.871744982945152,36.539754628016624,36.201173021253304,35.85600016265515,35.504236052222161,35.145880689954375,34.780934075851754,34.409396209914313,34.031267092142052,33.646546722534971,33.255235101093092,32.857332227816343,32.452838102704803,32.041752725758442,31.624076096977252,31.199808216361237,30.7689490839104]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":"(L312+L473)*($S$42-1)","v":80.623437564789825},79.350094973769401,78.021206819279115,76.63677310131898,75.19679381988891,73.70126897498902,72.150198566619196,70.54358259477948,68.881421059469915,67.163713960690416,65.390461298441068,63.561663072721835,61.67731928353269,61.202857513327558,60.725174725826506,60.244270921029482,59.760146098936566,59.272800259547708,58.782233402862914,58.288445528882221,57.791436637605571,57.291206729032993,56.787755803164465,56.281083860000045,55.771190899539675,55.258076921783385,54.741741926731152,54.222185914383005,53.699408884738908,53.17341083779889,52.644191773562937,52.111751692031071,51.576090593203276]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":"(L313+L474)*($S$42-1)","v":80.623437564789825},79.353427354423445,78.068241060756705,76.767878683789547,75.452340223522086,74.121625679954164,72.775735053085924,71.414668342917253,70.038425549448206,68.647006672678785,67.24041171260896,65.818640669238775,64.381693542568158,64.255413511829502,64.12858182658141,64.001198486823839,63.873263492556823,63.7447768437804,63.615738540494455,63.48614858269913,63.356006970394319,63.225313703580092,63.094068782256386,62.962272206423236,62.82992397608065,62.697024091228592,62.563572551867082,62.429569357996165,62.295014509615761,62.159908006725914,62.024249849326637,61.888040037417888,61.751278570999709]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":"(L314+L475)*($S$42-1)","v":93.788269590569158},91.210936539911373,88.449892672054276,85.505137986997951,82.376672484742386,79.064496165287537,75.568609028633446,71.889011074780072,68.025702303727456,63.978682715475614,59.74795231002448,55.333511087374092,50.73535904752444,50.186223431779908,49.626728650870945,49.056874704797579,48.476661593559761,47.886089317157541,47.28515787559089,46.67386726885983,46.052217496964317,45.420208559904388,44.777840457680064,44.125113190291295,43.462026757738101,42.788581160020499,42.104776397138458,41.410612469092015,40.706089375881142,39.991207117505837,39.265965693966116,38.530365105261986,37.78440535139341]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":"(L315+L476)*($S$42-1)","v":93.788269590569158},92.83866243880766,91.832419036531078,90.769539383739428,89.65002348043275,88.47387132661099,87.241082922274131,85.951658267422232,84.605597362055306,83.202900206173268,81.743566799776133,80.227597142863971,78.654991235436754,77.755153062436676,76.849516807913531,75.938082471867205,75.020850054297824,74.097819555205362,73.168990974589789,72.234364312451163,71.293939568789355,70.347716743604465,69.395695836896508,68.437876848665439,67.474259778911261,66.504844627634,65.529631394833643,64.548620080510162,63.561810684663619,62.56920320729396,61.570797648401189,60.566594007985344,59.556592286046367]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":"(L316+L477)*($S$42-1)","v":93.788269590569158},93.177601670369,92.555421199626394,91.921728178341382,91.276522606513922,90.619804484144026,89.951573811231668,89.271830587776904,88.580574813779691,87.877806489240058,87.163525614158004,86.437732188533488,85.700426212366523,84.9945123934679,84.286596482747925,83.576678480206738,82.864758385844254,82.150836199660461,81.434911921655413,80.716985551829083,79.997057090181471,79.275126536712591,78.5511938914224,77.825259154310928,77.097322325378215,76.367383404624192,75.635442392048901,74.901499287652328,74.165554091434473,73.427606803395335,72.687657423534915,71.945705951853213,71.201752388350258]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"(L317+L478)*($S$42-1)","v":114.20470146051463},110.36829660472914,106.26776320131383,101.9031012502688,97.274310751594044,92.381391705289502,87.224344111355165,81.803167969791104,76.117863280597319,70.168430043773725,63.954868259320428,57.4771779272373,50.73535904752444,50.418992313010371,50.093088181948481,49.757646654338686,49.412667730181028,49.058151409475478,48.694097692222094,48.320506578420819,47.937378068071702,47.544712161174665,47.142508857729823,46.730768157737081,46.309490061196477,45.878674568107996,45.438321678471652,44.988431392287445,44.529003709555361,44.060038630275415,43.581536154447612,43.093496282071918,42.595919013148375]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":"(L318+L479)*($S$42-1)","v":114.20470146051463},111.80119678486942,109.29606098623427,106.68929406460917,103.9808960199942,101.17086685238927,98.2592065617944,95.245915148209576,92.130992611634909,88.914438952070256,85.596254169515674,82.176438263971136,78.654991235436754,78.345128629000357,78.031642326519034,77.714532327992785,77.393798633421639,77.06944124280551,76.741460156144512,76.40985537343856,76.074626894687697,75.735774719891879,75.393298849051192,75.047199282165536,74.697476019234969,74.344129060259476,73.987158405239057,73.626564054173741,73.262346007063485,72.894504263908274,72.523038824708181,72.147949689463147,71.769236858173159]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":"(L319+L480)*($S$42-1)","v":114.20470146051463},111.99775299389023,109.76018492652858,107.49199725842975,105.19318998959373,102.86376312002051,100.50371664971004,98.113050578662467,95.69176490687768,93.239859634355696,90.757334761096502,88.244190287100125,85.700426212366523,85.705346495987754,85.709783010418121,85.71373575565751,85.717204731705991,85.720189938563536,85.722691376230216,85.724709044705932,85.726242943990755,85.727293074084642,85.727859434987579,85.727942026699651,85.727540849220716,85.726655902550988,85.725287186690267,85.723434701638624,85.721098447396031,85.718278423962587,85.71497463133818,85.711187069522865,85.706915738516642]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":"(L320+L481)*($S$42-1)","v":119.72266958709825},115.09117321442552,110.14029493745525,104.87003475618739,99.280392670621964,93.371368680759034,87.142962786598503,80.595174988140457,73.728005285384768,66.541453678331592,59.035520166980838,51.210204751332519,43.065507431386649,42.758057615439235,42.440297155973326,42.112226052988952,41.77384430648609,41.425151916464756,41.066148882924942,40.696835205866641,40.317210885289867,39.927275921194635,39.527030313580894,39.116474062448695,38.695607167798016,38.264429629628836,37.822941447941211,37.371142622735093,36.909033154010487,36.436613041767401,35.953882286005836,35.460840886725826,34.957488843927301]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":"(L321+L482)*($S$42-1)","v":119.72266958709825},117.44276834665023,115.06765330056119,112.597324448831,110.03178179145975,107.3710253284474,104.61505505979399,101.76387098549945,98.81747310556382,95.775861419987109,92.639035928769303,89.406996631910403,86.079743529410436,85.458194330012901,84.830700464372498,84.197261932489454,83.55787873436357,82.912550869994959,82.26127833938358,81.604061142529375,80.940899279432429,80.271792750092743,79.596741554510217,78.915745692684979,78.228805164616958,77.535919970306139,76.837090109752566,76.132315582956252,75.421596389917127,74.704932530635247,73.982324005110613,73.253770813343195,72.519272955332966]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":"(L322+L483)*($S$42-1)","v":119.72266958709825},117.6692598426846,115.59257983350962,113.49262955957334,111.36940902087581,109.22291821741696,107.05315714919684,104.86012581621544,102.64382421847274,100.40425235596872,98.14141022870345,95.855297836676868,93.545915179889022,93.18744730095905,92.827381972943229,92.465719195841686,92.102458969654407,91.737601294381349,91.371146170022556,91.003093596577997,90.633443574047647,90.262196102431588,89.889351181729694,89.514908811942107,89.138868993068755,88.761231725109653,88.381997008064786,88.001164841934127,87.618735226717718,87.2347081624156,86.849083649027691,86.461861686553959,86.073042274994563]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Class 1 - Advanced",1677.4769115481388,1619.7444035714689,1560.7409448838121,1500.466535485165,1438.9211753755287,1376.1048645549045,1312.0176030232903,1246.6593907806887,1180.0302278270974,1112.1301141625177,1042.9590497869488,972.51703470039081,900.80406890284451,888.61724750083749,876.3900634704587,864.12251681170869,851.81460752458656,839.46633560909288,827.07770106522776,814.64870389299085,802.17934409238205,789.66962166340227,777.11953660605036,764.52908892032679,751.89827860623166,739.22710566376486,726.51557009292685,713.76367189371626,700.97141106613492,688.13878761018145,675.26580152585655,662.3524528131602,649.39874147209161]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",1677.4769115481388,1643.0640045429275,1608.3346439003742,1573.2888296204799,1537.9265617032413,1502.247840148661,1466.2526649567383,1429.9410361274734,1393.3129536608649,1356.3684175569151,1319.1074278156223,1281.529984436987,1243.6360874210097,1230.8053716735712,1217.9571823845274,1205.0915195538801,1192.2083831816262,1179.3077732677687,1166.3896898123055,1153.4541328152377,1140.5011022765655,1127.5305981962877,1114.542620574405,1101.5371694109174,1088.5142447058251,1075.4738464591283,1062.4159746708262,1049.3406293409196,1036.2478104694071,1023.1375180562907,1010.0097521015692,996.86451260524245,983.70179956731067]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",1677.4769115481388,1650.1244386876206,1622.860882069119,1595.6862416926319,1568.6005175581595,1541.6037096657033,1514.6958180152617,1487.8768426068366,1461.1467834404264,1434.5056405160308,1407.9534138336512,1381.4901033932865,1355.1157091949374,1347.6229308448962,1340.1254695229122,1332.6233252289849,1325.1164979631142,1317.6049877252995,1310.0887945155405,1302.5679183338391,1295.0423591801939,1287.5121170546047,1279.9771919570726,1272.4375838875967,1264.8932928461772,1257.3443188328147,1249.7906618475081,1242.2323218902582,1234.6692989610644,1227.1015930599272,1219.5292041868461,1211.9521323418223,1204.370377524855]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",1546.0683453759802,1495.0824775423664,1442.4129655249205,1388.0598093236435,1332.0230089385352,1274.3025643695958,1214.8984756168252,1153.8107426802239,1091.0393655597913,1026.5843442555279,960.44567876743258,892.6233690955064,823.11741523974899,813.06023015681819,802.94724465549518,792.77845873577951,782.55387239767185,772.27348564117199,761.93729846627969,751.54531087299461,741.09752286131754,730.59393443124861,720.03454558278679,709.41935631593321,698.74836663068675,688.02157652704852,677.23898600501764,666.40059506459431,655.50640370577889,644.55641192857115,633.5506197329712,622.48902711897881,611.37163408659433]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",1546.0683453759802,1517.8707986220934,1489.1834553581971,1460.0063155842925,1430.3393793003756,1400.1826465064512,1369.5361172025171,1338.3997913885728,1306.7736690646186,1274.657750230655,1242.0520348866823,1208.9565230326991,1175.3712146687069,1163.4404934448016,1151.4843394098975,1139.5027525639955,1127.4957329070951,1115.4632804391968,1103.4053951602993,1091.322077070404,1079.2133261695103,1067.0791424576182,1054.9195259347277,1042.7344766008391,1030.5239944559521,1018.2880795000661,1006.0267317331828,993.73995115530079,981.42773776642014,969.09009156654167,956.72701255566437,944.33850073378881,931.92455610091542]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",1546.0683453759802,1523.4866289401282,1500.9107345325967,1478.3406621533834,1455.7764118024902,1433.2179834799163,1410.6653771856622,1388.1185929197272,1365.5776306821119,1343.0424904728168,1320.5131722918404,1297.9896761391838,1275.4720020148461,1268.4256090229685,1261.3723701425251,1254.3122853735151,1247.2453547159396,1240.171578169799,1233.0909557350919,1226.0034874118192,1218.9091731999806,1211.8080130995754,1204.7000071106054,1197.5851552330691,1190.4634574669674,1183.334913812299,1176.1995242690655,1169.0572888372656,1161.9082075169003,1154.7522803079689,1147.589507210472,1140.4198882244089,1133.24342334978]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",1503.8609912090196,1457.8646920525096,1409.9170597734046,1360.018094371708,1308.1677958474181,1254.3661642005352,1198.613199431059,1140.90890153899,1081.2532705243277,1019.6463063870729,956.08800912722427,890.57837874478332,823.11741523974899,813.21533493355298,803.23697996850501,793.18235034460395,783.05144606185024,772.8442671202439,762.56081351978469,752.20108526047363,741.76508234230903,731.25280476529213,720.66425252942304,709.99942563470029,699.25832408112547,688.440947868698,677.54729699741767,666.57737146728482,655.53117127829921,644.40869643046085,633.20994692376996,621.93492275822678,610.58362393383015]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",1503.8609912090196,1479.9120712514018,1455.3403825506193,1430.1459251066717,1404.3286989195587,1377.8887039892807,1350.825940315837,1323.1404078992286,1294.8321067394545,1265.9010368365157,1236.3471981904113,1206.1705908011415,1175.3712146687069,1163.5398805858715,1151.6740044272756,1139.7735861929173,1127.8386258827977,1115.8691234969165,1103.8650790352747,1091.8264924978707,1079.7533638847053,1067.6456931957789,1055.5034804310912,1043.3267255906417,1031.1154286744306,1018.8695896824587,1006.5892086147252,994.27428547123054,981.92482025197398,969.54081295695642,957.12226358617693,944.66917213963643,932.18153861733424]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",1503.8609912090196,1485.1531924685421,1466.3863724506643,1447.5605311553854,1428.6756685827063,1409.7317847326253,1390.7288796051448,1371.6669532002627,1352.5460055179813,1333.3660365582987,1314.1270463212154,1294.8290348067312,1275.4720020148461,1268.2163233793065,1260.9510796810112,1253.6762709199611,1246.3918970961561,1239.0979582095954,1231.7944542602804,1224.4813852482107,1217.1587511733844,1209.826552035805,1202.4847878354697,1195.1334585723787,1187.7725642465336,1180.4021048579336,1173.0220804065777,1165.6324908924678,1158.2333363156019,1150.8246166759818,1143.4063319736067,1135.9784822084757,1128.5410673805904]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",1490.7593468533566,1446.8901123181927,1400.8813154013385,1352.7329561027916,1302.4450344225529,1250.0175503606233,1195.4505039170015,1138.7438950916883,1079.8977238846837,1018.9119902959872,955.78669432559968,890.52183597352018,823.11741523974899,813.53754143147864,803.86081743522493,794.08724325098751,784.2168188787665,774.24954431856224,764.18541957037417,754.02444463420272,743.76661951004814,733.41194419790941,722.96041869778742,712.41204300968184,701.76681713359278,691.02474106952025,680.18581481746423,669.25003837742418,658.21741174940155,647.08793493339465,635.86160792940461,624.53843073743087,613.11840335747354]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",1490.7593468533566,1468.3794635832551,1445.2900419352229,1421.4910819092606,1396.9825835053668,1371.7645467235423,1345.8369715637871,1319.1998580261002,1291.8532061104838,1263.7970158169358,1235.0312871454564,1205.5560200960472,1175.3712146687069,1163.9690926746009,1152.5238274366707,1141.0354189549155,1129.5038672293356,1117.9291722599316,1106.3113340467023,1094.6503525896478,1082.9462278887697,1071.1989599440658,1059.408548755538,1047.5749943231858,1035.6982966470086,1023.7784557270061,1011.8154715631795,999.80934415552792,987.760073504052,975.66765960875136,963.5321024696259,951.35340208667526,939.1315584599007]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",1490.7593468533566,1473.3555980139124,1455.8542376780256,1438.2552658456966,1420.5586825169262,1402.7644876917132,1384.8726813700584,1366.8832635519616,1348.7962342374228,1330.6115934264417,1312.3293411190184,1293.9494773151537,1275.4720020148461,1268.4478170838086,1261.4116800767438,1254.3635909936534,1247.3035498345357,1240.2315565993908,1233.1476112882206,1226.0517139010244,1218.9438644378001,1211.8240628985504,1204.6923092832735,1197.548603591971,1190.3929458246412,1183.2253359812848,1176.0457740619024,1168.8542600664935,1161.6507939950575,1154.435375847595,1147.2080056241066,1139.9686833245912,1132.7174089490497]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",1537.7103620970288,1491.5941761336046,1443.0355853929655,1392.0345898751104,1338.5911895800409,1282.7053845077573,1224.3771746582581,1163.6065600315435,1100.3935406276148,1034.7381164464703,966.64028748811188,896.10005375253763,823.11741523974899,814.50757987142345,805.78359320860056,796.94545525128069,787.99316599946371,778.92672545314929,769.74613361233742,760.45139047702889,751.04249604722293,741.51945032291974,731.88225330411933,722.13090499082159,712.2654053830272,702.28575448073548,692.19195228394653,681.98399879265992,671.66189400687654,661.22563792659605,650.67523055181778,640.01067188254319,629.23196191877059]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",1537.7103620970288,1512.2855500714643,1485.9934440592108,1458.8340440602665,1430.8073500746318,1401.913362102307,1372.1520801432921,1341.5235041975866,1310.027634265191,1277.6644703461056,1244.4340124403295,1210.3362605478633,1175.3712146687069,1165.9641853384971,1156.5101159219869,1147.009006419177,1137.4608568300666,1127.8656671546566,1118.2234373929466,1108.5341675449365,1098.7978576106261,1089.0145075900157,1079.1841174831052,1069.3066872898953,1059.3822170103845,1049.410706644574,1039.3921561924637,1029.3265656540532,1019.2139350293427,1009.0542643183323,998.84755352102195,988.59380263741093,978.29301166750031]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",1537.7103620970288,1516.7211691191267,1495.5748845602045,1474.2715084202607,1452.8110406992964,1431.1934813973126,1409.4188305143075,1387.487088050282,1365.3982540052364,1343.1523283791698,1320.7493111720821,1298.1892023839748,1275.4720020148461,1270.6227005682608,1265.7619746320645,1260.8898242062569,1256.0062492908385,1251.1112498858095,1246.2048259911692,1241.2869776069178,1236.3577047330555,1231.4170073695825,1226.464885516498,1221.5013391738032,1216.5263683414969,1211.5399730195804,1206.5421532080527,1201.5329089069139,1196.5122401161636,1191.4801468358032,1186.4366290658313,1181.3816868062486,1176.3153200570553]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",1640.0847764215684,1591.9269262973851,1540.9013344636223,1487.0080009202804,1430.2469256673589,1370.6181087048581,1308.1215500327787,1242.7572496511195,1174.5252075598805,1103.4254237590628,1029.4578982486653,952.62263102868917,872.91962209913333,863.46184722210614,853.85940982347597,844.11230990324282,834.22054746140611,824.184122497967,814.00303501292467,803.67728500627925,793.20687247803107,782.59179742817935,771.83205985672487,760.92765976366763,749.87859714900719,738.68487201274365,727.34648435487725,715.86343417540752,704.23572147433504,692.46334625165957,680.54630850738079,668.4846082414997,656.27824545401472]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",1640.0847764215684,1626.0790356279272,1611.161748236771,1595.332914248102,1578.592533661918,1560.9406064782206,1542.37713269701,1522.9021123182852,1502.5155453420464,1481.2174317682934,1459.0077715970272,1435.8865648282463,1411.8538114619523,1395.2965884680475,1378.6566045480729,1361.9338597020298,1345.1283539299184,1328.2400872317382,1311.2690596074883,1294.2152710571706,1277.0787215807827,1259.8594111783268,1242.557339849802,1225.1725075952083,1207.7049144145462,1190.1545603078146,1172.5214452750145,1154.8055693161455,1137.0069324312076,1119.1255346202008,1101.1613758831254,1083.1144562199815,1064.9847756307679]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",1640.0847764215684,1627.0993712866257,1613.9548699864779,1600.6512725211248,1587.1885788905668,1573.5667890948027,1559.7859031338339,1545.845921007661,1531.7468427162821,1517.4886682596975,1503.0713976379086,1488.4950308509151,1473.759567898715,1463.3188158810681,1452.8542562119044,1442.3658888912255,1431.8537139190305,1421.3177312953187,1410.7579410200915,1400.1743430933479,1389.5669375150881,1378.9357242853127,1368.2807034040213,1357.6018748712133,1346.8992386868899,1336.1727948510502,1325.4225433636939,1314.6484842248221,1303.8506174344345,1293.0289429925303,1282.1834608991101,1271.3141711541741,1260.4210737577221]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",1845.5488815222304,1784.9012093771269,1720.5435797519949,1652.4759926468348,1580.6984480616472,1505.2109459964313,1426.0134864511872,1343.1060694259149,1256.4886949206148,1166.1613629352867,1072.12407346993,974.37682652454612,872.91962209913333,865.92356071245729,858.77661916215789,851.47879744823661,844.03009557069277,836.43051352952602,828.68005132473729,820.77870895632577,812.72648642429135,804.52338372863517,796.16940086935597,787.66453784645432,779.00879465993012,770.20217130978347,761.24466779601482,752.1362841186226,742.87702027760861,733.46687627297194,723.90585210471261,714.19394777283071,704.33116327732625]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",1845.5488815222304,1816.4008314559721,1785.9812894311506,1754.2902554477666,1721.3277295058183,1687.0937116053078,1651.5882017462329,1614.8111999285943,1576.7627061523933,1537.4427204176277,1496.8512427242995,1454.988273072408,1411.8538114619523,1400.9929201904351,1390.0582967009996,1379.0499409936447,1367.9678530683721,1356.8120329251806,1345.5824805640705,1334.2791959850426,1322.9021791880955,1311.4514301732299,1299.9269489404455,1288.3287354897434,1276.6567898211222,1264.9111119345828,1253.0917018301245,1241.1985595077481,1229.2316849674528,1217.1910782092391,1205.0767392331068,1192.8886680390563,1180.6268646270873]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",1845.5488815222304,1816.477112889444,1787.0579489531719,1757.2913897134129,1727.1774351701697,1696.7160853234386,1665.9073401732228,1634.7511997195199,1603.2476639623314,1571.3967329016568,1539.1984065374957,1506.6526848698488,1473.759567898715,1470.8688952044251,1467.965594602003,1465.0496660914478,1462.1211096727598,1459.1799253459403,1456.2261131109867,1453.2596729679019,1450.2806049166838,1447.2889089573339,1444.2845850898507,1441.2676333142351,1438.2380536304872,1435.1958460386061,1432.1410105385926,1429.0735471304472,1425.9934558141686,1422.9007365897573,1419.795389457214,1416.6774144165377,1413.5468114677292]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",2146.9046876559037,2087.907028009733,2024.7040491233195,1957.2957509966654,1885.6821336297699,1809.8631970226322,1729.8389411752537,1645.6093660876327,1557.1744717597705,1464.5342581916675,1367.6887253833222,1266.6378733347353,1161.3817020459069,1148.8114538395225,1136.0040742696019,1122.9595633361455,1109.6779210391526,1096.1591473786239,1082.4032423545591,1068.4102059669583,1054.180038215821,1039.7127391011477,1025.0083086229388,1010.0667467811935,994.88805357591195,979.47222900709471,963.81927307474098,947.92918577885166,931.80196711942619,915.43761709646424,898.83613570996647,881.99752295993301,864.92177884636283]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",2146.9046876559037,2125.1672565843173,2102.133366667154,2077.8030179044135,2052.176210296097,2025.2529438422032,1997.0332185427317,1967.5170343976838,1936.7043914070596,1904.5952895708579,1871.189728889078,1836.4877093617224,1800.48923098879,1779.8910602348235,1759.1601657569238,1738.2965475550891,1717.3002056293212,1696.1711399796206,1674.909350605986,1653.5148375084184,1631.9876006869156,1610.3276401414796,1588.5349558721105,1566.6095478788075,1544.5514161615706,1522.3605607204008,1500.036981555297,1477.5806786662592,1454.9916520532886,1432.2699017163839,1409.4154276555453,1386.4282298707735,1363.3083083620675]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",2146.9046876559037,2132.9259051684758,2118.6835892046938,2104.1777397645583,2089.4083568480687,2074.3754404552251,2059.0789905860265,2043.5190072404748,2027.6954904185689,2011.6084401203093,1995.2578563456959,1978.6437390947281,1961.7660883674057,1945.60703464469,1929.4021510934135,1913.1514377135788,1896.8548945051846,1880.51252146823,1864.1243186027166,1847.690285908644,1831.2104233860114,1814.6847310348198,1798.1132088550683,1781.4958568467571,1764.8326750098872,1748.1236633444573,1731.3688218504685,1714.5681505279197,1697.7216493768117,1680.8293183971441,1663.8911575889169,1646.9071669521306,1629.8773464867852]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",2614.2566654473867,2526.4376279005,2432.5724310681749,2332.6610749504139,2226.7035595472166,2114.6998848585818,1996.6500508845095,1872.5540576250012,1742.4119050800566,1606.2235932496742,1463.9891221338562,1315.7084917325997,1161.3817020459069,1154.1397598679382,1146.679497409129,1139.0009146694774,1131.1040116489846,1122.9887883476497,1114.655244765474,1106.1033809024564,1097.3331967585978,1088.3446923338965,1079.1378676283553,1069.7127226419716,1060.0692573747467,1050.2074718266801,1040.1273659977721,1029.8289398880229,1019.3121934974317,1008.5771268259992,997.62373987372564,986.45203264061001,975.06200512665316]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",2614.2566654473867,2559.2381063304324,2501.8931119853696,2442.2216824121979,2380.2238176109195,2315.8995175815321,2249.2487823240363,2180.2716118384315,2108.9680061247204,2035.3379651829,1959.3814890129715,1881.0985776149339,1800.48923098879,1793.3961746269263,1786.2201683390274,1778.9612121250937,1771.6193059851255,1764.1944499191209,1756.6866439270827,1749.0958880090088,1741.4221821649001,1733.6655263947559,1725.8259206985776,1717.9033650763636,1709.8978595281151,1701.809404053831,1693.6379986535123,1685.3836433271592,1677.0463380747706,1668.6260828963461,1660.122877791888,1651.5367227613942,1642.8676178048649]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",2614.2566654473867,2563.7374690799193,2512.5173602780515,2460.5963390417842,2407.9744053711179,2354.6515592660517,2300.6278007265851,2245.9031297527208,2190.4775463444571,2134.3510505017935,2077.5236422247303,2019.9953215132682,1961.7660883674057,1961.8787184438229,1961.9802745730594,1962.0707567551126,1962.1501649899842,1962.2184992776736,1962.2757596181821,1962.3219460115079,1962.3570584576523,1962.3810969566146,1962.3940615083941,1962.395952112993,1962.386768770408,1962.3665114806438,1962.3351802436962,1962.2927750595666,1962.2392959282545,1962.174742849762,1962.0991158240863,1962.0124148512293,1961.9146399311905]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",2740.5683213614379,2634.5488658713216,2521.2184480350375,2400.5770678525846,2272.624725323964,2137.3614204491764,1994.7871532282199,1844.9019236610966,1687.7057317478036,1523.198577488344,1351.3804608827163,1172.2513819309204,985.81134063295667,978.77351539150641,971.49966949417637,963.98980294096702,956.24391573187791,948.26200786690958,940.04407934606161,931.59013016933386,922.9001603367268,913.97416984824076,904.8121587038745,895.41412690362904,885.78007444750426,875.91000133549926,865.80390756761562,855.46179314385211,844.88365806420882,834.0695023286861,823.01932593728384,811.73312889000283,800.21091118684149]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",2740.5683213614379,2688.3791650641929,2634.0104721729513,2577.4622426877104,2518.7344766084716,2457.8271739352344,2394.7403346679998,2329.4739588067659,2262.0280463515342,2192.402597302304,2120.5976116590759,2046.6130894218493,1970.4490305906249,1956.2211650417598,1941.8572203021913,1927.3571963719241,1912.7210932509545,1897.9489109392844,1883.0406494369131,1867.9963087438396,1852.8158888600653,1837.4993897855904,1822.0468115204128,1806.4581540645354,1790.7334174179564,1774.8726015806756,1758.8757065526938,1742.7427323340114,1726.4736789246269,1710.0685463245416,1693.5273345337553,1676.8500435522678,1660.0366733800779]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",2740.5683213614379,2693.5637756415404,2646.0265509339915,2597.9566472387919,2549.3540645559419,2500.2188028854412,2450.5508622272901,2400.3502425814891,2349.6169439480368,2298.3509663269333,2246.5523097181799,2194.2209741217757,2141.3569595377212,2133.1512812262599,2124.9090357519149,2116.6302231146888,2108.3148433145816,2099.9628963515925,2091.5743822257223,2083.1493009369701,2074.6876524853355,2066.1894368708208,2057.6546540934223,2049.0833041531437,2040.4753870499833,2031.8309027839414,2023.149851355018,2014.4322327632119,2005.6780470085243,1996.8872940909562,1988.0599740105058,1979.1960867671723,1970.2956323609594]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Class 1 - Advanced",43.205384615384602,42.469935897435882,41.734487179487168,40.999038461538454,40.263589743589733,39.52814102564102,38.792692307692299,38.057243589743585,37.321794871794872,36.586346153846151,35.85089743589743,35.115448717948716,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",43.205384615384602,42.850769230769224,42.496153846153838,42.141538461538453,41.786923076923067,41.432307692307681,41.077692307692303,40.723076923076924,40.368461538461538,40.013846153846153,39.659230769230767,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",43.205384615384602,43.205769230769221,43.206153846153832,43.206538461538457,43.206923076923069,43.207307692307687,43.207692307692298,43.208076923076923,43.208461538461535,43.208846153846146,43.209230769230771,43.209615384615383,43.21,43.101974999999996,42.993949999999998,42.885925,42.777900000000002,42.669875000000005,42.561850000000007,42.453825000000002,42.345799999999997,42.237774999999999,42.129750000000001,42.021725000000004,41.913700000000006,41.805675000000001,41.697649999999996,41.589624999999998,41.4816,41.373575000000002,41.265550000000005,41.157525000000007,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",43.205384615384602,42.469935897435882,41.734487179487168,40.999038461538454,40.263589743589733,39.52814102564102,38.792692307692299,38.057243589743585,37.321794871794872,36.586346153846151,35.85089743589743,35.115448717948716,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",43.205384615384602,42.850769230769224,42.496153846153838,42.141538461538453,41.786923076923067,41.432307692307681,41.077692307692303,40.723076923076924,40.368461538461538,40.013846153846153,39.659230769230767,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",43.205384615384602,43.205769230769221,43.206153846153832,43.206538461538457,43.206923076923069,43.207307692307687,43.207692307692298,43.208076923076923,43.208461538461535,43.208846153846146,43.209230769230771,43.209615384615383,43.21,43.101974999999996,42.993949999999998,42.885925,42.777900000000002,42.669875000000005,42.561850000000007,42.453825000000002,42.345799999999997,42.237774999999999,42.129750000000001,42.021725000000004,41.913700000000006,41.805675000000001,41.697649999999996,41.589624999999998,41.4816,41.373575000000002,41.265550000000005,41.157525000000007,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",43.205384615384602,42.469935897435882,41.734487179487168,40.999038461538454,40.263589743589733,39.52814102564102,38.792692307692299,38.057243589743585,37.321794871794872,36.586346153846151,35.85089743589743,35.115448717948716,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",43.205384615384602,42.850769230769224,42.496153846153838,42.141538461538453,41.786923076923067,41.432307692307681,41.077692307692303,40.723076923076924,40.368461538461538,40.013846153846153,39.659230769230767,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",43.205384615384602,43.205769230769221,43.206153846153832,43.206538461538457,43.206923076923069,43.207307692307687,43.207692307692298,43.208076923076923,43.208461538461535,43.208846153846146,43.209230769230771,43.209615384615383,43.21,43.101974999999996,42.993949999999998,42.885925,42.777900000000002,42.669875000000005,42.561850000000007,42.453825000000002,42.345799999999997,42.237774999999999,42.129750000000001,42.021725000000004,41.913700000000006,41.805675000000001,41.697649999999996,41.589624999999998,41.4816,41.373575000000002,41.265550000000005,41.157525000000007,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",43.205384615384602,42.469935897435882,41.734487179487168,40.999038461538454,40.263589743589733,39.52814102564102,38.792692307692299,38.057243589743585,37.321794871794872,36.586346153846151,35.85089743589743,35.115448717948716,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",43.205384615384602,42.850769230769224,42.496153846153838,42.141538461538453,41.786923076923067,41.432307692307681,41.077692307692303,40.723076923076924,40.368461538461538,40.013846153846153,39.659230769230767,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",43.205384615384602,43.205769230769221,43.206153846153832,43.206538461538457,43.206923076923069,43.207307692307687,43.207692307692298,43.208076923076923,43.208461538461535,43.208846153846146,43.209230769230771,43.209615384615383,43.21,43.101974999999996,42.993949999999998,42.885925,42.777900000000002,42.669875000000005,42.561850000000007,42.453825000000002,42.345799999999997,42.237774999999999,42.129750000000001,42.021725000000004,41.913700000000006,41.805675000000001,41.697649999999996,41.589624999999998,41.4816,41.373575000000002,41.265550000000005,41.157525000000007,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",43.205384615384602,42.469935897435882,41.734487179487168,40.999038461538454,40.263589743589733,39.52814102564102,38.792692307692299,38.057243589743585,37.321794871794872,36.586346153846151,35.85089743589743,35.115448717948716,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",43.205384615384602,42.850769230769224,42.496153846153838,42.141538461538453,41.786923076923067,41.432307692307681,41.077692307692303,40.723076923076924,40.368461538461538,40.013846153846153,39.659230769230767,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",43.205384615384602,43.205769230769221,43.206153846153832,43.206538461538457,43.206923076923069,43.207307692307687,43.207692307692298,43.208076923076923,43.208461538461535,43.208846153846146,43.209230769230771,43.209615384615383,43.21,43.101974999999996,42.993949999999998,42.885925,42.777900000000002,42.669875000000005,42.561850000000007,42.453825000000002,42.345799999999997,42.237774999999999,42.129750000000001,42.021725000000004,41.913700000000006,41.805675000000001,41.697649999999996,41.589624999999998,41.4816,41.373575000000002,41.265550000000005,41.157525000000007,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",43.205384615384602,42.469935897435882,41.734487179487168,40.999038461538454,40.263589743589733,39.52814102564102,38.792692307692299,38.057243589743585,37.321794871794872,36.586346153846151,35.85089743589743,35.115448717948716,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",43.205384615384602,42.850769230769224,42.496153846153838,42.141538461538453,41.786923076923067,41.432307692307681,41.077692307692303,40.723076923076924,40.368461538461538,40.013846153846153,39.659230769230767,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",43.205384615384602,43.205769230769221,43.206153846153832,43.206538461538457,43.206923076923069,43.207307692307687,43.207692307692298,43.208076923076923,43.208461538461535,43.208846153846146,43.209230769230771,43.209615384615383,43.21,43.101974999999996,42.993949999999998,42.885925,42.777900000000002,42.669875000000005,42.561850000000007,42.453825000000002,42.345799999999997,42.237774999999999,42.129750000000001,42.021725000000004,41.913700000000006,41.805675000000001,41.697649999999996,41.589624999999998,41.4816,41.373575000000002,41.265550000000005,41.157525000000007,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",43.205384615384602,42.469935897435882,41.734487179487168,40.999038461538454,40.263589743589733,39.52814102564102,38.792692307692299,38.057243589743585,37.321794871794872,36.586346153846151,35.85089743589743,35.115448717948716,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",43.205384615384602,42.850769230769224,42.496153846153838,42.141538461538453,41.786923076923067,41.432307692307681,41.077692307692303,40.723076923076924,40.368461538461538,40.013846153846153,39.659230769230767,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",43.205384615384602,43.205769230769221,43.206153846153832,43.206538461538457,43.206923076923069,43.207307692307687,43.207692307692298,43.208076923076923,43.208461538461535,43.208846153846146,43.209230769230771,43.209615384615383,43.21,43.101974999999996,42.993949999999998,42.885925,42.777900000000002,42.669875000000005,42.561850000000007,42.453825000000002,42.345799999999997,42.237774999999999,42.129750000000001,42.021725000000004,41.913700000000006,41.805675000000001,41.697649999999996,41.589624999999998,41.4816,41.373575000000002,41.265550000000005,41.157525000000007,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",43.205384615384602,42.469935897435882,41.734487179487168,40.999038461538454,40.263589743589733,39.52814102564102,38.792692307692299,38.057243589743585,37.321794871794872,36.586346153846151,35.85089743589743,35.115448717948716,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",43.205384615384602,42.850769230769224,42.496153846153838,42.141538461538453,41.786923076923067,41.432307692307681,41.077692307692303,40.723076923076924,40.368461538461538,40.013846153846153,39.659230769230767,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",43.205384615384602,43.205769230769221,43.206153846153832,43.206538461538457,43.206923076923069,43.207307692307687,43.207692307692298,43.208076923076923,43.208461538461535,43.208846153846146,43.209230769230771,43.209615384615383,43.21,43.101974999999996,42.993949999999998,42.885925,42.777900000000002,42.669875000000005,42.561850000000007,42.453825000000002,42.345799999999997,42.237774999999999,42.129750000000001,42.021725000000004,41.913700000000006,41.805675000000001,41.697649999999996,41.589624999999998,41.4816,41.373575000000002,41.265550000000005,41.157525000000007,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",43.205384615384602,42.469935897435882,41.734487179487168,40.999038461538454,40.263589743589733,39.52814102564102,38.792692307692299,38.057243589743585,37.321794871794872,36.586346153846151,35.85089743589743,35.115448717948716,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",43.205384615384602,42.850769230769224,42.496153846153838,42.141538461538453,41.786923076923067,41.432307692307681,41.077692307692303,40.723076923076924,40.368461538461538,40.013846153846153,39.659230769230767,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",43.205384615384602,43.205769230769221,43.206153846153832,43.206538461538457,43.206923076923069,43.207307692307687,43.207692307692298,43.208076923076923,43.208461538461535,43.208846153846146,43.209230769230771,43.209615384615383,43.21,43.101974999999996,42.993949999999998,42.885925,42.777900000000002,42.669875000000005,42.561850000000007,42.453825000000002,42.345799999999997,42.237774999999999,42.129750000000001,42.021725000000004,41.913700000000006,41.805675000000001,41.697649999999996,41.589624999999998,41.4816,41.373575000000002,41.265550000000005,41.157525000000007,41.049500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",43.205384615384602,42.469935897435882,41.734487179487168,40.999038461538454,40.263589743589733,39.52814102564102,38.792692307692299,38.057243589743585,37.321794871794872,36.586346153846151,35.85089743589743,35.115448717948716,34.380000000000003,33.8643,33.348599999999998,32.832900000000002,32.3172,31.801500000000004,31.285800000000002,30.770100000000003,30.254400000000004,29.738700000000001,29.223000000000003,28.707299999999996,28.191600000000001,27.675900000000002,27.160199999999996,26.644500000000001,26.128800000000002,25.613099999999996,25.0974,24.581699999999998,24.065999999999999]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",43.205384615384602,42.850769230769224,42.496153846153838,42.141538461538453,41.786923076923067,41.432307692307681,41.077692307692303,40.723076923076924,40.368461538461538,40.013846153846153,39.659230769230767,39.304615384615389,38.950000000000003,38.657875000000004,38.365750000000006,38.073625000000007,37.781500000000008,37.489375000000003,37.197250000000004,36.905124999999998,36.613,36.320875000000001,36.028750000000002,35.736625000000004,35.444500000000005,35.152375000000006,34.860250000000001,34.568124999999995,34.275999999999996,33.983874999999998,33.691749999999999,33.399625,33.107500000000002]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",43.205384615384602,43.205769230769221,43.206153846153832,43.206538461538457,43.206923076923069,43.207307692307687,43.207692307692298,43.208076923076923,43.208461538461535,43.208846153846146,43.209230769230771,43.209615384615383,43.21,43.101974999999996,42.993949999999998,42.885925,42.777900000000002,42.669875000000005,42.561850000000007,42.453825000000002,42.345799999999997,42.237774999999999,42.129750000000001,42.021725000000004,41.913700000000006,41.805675000000001,41.697649999999996,41.589624999999998,41.4816,41.373575000000002,41.265550000000005,41.157525000000007,41.049500000000002]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions",{"$f":"'WACC Calc'!B342","v":"Inflation Rate"},{"$f":"'WACC Calc'!F342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK342","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL342","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B343","v":"Interest Rate Nominal - Advanced"},{"$f":"'WACC Calc'!F343","v":0.04},{"$f":"'WACC Calc'!G343","v":0.04},{"$f":"'WACC Calc'!H343","v":0.04},{"$f":"'WACC Calc'!I343","v":0.04},{"$f":"'WACC Calc'!J343","v":0.04},{"$f":"'WACC Calc'!K343","v":0.04},{"$f":"'WACC Calc'!L343","v":0.04},{"$f":"'WACC Calc'!M343","v":0.04},{"$f":"'WACC Calc'!N343","v":0.04},{"$f":"'WACC Calc'!O343","v":0.04},{"$f":"'WACC Calc'!P343","v":0.04},{"$f":"'WACC Calc'!Q343","v":0.04},{"$f":"'WACC Calc'!R343","v":0.04},{"$f":"'WACC Calc'!S343","v":0.04},{"$f":"'WACC Calc'!T343","v":0.04},{"$f":"'WACC Calc'!U343","v":0.04},{"$f":"'WACC Calc'!V343","v":0.04},{"$f":"'WACC Calc'!W343","v":0.04},{"$f":"'WACC Calc'!X343","v":0.04},{"$f":"'WACC Calc'!Y343","v":0.04},{"$f":"'WACC Calc'!Z343","v":0.04},{"$f":"'WACC Calc'!AA343","v":0.04},{"$f":"'WACC Calc'!AB343","v":0.04},{"$f":"'WACC Calc'!AC343","v":0.04},{"$f":"'WACC Calc'!AD343","v":0.04},{"$f":"'WACC Calc'!AE343","v":0.04},{"$f":"'WACC Calc'!AF343","v":0.04},{"$f":"'WACC Calc'!AG343","v":0.04},{"$f":"'WACC Calc'!AH343","v":0.04},{"$f":"'WACC Calc'!AI343","v":0.04},{"$f":"'WACC Calc'!AJ343","v":0.04},{"$f":"'WACC Calc'!AK343","v":0.04},{"$f":"'WACC Calc'!AL343","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B344","v":"Interest Rate Nominal - Moderate"},{"$f":"'WACC Calc'!F344","v":0.04},{"$f":"'WACC Calc'!G344","v":0.04},{"$f":"'WACC Calc'!H344","v":0.04},{"$f":"'WACC Calc'!I344","v":0.04},{"$f":"'WACC Calc'!J344","v":0.04},{"$f":"'WACC Calc'!K344","v":0.04},{"$f":"'WACC Calc'!L344","v":0.04},{"$f":"'WACC Calc'!M344","v":0.04},{"$f":"'WACC Calc'!N344","v":0.04},{"$f":"'WACC Calc'!O344","v":0.04},{"$f":"'WACC Calc'!P344","v":0.04},{"$f":"'WACC Calc'!Q344","v":0.04},{"$f":"'WACC Calc'!R344","v":0.04},{"$f":"'WACC Calc'!S344","v":0.04},{"$f":"'WACC Calc'!T344","v":0.04},{"$f":"'WACC Calc'!U344","v":0.04},{"$f":"'WACC Calc'!V344","v":0.04},{"$f":"'WACC Calc'!W344","v":0.04},{"$f":"'WACC Calc'!X344","v":0.04},{"$f":"'WACC Calc'!Y344","v":0.04},{"$f":"'WACC Calc'!Z344","v":0.04},{"$f":"'WACC Calc'!AA344","v":0.04},{"$f":"'WACC Calc'!AB344","v":0.04},{"$f":"'WACC Calc'!AC344","v":0.04},{"$f":"'WACC Calc'!AD344","v":0.04},{"$f":"'WACC Calc'!AE344","v":0.04},{"$f":"'WACC Calc'!AF344","v":0.04},{"$f":"'WACC Calc'!AG344","v":0.04},{"$f":"'WACC Calc'!AH344","v":0.04},{"$f":"'WACC Calc'!AI344","v":0.04},{"$f":"'WACC Calc'!AJ344","v":0.04},{"$f":"'WACC Calc'!AK344","v":0.04},{"$f":"'WACC Calc'!AL344","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B345","v":"Interest Rate Nominal - Conservative"},{"$f":"'WACC Calc'!F345","v":0.04},{"$f":"'WACC Calc'!G345","v":0.04},{"$f":"'WACC Calc'!H345","v":0.04},{"$f":"'WACC Calc'!I345","v":0.04},{"$f":"'WACC Calc'!J345","v":0.04},{"$f":"'WACC Calc'!K345","v":0.04},{"$f":"'WACC Calc'!L345","v":0.04},{"$f":"'WACC Calc'!M345","v":0.04},{"$f":"'WACC Calc'!N345","v":0.04},{"$f":"'WACC Calc'!O345","v":0.04},{"$f":"'WACC Calc'!P345","v":0.04},{"$f":"'WACC Calc'!Q345","v":0.04},{"$f":"'WACC Calc'!R345","v":0.04},{"$f":"'WACC Calc'!S345","v":0.04},{"$f":"'WACC Calc'!T345","v":0.04},{"$f":"'WACC Calc'!U345","v":0.04},{"$f":"'WACC Calc'!V345","v":0.04},{"$f":"'WACC Calc'!W345","v":0.04},{"$f":"'WACC Calc'!X345","v":0.04},{"$f":"'WACC Calc'!Y345","v":0.04},{"$f":"'WACC Calc'!Z345","v":0.04},{"$f":"'WACC Calc'!AA345","v":0.04},{"$f":"'WACC Calc'!AB345","v":0.04},{"$f":"'WACC Calc'!AC345","v":0.04},{"$f":"'WACC Calc'!AD345","v":0.04},{"$f":"'WACC Calc'!AE345","v":0.04},{"$f":"'WACC Calc'!AF345","v":0.04},{"$f":"'WACC Calc'!AG345","v":0.04},{"$f":"'WACC Calc'!AH345","v":0.04},{"$f":"'WACC Calc'!AI345","v":0.04},{"$f":"'WACC Calc'!AJ345","v":0.04},{"$f":"'WACC Calc'!AK345","v":0.04},{"$f":"'WACC Calc'!AL345","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B346","v":"Calculated Interest Rate Real - Advanced"},{"$f":"'WACC Calc'!F346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK346","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL346","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B347","v":"Calculated Interest Rate Real - Moderate"},{"$f":"'WACC Calc'!F347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK347","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL347","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B348","v":"Calculated Interest Rate Real - Conservative"},{"$f":"'WACC Calc'!F348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK348","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL348","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B349","v":"Interest During Construction  - Nominal"},{"$f":"'WACC Calc'!F349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK349","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL349","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B350","v":"Rate of Return on Equity Nominal - Advanced"},{"$f":"'WACC Calc'!F350","v":0.09},{"$f":"'WACC Calc'!G350","v":0.09},{"$f":"'WACC Calc'!H350","v":0.09},{"$f":"'WACC Calc'!I350","v":0.09},{"$f":"'WACC Calc'!J350","v":0.09},{"$f":"'WACC Calc'!K350","v":0.09},{"$f":"'WACC Calc'!L350","v":0.09},{"$f":"'WACC Calc'!M350","v":0.09},{"$f":"'WACC Calc'!N350","v":0.09},{"$f":"'WACC Calc'!O350","v":0.09},{"$f":"'WACC Calc'!P350","v":0.09},{"$f":"'WACC Calc'!Q350","v":0.09},{"$f":"'WACC Calc'!R350","v":0.09},{"$f":"'WACC Calc'!S350","v":0.09},{"$f":"'WACC Calc'!T350","v":0.09},{"$f":"'WACC Calc'!U350","v":0.09},{"$f":"'WACC Calc'!V350","v":0.09},{"$f":"'WACC Calc'!W350","v":0.09},{"$f":"'WACC Calc'!X350","v":0.09},{"$f":"'WACC Calc'!Y350","v":0.09},{"$f":"'WACC Calc'!Z350","v":0.09},{"$f":"'WACC Calc'!AA350","v":0.09},{"$f":"'WACC Calc'!AB350","v":0.09},{"$f":"'WACC Calc'!AC350","v":0.09},{"$f":"'WACC Calc'!AD350","v":0.09},{"$f":"'WACC Calc'!AE350","v":0.09},{"$f":"'WACC Calc'!AF350","v":0.09},{"$f":"'WACC Calc'!AG350","v":0.09},{"$f":"'WACC Calc'!AH350","v":0.09},{"$f":"'WACC Calc'!AI350","v":0.09},{"$f":"'WACC Calc'!AJ350","v":0.09},{"$f":"'WACC Calc'!AK350","v":0.09},{"$f":"'WACC Calc'!AL350","v":0.09}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B351","v":"Rate of Return on Equity Nominal - Moderate"},{"$f":"'WACC Calc'!F351","v":0.09},{"$f":"'WACC Calc'!G351","v":0.09},{"$f":"'WACC Calc'!H351","v":0.09},{"$f":"'WACC Calc'!I351","v":0.09},{"$f":"'WACC Calc'!J351","v":0.09},{"$f":"'WACC Calc'!K351","v":0.09},{"$f":"'WACC Calc'!L351","v":0.09},{"$f":"'WACC Calc'!M351","v":0.09},{"$f":"'WACC Calc'!N351","v":0.09},{"$f":"'WACC Calc'!O351","v":0.09},{"$f":"'WACC Calc'!P351","v":0.09},{"$f":"'WACC Calc'!Q351","v":0.09},{"$f":"'WACC Calc'!R351","v":0.09},{"$f":"'WACC Calc'!S351","v":0.09},{"$f":"'WACC Calc'!T351","v":0.09},{"$f":"'WACC Calc'!U351","v":0.09},{"$f":"'WACC Calc'!V351","v":0.09},{"$f":"'WACC Calc'!W351","v":0.09},{"$f":"'WACC Calc'!X351","v":0.09},{"$f":"'WACC Calc'!Y351","v":0.09},{"$f":"'WACC Calc'!Z351","v":0.09},{"$f":"'WACC Calc'!AA351","v":0.09},{"$f":"'WACC Calc'!AB351","v":0.09},{"$f":"'WACC Calc'!AC351","v":0.09},{"$f":"'WACC Calc'!AD351","v":0.09},{"$f":"'WACC Calc'!AE351","v":0.09},{"$f":"'WACC Calc'!AF351","v":0.09},{"$f":"'WACC Calc'!AG351","v":0.09},{"$f":"'WACC Calc'!AH351","v":0.09},{"$f":"'WACC Calc'!AI351","v":0.09},{"$f":"'WACC Calc'!AJ351","v":0.09},{"$f":"'WACC Calc'!AK351","v":0.09},{"$f":"'WACC Calc'!AL351","v":0.09}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B352","v":"Rate of Return on Equity Nominal - Conservative"},{"$f":"'WACC Calc'!F352","v":0.09},{"$f":"'WACC Calc'!G352","v":0.09},{"$f":"'WACC Calc'!H352","v":0.09},{"$f":"'WACC Calc'!I352","v":0.09},{"$f":"'WACC Calc'!J352","v":0.09},{"$f":"'WACC Calc'!K352","v":0.09},{"$f":"'WACC Calc'!L352","v":0.09},{"$f":"'WACC Calc'!M352","v":0.09},{"$f":"'WACC Calc'!N352","v":0.09},{"$f":"'WACC Calc'!O352","v":0.09},{"$f":"'WACC Calc'!P352","v":0.09},{"$f":"'WACC Calc'!Q352","v":0.09},{"$f":"'WACC Calc'!R352","v":0.09},{"$f":"'WACC Calc'!S352","v":0.09},{"$f":"'WACC Calc'!T352","v":0.09},{"$f":"'WACC Calc'!U352","v":0.09},{"$f":"'WACC Calc'!V352","v":0.09},{"$f":"'WACC Calc'!W352","v":0.09},{"$f":"'WACC Calc'!X352","v":0.09},{"$f":"'WACC Calc'!Y352","v":0.09},{"$f":"'WACC Calc'!Z352","v":0.09},{"$f":"'WACC Calc'!AA352","v":0.09},{"$f":"'WACC Calc'!AB352","v":0.09},{"$f":"'WACC Calc'!AC352","v":0.09},{"$f":"'WACC Calc'!AD352","v":0.09},{"$f":"'WACC Calc'!AE352","v":0.09},{"$f":"'WACC Calc'!AF352","v":0.09},{"$f":"'WACC Calc'!AG352","v":0.09},{"$f":"'WACC Calc'!AH352","v":0.09},{"$f":"'WACC Calc'!AI352","v":0.09},{"$f":"'WACC Calc'!AJ352","v":0.09},{"$f":"'WACC Calc'!AK352","v":0.09},{"$f":"'WACC Calc'!AL352","v":0.09}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B353","v":"Calculated Rate of Return on Equity Real - Advanced"},{"$f":"'WACC Calc'!F353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK353","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AL353","v":6.3414634146341742E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B354","v":"Calculated Rate of Return on Equity Real - Moderate"},{"$f":"'WACC Calc'!F354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK354","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AL354","v":6.3414634146341742E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B355","v":"Calculated Rate of Return on Equity Real - Conservative"},{"$f":"'WACC Calc'!F355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK355","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AL355","v":6.3414634146341742E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B356","v":"Debt Fraction - Advanced"},{"$f":"'WACC Calc'!F356","v":0.67057649151275367},{"$f":"'WACC Calc'!G356","v":0.67057649151275367},{"$f":"'WACC Calc'!H356","v":0.67057649151275367},{"$f":"'WACC Calc'!I356","v":0.67057649151275367},{"$f":"'WACC Calc'!J356","v":0.67057649151275367},{"$f":"'WACC Calc'!K356","v":0.67057649151275367},{"$f":"'WACC Calc'!L356","v":0.67057649151275367},{"$f":"'WACC Calc'!M356","v":0.67057649151275367},{"$f":"'WACC Calc'!N356","v":0.67057649151275367},{"$f":"'WACC Calc'!O356","v":0.67057649151275367},{"$f":"'WACC Calc'!P356","v":0.67057649151275367},{"$f":"'WACC Calc'!Q356","v":0.67057649151275367},{"$f":"'WACC Calc'!R356","v":0.67057649151275367},{"$f":"'WACC Calc'!S356","v":0.67057649151275367},{"$f":"'WACC Calc'!T356","v":0.67057649151275367},{"$f":"'WACC Calc'!U356","v":0.67057649151275367},{"$f":"'WACC Calc'!V356","v":0.67057649151275367},{"$f":"'WACC Calc'!W356","v":0.67057649151275367},{"$f":"'WACC Calc'!X356","v":0.67057649151275367},{"$f":"'WACC Calc'!Y356","v":0.67057649151275367},{"$f":"'WACC Calc'!Z356","v":0.67057649151275367},{"$f":"'WACC Calc'!AA356","v":0.67057649151275367},{"$f":"'WACC Calc'!AB356","v":0.67057649151275367},{"$f":"'WACC Calc'!AC356","v":0.67057649151275367},{"$f":"'WACC Calc'!AD356","v":0.67057649151275367},{"$f":"'WACC Calc'!AE356","v":0.67057649151275367},{"$f":"'WACC Calc'!AF356","v":0.67057649151275367},{"$f":"'WACC Calc'!AG356","v":0.67057649151275367},{"$f":"'WACC Calc'!AH356","v":0.67057649151275367},{"$f":"'WACC Calc'!AI356","v":0.67057649151275367},{"$f":"'WACC Calc'!AJ356","v":0.67057649151275367},{"$f":"'WACC Calc'!AK356","v":0.67057649151275367},{"$f":"'WACC Calc'!AL356","v":0.67057649151275367}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B357","v":"Debt Fraction - Moderate"},{"$f":"'WACC Calc'!F357","v":0.67057649151275367},{"$f":"'WACC Calc'!G357","v":0.67057649151275367},{"$f":"'WACC Calc'!H357","v":0.67057649151275367},{"$f":"'WACC Calc'!I357","v":0.67057649151275367},{"$f":"'WACC Calc'!J357","v":0.67057649151275367},{"$f":"'WACC Calc'!K357","v":0.67057649151275367},{"$f":"'WACC Calc'!L357","v":0.67057649151275367},{"$f":"'WACC Calc'!M357","v":0.67057649151275367},{"$f":"'WACC Calc'!N357","v":0.67057649151275367},{"$f":"'WACC Calc'!O357","v":0.67057649151275367},{"$f":"'WACC Calc'!P357","v":0.67057649151275367},{"$f":"'WACC Calc'!Q357","v":0.67057649151275367},{"$f":"'WACC Calc'!R357","v":0.67057649151275367},{"$f":"'WACC Calc'!S357","v":0.67057649151275367},{"$f":"'WACC Calc'!T357","v":0.67057649151275367},{"$f":"'WACC Calc'!U357","v":0.67057649151275367},{"$f":"'WACC Calc'!V357","v":0.67057649151275367},{"$f":"'WACC Calc'!W357","v":0.67057649151275367},{"$f":"'WACC Calc'!X357","v":0.67057649151275367},{"$f":"'WACC Calc'!Y357","v":0.67057649151275367},{"$f":"'WACC Calc'!Z357","v":0.67057649151275367},{"$f":"'WACC Calc'!AA357","v":0.67057649151275367},{"$f":"'WACC Calc'!AB357","v":0.67057649151275367},{"$f":"'WACC Calc'!AC357","v":0.67057649151275367},{"$f":"'WACC Calc'!AD357","v":0.67057649151275367},{"$f":"'WACC Calc'!AE357","v":0.67057649151275367},{"$f":"'WACC Calc'!AF357","v":0.67057649151275367},{"$f":"'WACC Calc'!AG357","v":0.67057649151275367},{"$f":"'WACC Calc'!AH357","v":0.67057649151275367},{"$f":"'WACC Calc'!AI357","v":0.67057649151275367},{"$f":"'WACC Calc'!AJ357","v":0.67057649151275367},{"$f":"'WACC Calc'!AK357","v":0.67057649151275367},{"$f":"'WACC Calc'!AL357","v":0.67057649151275367}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B358","v":"Debt Fraction - Conservative"},{"$f":"'WACC Calc'!F358","v":0.67057649151275367},{"$f":"'WACC Calc'!G358","v":0.67057649151275367},{"$f":"'WACC Calc'!H358","v":0.67057649151275367},{"$f":"'WACC Calc'!I358","v":0.67057649151275367},{"$f":"'WACC Calc'!J358","v":0.67057649151275367},{"$f":"'WACC Calc'!K358","v":0.67057649151275367},{"$f":"'WACC Calc'!L358","v":0.67057649151275367},{"$f":"'WACC Calc'!M358","v":0.67057649151275367},{"$f":"'WACC Calc'!N358","v":0.67057649151275367},{"$f":"'WACC Calc'!O358","v":0.67057649151275367},{"$f":"'WACC Calc'!P358","v":0.67057649151275367},{"$f":"'WACC Calc'!Q358","v":0.67057649151275367},{"$f":"'WACC Calc'!R358","v":0.67057649151275367},{"$f":"'WACC Calc'!S358","v":0.67057649151275367},{"$f":"'WACC Calc'!T358","v":0.67057649151275367},{"$f":"'WACC Calc'!U358","v":0.67057649151275367},{"$f":"'WACC Calc'!V358","v":0.67057649151275367},{"$f":"'WACC Calc'!W358","v":0.67057649151275367},{"$f":"'WACC Calc'!X358","v":0.67057649151275367},{"$f":"'WACC Calc'!Y358","v":0.67057649151275367},{"$f":"'WACC Calc'!Z358","v":0.67057649151275367},{"$f":"'WACC Calc'!AA358","v":0.67057649151275367},{"$f":"'WACC Calc'!AB358","v":0.67057649151275367},{"$f":"'WACC Calc'!AC358","v":0.67057649151275367},{"$f":"'WACC Calc'!AD358","v":0.67057649151275367},{"$f":"'WACC Calc'!AE358","v":0.67057649151275367},{"$f":"'WACC Calc'!AF358","v":0.67057649151275367},{"$f":"'WACC Calc'!AG358","v":0.67057649151275367},{"$f":"'WACC Calc'!AH358","v":0.67057649151275367},{"$f":"'WACC Calc'!AI358","v":0.67057649151275367},{"$f":"'WACC Calc'!AJ358","v":0.67057649151275367},{"$f":"'WACC Calc'!AK358","v":0.67057649151275367},{"$f":"'WACC Calc'!AL358","v":0.67057649151275367}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B359","v":"Tax Rate (Federal and State)"},{"$f":"'WACC Calc'!F359","v":0.25740000000000002},{"$f":"'WACC Calc'!G359","v":0.25740000000000002},{"$f":"'WACC Calc'!H359","v":0.25740000000000002},{"$f":"'WACC Calc'!I359","v":0.25740000000000002},{"$f":"'WACC Calc'!J359","v":0.25740000000000002},{"$f":"'WACC Calc'!K359","v":0.25740000000000002},{"$f":"'WACC Calc'!L359","v":0.25740000000000002},{"$f":"'WACC Calc'!M359","v":0.25740000000000002},{"$f":"'WACC Calc'!N359","v":0.25740000000000002},{"$f":"'WACC Calc'!O359","v":0.25740000000000002},{"$f":"'WACC Calc'!P359","v":0.25740000000000002},{"$f":"'WACC Calc'!Q359","v":0.25740000000000002},{"$f":"'WACC Calc'!R359","v":0.25740000000000002},{"$f":"'WACC Calc'!S359","v":0.25740000000000002},{"$f":"'WACC Calc'!T359","v":0.25740000000000002},{"$f":"'WACC Calc'!U359","v":0.25740000000000002},{"$f":"'WACC Calc'!V359","v":0.25740000000000002},{"$f":"'WACC Calc'!W359","v":0.25740000000000002},{"$f":"'WACC Calc'!X359","v":0.25740000000000002},{"$f":"'WACC Calc'!Y359","v":0.25740000000000002},{"$f":"'WACC Calc'!Z359","v":0.25740000000000002},{"$f":"'WACC Calc'!AA359","v":0.25740000000000002},{"$f":"'WACC Calc'!AB359","v":0.25740000000000002},{"$f":"'WACC Calc'!AC359","v":0.25740000000000002},{"$f":"'WACC Calc'!AD359","v":0.25740000000000002},{"$f":"'WACC Calc'!AE359","v":0.25740000000000002},{"$f":"'WACC Calc'!AF359","v":0.25740000000000002},{"$f":"'WACC Calc'!AG359","v":0.25740000000000002},{"$f":"'WACC Calc'!AH359","v":0.25740000000000002},{"$f":"'WACC Calc'!AI359","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ359","v":0.25740000000000002},{"$f":"'WACC Calc'!AK359","v":0.25740000000000002},{"$f":"'WACC Calc'!AL359","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B360","v":"WACC Nominal - Advanced"},{"$f":"'WACC Calc'!F360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!G360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!H360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!I360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!J360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!K360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!L360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!M360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!N360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!O360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!P360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Q360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!R360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!S360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!T360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!U360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!V360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!W360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!X360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Y360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Z360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AA360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AB360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AC360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AD360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AE360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AF360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AG360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AH360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AI360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AJ360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AK360","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AL360","v":4.9566919867747E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B361","v":"WACC Nominal - Moderate"},{"$f":"'WACC Calc'!F361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!G361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!H361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!I361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!J361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!K361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!L361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!M361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!N361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!O361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!P361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Q361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!R361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!S361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!T361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!U361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!V361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!W361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!X361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Y361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Z361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AA361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AB361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AC361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AD361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AE361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AF361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AG361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AH361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AI361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AJ361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AK361","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AL361","v":4.9566919867747E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B362","v":"WACC Nominal - Conservative"},{"$f":"'WACC Calc'!F362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!G362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!H362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!I362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!J362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!K362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!L362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!M362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!N362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!O362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!P362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Q362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!R362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!S362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!T362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!U362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!V362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!W362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!X362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Y362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Z362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AA362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AB362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AC362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AD362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AE362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AF362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AG362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AH362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AI362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AJ362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AK362","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AL362","v":4.9566919867747E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B363","v":"WACC Real - Advanced"},{"$f":"'WACC Calc'!F363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!G363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!H363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!I363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!J363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!K363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!L363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!M363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!N363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!O363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!P363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Q363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!R363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!S363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!T363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!U363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!V363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!W363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!X363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Y363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Z363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AA363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AB363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AC363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AD363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AE363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AF363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AG363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AH363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AI363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AJ363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AK363","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AL363","v":2.3967726700241165E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B364","v":"WACC Real - Moderate"},{"$f":"'WACC Calc'!F364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!G364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!H364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!I364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!J364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!K364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!L364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!M364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!N364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!O364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!P364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Q364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!R364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!S364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!T364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!U364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!V364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!W364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!X364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Y364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Z364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AA364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AB364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AC364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AD364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AE364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AF364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AG364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AH364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AI364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AJ364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AK364","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AL364","v":2.3967726700241165E-2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC Calc'!B365","v":"WACC Real - Conservative"},{"$f":"'WACC Calc'!F365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!G365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!H365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!I365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!J365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!K365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!L365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!M365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!N365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!O365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!P365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Q365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!R365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!S365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!T365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!U365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!V365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!W365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!X365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Y365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Z365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AA365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AB365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AC365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AD365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AE365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AF365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AG365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AH365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AI365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AJ365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AK365","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AL365","v":2.3967726700241165E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Low",{"$f":" L407 / (1 - (1 / (1 + L407)^$S$31))","v":6.4730645224151312E-2},6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",{"$f":" L408 / (1 - (1 / (1 + L408)^$S$31))","v":6.4730645224151312E-2},6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",{"$f":" L409 / (1 - (1 / (1 + L409)^$S$31))","v":6.4730645224151312E-2},6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2,6.4730645224151312E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Low",{"$f":" L410 / (1 - (1 / (1 + L410)^$S$31))","v":4.7122471221474699E-2},4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",{"$f":" L411 / (1 - (1 / (1 + L411)^$S$31))","v":4.7122471221474699E-2},4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",{"$f":" L412 / (1 - (1 / (1 + L412)^$S$31))","v":4.7122471221474699E-2},4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2,4.7122471221474699E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Class 1 - Advanced",{"$f":"L407","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"L408","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":"L409","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"L407","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":"L408","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":"L409","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"L407","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":"L408","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"L409","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"L407","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":"L408","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":"L409","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":"L407","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":"L408","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":"L409","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":"L407","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":"L408","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":"L409","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":"L407","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":"L408","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",{"$f":"L409","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":"L407","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":"L408","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",{"$f":"L409","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"L407","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":"L408","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",{"$f":"L409","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":"L407","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":"L408","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":"L409","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Class 1 - Advanced",{"$f":"(((L416* L530 * $S$42 * (L293 * 1 + L454) +L325) * 1000 / (L165 * 8760)) + L357 + 0)-L524","v":28.320707958687908},{"$f":"(((M416* M530 * $S$42 * (M293 * 1 + M454) +M325) * 1000 / (M165 * 8760)) + M357 + 0)-M524","v":27.30313929423685},26.286736354891435,25.271473151651524,24.257324462359609,23.244265803624401,22.232273403969039,21.221324178142066,20.211395702532673,19.202466191635523,18.194514475512921,17.18751997820566,16.181462697046047,15.936454826120807,15.691521070695559,15.446661209088852,15.201875020502408,14.957162285016775,14.712522783586923,14.467956298037901,14.223462611060539,13.979041506207166,13.734692767887303,13.490416181363456,13.24621153274691,13.002078608993523,12.758017197899548,12.514027088097517,12.270108069052128,12.02625993105613,11.782482465226273,11.538775463499261,11.295138718627731]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Moderate",{"$f":"(((L417* L531 * $S$42 * (L294 * 1 + L455) +L326) * 1000 / (L166 * 8760)) + L358 + 0)-L525","v":28.320707958687908},{"$f":"(((M417* M531 * $S$42 * (M294 * 1 + M455) +M326) * 1000 / (M166 * 8760)) + M358 + 0)-M525","v":27.761662962777237},27.202867426252404,26.644318826011293,26.086014672863246,25.527952510961299,24.970129917245682,24.412544500898498,23.855193902809216,23.298075795050821,22.741187880366173,22.184527891664668,21.628093591528657,21.417341974150329,21.206612396850772,20.995904826619402,20.785219230511466,20.574555575648017,20.363913829215594,20.153293958466193,19.942695930717019,19.732119713350343,19.521565273813348,19.31103257961799,19.100521598340791,18.890032297622707,18.679564645168963,18.469118608748897,18.258694156195777,18.048291255406699,17.837909874342355,17.627549981026931,17.417211543547936]
[null,null,null,null,null,null,null,null,null,null,"Class 1 - Conservative",{"$f":"(((L418* L532 * $S$42 * (L295 * 1 + L456) +L327) * 1000 / (L167 * 8760)) + L359 + 0)-L526","v":28.320707958687908},{"$f":"(((M418* M532 * $S$42 * (M295 * 1 + M456) +M327) * 1000 / (M167 * 8760)) + M359 + 0)-M526","v":28.067404933768788},27.814125785567537,27.560870652831859,27.307639675386582,27.054432994144115,26.801250751115017,26.548093089418757,26.294960153294511,26.041852088112194,25.788769040383517,25.535711157773243,25.2826785891105,25.165949125806328,25.049224143544933,24.932503638968043,24.81578760872074,24.699076049451477,24.582368957812033,24.465666330457555,24.348968164046507,24.232274455240677,24.115585200705222,23.998900397108574,23.882220041122547,23.765544129422214,23.648872658685988,23.532205625595594,23.415543026836065,23.298884859095715,23.18223111906617,23.065581803442356,22.948936908922462]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Advanced",{"$f":"(((L416* L530 * $S$42 * (L296 * 1 + L457) +L328) * 1000 / (L168 * 8760)) + L360 + 0)-L524","v":29.924232447276182},{"$f":"(((M416* M530 * $S$42 * (M296 * 1 + M457) +M328) * 1000 / (M168 * 8760)) + M360 + 0)-M524","v":28.807906922475624},27.693529888213121,26.581042723508602,25.470389135542828,24.36151504521365,23.254368479377273,22.148899469323428,21.045059955067561,19.942803695075106,18.842086181061315,17.742864557536958,16.64509754579419,16.396347961636799,16.147722259612792,15.899219884749938,15.650840285385989,15.402582913144032,15.154447222908054,14.906432672798765,14.65853872414959,14.410764841482914,14.163110492486492,13.915575147990124,13.668158281942466,13.420859371388154,13.173677896444975,12.926613340281399,12.679665189094187,12.432832932086276,12.186116061444805,11.939514072319364,11.693026462800415]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Moderate",{"$f":"(((L417* L531 * $S$42 * (L297 * 1 + L458) +L329) * 1000 / (L169 * 8760)) + L361 + 0)-L525","v":29.924232447276182},{"$f":"(((M417* M531 * $S$42 * (M297 * 1 + M458) +M329) * 1000 / (M169 * 8760)) + M361 + 0)-M525","v":29.321852183600988},28.72000406703928,28.118679396963884,27.517869661393593,26.917566531908097,26.317761858726318,25.718447665942357,25.119616146913106,24.521259659791813,23.923370723202478,23.325942012049605,22.72896635345877,22.505018099220095,22.28110691005784,22.057232702762818,21.833395394374698,21.609594902181112,21.385831143716711,21.162104036762269,20.938413499343717,20.714759449731297,20.49114180643857,20.267560488221587,20.044015414077958,19.82050650324593,19.597033675203548,19.37359684966771,19.150195946593318,18.926830886172393,18.703501588833177,18.480207975239278,18.256949966288804]
[null,null,null,null,null,null,null,null,null,null,"Class 2 - Conservative",{"$f":"(((L418* L532 * $S$42 * (L298 * 1 + L459) +L330) * 1000 / (L170 * 8760)) + L362 + 0)-L526","v":29.924232447276182},{"$f":"(((M418* M532 * $S$42 * (M298 * 1 + M459) +M330) * 1000 / (M170 * 8760)) + M362 + 0)-M526","v":29.64525083617281},29.366269354347505,29.087288001850897,28.808306778733655,28.529325685046455,28.250344720840033,27.971363886165101,27.692383181072461,27.413402605612891,27.134422159837207,26.855441843796267,26.576461657540943,26.451688902740116,26.326923809550024,26.202166369361045,26.077416573576439,25.952674413612367,25.827939880897787,25.703212966874531,25.578493662997197,25.453781960733153,25.329077851562584,25.204381326978297,25.079692378485888,24.95501099760358,24.830337175862294,24.705670904805565,24.581012175989532,24.456360980982915,24.331717311367004,24.20708115873564,24.082452514695163]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Advanced",{"$f":"(((L416* L530 * $S$42 * (L299 * 1 + L460) +L331) * 1000 / (L171 * 8760)) + L363 + 0)-L524","v":30.804665694583491},{"$f":"(((M416* M530 * $S$42 * (M299 * 1 + M460) +M331) * 1000 / (M171 * 8760)) + M363 + 0)-M524","v":29.649793716634804},28.497490172349565,27.347664145184456,26.200228959533611,25.055101936298126,23.912204165168333,22.771460292300958,21.632798322190258,20.496149432638443,19.361447801825946,18.228630446568332,17.09763707092462,16.835492718776599,16.573522913709979,16.311726614688482,16.050102788938037,15.788650411864952,15.527368466975091,15.266255945793999,15.005311847787961,14.744535180286004,14.48392495840282,14.223480204962545,13.963199950423537,13.703083232803912,13.443129097608033,13.183336597753819,12.92370479350091,12.66423275237967,12.404919549120992,12.145764265586948,11.886765990702195]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Moderate",{"$f":"(((L417* L531 * $S$42 * (L300 * 1 + L461) +L332) * 1000 / (L172 * 8760)) + L364 + 0)-L525","v":30.804665694583491},{"$f":"(((M417* M531 * $S$42 * (M300 * 1 + M461) +M332) * 1000 / (M172 * 8760)) + M364 + 0)-M525","v":30.181485151765841},29.559116262540265,28.937541815608316,28.316745082882022,27.696709802644243,27.077420163408497,26.458860788444348,25.841016720936771,25.223873409749274,24.60741669576235,23.991632798760278,23.376508304840872,23.141598796225932,22.906741616717984,22.671936609799264,22.437183619575571,22.202482490773189,21.967833068735818,21.733235199421422,21.498688729399301,21.264193505846968,21.029749376547198,20.795356189884981,20.561013794844605,20.326722041006661,20.092480778545099,19.858289858224321,19.62414913139628,19.390058449997564,19.156017666546578,18.922026634140607,18.68808520645306]
[null,null,null,null,null,null,null,null,null,null,"Class 3 - Conservative",{"$f":"(((L418* L532 * $S$42 * (L301 * 1 + L462) +L333) * 1000 / (L173 * 8760)) + L365 + 0)-L526","v":30.804665694583491},{"$f":"(((M418* M532 * $S$42 * (M301 * 1 + M462) +M333) * 1000 / (M173 * 8760)) + M365 + 0)-M526","v":30.517241135148367},30.229830445174237,29.942433567794456,29.655050446452847,29.367681024901543,29.080325247198953,28.792983057707644,28.505654401092258,28.2183392223175,27.931037466646092,27.643749079636763,27.356474007142232,27.221935244231162,27.087407449698983,26.952890607117769,26.818384700092395,26.683889712260424,26.54940562729206,26.414932428890044,26.280470100789575,26.146018626758277,26.011577990596024,25.877148176134927,25.742729167239279,25.608320947805382,25.473923501761551,25.339536813068005,25.205160865716771,25.07079564373165,24.936441131168078,24.802097312113094,24.667764170685263]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Advanced",{"$f":"(((L416* L530 * $S$42 * (L302 * 1 + L463) +L334) * 1000 / (L174 * 8760)) + L366 + 0)-L524","v":31.881325256238593},{"$f":"(((M416* M530 * $S$42 * (M302 * 1 + M463) +M334) * 1000 / (M174 * 8760)) + M366 + 0)-M524","v":30.674639813851897},29.47099156375528,28.270263065818785,27.072342857660328,25.877125079087605,24.684509124502409,23.494399320868293,22.306704629074584,21.12133836673755,19.93821795066459,18.757264657373117,17.578403400204643,17.304038470338647,17.029904112201283,16.755998609377702,16.482320262447253,16.208867388773694,15.935638322298468,15.662631413337079,15.389845028378389,15.117277549886925,14.844927376108053,14.572792920875978,14.300872613424593,14.029164898201005,13.757668234681834,13.486381097192094,13.215301974726776,12.944429370774911,12.67376180314621,12.403297803800168,12.133035918677631]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Moderate",{"$f":"(((L417* L531 * $S$42 * (L303 * 1 + L464) +L335) * 1000 / (L175 * 8760)) + L367 + 0)-L525","v":31.881325256238593},{"$f":"(((M417* M531 * $S$42 * (M303 * 1 + M464) +M335) * 1000 / (M175 * 8760)) + M367 + 0)-M525","v":31.225624531712796},30.57093707543898,29.917238619695393,29.264505665570223,28.612715452755577,27.961845930754553,27.311875731424738,26.662784142786535,26.014551084028493,25.367157081646745,24.720583246658641,24.074811252834639,23.832268339320361,23.589794720599002,23.347390137785894,23.105054333284379,22.862787050777769,22.620588035221402,22.378457032834806,22.136393791093838,21.894398058722913,21.652469585687349,21.410608123185646,21.168813423641932,20.927085240698435,20.685423329207993,20.443827445226585,20.202297346006027,19.960832789986618,19.719433536789857,19.478099347211266,19.236829983213227]
[null,null,null,null,null,null,null,null,null,null,"Class 4 - Conservative",{"$f":"(((L418* L532 * $S$42 * (L304 * 1 + L465) +L336) * 1000 / (L176 * 8760)) + L368 + 0)-L526","v":31.881325256238593},{"$f":"(((M418* M532 * $S$42 * (M304 * 1 + M465) +M336) * 1000 / (M176 * 8760)) + M368 + 0)-M526","v":31.573275282842584},31.265263323760792,30.957289126693404,30.649352441568297,30.341453020516614,30.033590617848457,29.72576499002907,29.417975895655207,29.110223095431898,28.802506352149468,28.494825430660871,28.187180097859319,28.048131321393932,27.909097254838926,27.770077870664839,27.631073141410837,27.492083039684562,27.353107538161868,27.214146609586638,27.075200226770484,26.936268362592706,26.797350989999924,26.658448082005954,26.519559611691562,26.38068555220427,26.24182587675816,26.102980558633664,25.964149571177316,25.825332887801611,25.686530481984782,25.547742327270551,25.408968397268012]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Advanced",{"$f":"(((L416* L530 * $S$42 * (L305 * 1 + L466) +L337) * 1000 / (L177 * 8760)) + L369 + 0)-L524","v":34.072294336349003},{"$f":"(((M416* M530 * $S$42 * (M305 * 1 + M466) +M337) * 1000 / (M177 * 8760)) + M369 + 0)-M524","v":32.734576817586159},31.400387052138022,30.069578695313648,28.742013386600235,27.417560212495186,26.096095212130631,24.77750092176532,23.461665954624895,22.148484612931213,20.837856529279954,19.529686334808499,18.223883351848212,17.942303822584538,17.661018894708089,17.380025940456225,17.099322363225578,16.818905597111524,16.538773106455857,16.258922385402428,15.979350957460602,15.700056375076327,15.42103621921075,15.14228809892615,14.863809650979071,14.585598539420477,14.307652455202865,14.029969115794115,13.752546264797971,13.475381671581021,13.198473130906057,12.921818462571691,12.645415511058038]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Moderate",{"$f":"(((L417* L531 * $S$42 * (L306 * 1 + L467) +L338) * 1000 / (L178 * 8760)) + L370 + 0)-L525","v":34.072294336349003},{"$f":"(((M417* M531 * $S$42 * (M306 * 1 + M467) +M338) * 1000 / (M178 * 8760)) + M370 + 0)-M525","v":33.31070456390507},32.55033125431909,31.791142548094328,31.033107688650766,30.276196975008492,29.52038171688622,28.765634192072447,28.011927605936148,27.259236052952765,26.507534480129372,25.756798652220677,25.007005118634204,24.774641603647598,24.542366863546231,24.310180500632747,24.078082119581751,23.846071327422152,23.614147733519644,23.382310949559372,23.150560589528752,22.918896269700426,22.687317608615356,22.455824227066131,22.224415748080332,21.993091796904135,21.761852000985972,21.530695989960407,21.299623395632111,21.068633851959994,20.837726995041471,20.606902463096869,20.376159896453984]
[null,null,null,null,null,null,null,null,null,null,"Class 5 - Conservative",{"$f":"(((L418* L532 * $S$42 * (L307 * 1 + L468) +L339) * 1000 / (L179 * 8760)) + L371 + 0)-L526","v":34.072294336349003},{"$f":"(((M418* M532 * $S$42 * (M307 * 1 + M468) +M339) * 1000 / (M179 * 8760)) + M371 + 0)-M526","v":33.673956350375271},33.275686222522921,32.877483365775866,32.479347199869324,32.081277151193007,31.683272652696004,31.285333143793284,30.887458070273855,30.48964688421032,30.091899043870185,29.694214013628482,29.296591263881972,29.178493025856497,29.060413861199532,28.942353727092332,28.824312580844243,28.706290379892188,28.588287081800203,28.470302644258997,28.352337025085404,28.234390182222008,28.116462073736589,27.998552657821712,27.880661892794247,27.762789737094895,27.644936149287737,27.527101088059801,27.409284512220566,27.291486380701528,27.173706652555744,27.055945286957407,26.938202243201353]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Advanced",{"$f":"(((L416* L530 * $S$42 * (L308 * 1 + L469) +L340) * 1000 / (L180 * 8760)) + L372 + 0)-L524","v":38.227826223379239},{"$f":"(((M416* M530 * $S$42 * (M308 * 1 + M469) +M340) * 1000 / (M180 * 8760)) + M372 + 0)-M524","v":36.686789290891291},35.150061452483506,33.617448034452508,32.088765915595403,30.563842682789005,29.042515859568443,27.524632200447382,26.010047044535114,24.498623722717625,22.990233013294716,21.484752641514628,19.982066818930697,19.660608594460133,19.339524639451025,19.018811064908494,18.698464035531835,18.378479768791092,18.058854534022519,17.739584651542653,17.420666491780455,17.102096474427118,16.78387106760313,16.465986787042191,16.148440195291546,15.831227900928425,15.514346557792134,15.197792864231483,14.881563562367162,14.565655437368772,14.250065316746102,13.93479006965439,13.619826606213179]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Moderate",{"$f":"(((L417* L531 * $S$42 * (L309 * 1 + L470) +L341) * 1000 / (L181 * 8760)) + L373 + 0)-L525","v":38.227826223379239},{"$f":"(((M417* M531 * $S$42 * (M309 * 1 + M470) +M341) * 1000 / (M181 * 8760)) + M373 + 0)-M525","v":37.498735893224669},36.771393900715815,36.045745120586147,35.321736720939484,34.599318045214225,33.878440501363201,33.159057457740047,32.441124145223291,31.724597565146201,31.009436402634904,30.29560094498742,29.583053004755094,29.228705842596934,28.874470806718914,28.520347311532426,28.166334775519459,27.812432621197324,27.458640275083702,27.104957167662096,26.75138273334753,26.39791641045279,26.044557641154825,25.691305871461591,25.338160551179246,24.985121133879598,24.632187076868028,24.279357841151587,23.926632891407507,23.574011695952024,23.221493726709511,22.869078459181914,22.51676537241849]
[null,null,null,null,null,null,null,null,null,null,"Class 6 - Conservative",{"$f":"(((L418* L532 * $S$42 * (L310 * 1 + L471) +L342) * 1000 / (L182 * 8760)) + L374 + 0)-L526","v":38.227826223379239},{"$f":"(((M418* M532 * $S$42 * (M310 * 1 + M471) +M342) * 1000 / (M182 * 8760)) + M374 + 0)-M526","v":37.885569921864224},37.543435269027484,37.201420908529194,36.859525504118523,36.517747739263001,36.176086316786218,35.834539958513332,35.493107404924416,35.151787414815431,34.810578764966429,34.469480249817018,34.128490681148833,33.913934462938151,33.699402850149838,33.484895778363793,33.270413183384548,33.055955001240363,32.84152116818224,32.627111620682903,32.412726295435931,32.198365129354727,31.984028059571557,31.769715023436632,31.555425958517194,31.341160802596505,31.126919493672954,30.912701969959151,30.698508169880956,30.484338032076572,30.270191495395657,30.056068498898387,29.841968981854542]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Advanced",{"$f":"(((L416* L530 * $S$42 * (L311 * 1 + L472) +L343) * 1000 / (L183 * 8760)) + L375 + 0)-L524","v":45.611145136580284},{"$f":"(((M416* M530 * $S$42 * (M311 * 1 + M472) +M343) * 1000 / (M183 * 8760)) + M375 + 0)-M524","v":43.597801749895233},41.589746094165584,39.586721679603272,37.58848834106206,35.594820959624066,33.605508302471549,31.620351968469677,29.639165428390328,27.661773150012685,25.68800979947089,23.717719511207214,21.750755219752357,21.424747273350317,21.099216795473684,20.774158124440355,20.449565687728551,20.125434000228612,19.801757662535707,19.478531359282435,19.155749857510202,18.833408005078301,18.511500729109731,18.190023034472716,17.868970002297061,17.548336788524267,17.228118622490658,16.908310805542595,16.588908709682869,16.26990777624756,15.951303514612523,15.633091500928677,15.315267376885457]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Moderate",{"$f":"(((L417* L531 * $S$42 * (L312 * 1 + L473) +L344) * 1000 / (L184 * 8760)) + L376 + 0)-L525","v":45.611145136580284},44.519512484004608,43.42978526232978,42.341903809005977,41.255810926613094,40.171451756845187,39.088773662146544,38.007726114463367,36.928260590616517,35.850330473840316,34.773890961067593,33.698898975573286,32.62531308461903,32.311912194407235,31.998656337660805,31.685544649368996,31.372576271386269,31.059750352364237,30.747066047684569,30.434522519392566,30.122118936131617,29.809854473078346,29.497728311878589,29.185739640584107,28.873887653589964,28.562171551572774,28.250590541429556,27.939143836217365,27.627830655093565,27.316650223256879,27.005601771889037,26.694684538097164,26.383897764856773]
[null,null,null,null,null,null,null,null,null,null,"Class 7 - Conservative",45.611145136580284,44.920251663931957,44.229541654821602,43.539012718858039,42.848662506997208,42.158488710651959,41.468489060824844,40.77866132726313,40.089003317635246,39.399512876728281,38.710187885665675,38.021026261144712,37.33202595469303,37.214275694056077,37.096557320804415,36.978870739562012,36.86121585533283,36.743592573498915,36.62600079981852,36.50844044042428,36.390911401821278,36.273413590885262,36.155946914860792,36.038511281359405,35.921106598357802,35.803732774196064,35.686389717575864,35.569077337558632,35.451795543563868,35.334544245367304,35.217323353099218,35.100132777242614,34.982972428631612]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Advanced",{"$f":"(((L416* L530 * $S$42 * (L314 * 1 + L475) +L346) * 1000 / (L186 * 8760)) + L378 + 0)-L524","v":57.543179961972932},{"$f":"(((M416* M530 * $S$42 * (M314 * 1 + M475) +M346) * 1000 / (M186 * 8760)) + M378 + 0)-M524","v":55.128806624472887},52.72105537111031,50.319583588827278,47.924071898667215,45.53422221910008,43.149756019888478,40.770412744976511,38.395948385616919,36.026134187299611,33.660755476069305,31.29961059156647,28.942509915639011,28.456964973312289,27.972037143351098,27.48771820570914,27.004000085684719,26.520874850722507,26.038334707299285,25.556371997891276,25.074979198020475,24.594148913377662,24.113873877019707,23.634146946638982,23.154961101902753,22.676309441860454,22.198185182416701,21.720581653868383,21.243492298503675,20.766910668261261,20.290830422448145,19.815245325514077,19.340149244881189]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Moderate",{"$f":"(((L417* L531 * $S$42 * (L315 * 1 + L476) +L347) * 1000 / (L187 * 8760)) + L379 + 0)-L525","v":57.543179961972932},56.346772120563315,55.152736574597419,53.960994577594882,52.771470830170756,51.584093293458267,50.39879301452028,49.215503962860232,48.034162877217625,46.854709121901571,45.677084551976328,44.50123338666932,43.327102090422024,42.785795563900564,42.244677517838767,41.703746688523566,41.163001823513916,40.622441681515333,40.082065032256132,39.541870656365433,39.001857345252603,38.462023900988491,37.922369136188017,37.382891873894479,36.843590947465295,36.304465200459312,35.76551348652545,35.226734669293002,34.688127622263195,34.149691228702217,33.611424381535656,33.073325983244324,32.535394945761304]
[null,null,null,null,null,null,null,null,null,null,"Class 8 - Conservative",57.543179961972932,56.996380501154896,56.44983612753127,55.903543164499794,55.357498005775341,54.811697113717017,54.266137017702533,53.720814312548747,53.175725656976468,52.630867772118386,52.086237440068722,51.54183150247281,50.997646859156049,50.608527120780479,50.219449288553932,49.830413221518882,49.441418779349334,49.052465822347095,48.663554211438509,48.274683808170835,47.885854474708779,47.497066073831135,47.108318468927273,46.719611523993819,46.330945103631308,45.942319073040736,45.553733298020262,45.165187644962018,44.776681980848679,44.38821617325025,43.999790090320907,43.611403600795668,43.223056573987257]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Advanced",{"$f":"(((L416* L530 * $S$42 * (L317 * 1 + L478) +L349) * 1000 / (L189 * 8760)) + L381 + 0)-L524","v":77.852794455131615},{"$f":"(((M416* M530 * $S$42 * (M317 * 1 + M478) +M349) * 1000 / (M189 * 8760)) + M381 + 0)-M524","v":74.114270887433733},70.384264638640559,66.662307334687441,62.947964325026369,59.240831701124812,55.540533625782757,51.846719936110425,48.159063988000966,44.477260714181789,40.80102487155623,37.13008945665355,33.46420427067163,32.983303076927548,32.503213806675269,32.023924461045461,31.545423276440722,31.067698718797285,30.590739478013752,30.114534462541435,29.639072794130673,29.16434380272792,28.690337021518797,28.217042182111918,27.744449209859148,27.272548219307602,26.801329509779219,26.330783561073687,25.860901029290691,25.391672742767696,24.923089698129584,24.455143056446396,23.987824139496038]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Moderate",{"$f":"(((L417* L531 * $S$42 * (L318 * 1 + L479) +L350) * 1000 / (L190 * 8760)) + L382 + 0)-L525","v":77.852794455131615},75.548471533250435,73.24715071151725,70.94872735793065,68.653101646959186,66.360178286681915,64.06986626430853,61.782078608650288,59.496732168239298,57.213747403906083,54.933048194728698,52.654561656357771,50.378217970806666,50.001545810216854,49.625123211323228,49.248948316346421,48.873019285900945,48.497334298767981,48.121891551671901,47.746689259059529,47.371725652883249,46.996998982386792,46.62250751389444,46.248249530603239,45.87422333237825,45.50042723555071,45.126859572719169,44.753518692553534,44.380402959601923,44.007510754100153,43.634840471784294,43.262390523705456,42.890159336047702]
[null,null,null,null,null,null,null,null,null,null,"Class 9 - Conservative",77.852794455131615,76.314743556698744,74.777037942898588,73.239672264147359,71.702641280803462,70.165939860357526,68.629562974708307,67.093505697521223,65.55776320166656,64.022330756734917,62.487203726626767,60.952377567213837,59.417847824069582,59.301488288127111,59.185184852169236,59.068937306606884,58.952745442893864,58.836609053520149,58.720527932005609,58.604501872893479,58.488530671744151,58.372614125128855,58.25675203062336,58.140944186801896,58.025190393230879,57.909490450462904,57.793844160030645,57.678251324440794,57.562711747168237,57.447225232650013,57.33179158627938,57.216410614400189,57.101082124300852]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Advanced",{"$f":"(((L416* L530 * $S$42 * (L320 * 1 + L481) +L352) * 1000 / (L192 * 8760)) + L384 + 0)-L524","v":127.24077588585695},{"$f":"(((M416* M530 * $S$42 * (M320 * 1 + M481) +M352) * 1000 / (M192 * 8760)) + M384 + 0)-M524","v":120.50792521878404},113.78954637951485,107.08480474077788,100.39292864487811,93.713203575103108,87.044966962769934,80.387603550482766,73.740541243316514,67.103247389056477,60.475225436604354,53.856011928444772,47.245173788848277,46.501828033821951,45.75990961773828,45.019395371789997,44.280262625911327,43.542489195429624,42.806053368143473,42.07093389181145,41.337109962036287,40.604561210530058,39.873267693746371,39.143209881866333,38.414368648125524,37.686725258469494,36.960261361526491,36.234958978885658,35.510800495670154,34.787768651394813,34.065846531098323,33.345017556740238,32.625265478853912]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Moderate",{"$f":"(((L417* L531 * $S$42 * (L321 * 1 + L482) +L353) * 1000 / (L193 * 8760)) + L385 + 0)-L525","v":127.24077588585695},{"$f":"(((M417* M531 * $S$42 * (M321 * 1 + M482) +M353) * 1000 / (M193 * 8760)) + M385 + 0)-M525","v":123.70692362948604},120.17753964303493,116.65247367314383,113.13158212848683,109.61472771458749,106.1017790923959,102.59261055884154,99.087101747730756,95.585137349491546,92.086606848395874,88.591404275999849,85.099427979646677,84.24666619637253,83.394349797231897,82.542475137871733,81.69103861359045,80.840036658800557,79.989465746499235,79.139322387748024,78.289603131160646,77.440304562399106,76.591423303677956,75.742956013276427,74.894899385058366,74.047250147999819,73.20000506572427,72.353160936044944,71.506714590514605,70.660662893982348,69.815002744157312,68.969731071179353,68.124844837196335]
[null,null,null,null,null,null,null,null,null,null,"Class 10 - Conservative",{"$f":"(((L418* L532 * $S$42 * (L322 * 1 + L483) +L354) * 1000 / (L194 * 8760)) + L386 + 0)-L526","v":127.24077588585695},{"$f":"(((M418* M532 * $S$42 * (M322 * 1 + M483) +M354) * 1000 / (M194 * 8760)) + M386 + 0)-M526","v":125.02678915542931},122.81317908239777,120.59994080567776,118.38706954747499,116.17456061150912,113.96240938128284,111.7506113183948,109.53916196089499,107.32805692168196,105.11729188693957,102.90686261461342,100.69676493292451,100.21096875578172,99.725274103170563,99.23968055802284,98.754187705551544,98.2687951332355,97.78350243080375,97.298309190220394,96.813215005669292,96.328219473538994,95.843322192407811,95.358522763029001,94.873820788315996,94.389215873327856,93.904707625254829,93.420295653403912,92.935979569184667,92.451758986095157,91.967633519707718,91.483602787655357,90.99966640961776]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",1,1,1,0.8,0.6,0.6,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Advanced",{"$f":"L$523*('WACC Calc'!$C$1017/(1-$L$406)*L416/L520)","v":0},{"$f":"M$523*('WACC Calc'!$C$1017/(1-$L$406)*M416/M520)","v":0},{"$f":"N$523*('WACC Calc'!$C$1017/(1-$L$406)*N416/N520)","v":0},{"$f":"O$523*('WACC Calc'!$C$1017/(1-$L$406)*O416/O520)","v":0},{"$f":"P$523*('WACC Calc'!$C$1017/(1-$L$406)*P416/P520)","v":0},{"$f":"Q$523*('WACC Calc'!$C$1017/(1-$L$406)*Q416/Q520)","v":0},{"$f":"R$523*('WACC Calc'!$C$1017/(1-$L$406)*R416/R520)","v":0},{"$f":"S$523*('WACC Calc'!$C$1017/(1-$L$406)*S416/S520)","v":0},{"$f":"T$523*('WACC Calc'!$C$1017/(1-$L$406)*T416/T520)","v":0},{"$f":"U$523*('WACC Calc'!$C$1017/(1-$L$406)*U416/U520)","v":0},{"$f":"V$523*('WACC Calc'!$C$1017/(1-$L$406)*V416/V520)","v":0},{"$f":"W$523*('WACC Calc'!$C$1017/(1-$L$406)*W416/W520)","v":0},{"$f":"X$523*('WACC Calc'!$C$1017/(1-$L$406)*X416/X520)","v":0},{"$f":"Y$523*('WACC Calc'!$C$1017/(1-$L$406)*Y416/Y520)","v":0},{"$f":"Z$523*('WACC Calc'!$C$1017/(1-$L$406)*Z416/Z520)","v":0},{"$f":"AA$523*('WACC Calc'!$C$1017/(1-$L$406)*AA416/AA520)","v":0},{"$f":"AB$523*('WACC Calc'!$C$1017/(1-$L$406)*AB416/AB520)","v":0},{"$f":"AC$523*('WACC Calc'!$C$1017/(1-$L$406)*AC416/AC520)","v":0},{"$f":"AD$523*('WACC Calc'!$C$1017/(1-$L$406)*AD416/AD520)","v":0},{"$f":"AE$523*('WACC Calc'!$C$1017/(1-$L$406)*AE416/AE520)","v":0},{"$f":"AF$523*('WACC Calc'!$C$1017/(1-$L$406)*AF416/AF520)","v":0},{"$f":"AG$523*('WACC Calc'!$C$1017/(1-$L$406)*AG416/AG520)","v":0},{"$f":"AH$523*('WACC Calc'!$C$1017/(1-$L$406)*AH416/AH520)","v":0},{"$f":"AI$523*('WACC Calc'!$C$1017/(1-$L$406)*AI416/AI520)","v":0},{"$f":"AJ$523*('WACC Calc'!$C$1017/(1-$L$406)*AJ416/AJ520)","v":0},{"$f":"AK$523*('WACC Calc'!$C$1017/(1-$L$406)*AK416/AK520)","v":0},{"$f":"AL$523*('WACC Calc'!$C$1017/(1-$L$406)*AL416/AL520)","v":0},{"$f":"AM$523*('WACC Calc'!$C$1017/(1-$L$406)*AM416/AM520)","v":0},{"$f":"AN$523*('WACC Calc'!$C$1017/(1-$L$406)*AN416/AN520)","v":0},{"$f":"AO$523*('WACC Calc'!$C$1017/(1-$L$406)*AO416/AO520)","v":0},{"$f":"AP$523*('WACC Calc'!$C$1017/(1-$L$406)*AP416/AP520)","v":0},{"$f":"AQ$523*('WACC Calc'!$C$1017/(1-$L$406)*AQ416/AQ520)","v":0},{"$f":"AR$523*('WACC Calc'!$C$1017/(1-$L$406)*AR416/AR520)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Moderate",{"$f":"L$523*('WACC Calc'!$C$1017/(1-$L$406)*L417/L521)","v":0},{"$f":"M$523*('WACC Calc'!$C$1017/(1-$L$406)*M417/M521)","v":0},{"$f":"N$523*('WACC Calc'!$C$1017/(1-$L$406)*N417/N521)","v":0},{"$f":"O$523*('WACC Calc'!$C$1017/(1-$L$406)*O417/O521)","v":0},{"$f":"P$523*('WACC Calc'!$C$1017/(1-$L$406)*P417/P521)","v":0},{"$f":"Q$523*('WACC Calc'!$C$1017/(1-$L$406)*Q417/Q521)","v":0},{"$f":"R$523*('WACC Calc'!$C$1017/(1-$L$406)*R417/R521)","v":0},{"$f":"S$523*('WACC Calc'!$C$1017/(1-$L$406)*S417/S521)","v":0},{"$f":"T$523*('WACC Calc'!$C$1017/(1-$L$406)*T417/T521)","v":0},{"$f":"U$523*('WACC Calc'!$C$1017/(1-$L$406)*U417/U521)","v":0},{"$f":"V$523*('WACC Calc'!$C$1017/(1-$L$406)*V417/V521)","v":0},{"$f":"W$523*('WACC Calc'!$C$1017/(1-$L$406)*W417/W521)","v":0},{"$f":"X$523*('WACC Calc'!$C$1017/(1-$L$406)*X417/X521)","v":0},{"$f":"Y$523*('WACC Calc'!$C$1017/(1-$L$406)*Y417/Y521)","v":0},{"$f":"Z$523*('WACC Calc'!$C$1017/(1-$L$406)*Z417/Z521)","v":0},{"$f":"AA$523*('WACC Calc'!$C$1017/(1-$L$406)*AA417/AA521)","v":0},{"$f":"AB$523*('WACC Calc'!$C$1017/(1-$L$406)*AB417/AB521)","v":0},{"$f":"AC$523*('WACC Calc'!$C$1017/(1-$L$406)*AC417/AC521)","v":0},{"$f":"AD$523*('WACC Calc'!$C$1017/(1-$L$406)*AD417/AD521)","v":0},{"$f":"AE$523*('WACC Calc'!$C$1017/(1-$L$406)*AE417/AE521)","v":0},{"$f":"AF$523*('WACC Calc'!$C$1017/(1-$L$406)*AF417/AF521)","v":0},{"$f":"AG$523*('WACC Calc'!$C$1017/(1-$L$406)*AG417/AG521)","v":0},{"$f":"AH$523*('WACC Calc'!$C$1017/(1-$L$406)*AH417/AH521)","v":0},{"$f":"AI$523*('WACC Calc'!$C$1017/(1-$L$406)*AI417/AI521)","v":0},{"$f":"AJ$523*('WACC Calc'!$C$1017/(1-$L$406)*AJ417/AJ521)","v":0},{"$f":"AK$523*('WACC Calc'!$C$1017/(1-$L$406)*AK417/AK521)","v":0},{"$f":"AL$523*('WACC Calc'!$C$1017/(1-$L$406)*AL417/AL521)","v":0},{"$f":"AM$523*('WACC Calc'!$C$1017/(1-$L$406)*AM417/AM521)","v":0},{"$f":"AN$523*('WACC Calc'!$C$1017/(1-$L$406)*AN417/AN521)","v":0},{"$f":"AO$523*('WACC Calc'!$C$1017/(1-$L$406)*AO417/AO521)","v":0},{"$f":"AP$523*('WACC Calc'!$C$1017/(1-$L$406)*AP417/AP521)","v":0},{"$f":"AQ$523*('WACC Calc'!$C$1017/(1-$L$406)*AQ417/AQ521)","v":0},{"$f":"AR$523*('WACC Calc'!$C$1017/(1-$L$406)*AR417/AR521)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Conservative",{"$f":"L$523*('WACC Calc'!$C$1017/(1-$L$406)*L418/L522)","v":0},{"$f":"M$523*('WACC Calc'!$C$1017/(1-$L$406)*M418/M522)","v":0},{"$f":"N$523*('WACC Calc'!$C$1017/(1-$L$406)*N418/N522)","v":0},{"$f":"O$523*('WACC Calc'!$C$1017/(1-$L$406)*O418/O522)","v":0},{"$f":"P$523*('WACC Calc'!$C$1017/(1-$L$406)*P418/P522)","v":0},{"$f":"Q$523*('WACC Calc'!$C$1017/(1-$L$406)*Q418/Q522)","v":0},{"$f":"R$523*('WACC Calc'!$C$1017/(1-$L$406)*R418/R522)","v":0},{"$f":"S$523*('WACC Calc'!$C$1017/(1-$L$406)*S418/S522)","v":0},{"$f":"T$523*('WACC Calc'!$C$1017/(1-$L$406)*T418/T522)","v":0},{"$f":"U$523*('WACC Calc'!$C$1017/(1-$L$406)*U418/U522)","v":0},{"$f":"V$523*('WACC Calc'!$C$1017/(1-$L$406)*V418/V522)","v":0},{"$f":"W$523*('WACC Calc'!$C$1017/(1-$L$406)*W418/W522)","v":0},{"$f":"X$523*('WACC Calc'!$C$1017/(1-$L$406)*X418/X522)","v":0},{"$f":"Y$523*('WACC Calc'!$C$1017/(1-$L$406)*Y418/Y522)","v":0},{"$f":"Z$523*('WACC Calc'!$C$1017/(1-$L$406)*Z418/Z522)","v":0},{"$f":"AA$523*('WACC Calc'!$C$1017/(1-$L$406)*AA418/AA522)","v":0},{"$f":"AB$523*('WACC Calc'!$C$1017/(1-$L$406)*AB418/AB522)","v":0},{"$f":"AC$523*('WACC Calc'!$C$1017/(1-$L$406)*AC418/AC522)","v":0},{"$f":"AD$523*('WACC Calc'!$C$1017/(1-$L$406)*AD418/AD522)","v":0},{"$f":"AE$523*('WACC Calc'!$C$1017/(1-$L$406)*AE418/AE522)","v":0},{"$f":"AF$523*('WACC Calc'!$C$1017/(1-$L$406)*AF418/AF522)","v":0},{"$f":"AG$523*('WACC Calc'!$C$1017/(1-$L$406)*AG418/AG522)","v":0},{"$f":"AH$523*('WACC Calc'!$C$1017/(1-$L$406)*AH418/AH522)","v":0},{"$f":"AI$523*('WACC Calc'!$C$1017/(1-$L$406)*AI418/AI522)","v":0},{"$f":"AJ$523*('WACC Calc'!$C$1017/(1-$L$406)*AJ418/AJ522)","v":0},{"$f":"AK$523*('WACC Calc'!$C$1017/(1-$L$406)*AK418/AK522)","v":0},{"$f":"AL$523*('WACC Calc'!$C$1017/(1-$L$406)*AL418/AL522)","v":0},{"$f":"AM$523*('WACC Calc'!$C$1017/(1-$L$406)*AM418/AM522)","v":0},{"$f":"AN$523*('WACC Calc'!$C$1017/(1-$L$406)*AN418/AN522)","v":0},{"$f":"AO$523*('WACC Calc'!$C$1017/(1-$L$406)*AO418/AO522)","v":0},{"$f":"AP$523*('WACC Calc'!$C$1017/(1-$L$406)*AP418/AP522)","v":0},{"$f":"AQ$523*('WACC Calc'!$C$1017/(1-$L$406)*AQ418/AQ522)","v":0},{"$f":"AR$523*('WACC Calc'!$C$1017/(1-$L$406)*AR418/AR522)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$534:$I$539,L534:L539)","v":0.87557498439052339},0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$534:$I$539,L541:L546)","v":0.87557498439052339},0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$534:$I$539,L548:L553)","v":0.87557498439052339},0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339,0.87557498439052339]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$406*L527*(1-0/2)-0)/(1-L$406)","v":1.0431281968999182},1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$406*L528*(1-0/2)-0)/(1-L$406)","v":1.0431281968999182},1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$406*L529*(1-0/2)-0)/(1-L$406)","v":1.0431281968999182},1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182,1.0431281968999182]
[null,null,null,null,null,null,null,null,"MACRS","Depreciation Factor","Year (Low)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,null,1,{"$f":"1/((1+L$410)*(1+L$389))^$K534","v":0.95277393091429285},0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,{"$f":"1/((1+V$410)*(1+V$389))^$K534","v":0.95277393091429285},0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,{"$f":"1/((1+AF$410)*(1+AF$389))^$K534","v":0.95277393091429285},0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285]
[null,null,null,null,null,null,null,null,0.32,null,{"$f":"K534+1","v":2},0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372]
[null,null,null,null,null,null,null,null,0.192,null,{"$f":"K535+1","v":3},0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K536+1","v":4},0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K537+1","v":5},0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,{"$f":"K538+1","v":6},0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283]
[null,null,null,null,null,null,null,null,null,null,"Year (Mid)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$411)*(1+L$389))^$K541","v":0.95277393091429285},0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,{"$f":"1/((1+V$411)*(1+V$389))^$K541","v":0.95277393091429285},0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,{"$f":"1/((1+AF$411)*(1+AF$389))^$K541","v":0.95277393091429285},0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285]
[null,null,null,null,null,null,null,null,null,null,2,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372]
[null,null,null,null,null,null,null,null,null,null,3,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816]
[null,null,null,null,null,null,null,null,null,null,4,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457]
[null,null,null,null,null,null,null,null,null,null,5,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474]
[null,null,null,null,null,null,null,null,null,null,6,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283]
[null,null,null,null,null,null,null,null,null,null,"Year (Constant)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$412)*(1+L$389))^$K548","v":0.95277393091429285},0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,{"$f":"1/((1+V$412)*(1+V$389))^$K548","v":0.95277393091429285},0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,{"$f":"1/((1+AF$412)*(1+AF$389))^$K548","v":0.95277393091429285},0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285,0.95277393091429285]
[null,null,null,null,null,null,null,null,null,null,2,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372,0.90777816342987372]
[null,null,null,null,null,null,null,null,null,null,3,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816,0.86490736916923816]
[null,null,null,null,null,null,null,null,null,null,4,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457,0.82406119400011457]
[null,null,null,null,null,null,null,null,null,null,5,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474,0.78514402312141474]
[null,null,null,null,null,null,null,null,null,null,6,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283,0.74806475724325283]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Stehly et al., 2018"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Stehly et al., 2018; Wiser & Bolinger, 2018"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Stehly et al., 2018; Wiser & Bolinger, 2019"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Stehly et al., 2018; Wiser & Bolinger, 2020"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Stehly et al., forthcoming; Dykes et al, 2017; Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Stehly et al., forthcoming; Dykes et al, 2017; Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Stehly et al., forthcoming; Dykes et al, 2017; Wiser et al., 2016"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Solar - Utility PV","index":4,"n_rows":821,"n_cols":46,"rows_kept":821,"cut":false,"hidden":false,"merged":[[566,12,566,26],[567,12,567,26],[565,12,565,26],[15,14,15,19],[557,12,557,26],[36,14,36,17],[37,14,37,17],[554,12,554,26],[555,12,555,26],[558,12,558,26],[559,12,559,26],[560,12,560,26],[562,12,562,26],[563,12,563,26],[564,12,564,26],[61,9,65,9],[61,14,61,15],[67,9,71,9],[73,9,77,9],[61,7,77,7],[80,9,84,9],[115,9,129,9],[86,9,90,9],[95,6,95,19],[98,7,214,7],[98,9,112,9],[200,9,214,9],[80,7,90,7],[132,9,146,9],[149,9,163,9],[166,9,180,9],[183,9,197,9],[565,7,565,11],[250,9,264,9],[268,7,282,7],[268,9,282,9],[286,7,300,7],[286,9,300,9],[217,7,264,7],[218,9,245,9],[303,7,312,7],[303,9,312,9],[563,7,563,11],[566,7,566,11],[567,7,567,11],[562,7,562,11],[337,6,337,19],[551,6,551,19],[553,7,553,11],[554,7,554,11],[555,7,555,11],[556,7,556,11],[557,7,557,11],[558,7,558,11],[559,7,559,11],[560,7,560,11],[561,7,561,11],[556,12,556,26],[564,7,564,11],[54,7,58,7],[13,21,34,25],[16,14,16,19],[17,14,17,19],[22,14,23,17],[24,14,24,17],[25,14,25,17],[30,14,30,15],[34,14,34,18],[11,9,15,9],[17,9,21,9],[29,9,33,9],[29,14,29,15],[35,14,35,17],[25,18,25,19],[54,9,58,9],[0,0,0,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[28,14,28,15],[23,9,27,9],[11,7,51,7],[28,16,32,19],[35,9,39,9],[41,9,45,9],[47,9,51,9],[22,18,22,19],[23,18,23,19],[24,18,24,19]]}
["TEST",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2020/index.html?t=su"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - Seattle",{"$f":"L100","v":0.21802830589477445},null,null,"Basis Year:",null,2018]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L104","v":0.25165532838651089},null,null,"All values are given in 2018 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L107","v":0.2722383539810847},null,null,"Utility Scale Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L110","v":0.31886896993365504},null,null,"Representative plant is Single Axis tracking with capacity of 23 MW"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L113","v":0.35146191697686013},null,null,"Overnight Capital Cost, Capacity Factor, Fixed O&M, and Variable O&M costs represent  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/kW AC, unlike the commercial and residential PV cases which are represented in $/kW DC."]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Utility PV - Seattle",{"$f":"L12*8760","v":1909.9279596382241},null,null,"Capacity factors chosen here to reflect range across the continental U.S. in ReEDS."]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L13*8760","v":2204.5006766658353}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L14*8760","v":2384.8079808743018}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L15*8760","v":2793.2921766188183}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L16*8760","v":3078.8063927172948}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Available"]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Utility PV - Seattle",{"$f":"L30+L36","v":1599.9017837775239},null,null,null,null,null,null,"Capacity"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L31+L37","v":1599.9017837775239},null,null,null,null,null,null,"(GW)"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L32+L38","v":1599.9017837775239},null,null,null,null,null,null,176965]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L33+L39","v":1599.9017837775239}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L34+L40","v":1599.9017837775239}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle","Res PV - Seattle","ATB values reflect annual average capacity factor over life of plant including estimated degradation, starting at  0.7% per year, reducing to 0.2%, 0.5%,  and 0.5% annual degradation by 2050 for the advanced, moderate, and conservative scenarios, respectively. Capacity factors also assume an energy yield gain at the module of 20%, 10%, and 5% for advanced, moderate, and conservatives scenarios."]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Utility PV - Seattle",{"$f":"(L36+L62)*($S$48-1)","v":34.019872624974795},null,null,"Res PV - Chicago","Res PV - Chicago"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"(L37+L63)*($S$48-1)","v":34.019872624974795},null,null,"Res PV - Kansas City","Res PV - Kansas City"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"(L38+L64)*($S$48-1)","v":34.019872624974795},null,null,"Res PV - Los Angeles","Res PV - Los Angeles"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"(L39+L65)*($S$48-1)","v":34.019872624974795},null,null,"Res PV - Daggett, CA","Res PV - Daggett, CA"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"(L40+L66)*($S$48-1)","v":34.019872624974795}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - Seattle",{"$f":"$L$168","v":1565.881911152549},null,null,"Inflation Rate",null,null,null,{"$f":"L219","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"$L$171","v":1565.881911152549},null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"$L$180","v":1565.881911152549},null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L221","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"$L$180","v":1565.881911152549},null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L224","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"$L$180","v":1565.881911152549},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L226","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L228","v":7.7499999999999999E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility PV - Seattle",{"$f":"L184","v":18.760000000000002},null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L231","v":5.1219512195121997E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L42","v":18.760000000000002},null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L235","v":0.73517747421398261}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L43","v":18.760000000000002},null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L236","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L44","v":18.760000000000002},null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L238","v":4.2361457442468484E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L45","v":18.760000000000002},null,null,"WACC Real - Mid",null,null,null,{"$f":"L241","v":1.6938007260944854E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - Seattle",0,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P67:P69,Q67:Q69,R67:R69)+SUMPRODUCT(P67:P69,T67:T69,S67:S69)","v":1.0217256948832973}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",0,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O74:T74,O76:T76)","v":0.89203010178578213}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",0,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S49 * S44) / (1 - S44)","v":1.0374245243742792}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",0,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L245","v":5.949959787726012E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",0,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L248","v":4.2792088852852385E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"S41+0.02","v":9.7500000000000003E-2}]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Utility PV - Seattle",{"$f":"$S$45","v":4.2361457442468484E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L55","v":4.2361457442468484E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L56","v":4.2361457442468484E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L57","v":4.2361457442468484E-2}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L58","v":4.2361457442468484E-2}]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - Seattle",{"$f":"L68+L74","v":0},null,null,"Construction Duration yrs",null,1]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"L69+L75","v":0},null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",{"$f":"L70+L76","v":0},null,null,"Index","Fraction","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",{"$f":"L71+L77","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",{"$f":"L72+L78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+((1+S40)^(O67+0.5)-1)","v":1.0173494974687902},0.8,0.19999999999999996,1.0392304845413265]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Utility PV - Seattle",0,null,null,1,0,{"$f":"1+((1+S40)^(O68+0.5)-1)","v":1.0529567298801978},0.8,0.19999999999999996,1.1223689233046326]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",0,null,null,2,0,{"$f":"1+((1+S40)^(O69+0.5)-1)","v":1.0898102154260045},0.8,0.19999999999999996,1.2121584371690033]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Utility PV - Seattle",0,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",0,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",0,null,"Depreciation",{"$f":"1/((1+S46)*(1+S36))^O73","v":0.95936010762868551},{"$f":"1/((1+S46)*(1+S36))^P73","v":0.92037181610932306},{"$f":"1/((1+S46)*(1+S36))^Q73","v":0.88296800456104896},{"$f":"1/((1+S46)*(1+S36))^R73","v":0.84708427988837365},{"$f":"1/((1+S46)*(1+S36))^S73","v":0.81265886592427772},{"$f":"1/((1+S46)*(1+S36))^T73","v":0.77963249707852056}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - Seattle",{"$f":" (($S$52 * $S$50 * $S$48 * (L36 * 1 + L62) +L42) * 1000 / (L12 * 8760)) + L48 + 0","v":47.009804353692488}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":" (($S$52 * $S$50 * $S$48 * (L37 * 1 + L63) +L43) * 1000 / (L13 * 8760)) + L49 + 0","v":40.728197846613739}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",37.648875897892424]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",32.143196642222364]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",29.162385762424382]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Utility PV - Seattle",{"$f":"(((L36*$S$52*(1-$S$44*$S$49))/(8760*L12*(1-$S$44))+L42/(8760*L12))*1000)+L48","v":46.219060738756021},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago",{"$f":"(((L37*$S$52*(1-$S$44*$S$49))/(8760*L13*(1-$S$44))+L43/(8760*L13))*1000)+L49","v":40.043116025111765}]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City",37.015590806939784]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles",31.602521609472774]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA",28.671850422935353]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - Seattle - Advanced",0.21802830589477445,0.22141785825430113,0.22480741061382781,0.22819696297335448,0.23158651533288116,0.23497606769240784,0.23836562005193451,0.24175517241146119,0.24514472477098787,0.24853427713051454,0.25192382949004122,0.25531338184956787,0.25870293420909446,0.26020968649735376,0.26171643878561307,0.26322319107387238,0.26472994336213168,0.26623669565039099,0.26774344793865029,0.2692502002269096,0.2707569525151689,0.27226370480342821,0.27377045709168751,0.27527720937994682,0.27678396166820612,0.27829071395646543,0.27979746624472474,0.28130421853298404,0.28281097082124335,0.28431772310950265,0.28582447539776196,0.28733122768602126,0.2888379799742804]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Moderate",0.21802830589477445,0.21957153184240893,0.22111475779004341,0.22265798373767789,0.22420120968531237,0.22574443563294685,0.22728766158058133,0.22883088752821582,0.2303741134758503,0.23191733942348478,0.23346056537111926,0.23500379131875374,0.23654701726638819,0.23765481311352349,0.23876260896065879,0.23987040480779409,0.24097820065492939,0.24208599650206469,0.24319379234919999,0.2443015881963353,0.2454093840434706,0.2465171798906059,0.2476249757377412,0.2487327715848765,0.2498405674320118,0.2509483632791471,0.25205615912628243,0.25316395497341776,0.25427175082055309,0.25537954666768842,0.25648734251482375,0.25759513836195908,0.25870293420909446]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Conservative",0.21802830589477445,0.21802830589477445,0.21802830589477445,0.21802830589477445,0.21802830589477445,0.21802830589477445,0.21802830589477445,0.21802830589477445,0.21802830589477445,0.21802830589477445,0.21802830589477445,0.21802830589477445,0.21802830589477445,0.21895424146335515,0.21988017703193585,0.22080611260051655,0.22173204816909725,0.22265798373767795,0.22358391930625865,0.22450985487483935,0.22543579044342005,0.22636172601200075,0.22728766158058145,0.22821359714916215,0.22913953271774284,0.23006546828632354,0.23099140385490424,0.23191733942348494,0.23284327499206564,0.23376921056064634,0.23469514612922704,0.23562108169780774,0.23654701726638819]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Advanced",0.25165532838651089,0.25542498630933669,0.25919464423216249,0.26296430215498828,0.26673396007781408,0.27050361800063988,0.27427327592346568,0.27804293384629147,0.28181259176911727,0.28558224969194307,0.28935190761476887,0.29312156553759466,0.29689122346042052,0.2984645780827575,0.30003793270509449,0.30161128732743148,0.30318464194976846,0.30475799657210545,0.30633135119444244,0.30790470581677942,0.30947806043911641,0.3110514150614534,0.31262476968379038,0.31419812430612737,0.31577147892846436,0.31734483355080134,0.31891818817313833,0.32049154279547531,0.3220648974178123,0.32363825204014929,0.32521160666248627,0.32678496128482326,0.32835831590716019]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Moderate",0.25165532838651089,0.25337411764932499,0.25509290691213909,0.2568116961749532,0.2585304854377673,0.2602492747005814,0.2619680639633955,0.26368685322620961,0.26540564248902371,0.26712443175183781,0.26884322101465191,0.27056201027746601,0.27228079954028006,0.27351132073628709,0.27474184193229412,0.27597236312830115,0.27720288432430817,0.2784334055203152,0.27966392671632223,0.28089444791232926,0.28212496910833629,0.28335549030434332,0.28458601150035034,0.28581653269635737,0.2870470538923644,0.28827757508837143,0.28950809628437846,0.29073861748038549,0.29196913867639251,0.29319965987239954,0.29443018106840657,0.2956607022644136,0.29689122346042052]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Conservative",0.25165532838651089,0.25165532838651089,0.25165532838651089,0.25165532838651089,0.25165532838651089,0.25165532838651089,0.25165532838651089,0.25165532838651089,0.25165532838651089,0.25165532838651089,0.25165532838651089,0.25165532838651089,0.25165532838651089,0.25268660194419934,0.25371787550188779,0.25474914905957624,0.25578042261726469,0.25681169617495314,0.25784296973264159,0.25887424329033004,0.25990551684801849,0.26093679040570694,0.26196806396339539,0.26299933752108384,0.26403061107877229,0.26506188463646074,0.26609315819414919,0.26712443175183764,0.26815570530952609,0.26918697886721454,0.27021825242490299,0.27124952598259144,0.27228079954028006]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Advanced",0.2722383539810847,0.27597288718822349,0.27970742039536228,0.28344195360250107,0.28717648680963986,0.29091102001677865,0.29464555322391744,0.29838008643105624,0.30211461963819503,0.30584915284533382,0.30958368605247261,0.3133182192596114,0.31705275246674991,0.31881569950785515,0.3205786465489604,0.32234159359006564,0.32410454063117089,0.32586748767227613,0.32763043471338138,0.32939338175448662,0.33115632879559187,0.33291927583669711,0.33468222287780236,0.33644516991890761,0.33820811696001285,0.3399710640011181,0.34173401104222334,0.34349695808332859,0.34525990512443383,0.34702285216553908,0.34878579920664432,0.35054874624774957,0.35231169328885448]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Moderate",0.2722383539810847,0.27395061023027617,0.27566286647946764,0.27737512272865911,0.27908737897785058,0.28079963522704204,0.28251189147623351,0.28422414772542498,0.28593640397461645,0.28764866022380792,0.28936091647299939,0.29107317272219085,0.29278542897138232,0.29399879514615068,0.29521216132091904,0.2964255274956874,0.29763889367045576,0.29885225984522412,0.30006562601999248,0.30127899219476084,0.3024923583695292,0.30370572454429756,0.30491909071906592,0.30613245689383428,0.30734582306860264,0.308559189243371,0.30977255541813936,0.31098592159290772,0.31219928776767608,0.31341265394244444,0.3146260201172128,0.31583938629198116,0.31705275246674991]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Conservative",0.2722383539810847,0.2722383539810847,0.2722383539810847,0.2722383539810847,0.2722383539810847,0.2722383539810847,0.2722383539810847,0.2722383539810847,0.2722383539810847,0.2722383539810847,0.2722383539810847,0.2722383539810847,0.2722383539810847,0.27326570773059961,0.27429306148011451,0.27532041522962941,0.27634776897914431,0.27737512272865922,0.27840247647817412,0.27942983022768902,0.28045718397720393,0.28148453772671883,0.28251189147623373,0.28353924522574864,0.28456659897526354,0.28559395272477844,0.28662130647429335,0.28764866022380825,0.28867601397332315,0.28970336772283806,0.29073072147235296,0.29175807522186786,0.29278542897138232]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Advanced",0.31886896993365504,0.32241413634435934,0.32595930275506368,0.32950446916576803,0.33304963557647238,0.33659480198717673,0.34013996839788108,0.34368513480858542,0.34723030121928977,0.35077546762999412,0.35432063404069847,0.35786580045140282,0.36141096686210689,0.36316592631805933,0.36492088577401177,0.36667584522996421,0.36843080468591666,0.3701857641418691,0.37194072359782154,0.37369568305377399,0.37545064250972643,0.37720560196567887,0.37896056142163131,0.38071552087758376,0.3824704803335362,0.38422543978948864,0.38598039924544109,0.38773535870139353,0.38949031815734597,0.39124527761329841,0.39300023706925086,0.3947551965252033,0.39651015598115535]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Moderate",0.31886896993365504,0.32051742078668477,0.32216587163971455,0.32381432249274433,0.32546277334577411,0.3271112241988039,0.32875967505183368,0.33040812590486346,0.33205657675789324,0.33370502761092302,0.3353534784639528,0.33700192931698258,0.33865038017001209,0.33978840950461681,0.34092643883922152,0.34206446817382624,0.34320249750843096,0.34434052684303568,0.34547855617764039,0.34661658551224511,0.34775461484684983,0.34889264418145455,0.35003067351605927,0.35116870285066398,0.3523067321852687,0.35344476151987342,0.35458279085447814,0.35572082018908285,0.35685884952368757,0.35799687885829229,0.35913490819289701,0.36027293752750172,0.36141096686210689]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Conservative",0.31886896993365504,0.31886896993365504,0.31886896993365504,0.31886896993365504,0.31886896993365504,0.31886896993365504,0.31886896993365504,0.31886896993365504,0.31886896993365504,0.31886896993365504,0.31886896993365504,0.31886896993365504,0.31886896993365504,0.31985804044547289,0.32084711095729074,0.32183618146910858,0.32282525198092643,0.32381432249274428,0.32480339300456212,0.32579246351637997,0.32678153402819782,0.32777060454001566,0.32875967505183351,0.32974874556365136,0.3307378160754692,0.33172688658728705,0.3327159570991049,0.33370502761092274,0.33469409812274059,0.33568316863455844,0.33667223914637628,0.33766130965819413,0.33865038017001209]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Advanced",0.35146191697686013,0.35508206681481436,0.35870221665276858,0.3623223664907228,0.36594251632867703,0.36956266616663125,0.37318281600458547,0.37680296584253969,0.38042311568049392,0.38404326551844814,0.38766341535640236,0.39128356519435659,0.39490371503231059,0.39675274529751497,0.39860177556271936,0.40045080582792375,0.40229983609312814,0.40414886635833253,0.40599789662353691,0.4078469268887413,0.40969595715394569,0.41154498741915008,0.41339401768435446,0.41524304794955885,0.41709207821476324,0.41894110847996763,0.42079013874517202,0.4226391690103764,0.42448819927558079,0.42633722954078518,0.42818625980598957,0.43003529007119395,0.43188432033639834]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Moderate",0.35146191697686013,0.35319367231419535,0.35492542765153057,0.35665718298886578,0.358388938326201,0.36012069366353622,0.36185244900087143,0.36358420433820665,0.36531595967554187,0.36704771501287708,0.3687794703502123,0.37051122568754752,0.37224298102488246,0.37337601772525386,0.37450905442562527,0.37564209112599667,0.37677512782636807,0.37790816452673948,0.37904120122711088,0.38017423792748228,0.38130727462785369,0.38244031132822509,0.38357334802859649,0.3847063847289679,0.3858394214293393,0.38697245812971071,0.38810549483008211,0.38923853153045351,0.39037156823082492,0.39150460493119632,0.39263764163156772,0.39377067833193913,0.39490371503231059]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Conservative",0.35146191697686013,0.35146191697686013,0.35146191697686013,0.35146191697686013,0.35146191697686013,0.35146191697686013,0.35146191697686013,0.35146191697686013,0.35146191697686013,0.35146191697686013,0.35146191697686013,0.35146191697686013,0.35146191697686013,0.35250097017926124,0.35354002338166235,0.35457907658406346,0.35561812978646457,0.35665718298886567,0.35769623619126678,0.35873528939366789,0.359774342596069,0.3608133957984701,0.36185244900087121,0.36289150220327232,0.36393055540567343,0.36496960860807454,0.36600866181047564,0.36704771501287675,0.36808676821527786,0.36912582141767897,0.37016487462008008,0.37120392782248118,0.37224298102488246]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Utility PV - Seattle - Advanced",{"$f":"L99*8760","v":1909.9279596382241},1939.6204383076779,1969.3129169771316,1999.0053956465854,2028.6978743160389,2058.3903529854924,2088.0828316549464,2117.7753103243999,2147.4677889938539,2177.1602676633074,2206.8527463327609,2236.5452250022145,2266.2377036716675,2279.4368537168189,2292.6360037619706,2305.835153807122,2319.0343038522738,2332.2334538974251,2345.4326039425764,2358.6317539877282,2371.8309040328795,2385.0300540780313,2398.2292041231826,2411.428354168334,2424.6275042134857,2437.8266542586371,2451.0258043037888,2464.2249543489402,2477.4241043940915,2490.6232544392433,2503.8224044843946,2517.0215545295464,2530.2207045746964]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Moderate",{"$f":"L100*8760","v":1909.9279596382241},1923.4466189395023,1936.9652782407802,1950.4839375420584,1964.0025968433365,1977.5212561446144,1991.0399154458926,2004.5585747471705,2018.0772340484486,2031.5958933497266,2045.1145526510047,2058.6332119522826,2072.1518712535603,2081.8561628744656,2091.5604544953708,2101.2647461162765,2110.9690377371817,2120.6733293580869,2130.3776209789921,2140.0819125998974,2149.7862042208026,2159.4904958417078,2169.194787462613,2178.8990790835182,2188.6033707044235,2198.3076623253287,2208.0119539462339,2217.7162455671396,2227.4205371880453,2237.1248288089505,2246.8291204298562,2256.5334120507614,2266.2377036716675]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Conservative",{"$f":"L101*8760","v":1909.9279596382241},1909.9279596382241,1909.9279596382241,1909.9279596382241,1909.9279596382241,1909.9279596382241,1909.9279596382241,1909.9279596382241,1909.9279596382241,1909.9279596382241,1909.9279596382241,1909.9279596382241,1909.9279596382241,1918.0391552189913,1926.1503507997581,1934.261546380525,1942.3727419612919,1950.4839375420588,1958.5951331228257,1966.7063287035926,1974.8175242843597,1982.9287198651266,1991.0399154458935,1999.1511110266604,2007.2623066074273,2015.3735021881942,2023.4846977689613,2031.5958933497282,2039.707088930495,2047.8182845112619,2055.9294800920288,2064.0406756727957,2072.1518712535603]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Advanced",{"$f":"L102*8760","v":2204.5006766658353},2237.5228800697896,2270.5450834737435,2303.5672868776974,2336.5894902816513,2369.6116936856051,2402.6338970895595,2435.6561004935133,2468.6783038974672,2501.7005073014211,2534.7227107053754,2567.7449141093293,2600.7671175132837,2614.5497040049559,2628.3322904966276,2642.1148769882998,2655.8974634799715,2669.6800499716437,2683.4626364633159,2697.2452229549876,2711.0278094466598,2724.8103959383316,2738.5929824300038,2752.3755689216759,2766.1581554133477,2779.9407419050199,2793.7233283966916,2807.5059148883638,2821.2885013800355,2835.0710878717077,2848.8536743633799,2862.6362608550517,2876.4188473467234]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Moderate",{"$f":"L103*8760","v":2204.5006766658353},2219.557270608087,2234.6138645503383,2249.6704584925901,2264.7270524348414,2279.7836463770932,2294.8402403193445,2309.8968342615963,2324.9534282038476,2340.0100221460993,2355.0666160883507,2370.1232100306024,2385.1798039728533,2395.9591696498751,2406.7385353268965,2417.5179010039178,2428.2972666809396,2439.076632357961,2449.8559980349828,2460.6353637120042,2471.414729389026,2482.1940950660473,2492.9734607430692,2503.7528264200905,2514.5321920971123,2525.3115577741337,2536.0909234511555,2546.8702891281769,2557.6496548051982,2568.42902048222,2579.2083861592414,2589.9877518362632,2600.7671175132837]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Conservative",{"$f":"L104*8760","v":2204.5006766658353},2204.5006766658353,2204.5006766658353,2204.5006766658353,2204.5006766658353,2204.5006766658353,2204.5006766658353,2204.5006766658353,2204.5006766658353,2204.5006766658353,2204.5006766658353,2204.5006766658353,2204.5006766658353,2213.5346330311863,2222.5685893965369,2231.602545761888,2240.6365021272386,2249.6704584925897,2258.7044148579403,2267.7383712232913,2276.7723275886419,2285.806283953993,2294.8402403193436,2303.8741966846947,2312.9081530500453,2321.9421094153963,2330.9760657807469,2340.010022146098,2349.0439785114486,2358.0779348767992,2367.1118912421503,2376.1458476075009,2385.1798039728533]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Advanced",{"$f":"L105*8760","v":2384.8079808743018},2417.5224917688379,2450.2370026633735,2482.9515135579095,2515.6660244524451,2548.3805353469811,2581.0950462415167,2613.8095571360527,2646.5240680305883,2679.2385789251243,2711.9530898196599,2744.6676007141959,2777.3821116087292,2792.8255276888112,2808.2689437688932,2823.7123598489752,2839.1557759290572,2854.5991920091387,2870.0426080892207,2885.4860241693027,2900.9294402493847,2916.3728563294667,2931.8162724095487,2947.2596884896307,2962.7031045697127,2978.1465206497946,2993.5899367298766,3009.0333528099586,3024.4767688900401,3039.9201849701221,3055.3636010502041,3070.8070171302861,3086.2504332103654]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Moderate",{"$f":"L106*8760","v":2384.8079808743018},2399.8073456172192,2414.8067103601365,2429.8060751030539,2444.8054398459713,2459.8048045888881,2474.8041693318055,2489.8035340747228,2504.8028988176402,2519.8022635605575,2534.8016283034744,2549.8009930463918,2564.8003577893091,2575.4294454802798,2586.0585331712509,2596.6876208622216,2607.3167085531923,2617.9457962441634,2628.574883935134,2639.2039716261052,2649.8330593170758,2660.4621470080465,2671.0912346990176,2681.7203223899883,2692.3494100809589,2702.9784977719301,2713.6075854629007,2724.2366731538718,2734.8657608448425,2745.4948485358132,2756.1239362267843,2766.7530239177549,2777.3821116087292]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Conservative",{"$f":"L107*8760","v":2384.8079808743018},2384.8079808743018,2384.8079808743018,2384.8079808743018,2384.8079808743018,2384.8079808743018,2384.8079808743018,2384.8079808743018,2384.8079808743018,2384.8079808743018,2384.8079808743018,2384.8079808743018,2384.8079808743018,2393.8075997200526,2402.8072185658029,2411.8068374115537,2420.806456257304,2429.8060751030548,2438.8056939488051,2447.8053127945559,2456.8049316403062,2465.804550486057,2474.8041693318073,2483.8037881775581,2492.8034070233084,2501.8030258690592,2510.8026447148095,2519.8022635605603,2528.8018824063106,2537.8015012520614,2546.8011200978121,2555.8007389435625,2564.8003577893091]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Advanced",{"$f":"L108*8760","v":2793.2921766188183},2824.3478343765878,2855.4034921343577,2886.4591498921282,2917.5148076498981,2948.5704654076681,2979.626123165438,3010.6817809232084,3041.7374386809784,3072.7930964387483,3103.8487541965187,3134.9044119542887,3165.9600697120563,3181.3335145461997,3196.7069593803431,3212.0804042144864,3227.4538490486298,3242.8272938827731,3258.2007387169169,3273.5741835510603,3288.9476283852036,3304.321073219347,3319.6945180534904,3335.0679628876337,3350.4414077217771,3365.8148525559204,3381.1882973900638,3396.5617422242071,3411.9351870583505,3427.3086318924943,3442.6820767266377,3458.055521560781,3473.4289663949207]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Moderate",{"$f":"L109*8760","v":2793.2921766188183},2807.7326060913588,2822.1730355638992,2836.6134650364402,2851.0538945089811,2865.494323981522,2879.934753454063,2894.3751829266039,2908.8156123991448,2923.2560418716857,2937.6964713442267,2952.1369008167676,2966.5773302893058,2976.546467260443,2986.5156042315807,2996.4847412027179,3006.4538781738552,3016.4230151449924,3026.3921521161296,3036.3612890872673,3046.3304260584046,3056.2995630295418,3066.268700000679,3076.2378369718167,3086.2069739429539,3096.1761109140912,3106.1452478852284,3116.1143848563656,3126.0835218275033,3136.0526587986406,3146.0217957697778,3155.990932740915,3165.9600697120563]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Conservative",{"$f":"L110*8760","v":2793.2921766188183},2793.2921766188183,2793.2921766188183,2793.2921766188183,2793.2921766188183,2793.2921766188183,2793.2921766188183,2793.2921766188183,2793.2921766188183,2793.2921766188183,2793.2921766188183,2793.2921766188183,2793.2921766188183,2801.9564343023426,2810.6206919858669,2819.2849496693912,2827.9492073529154,2836.6134650364397,2845.277722719964,2853.9419804034887,2862.606238087013,2871.2704957705373,2879.9347534540616,2888.5990111375859,2897.2632688211102,2905.9275265046344,2914.5917841881587,2923.2560418716835,2931.9202995552077,2940.584557238732,2949.2488149222563,2957.9130726057806,2966.5773302893058]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Advanced",{"$f":"L111*8760","v":3078.8063927172948},3110.5189052977739,3142.2314178782526,3173.9439304587318,3205.6564430392109,3237.3689556196896,3269.0814682001687,3300.7939807806479,3332.5064933611266,3364.2190059416057,3395.9315185220848,3427.6440311025635,3459.3565436830409,3475.5540488062311,3491.7515539294218,3507.949059052612,3524.1465641758023,3540.344069298993,3556.5415744221832,3572.7390795453739,3588.9365846685641,3605.1340897917548,3621.3315949149451,3637.5291000381358,3653.726605161326,3669.9241102845162,3686.1216154077069,3702.3191205308972,3718.5166256540879,3734.7141307772781,3750.9116359004688,3767.109141023659,3783.3066461468493]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Moderate",{"$f":"L112*8760","v":3078.8063927172948},3093.9765694723515,3109.1467462274077,3124.3169229824643,3139.4870997375206,3154.6572764925772,3169.8274532476339,3184.9976300026901,3200.1678067577468,3215.3379835128035,3230.5081602678597,3245.6783370229164,3260.8485137779703,3270.7739152732238,3280.6993167684773,3290.6247182637308,3300.5501197589842,3310.4755212542377,3320.4009227494912,3330.3263242447447,3340.2517257399982,3350.1771272352516,3360.1025287305051,3370.0279302257586,3379.9533317210121,3389.8787332162656,3399.8041347115191,3409.729536206773,3419.6549377020265,3429.58033919728,3439.5057406925334,3449.4311421877869,3459.3565436830409]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Conservative",{"$f":"L113*8760","v":3078.8063927172948},3078.8063927172948,3078.8063927172948,3078.8063927172948,3078.8063927172948,3078.8063927172948,3078.8063927172948,3078.8063927172948,3078.8063927172948,3078.8063927172948,3078.8063927172948,3078.8063927172948,3078.8063927172948,3087.9084987703286,3097.010604823362,3106.1127108763958,3115.2148169294296,3124.3169229824634,3133.4190290354968,3142.5211350885306,3151.6232411415644,3160.7253471945983,3169.8274532476316,3178.9295593006655,3188.0316653536993,3197.1337714067331,3206.2358774597665,3215.3379835128003,3224.4400895658341,3233.5421956188679,3242.6443016719013,3251.7464077249351,3260.8485137779703]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Utility PV - Seattle - Advanced",{"$f":"L150+L167","v":1599.9017837775239},1405.2587147241061,1340.034403263646,1274.8100918031862,1209.5857803427261,1144.3614688822663,1079.1371574218063,1013.9128459613463,948.68853450088636,883.46422304042642,818.23991157996647,753.01560011950653,687.7912886590459,679.28046270433572,670.76963674962565,662.25881079491535,653.74798484020516,645.23715888549498,636.72633293078491,628.21550697607472,619.70468102136454,611.19385506665435,602.68302911194417,594.17220315723398,585.66137720252379,577.15055124781372,568.63972529310354,560.12889933839324,551.61807338368305,543.10724742897298,534.5964214742628,526.08559551955261,517.57476956484322]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Moderate",{"$f":"L151+L168","v":1599.9017837775239},1405.2587147241061,1353.5428568822824,1301.826999040459,1250.1111411986353,1198.3952833568119,1146.6794255149882,1094.9635676731648,1043.2477098313411,991.53185198951746,939.81599414769391,888.10013630587036,836.38427846404704,828.95462897379696,821.52497948354687,814.09532999329679,806.6656805030467,799.23603101279662,791.80638152254653,784.37673203229645,776.94708254204636,769.51743305179627,762.08778356154619,754.65813407129599,747.2284845810459,739.79883509079582,732.36918560054573,724.93953611029565,717.50988662004556,710.08023712979548,702.65058763954539,695.22093814929531,687.7912886590459]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Conservative",{"$f":"L152+L169","v":1599.9017837775239},1405.2587147241061,1388.7232339337274,1372.1877531433488,1355.6522723529702,1339.1167915625915,1322.5813107722126,1306.0458299818342,1289.5103491914554,1272.9748684010769,1256.4393876106981,1239.9039068203197,1223.3684260299397,1204.0192186516449,1184.6700112733502,1165.3208038950556,1145.9715965167609,1126.6223891384661,1107.2731817601714,1087.9239743818766,1068.5747670035817,1049.2255596252871,1029.8763522469924,1010.5271448686977,991.17793749040311,971.82873011210859,952.47952273381395,933.1303153555192,913.78110797722468,894.43190059893004,875.08269322063541,855.73348584234077,836.38427846404704]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Advanced",{"$f":"L153+L170","v":1599.9017837775239},1405.2587147241061,1340.034403263646,1274.8100918031862,1209.5857803427261,1144.3614688822663,1079.1371574218063,1013.9128459613463,948.68853450088636,883.46422304042642,818.23991157996647,753.01560011950653,687.7912886590459,679.28046270433572,670.76963674962565,662.25881079491535,653.74798484020516,645.23715888549498,636.72633293078491,628.21550697607472,619.70468102136454,611.19385506665435,602.68302911194417,594.17220315723398,585.66137720252379,577.15055124781372,568.63972529310354,560.12889933839324,551.61807338368305,543.10724742897298,534.5964214742628,526.08559551955261,517.57476956484322]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Moderate",{"$f":"L154+L171","v":1599.9017837775239},1405.2587147241061,1353.5428568822824,1301.826999040459,1250.1111411986353,1198.3952833568119,1146.6794255149882,1094.9635676731648,1043.2477098313411,991.53185198951746,939.81599414769391,888.10013630587036,836.38427846404704,828.95462897379696,821.52497948354687,814.09532999329679,806.6656805030467,799.23603101279662,791.80638152254653,784.37673203229645,776.94708254204636,769.51743305179627,762.08778356154619,754.65813407129599,747.2284845810459,739.79883509079582,732.36918560054573,724.93953611029565,717.50988662004556,710.08023712979548,702.65058763954539,695.22093814929531,687.7912886590459]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Conservative",{"$f":"L155+L172","v":1599.9017837775239},1405.2587147241061,1388.7232339337274,1372.1877531433488,1355.6522723529702,1339.1167915625915,1322.5813107722126,1306.0458299818342,1289.5103491914554,1272.9748684010769,1256.4393876106981,1239.9039068203197,1223.3684260299397,1204.0192186516449,1184.6700112733502,1165.3208038950556,1145.9715965167609,1126.6223891384661,1107.2731817601714,1087.9239743818766,1068.5747670035817,1049.2255596252871,1029.8763522469924,1010.5271448686977,991.17793749040311,971.82873011210859,952.47952273381395,933.1303153555192,913.78110797722468,894.43190059893004,875.08269322063541,855.73348584234077,836.38427846404704]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Advanced",{"$f":"L156+L173","v":1599.9017837775239},1405.2587147241061,1340.034403263646,1274.8100918031862,1209.5857803427261,1144.3614688822663,1079.1371574218063,1013.9128459613463,948.68853450088636,883.46422304042642,818.23991157996647,753.01560011950653,687.7912886590459,679.28046270433572,670.76963674962565,662.25881079491535,653.74798484020516,645.23715888549498,636.72633293078491,628.21550697607472,619.70468102136454,611.19385506665435,602.68302911194417,594.17220315723398,585.66137720252379,577.15055124781372,568.63972529310354,560.12889933839324,551.61807338368305,543.10724742897298,534.5964214742628,526.08559551955261,517.57476956484322]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Moderate",{"$f":"L157+L174","v":1599.9017837775239},1405.2587147241061,1353.5428568822824,1301.826999040459,1250.1111411986353,1198.3952833568119,1146.6794255149882,1094.9635676731648,1043.2477098313411,991.53185198951746,939.81599414769391,888.10013630587036,836.38427846404704,828.95462897379696,821.52497948354687,814.09532999329679,806.6656805030467,799.23603101279662,791.80638152254653,784.37673203229645,776.94708254204636,769.51743305179627,762.08778356154619,754.65813407129599,747.2284845810459,739.79883509079582,732.36918560054573,724.93953611029565,717.50988662004556,710.08023712979548,702.65058763954539,695.22093814929531,687.7912886590459]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Conservative",{"$f":"L158+L175","v":1599.9017837775239},1405.2587147241061,1388.7232339337274,1372.1877531433488,1355.6522723529702,1339.1167915625915,1322.5813107722126,1306.0458299818342,1289.5103491914554,1272.9748684010769,1256.4393876106981,1239.9039068203197,1223.3684260299397,1204.0192186516449,1184.6700112733502,1165.3208038950556,1145.9715965167609,1126.6223891384661,1107.2731817601714,1087.9239743818766,1068.5747670035817,1049.2255596252871,1029.8763522469924,1010.5271448686977,991.17793749040311,971.82873011210859,952.47952273381395,933.1303153555192,913.78110797722468,894.43190059893004,875.08269322063541,855.73348584234077,836.38427846404704]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Advanced",{"$f":"L159+L176","v":1599.9017837775239},1405.2587147241061,1340.034403263646,1274.8100918031862,1209.5857803427261,1144.3614688822663,1079.1371574218063,1013.9128459613463,948.68853450088636,883.46422304042642,818.23991157996647,753.01560011950653,687.7912886590459,679.28046270433572,670.76963674962565,662.25881079491535,653.74798484020516,645.23715888549498,636.72633293078491,628.21550697607472,619.70468102136454,611.19385506665435,602.68302911194417,594.17220315723398,585.66137720252379,577.15055124781372,568.63972529310354,560.12889933839324,551.61807338368305,543.10724742897298,534.5964214742628,526.08559551955261,517.57476956484322]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Moderate",{"$f":"L160+L177","v":1599.9017837775239},1405.2587147241061,1353.5428568822824,1301.826999040459,1250.1111411986353,1198.3952833568119,1146.6794255149882,1094.9635676731648,1043.2477098313411,991.53185198951746,939.81599414769391,888.10013630587036,836.38427846404704,828.95462897379696,821.52497948354687,814.09532999329679,806.6656805030467,799.23603101279662,791.80638152254653,784.37673203229645,776.94708254204636,769.51743305179627,762.08778356154619,754.65813407129599,747.2284845810459,739.79883509079582,732.36918560054573,724.93953611029565,717.50988662004556,710.08023712979548,702.65058763954539,695.22093814929531,687.7912886590459]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Conservative",{"$f":"L161+L178","v":1599.9017837775239},1405.2587147241061,1388.7232339337274,1372.1877531433488,1355.6522723529702,1339.1167915625915,1322.5813107722126,1306.0458299818342,1289.5103491914554,1272.9748684010769,1256.4393876106981,1239.9039068203197,1223.3684260299397,1204.0192186516449,1184.6700112733502,1165.3208038950556,1145.9715965167609,1126.6223891384661,1107.2731817601714,1087.9239743818766,1068.5747670035817,1049.2255596252871,1029.8763522469924,1010.5271448686977,991.17793749040311,971.82873011210859,952.47952273381395,933.1303153555192,913.78110797722468,894.43190059893004,875.08269322063541,855.73348584234077,836.38427846404704]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Advanced",{"$f":"L162+L179","v":1599.9017837775239},1405.2587147241061,1340.034403263646,1274.8100918031862,1209.5857803427261,1144.3614688822663,1079.1371574218063,1013.9128459613463,948.68853450088636,883.46422304042642,818.23991157996647,753.01560011950653,687.7912886590459,679.28046270433572,670.76963674962565,662.25881079491535,653.74798484020516,645.23715888549498,636.72633293078491,628.21550697607472,619.70468102136454,611.19385506665435,602.68302911194417,594.17220315723398,585.66137720252379,577.15055124781372,568.63972529310354,560.12889933839324,551.61807338368305,543.10724742897298,534.5964214742628,526.08559551955261,517.57476956484322]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Moderate",{"$f":"L163+L180","v":1599.9017837775239},1405.2587147241061,1353.5428568822824,1301.826999040459,1250.1111411986353,1198.3952833568119,1146.6794255149882,1094.9635676731648,1043.2477098313411,991.53185198951746,939.81599414769391,888.10013630587036,836.38427846404704,828.95462897379696,821.52497948354687,814.09532999329679,806.6656805030467,799.23603101279662,791.80638152254653,784.37673203229645,776.94708254204636,769.51743305179627,762.08778356154619,754.65813407129599,747.2284845810459,739.79883509079582,732.36918560054573,724.93953611029565,717.50988662004556,710.08023712979548,702.65058763954539,695.22093814929531,687.7912886590459]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Conservative",{"$f":"L164+L181","v":1599.9017837775239},1405.2587147241061,1388.7232339337274,1372.1877531433488,1355.6522723529702,1339.1167915625915,1322.5813107722126,1306.0458299818342,1289.5103491914554,1272.9748684010769,1256.4393876106981,1239.9039068203197,1223.3684260299397,1204.0192186516449,1184.6700112733502,1165.3208038950556,1145.9715965167609,1126.6223891384661,1107.2731817601714,1087.9239743818766,1068.5747670035817,1049.2255596252871,1029.8763522469924,1010.5271448686977,991.17793749040311,971.82873011210859,952.47952273381395,933.1303153555192,913.78110797722468,894.43190059893004,875.08269322063541,855.73348584234077,836.38427846404704]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Utility PV - Seattle - Advanced",{"$f":" ($S$48-1)*(L167+L269)","v":34.019872624974795},29.881035801568743,28.494123935830686,27.107212070092629,25.720300204354572,24.333388338616516,22.946476472878455,21.559564607140398,20.172652741402342,18.785740875664285,17.398829009926228,16.011917144188171,14.625005278450098,14.444033410146444,14.263061541842788,14.082089673539132,13.901117805235476,13.720145936931821,13.539174068628165,13.358202200324511,13.177230332020855,12.996258463717197,12.815286595413543,12.634314727109887,12.453342858806232,12.272370990502576,12.091399122198922,11.910427253895264,11.72945538559161,11.548483517287954,11.3675116489843,11.186539780680643,11.005567912377005]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Moderate",{"$f":" ($S$48-1)*(L168+L270)","v":34.019872624974795},29.881035801568743,28.781363987767705,27.681692173966674,26.582020360165636,25.482348546364602,24.382676732563564,23.283004918762533,22.183333104961495,21.08366129116046,19.983989477359422,18.884317663558388,17.784645849757357,17.626663821191993,17.468681792626629,17.310699764061265,17.152717735495902,16.994735706930538,16.836753678365177,16.678771649799813,16.520789621234449,16.362807592669085,16.204825564103722,16.046843535538358,15.888861506972994,15.73087947840763,15.572897449842266,15.414915421276902,15.256933392711538,15.098951364146176,14.940969335580812,14.782987307015448,14.625005278450098]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Conservative",{"$f":" ($S$48-1)*(L169+L271)","v":34.019872624974795},29.881035801568743,29.529429874264128,29.177823946959521,28.826218019654906,28.474612092350295,28.12300616504568,27.771400237741073,27.419794310436458,27.068188383131847,26.716582455827233,26.364976528522622,26.013370601217986,25.601934363644951,25.190498126071919,24.779061888498884,24.367625650925852,23.956189413352817,23.544753175779785,23.133316938206754,22.721880700633715,22.31044446306068,21.899008225487652,21.487571987914617,21.076135750341589,20.664699512768557,20.253263275195525,19.841827037622494,19.430390800049462,19.018954562476431,18.607518324903403,18.196082087330367,17.784645849757357]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Advanced",{"$f":" ($S$48-1)*(L170+L272)","v":34.019872624974795},29.881035801568743,28.494123935830686,27.107212070092629,25.720300204354572,24.333388338616516,22.946476472878455,21.559564607140398,20.172652741402342,18.785740875664285,17.398829009926228,16.011917144188171,14.625005278450098,14.444033410146444,14.263061541842788,14.082089673539132,13.901117805235476,13.720145936931821,13.539174068628165,13.358202200324511,13.177230332020855,12.996258463717197,12.815286595413543,12.634314727109887,12.453342858806232,12.272370990502576,12.091399122198922,11.910427253895264,11.72945538559161,11.548483517287954,11.3675116489843,11.186539780680643,11.005567912377005]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Moderate",{"$f":" ($S$48-1)*(L171+L273)","v":34.019872624974795},29.881035801568743,28.781363987767705,27.681692173966674,26.582020360165636,25.482348546364602,24.382676732563564,23.283004918762533,22.183333104961495,21.08366129116046,19.983989477359422,18.884317663558388,17.784645849757357,17.626663821191993,17.468681792626629,17.310699764061265,17.152717735495902,16.994735706930538,16.836753678365177,16.678771649799813,16.520789621234449,16.362807592669085,16.204825564103722,16.046843535538358,15.888861506972994,15.73087947840763,15.572897449842266,15.414915421276902,15.256933392711538,15.098951364146176,14.940969335580812,14.782987307015448,14.625005278450098]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Conservative",{"$f":" ($S$48-1)*(L172+L274)","v":34.019872624974795},29.881035801568743,29.529429874264128,29.177823946959521,28.826218019654906,28.474612092350295,28.12300616504568,27.771400237741073,27.419794310436458,27.068188383131847,26.716582455827233,26.364976528522622,26.013370601217986,25.601934363644951,25.190498126071919,24.779061888498884,24.367625650925852,23.956189413352817,23.544753175779785,23.133316938206754,22.721880700633715,22.31044446306068,21.899008225487652,21.487571987914617,21.076135750341589,20.664699512768557,20.253263275195525,19.841827037622494,19.430390800049462,19.018954562476431,18.607518324903403,18.196082087330367,17.784645849757357]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Advanced",{"$f":" ($S$48-1)*(L173+L275)","v":34.019872624974795},29.881035801568743,28.494123935830686,27.107212070092629,25.720300204354572,24.333388338616516,22.946476472878455,21.559564607140398,20.172652741402342,18.785740875664285,17.398829009926228,16.011917144188171,14.625005278450098,14.444033410146444,14.263061541842788,14.082089673539132,13.901117805235476,13.720145936931821,13.539174068628165,13.358202200324511,13.177230332020855,12.996258463717197,12.815286595413543,12.634314727109887,12.453342858806232,12.272370990502576,12.091399122198922,11.910427253895264,11.72945538559161,11.548483517287954,11.3675116489843,11.186539780680643,11.005567912377005]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Moderate",{"$f":" ($S$48-1)*(L174+L276)","v":34.019872624974795},29.881035801568743,28.781363987767705,27.681692173966674,26.582020360165636,25.482348546364602,24.382676732563564,23.283004918762533,22.183333104961495,21.08366129116046,19.983989477359422,18.884317663558388,17.784645849757357,17.626663821191993,17.468681792626629,17.310699764061265,17.152717735495902,16.994735706930538,16.836753678365177,16.678771649799813,16.520789621234449,16.362807592669085,16.204825564103722,16.046843535538358,15.888861506972994,15.73087947840763,15.572897449842266,15.414915421276902,15.256933392711538,15.098951364146176,14.940969335580812,14.782987307015448,14.625005278450098]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Conservative",{"$f":" ($S$48-1)*(L175+L277)","v":34.019872624974795},29.881035801568743,29.529429874264128,29.177823946959521,28.826218019654906,28.474612092350295,28.12300616504568,27.771400237741073,27.419794310436458,27.068188383131847,26.716582455827233,26.364976528522622,26.013370601217986,25.601934363644951,25.190498126071919,24.779061888498884,24.367625650925852,23.956189413352817,23.544753175779785,23.133316938206754,22.721880700633715,22.31044446306068,21.899008225487652,21.487571987914617,21.076135750341589,20.664699512768557,20.253263275195525,19.841827037622494,19.430390800049462,19.018954562476431,18.607518324903403,18.196082087330367,17.784645849757357]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Advanced",{"$f":" ($S$48-1)*(L176+L278)","v":34.019872624974795},29.881035801568743,28.494123935830686,27.107212070092629,25.720300204354572,24.333388338616516,22.946476472878455,21.559564607140398,20.172652741402342,18.785740875664285,17.398829009926228,16.011917144188171,14.625005278450098,14.444033410146444,14.263061541842788,14.082089673539132,13.901117805235476,13.720145936931821,13.539174068628165,13.358202200324511,13.177230332020855,12.996258463717197,12.815286595413543,12.634314727109887,12.453342858806232,12.272370990502576,12.091399122198922,11.910427253895264,11.72945538559161,11.548483517287954,11.3675116489843,11.186539780680643,11.005567912377005]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Moderate",{"$f":" ($S$48-1)*(L177+L279)","v":34.019872624974795},29.881035801568743,28.781363987767705,27.681692173966674,26.582020360165636,25.482348546364602,24.382676732563564,23.283004918762533,22.183333104961495,21.08366129116046,19.983989477359422,18.884317663558388,17.784645849757357,17.626663821191993,17.468681792626629,17.310699764061265,17.152717735495902,16.994735706930538,16.836753678365177,16.678771649799813,16.520789621234449,16.362807592669085,16.204825564103722,16.046843535538358,15.888861506972994,15.73087947840763,15.572897449842266,15.414915421276902,15.256933392711538,15.098951364146176,14.940969335580812,14.782987307015448,14.625005278450098]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Conservative",{"$f":" ($S$48-1)*(L178+L280)","v":34.019872624974795},29.881035801568743,29.529429874264128,29.177823946959521,28.826218019654906,28.474612092350295,28.12300616504568,27.771400237741073,27.419794310436458,27.068188383131847,26.716582455827233,26.364976528522622,26.013370601217986,25.601934363644951,25.190498126071919,24.779061888498884,24.367625650925852,23.956189413352817,23.544753175779785,23.133316938206754,22.721880700633715,22.31044446306068,21.899008225487652,21.487571987914617,21.076135750341589,20.664699512768557,20.253263275195525,19.841827037622494,19.430390800049462,19.018954562476431,18.607518324903403,18.196082087330367,17.784645849757357]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Advanced",{"$f":" ($S$48-1)*(L179+L281)","v":34.019872624974795},29.881035801568743,28.494123935830686,27.107212070092629,25.720300204354572,24.333388338616516,22.946476472878455,21.559564607140398,20.172652741402342,18.785740875664285,17.398829009926228,16.011917144188171,14.625005278450098,14.444033410146444,14.263061541842788,14.082089673539132,13.901117805235476,13.720145936931821,13.539174068628165,13.358202200324511,13.177230332020855,12.996258463717197,12.815286595413543,12.634314727109887,12.453342858806232,12.272370990502576,12.091399122198922,11.910427253895264,11.72945538559161,11.548483517287954,11.3675116489843,11.186539780680643,11.005567912377005]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Moderate",{"$f":" ($S$48-1)*(L180+L282)","v":34.019872624974795},29.881035801568743,28.781363987767705,27.681692173966674,26.582020360165636,25.482348546364602,24.382676732563564,23.283004918762533,22.183333104961495,21.08366129116046,19.983989477359422,18.884317663558388,17.784645849757357,17.626663821191993,17.468681792626629,17.310699764061265,17.152717735495902,16.994735706930538,16.836753678365177,16.678771649799813,16.520789621234449,16.362807592669085,16.204825564103722,16.046843535538358,15.888861506972994,15.73087947840763,15.572897449842266,15.414915421276902,15.256933392711538,15.098951364146176,14.940969335580812,14.782987307015448,14.625005278450098]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Conservative",{"$f":" ($S$48-1)*(L181+L283)","v":34.019872624974795},29.881035801568743,29.529429874264128,29.177823946959521,28.826218019654906,28.474612092350295,28.12300616504568,27.771400237741073,27.419794310436458,27.068188383131847,26.716582455827233,26.364976528522622,26.013370601217986,25.601934363644951,25.190498126071919,24.779061888498884,24.367625650925852,23.956189413352817,23.544753175779785,23.133316938206754,22.721880700633715,22.31044446306068,21.899008225487652,21.487571987914617,21.076135750341589,20.664699512768557,20.253263275195525,19.841827037622494,19.430390800049462,19.018954562476431,18.607518324903403,18.196082087330367,17.784645849757357]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - Seattle - Advanced",1565.881911152549,1375.3776789225374,1311.5402793278154,1247.7028797330936,1183.8654801383716,1120.0280805436498,1056.1906809489278,992.35328135420593,928.51588175948405,864.67848216476216,800.84108257004027,737.00368297531838,673.16628338059581,664.83642929418932,656.50657520778282,648.1767211213762,639.8468670349697,631.51701294856321,623.18715886215671,614.85730477575021,606.52745068934371,598.1975966029371,589.8677425165306,581.5378884301241,573.2080343437176,564.8781802573111,556.5483261709046,548.21847208449799,539.88861799809149,531.55876391168499,523.22890982527849,514.89905573887199,506.56920165246623]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Moderate",1565.881911152549,1375.3776789225374,1324.7614928945147,1274.1453068664923,1223.5291208384697,1172.9129348104473,1122.2967487824246,1071.6805627544022,1021.0643767263796,970.44819069835705,919.83200467033453,869.215818642312,818.5996326142897,811.32796515260497,804.05629769092025,796.78463022923552,789.51296276755079,782.24129530586606,774.96962784418133,767.6979603824966,760.42629292081187,753.15462545912715,745.88295799744242,738.61129053575769,731.33962307407296,724.06795561238823,716.7962881507035,709.52462068901878,702.25295322733405,694.98128576564932,687.70961830396459,680.43795084227986,673.16628338059581]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Conservative",1565.881911152549,1375.3776789225374,1359.1938040594632,1343.0099291963893,1326.8260543333151,1310.6421794702412,1294.4583046071671,1278.2744297440931,1262.090554881019,1245.9066800179451,1229.7228051548709,1213.538930291797,1197.3550554287217,1178.417284288,1159.4795131472783,1140.5417420065567,1121.603970865835,1102.6661997251133,1083.7284285843916,1064.7906574436699,1045.852886302948,1026.9151151622264,1007.9773440215048,989.03957288078311,970.10180174006155,951.16403059933998,932.22625945861842,913.28848831789674,894.35071717717517,875.4129460364536,856.47517489573204,837.53740375501036,818.5996326142897]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Advanced",{"$f":"L167","v":1565.881911152549},{"$f":"M167","v":1375.3776789225374},1311.5402793278154,1247.7028797330936,1183.8654801383716,1120.0280805436498,1056.1906809489278,992.35328135420593,928.51588175948405,864.67848216476216,800.84108257004027,737.00368297531838,673.16628338059581,664.83642929418932,656.50657520778282,648.1767211213762,639.8468670349697,631.51701294856321,623.18715886215671,614.85730477575021,606.52745068934371,598.1975966029371,589.8677425165306,581.5378884301241,573.2080343437176,564.8781802573111,556.5483261709046,548.21847208449799,539.88861799809149,531.55876391168499,523.22890982527849,514.89905573887199,506.56920165246623]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Moderate",{"$f":"L168","v":1565.881911152549},1375.3776789225374,1324.7614928945147,1274.1453068664923,1223.5291208384697,1172.9129348104473,1122.2967487824246,1071.6805627544022,1021.0643767263796,970.44819069835705,919.83200467033453,869.215818642312,818.5996326142897,811.32796515260497,804.05629769092025,796.78463022923552,789.51296276755079,782.24129530586606,774.96962784418133,767.6979603824966,760.42629292081187,753.15462545912715,745.88295799744242,738.61129053575769,731.33962307407296,724.06795561238823,716.7962881507035,709.52462068901878,702.25295322733405,694.98128576564932,687.70961830396459,680.43795084227986,673.16628338059581]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Conservative",{"$f":"L169","v":1565.881911152549},1375.3776789225374,1359.1938040594632,1343.0099291963893,1326.8260543333151,1310.6421794702412,1294.4583046071671,1278.2744297440931,1262.090554881019,1245.9066800179451,1229.7228051548709,1213.538930291797,1197.3550554287217,1178.417284288,1159.4795131472783,1140.5417420065567,1121.603970865835,1102.6661997251133,1083.7284285843916,1064.7906574436699,1045.852886302948,1026.9151151622264,1007.9773440215048,989.03957288078311,970.10180174006155,951.16403059933998,932.22625945861842,913.28848831789674,894.35071717717517,875.4129460364536,856.47517489573204,837.53740375501036,818.5996326142897]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Advanced",{"$f":"L170","v":1565.881911152549},1375.3776789225374,1311.5402793278154,1247.7028797330936,1183.8654801383716,1120.0280805436498,1056.1906809489278,992.35328135420593,928.51588175948405,864.67848216476216,800.84108257004027,737.00368297531838,673.16628338059581,664.83642929418932,656.50657520778282,648.1767211213762,639.8468670349697,631.51701294856321,623.18715886215671,614.85730477575021,606.52745068934371,598.1975966029371,589.8677425165306,581.5378884301241,573.2080343437176,564.8781802573111,556.5483261709046,548.21847208449799,539.88861799809149,531.55876391168499,523.22890982527849,514.89905573887199,506.56920165246623]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Moderate",{"$f":"L171","v":1565.881911152549},1375.3776789225374,1324.7614928945147,1274.1453068664923,1223.5291208384697,1172.9129348104473,1122.2967487824246,1071.6805627544022,1021.0643767263796,970.44819069835705,919.83200467033453,869.215818642312,818.5996326142897,811.32796515260497,804.05629769092025,796.78463022923552,789.51296276755079,782.24129530586606,774.96962784418133,767.6979603824966,760.42629292081187,753.15462545912715,745.88295799744242,738.61129053575769,731.33962307407296,724.06795561238823,716.7962881507035,709.52462068901878,702.25295322733405,694.98128576564932,687.70961830396459,680.43795084227986,673.16628338059581]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Conservative",{"$f":"L172","v":1565.881911152549},1375.3776789225374,1359.1938040594632,1343.0099291963893,1326.8260543333151,1310.6421794702412,1294.4583046071671,1278.2744297440931,1262.090554881019,1245.9066800179451,1229.7228051548709,1213.538930291797,1197.3550554287217,1178.417284288,1159.4795131472783,1140.5417420065567,1121.603970865835,1102.6661997251133,1083.7284285843916,1064.7906574436699,1045.852886302948,1026.9151151622264,1007.9773440215048,989.03957288078311,970.10180174006155,951.16403059933998,932.22625945861842,913.28848831789674,894.35071717717517,875.4129460364536,856.47517489573204,837.53740375501036,818.5996326142897]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Advanced",{"$f":"L173","v":1565.881911152549},1375.3776789225374,1311.5402793278154,1247.7028797330936,1183.8654801383716,1120.0280805436498,1056.1906809489278,992.35328135420593,928.51588175948405,864.67848216476216,800.84108257004027,737.00368297531838,673.16628338059581,664.83642929418932,656.50657520778282,648.1767211213762,639.8468670349697,631.51701294856321,623.18715886215671,614.85730477575021,606.52745068934371,598.1975966029371,589.8677425165306,581.5378884301241,573.2080343437176,564.8781802573111,556.5483261709046,548.21847208449799,539.88861799809149,531.55876391168499,523.22890982527849,514.89905573887199,506.56920165246623]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Moderate",{"$f":"L174","v":1565.881911152549},1375.3776789225374,1324.7614928945147,1274.1453068664923,1223.5291208384697,1172.9129348104473,1122.2967487824246,1071.6805627544022,1021.0643767263796,970.44819069835705,919.83200467033453,869.215818642312,818.5996326142897,811.32796515260497,804.05629769092025,796.78463022923552,789.51296276755079,782.24129530586606,774.96962784418133,767.6979603824966,760.42629292081187,753.15462545912715,745.88295799744242,738.61129053575769,731.33962307407296,724.06795561238823,716.7962881507035,709.52462068901878,702.25295322733405,694.98128576564932,687.70961830396459,680.43795084227986,673.16628338059581]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Conservative",{"$f":"L175","v":1565.881911152549},1375.3776789225374,1359.1938040594632,1343.0099291963893,1326.8260543333151,1310.6421794702412,1294.4583046071671,1278.2744297440931,1262.090554881019,1245.9066800179451,1229.7228051548709,1213.538930291797,1197.3550554287217,1178.417284288,1159.4795131472783,1140.5417420065567,1121.603970865835,1102.6661997251133,1083.7284285843916,1064.7906574436699,1045.852886302948,1026.9151151622264,1007.9773440215048,989.03957288078311,970.10180174006155,951.16403059933998,932.22625945861842,913.28848831789674,894.35071717717517,875.4129460364536,856.47517489573204,837.53740375501036,818.5996326142897]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Advanced",{"$f":"L176","v":1565.881911152549},1375.3776789225374,1311.5402793278154,1247.7028797330936,1183.8654801383716,1120.0280805436498,1056.1906809489278,992.35328135420593,928.51588175948405,864.67848216476216,800.84108257004027,737.00368297531838,673.16628338059581,664.83642929418932,656.50657520778282,648.1767211213762,639.8468670349697,631.51701294856321,623.18715886215671,614.85730477575021,606.52745068934371,598.1975966029371,589.8677425165306,581.5378884301241,573.2080343437176,564.8781802573111,556.5483261709046,548.21847208449799,539.88861799809149,531.55876391168499,523.22890982527849,514.89905573887199,506.56920165246623]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Moderate",{"$f":"L177","v":1565.881911152549},1375.3776789225374,1324.7614928945147,1274.1453068664923,1223.5291208384697,1172.9129348104473,1122.2967487824246,1071.6805627544022,1021.0643767263796,970.44819069835705,919.83200467033453,869.215818642312,818.5996326142897,811.32796515260497,804.05629769092025,796.78463022923552,789.51296276755079,782.24129530586606,774.96962784418133,767.6979603824966,760.42629292081187,753.15462545912715,745.88295799744242,738.61129053575769,731.33962307407296,724.06795561238823,716.7962881507035,709.52462068901878,702.25295322733405,694.98128576564932,687.70961830396459,680.43795084227986,673.16628338059581]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Conservative",{"$f":"L178","v":1565.881911152549},1375.3776789225374,1359.1938040594632,1343.0099291963893,1326.8260543333151,1310.6421794702412,1294.4583046071671,1278.2744297440931,1262.090554881019,1245.9066800179451,1229.7228051548709,1213.538930291797,1197.3550554287217,1178.417284288,1159.4795131472783,1140.5417420065567,1121.603970865835,1102.6661997251133,1083.7284285843916,1064.7906574436699,1045.852886302948,1026.9151151622264,1007.9773440215048,989.03957288078311,970.10180174006155,951.16403059933998,932.22625945861842,913.28848831789674,894.35071717717517,875.4129460364536,856.47517489573204,837.53740375501036,818.5996326142897]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Utility PV - Seattle - Advanced",18.760000000000002,16.080000000000002,15.693644368025145,14.9297780480883,14.165911728151457,13.402045408214615,12.63817908827777,11.874312768340927,11.110446448404085,10.34658012846724,9.5827138085303964,8.8188474885935548,8.0549811686567026,7.9553077009561122,7.8556342332555209,7.7559607655549305,7.6562872978543393,7.556613830153748,7.4569403624531576,7.3572668947525663,7.257593427051976,7.1579199593513856,7.0582464916507943,6.9585730239502039,6.8588995562496127,6.7592260885490214,6.659552620848431,6.5598791531478398,6.4602056854472494,6.360532217746659,6.2608587500460677,6.1611852823454765,6.061511814644895]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Moderate",18.760000000000002,16.080000000000002,15.851846923524111,15.246183159086234,14.640519394648356,14.03485563021048,13.429191865772605,12.823528101334729,12.21786433689685,11.612200572458974,11.006536808021099,10.400873043583221,9.7952092791453467,9.7081978736209145,9.6211864680964823,9.5341750625720483,9.4471636570476178,9.3601522515231839,9.2731408459987517,9.1861294404743195,9.0991180349498872,9.0121066294254533,8.9250952239010211,8.8380838183765889,8.7510724128521549,8.6640610073277227,8.5770496018032905,8.4900381962788583,8.4030267907544243,8.3160153852299938,8.2290039797055599,8.1419925741811277,8.0549811686567026]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Conservative",18.760000000000002,16.080000000000002,16.263857484472211,16.070204280982438,15.87655107749266,15.682897874002888,15.489244670513113,15.295591467023337,15.101938263533562,14.908285060043788,14.714631856554012,14.520978653064239,14.327325449574449,14.100719641052994,13.874113832531537,13.647508024010081,13.420902215488624,13.194296406967167,12.967690598445712,12.741084789924257,12.514478981402799,12.287873172881342,12.061267364359887,11.834661555838432,11.608055747316977,11.381449938795523,11.154844130274066,10.928238321752612,10.701632513231157,10.475026704709702,10.248420896188247,10.021815087666791,9.7952092791453467]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Advanced",{"$f":"L184","v":18.760000000000002},16.080000000000002,15.693644368025145,14.9297780480883,14.165911728151457,13.402045408214615,12.63817908827777,11.874312768340927,11.110446448404085,10.34658012846724,9.5827138085303964,8.8188474885935548,8.0549811686567026,7.9553077009561122,7.8556342332555209,7.7559607655549305,7.6562872978543393,7.556613830153748,7.4569403624531576,7.3572668947525663,7.257593427051976,7.1579199593513856,7.0582464916507943,6.9585730239502039,6.8588995562496127,6.7592260885490214,6.659552620848431,6.5598791531478398,6.4602056854472494,6.360532217746659,6.2608587500460677,6.1611852823454765,6.061511814644895]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Moderate",{"$f":"L185","v":18.760000000000002},16.080000000000002,15.851846923524111,15.246183159086234,14.640519394648356,14.03485563021048,13.429191865772605,12.823528101334729,12.21786433689685,11.612200572458974,11.006536808021099,10.400873043583221,9.7952092791453467,9.7081978736209145,9.6211864680964823,9.5341750625720483,9.4471636570476178,9.3601522515231839,9.2731408459987517,9.1861294404743195,9.0991180349498872,9.0121066294254533,8.9250952239010211,8.8380838183765889,8.7510724128521549,8.6640610073277227,8.5770496018032905,8.4900381962788583,8.4030267907544243,8.3160153852299938,8.2290039797055599,8.1419925741811277,8.0549811686567026]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Conservative",{"$f":"L186","v":18.760000000000002},16.080000000000002,16.263857484472211,16.070204280982438,15.87655107749266,15.682897874002888,15.489244670513113,15.295591467023337,15.101938263533562,14.908285060043788,14.714631856554012,14.520978653064239,14.327325449574449,14.100719641052994,13.874113832531537,13.647508024010081,13.420902215488624,13.194296406967167,12.967690598445712,12.741084789924257,12.514478981402799,12.287873172881342,12.061267364359887,11.834661555838432,11.608055747316977,11.381449938795523,11.154844130274066,10.928238321752612,10.701632513231157,10.475026704709702,10.248420896188247,10.021815087666791,9.7952092791453467]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Advanced",{"$f":"L187","v":18.760000000000002},16.080000000000002,15.693644368025145,14.9297780480883,14.165911728151457,13.402045408214615,12.63817908827777,11.874312768340927,11.110446448404085,10.34658012846724,9.5827138085303964,8.8188474885935548,8.0549811686567026,7.9553077009561122,7.8556342332555209,7.7559607655549305,7.6562872978543393,7.556613830153748,7.4569403624531576,7.3572668947525663,7.257593427051976,7.1579199593513856,7.0582464916507943,6.9585730239502039,6.8588995562496127,6.7592260885490214,6.659552620848431,6.5598791531478398,6.4602056854472494,6.360532217746659,6.2608587500460677,6.1611852823454765,6.061511814644895]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Moderate",{"$f":"L188","v":18.760000000000002},16.080000000000002,15.851846923524111,15.246183159086234,14.640519394648356,14.03485563021048,13.429191865772605,12.823528101334729,12.21786433689685,11.612200572458974,11.006536808021099,10.400873043583221,9.7952092791453467,9.7081978736209145,9.6211864680964823,9.5341750625720483,9.4471636570476178,9.3601522515231839,9.2731408459987517,9.1861294404743195,9.0991180349498872,9.0121066294254533,8.9250952239010211,8.8380838183765889,8.7510724128521549,8.6640610073277227,8.5770496018032905,8.4900381962788583,8.4030267907544243,8.3160153852299938,8.2290039797055599,8.1419925741811277,8.0549811686567026]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Conservative",{"$f":"L189","v":18.760000000000002},16.080000000000002,16.263857484472211,16.070204280982438,15.87655107749266,15.682897874002888,15.489244670513113,15.295591467023337,15.101938263533562,14.908285060043788,14.714631856554012,14.520978653064239,14.327325449574449,14.100719641052994,13.874113832531537,13.647508024010081,13.420902215488624,13.194296406967167,12.967690598445712,12.741084789924257,12.514478981402799,12.287873172881342,12.061267364359887,11.834661555838432,11.608055747316977,11.381449938795523,11.154844130274066,10.928238321752612,10.701632513231157,10.475026704709702,10.248420896188247,10.021815087666791,9.7952092791453467]
["hi",null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Advanced",{"$f":"L190","v":18.760000000000002},16.080000000000002,15.693644368025145,14.9297780480883,14.165911728151457,13.402045408214615,12.63817908827777,11.874312768340927,11.110446448404085,10.34658012846724,9.5827138085303964,8.8188474885935548,8.0549811686567026,7.9553077009561122,7.8556342332555209,7.7559607655549305,7.6562872978543393,7.556613830153748,7.4569403624531576,7.3572668947525663,7.257593427051976,7.1579199593513856,7.0582464916507943,6.9585730239502039,6.8588995562496127,6.7592260885490214,6.659552620848431,6.5598791531478398,6.4602056854472494,6.360532217746659,6.2608587500460677,6.1611852823454765,6.061511814644895]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Moderate",{"$f":"L191","v":18.760000000000002},16.080000000000002,15.851846923524111,15.246183159086234,14.640519394648356,14.03485563021048,13.429191865772605,12.823528101334729,12.21786433689685,11.612200572458974,11.006536808021099,10.400873043583221,9.7952092791453467,9.7081978736209145,9.6211864680964823,9.5341750625720483,9.4471636570476178,9.3601522515231839,9.2731408459987517,9.1861294404743195,9.0991180349498872,9.0121066294254533,8.9250952239010211,8.8380838183765889,8.7510724128521549,8.6640610073277227,8.5770496018032905,8.4900381962788583,8.4030267907544243,8.3160153852299938,8.2290039797055599,8.1419925741811277,8.0549811686567026]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Conservative",{"$f":"L192","v":18.760000000000002},16.080000000000002,16.263857484472211,16.070204280982438,15.87655107749266,15.682897874002888,15.489244670513113,15.295591467023337,15.101938263533562,14.908285060043788,14.714631856554012,14.520978653064239,14.327325449574449,14.100719641052994,13.874113832531537,13.647508024010081,13.420902215488624,13.194296406967167,12.967690598445712,12.741084789924257,12.514478981402799,12.287873172881342,12.061267364359887,11.834661555838432,11.608055747316977,11.381449938795523,11.154844130274066,10.928238321752612,10.701632513231157,10.475026704709702,10.248420896188247,10.021815087666791,9.7952092791453467]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Advanced",{"$f":"L193","v":18.760000000000002},16.080000000000002,15.693644368025145,14.9297780480883,14.165911728151457,13.402045408214615,12.63817908827777,11.874312768340927,11.110446448404085,10.34658012846724,9.5827138085303964,8.8188474885935548,8.0549811686567026,7.9553077009561122,7.8556342332555209,7.7559607655549305,7.6562872978543393,7.556613830153748,7.4569403624531576,7.3572668947525663,7.257593427051976,7.1579199593513856,7.0582464916507943,6.9585730239502039,6.8588995562496127,6.7592260885490214,6.659552620848431,6.5598791531478398,6.4602056854472494,6.360532217746659,6.2608587500460677,6.1611852823454765,6.061511814644895]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Moderate",{"$f":"L194","v":18.760000000000002},16.080000000000002,15.851846923524111,15.246183159086234,14.640519394648356,14.03485563021048,13.429191865772605,12.823528101334729,12.21786433689685,11.612200572458974,11.006536808021099,10.400873043583221,9.7952092791453467,9.7081978736209145,9.6211864680964823,9.5341750625720483,9.4471636570476178,9.3601522515231839,9.2731408459987517,9.1861294404743195,9.0991180349498872,9.0121066294254533,8.9250952239010211,8.8380838183765889,8.7510724128521549,8.6640610073277227,8.5770496018032905,8.4900381962788583,8.4030267907544243,8.3160153852299938,8.2290039797055599,8.1419925741811277,8.0549811686567026]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Conservative",{"$f":"L195","v":18.760000000000002},16.080000000000002,16.263857484472211,16.070204280982438,15.87655107749266,15.682897874002888,15.489244670513113,15.295591467023337,15.101938263533562,14.908285060043788,14.714631856554012,14.520978653064239,14.327325449574449,14.100719641052994,13.874113832531537,13.647508024010081,13.420902215488624,13.194296406967167,12.967690598445712,12.741084789924257,12.514478981402799,12.287873172881342,12.061267364359887,11.834661555838432,11.608055747316977,11.381449938795523,11.154844130274066,10.928238321752612,10.701632513231157,10.475026704709702,10.248420896188247,10.021815087666791,9.7952092791453467]
[]
[" ",null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - Seattle - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK394","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL394","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F395","v":0.04},{"$f":"'WACC Calc'!G395","v":0.04},{"$f":"'WACC Calc'!H395","v":0.04},{"$f":"'WACC Calc'!I395","v":0.04},{"$f":"'WACC Calc'!J395","v":0.04},{"$f":"'WACC Calc'!K395","v":0.04},{"$f":"'WACC Calc'!L395","v":0.04},{"$f":"'WACC Calc'!M395","v":0.04},{"$f":"'WACC Calc'!N395","v":0.04},{"$f":"'WACC Calc'!O395","v":0.04},{"$f":"'WACC Calc'!P395","v":0.04},{"$f":"'WACC Calc'!Q395","v":0.04},{"$f":"'WACC Calc'!R395","v":0.04},{"$f":"'WACC Calc'!S395","v":0.04},{"$f":"'WACC Calc'!T395","v":0.04},{"$f":"'WACC Calc'!U395","v":0.04},{"$f":"'WACC Calc'!V395","v":0.04},{"$f":"'WACC Calc'!W395","v":0.04},{"$f":"'WACC Calc'!X395","v":0.04},{"$f":"'WACC Calc'!Y395","v":0.04},{"$f":"'WACC Calc'!Z395","v":0.04},{"$f":"'WACC Calc'!AA395","v":0.04},{"$f":"'WACC Calc'!AB395","v":0.04},{"$f":"'WACC Calc'!AC395","v":0.04},{"$f":"'WACC Calc'!AD395","v":0.04},{"$f":"'WACC Calc'!AE395","v":0.04},{"$f":"'WACC Calc'!AF395","v":0.04},{"$f":"'WACC Calc'!AG395","v":0.04},{"$f":"'WACC Calc'!AH395","v":0.04},{"$f":"'WACC Calc'!AI395","v":0.04},{"$f":"'WACC Calc'!AJ395","v":0.04},{"$f":"'WACC Calc'!AK395","v":0.04},{"$f":"'WACC Calc'!AL395","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F396","v":0.04},{"$f":"'WACC Calc'!G396","v":0.04},{"$f":"'WACC Calc'!H396","v":0.04},{"$f":"'WACC Calc'!I396","v":0.04},{"$f":"'WACC Calc'!J396","v":0.04},{"$f":"'WACC Calc'!K396","v":0.04},{"$f":"'WACC Calc'!L396","v":0.04},{"$f":"'WACC Calc'!M396","v":0.04},{"$f":"'WACC Calc'!N396","v":0.04},{"$f":"'WACC Calc'!O396","v":0.04},{"$f":"'WACC Calc'!P396","v":0.04},{"$f":"'WACC Calc'!Q396","v":0.04},{"$f":"'WACC Calc'!R396","v":0.04},{"$f":"'WACC Calc'!S396","v":0.04},{"$f":"'WACC Calc'!T396","v":0.04},{"$f":"'WACC Calc'!U396","v":0.04},{"$f":"'WACC Calc'!V396","v":0.04},{"$f":"'WACC Calc'!W396","v":0.04},{"$f":"'WACC Calc'!X396","v":0.04},{"$f":"'WACC Calc'!Y396","v":0.04},{"$f":"'WACC Calc'!Z396","v":0.04},{"$f":"'WACC Calc'!AA396","v":0.04},{"$f":"'WACC Calc'!AB396","v":0.04},{"$f":"'WACC Calc'!AC396","v":0.04},{"$f":"'WACC Calc'!AD396","v":0.04},{"$f":"'WACC Calc'!AE396","v":0.04},{"$f":"'WACC Calc'!AF396","v":0.04},{"$f":"'WACC Calc'!AG396","v":0.04},{"$f":"'WACC Calc'!AH396","v":0.04},{"$f":"'WACC Calc'!AI396","v":0.04},{"$f":"'WACC Calc'!AJ396","v":0.04},{"$f":"'WACC Calc'!AK396","v":0.04},{"$f":"'WACC Calc'!AL396","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F397","v":0.04},{"$f":"'WACC Calc'!G397","v":0.04},{"$f":"'WACC Calc'!H397","v":0.04},{"$f":"'WACC Calc'!I397","v":0.04},{"$f":"'WACC Calc'!J397","v":0.04},{"$f":"'WACC Calc'!K397","v":0.04},{"$f":"'WACC Calc'!L397","v":0.04},{"$f":"'WACC Calc'!M397","v":0.04},{"$f":"'WACC Calc'!N397","v":0.04},{"$f":"'WACC Calc'!O397","v":0.04},{"$f":"'WACC Calc'!P397","v":0.04},{"$f":"'WACC Calc'!Q397","v":0.04},{"$f":"'WACC Calc'!R397","v":0.04},{"$f":"'WACC Calc'!S397","v":0.04},{"$f":"'WACC Calc'!T397","v":0.04},{"$f":"'WACC Calc'!U397","v":0.04},{"$f":"'WACC Calc'!V397","v":0.04},{"$f":"'WACC Calc'!W397","v":0.04},{"$f":"'WACC Calc'!X397","v":0.04},{"$f":"'WACC Calc'!Y397","v":0.04},{"$f":"'WACC Calc'!Z397","v":0.04},{"$f":"'WACC Calc'!AA397","v":0.04},{"$f":"'WACC Calc'!AB397","v":0.04},{"$f":"'WACC Calc'!AC397","v":0.04},{"$f":"'WACC Calc'!AD397","v":0.04},{"$f":"'WACC Calc'!AE397","v":0.04},{"$f":"'WACC Calc'!AF397","v":0.04},{"$f":"'WACC Calc'!AG397","v":0.04},{"$f":"'WACC Calc'!AH397","v":0.04},{"$f":"'WACC Calc'!AI397","v":0.04},{"$f":"'WACC Calc'!AJ397","v":0.04},{"$f":"'WACC Calc'!AK397","v":0.04},{"$f":"'WACC Calc'!AL397","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK398","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL398","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK399","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL399","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK400","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL400","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK401","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL401","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!G402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!H402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!I402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!J402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!K402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!L402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!M402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!N402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!O402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!P402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Q402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!R402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!S402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!T402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!U402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!V402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!W402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!X402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Y402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Z402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AA402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AB402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AC402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AD402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AE402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AF402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AG402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AH402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AI402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AJ402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AK402","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AL402","v":7.7499999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!G403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!H403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!I403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!J403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!K403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!L403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!M403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!N403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!O403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!P403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Q403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!R403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!S403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!T403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!U403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!V403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!W403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!X403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Y403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Z403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AA403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AB403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AC403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AD403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AE403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AF403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AG403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AH403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AI403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AJ403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AK403","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AL403","v":7.7499999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!G404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!H404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!I404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!J404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!K404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!L404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!M404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!N404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!O404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!P404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Q404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!R404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!S404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!T404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!U404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!V404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!W404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!X404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Y404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Z404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AA404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AB404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AC404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AD404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AE404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AF404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AG404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AH404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AI404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AJ404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AK404","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AL404","v":7.7499999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!G405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!H405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!I405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!J405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!K405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!L405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!M405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!N405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!O405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!P405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Q405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!R405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!S405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!T405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!U405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!V405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!W405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!X405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Y405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Z405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AA405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AB405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AC405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AD405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AE405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AF405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AG405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AH405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AI405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AJ405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AK405","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AL405","v":5.1219512195121997E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!G406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!H406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!I406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!J406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!K406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!L406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!M406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!N406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!O406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!P406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Q406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!R406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!S406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!T406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!U406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!V406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!W406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!X406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Y406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Z406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AA406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AB406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AC406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AD406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AE406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AF406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AG406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AH406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AI406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AJ406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AK406","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AL406","v":5.1219512195121997E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!G407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!H407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!I407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!J407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!K407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!L407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!M407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!N407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!O407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!P407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Q407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!R407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!S407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!T407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!U407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!V407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!W407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!X407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Y407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Z407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AA407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AB407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AC407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AD407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AE407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AF407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AG407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AH407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AI407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AJ407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AK407","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AL407","v":5.1219512195121997E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F408","v":0.73517747421398261},{"$f":"'WACC Calc'!G408","v":0.73517747421398261},{"$f":"'WACC Calc'!H408","v":0.73517747421398261},{"$f":"'WACC Calc'!I408","v":0.73517747421398261},{"$f":"'WACC Calc'!J408","v":0.73517747421398261},{"$f":"'WACC Calc'!K408","v":0.73517747421398261},{"$f":"'WACC Calc'!L408","v":0.73517747421398261},{"$f":"'WACC Calc'!M408","v":0.73517747421398261},{"$f":"'WACC Calc'!N408","v":0.73517747421398261},{"$f":"'WACC Calc'!O408","v":0.73517747421398261},{"$f":"'WACC Calc'!P408","v":0.73517747421398261},{"$f":"'WACC Calc'!Q408","v":0.73517747421398261},{"$f":"'WACC Calc'!R408","v":0.73517747421398261},{"$f":"'WACC Calc'!S408","v":0.73517747421398261},{"$f":"'WACC Calc'!T408","v":0.73517747421398261},{"$f":"'WACC Calc'!U408","v":0.73517747421398261},{"$f":"'WACC Calc'!V408","v":0.73517747421398261},{"$f":"'WACC Calc'!W408","v":0.73517747421398261},{"$f":"'WACC Calc'!X408","v":0.73517747421398261},{"$f":"'WACC Calc'!Y408","v":0.73517747421398261},{"$f":"'WACC Calc'!Z408","v":0.73517747421398261},{"$f":"'WACC Calc'!AA408","v":0.73517747421398261},{"$f":"'WACC Calc'!AB408","v":0.73517747421398261},{"$f":"'WACC Calc'!AC408","v":0.73517747421398261},{"$f":"'WACC Calc'!AD408","v":0.73517747421398261},{"$f":"'WACC Calc'!AE408","v":0.73517747421398261},{"$f":"'WACC Calc'!AF408","v":0.73517747421398261},{"$f":"'WACC Calc'!AG408","v":0.73517747421398261},{"$f":"'WACC Calc'!AH408","v":0.73517747421398261},{"$f":"'WACC Calc'!AI408","v":0.73517747421398261},{"$f":"'WACC Calc'!AJ408","v":0.73517747421398261},{"$f":"'WACC Calc'!AK408","v":0.73517747421398261},{"$f":"'WACC Calc'!AL408","v":0.73517747421398261}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F409","v":0.73517747421398261},{"$f":"'WACC Calc'!G409","v":0.73517747421398261},{"$f":"'WACC Calc'!H409","v":0.73517747421398261},{"$f":"'WACC Calc'!I409","v":0.73517747421398261},{"$f":"'WACC Calc'!J409","v":0.73517747421398261},{"$f":"'WACC Calc'!K409","v":0.73517747421398261},{"$f":"'WACC Calc'!L409","v":0.73517747421398261},{"$f":"'WACC Calc'!M409","v":0.73517747421398261},{"$f":"'WACC Calc'!N409","v":0.73517747421398261},{"$f":"'WACC Calc'!O409","v":0.73517747421398261},{"$f":"'WACC Calc'!P409","v":0.73517747421398261},{"$f":"'WACC Calc'!Q409","v":0.73517747421398261},{"$f":"'WACC Calc'!R409","v":0.73517747421398261},{"$f":"'WACC Calc'!S409","v":0.73517747421398261},{"$f":"'WACC Calc'!T409","v":0.73517747421398261},{"$f":"'WACC Calc'!U409","v":0.73517747421398261},{"$f":"'WACC Calc'!V409","v":0.73517747421398261},{"$f":"'WACC Calc'!W409","v":0.73517747421398261},{"$f":"'WACC Calc'!X409","v":0.73517747421398261},{"$f":"'WACC Calc'!Y409","v":0.73517747421398261},{"$f":"'WACC Calc'!Z409","v":0.73517747421398261},{"$f":"'WACC Calc'!AA409","v":0.73517747421398261},{"$f":"'WACC Calc'!AB409","v":0.73517747421398261},{"$f":"'WACC Calc'!AC409","v":0.73517747421398261},{"$f":"'WACC Calc'!AD409","v":0.73517747421398261},{"$f":"'WACC Calc'!AE409","v":0.73517747421398261},{"$f":"'WACC Calc'!AF409","v":0.73517747421398261},{"$f":"'WACC Calc'!AG409","v":0.73517747421398261},{"$f":"'WACC Calc'!AH409","v":0.73517747421398261},{"$f":"'WACC Calc'!AI409","v":0.73517747421398261},{"$f":"'WACC Calc'!AJ409","v":0.73517747421398261},{"$f":"'WACC Calc'!AK409","v":0.73517747421398261},{"$f":"'WACC Calc'!AL409","v":0.73517747421398261}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F410","v":0.73517747421398261},{"$f":"'WACC Calc'!G410","v":0.73517747421398261},{"$f":"'WACC Calc'!H410","v":0.73517747421398261},{"$f":"'WACC Calc'!I410","v":0.73517747421398261},{"$f":"'WACC Calc'!J410","v":0.73517747421398261},{"$f":"'WACC Calc'!K410","v":0.73517747421398261},{"$f":"'WACC Calc'!L410","v":0.73517747421398261},{"$f":"'WACC Calc'!M410","v":0.73517747421398261},{"$f":"'WACC Calc'!N410","v":0.73517747421398261},{"$f":"'WACC Calc'!O410","v":0.73517747421398261},{"$f":"'WACC Calc'!P410","v":0.73517747421398261},{"$f":"'WACC Calc'!Q410","v":0.73517747421398261},{"$f":"'WACC Calc'!R410","v":0.73517747421398261},{"$f":"'WACC Calc'!S410","v":0.73517747421398261},{"$f":"'WACC Calc'!T410","v":0.73517747421398261},{"$f":"'WACC Calc'!U410","v":0.73517747421398261},{"$f":"'WACC Calc'!V410","v":0.73517747421398261},{"$f":"'WACC Calc'!W410","v":0.73517747421398261},{"$f":"'WACC Calc'!X410","v":0.73517747421398261},{"$f":"'WACC Calc'!Y410","v":0.73517747421398261},{"$f":"'WACC Calc'!Z410","v":0.73517747421398261},{"$f":"'WACC Calc'!AA410","v":0.73517747421398261},{"$f":"'WACC Calc'!AB410","v":0.73517747421398261},{"$f":"'WACC Calc'!AC410","v":0.73517747421398261},{"$f":"'WACC Calc'!AD410","v":0.73517747421398261},{"$f":"'WACC Calc'!AE410","v":0.73517747421398261},{"$f":"'WACC Calc'!AF410","v":0.73517747421398261},{"$f":"'WACC Calc'!AG410","v":0.73517747421398261},{"$f":"'WACC Calc'!AH410","v":0.73517747421398261},{"$f":"'WACC Calc'!AI410","v":0.73517747421398261},{"$f":"'WACC Calc'!AJ410","v":0.73517747421398261},{"$f":"'WACC Calc'!AK410","v":0.73517747421398261},{"$f":"'WACC Calc'!AL410","v":0.73517747421398261}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F411","v":0.25740000000000002},{"$f":"'WACC Calc'!G411","v":0.25740000000000002},{"$f":"'WACC Calc'!H411","v":0.25740000000000002},{"$f":"'WACC Calc'!I411","v":0.25740000000000002},{"$f":"'WACC Calc'!J411","v":0.25740000000000002},{"$f":"'WACC Calc'!K411","v":0.25740000000000002},{"$f":"'WACC Calc'!L411","v":0.25740000000000002},{"$f":"'WACC Calc'!M411","v":0.25740000000000002},{"$f":"'WACC Calc'!N411","v":0.25740000000000002},{"$f":"'WACC Calc'!O411","v":0.25740000000000002},{"$f":"'WACC Calc'!P411","v":0.25740000000000002},{"$f":"'WACC Calc'!Q411","v":0.25740000000000002},{"$f":"'WACC Calc'!R411","v":0.25740000000000002},{"$f":"'WACC Calc'!S411","v":0.25740000000000002},{"$f":"'WACC Calc'!T411","v":0.25740000000000002},{"$f":"'WACC Calc'!U411","v":0.25740000000000002},{"$f":"'WACC Calc'!V411","v":0.25740000000000002},{"$f":"'WACC Calc'!W411","v":0.25740000000000002},{"$f":"'WACC Calc'!X411","v":0.25740000000000002},{"$f":"'WACC Calc'!Y411","v":0.25740000000000002},{"$f":"'WACC Calc'!Z411","v":0.25740000000000002},{"$f":"'WACC Calc'!AA411","v":0.25740000000000002},{"$f":"'WACC Calc'!AB411","v":0.25740000000000002},{"$f":"'WACC Calc'!AC411","v":0.25740000000000002},{"$f":"'WACC Calc'!AD411","v":0.25740000000000002},{"$f":"'WACC Calc'!AE411","v":0.25740000000000002},{"$f":"'WACC Calc'!AF411","v":0.25740000000000002},{"$f":"'WACC Calc'!AG411","v":0.25740000000000002},{"$f":"'WACC Calc'!AH411","v":0.25740000000000002},{"$f":"'WACC Calc'!AI411","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ411","v":0.25740000000000002},{"$f":"'WACC Calc'!AK411","v":0.25740000000000002},{"$f":"'WACC Calc'!AL411","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!G412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!H412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!I412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!J412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!K412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!L412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!M412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!N412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!O412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!P412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Q412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!R412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!S412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!T412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!U412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!V412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!W412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!X412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Y412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Z412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AA412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AB412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AC412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AD412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AE412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AF412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AG412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AH412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AI412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AJ412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AK412","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AL412","v":4.2361457442468484E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!G413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!H413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!I413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!J413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!K413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!L413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!M413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!N413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!O413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!P413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Q413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!R413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!S413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!T413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!U413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!V413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!W413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!X413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Y413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Z413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AA413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AB413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AC413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AD413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AE413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AF413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AG413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AH413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AI413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AJ413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AK413","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AL413","v":4.2361457442468484E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!G414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!H414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!I414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!J414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!K414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!L414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!M414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!N414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!O414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!P414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Q414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!R414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!S414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!T414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!U414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!V414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!W414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!X414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Y414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Z414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AA414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AB414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AC414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AD414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AE414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AF414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AG414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AH414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AI414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AJ414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AK414","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AL414","v":4.2361457442468484E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!G415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!H415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!I415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!J415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!K415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!L415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!M415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!N415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!O415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!P415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Q415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!R415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!S415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!T415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!U415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!V415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!W415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!X415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Y415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Z415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AA415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AB415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AC415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AD415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AE415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AF415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AG415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AH415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AI415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AJ415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AK415","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AL415","v":1.6938007260944854E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!G416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!H416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!I416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!J416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!K416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!L416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!M416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!N416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!O416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!P416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Q416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!R416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!S416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!T416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!U416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!V416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!W416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!X416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Y416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Z416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AA416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AB416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AC416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AD416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AE416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AF416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AG416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AH416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AI416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AJ416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AK416","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AL416","v":1.6938007260944854E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!G417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!H417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!I417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!J417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!K417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!L417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!M417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!N417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!O417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!P417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Q417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!R417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!S417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!T417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!U417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!V417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!W417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!X417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Y417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Z417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AA417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AB417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AC417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AD417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AE417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AF417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AG417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AH417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AI417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AJ417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AK417","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AL417","v":1.6938007260944854E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L237 / (1 - (1 / (1 + L237)^$S$37))","v":5.949959787726012E-2},{"$f":" M237 / (1 - (1 / (1 + M237)^$S$37))","v":5.949959787726012E-2},5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",{"$f":" L238 / (1 - (1 / (1 + L238)^$S$37))","v":5.949959787726012E-2},5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2,5.949959787726012E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",{"$f":" L240 / (1 - (1 / (1 + L240)^$S$37))","v":4.2792088852852385E-2},{"$f":" M240 / (1 - (1 / (1 + M240)^$S$37))","v":4.2792088852852385E-2},4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":" L241 / (1 - (1 / (1 + L241)^$S$37))","v":4.2792088852852385E-2},4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2,4.2792088852852385E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Utility PV - Seattle - Advanced",{"$f":"L237","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Moderate",{"$f":"L238","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Conservative",{"$f":"L239","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Advanced",{"$f":"L237","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Moderate",{"$f":"L238","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Conservative",{"$f":"L239","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Advanced",{"$f":"L237","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Moderate",{"$f":"L238","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Conservative",{"$f":"L239","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Advanced",{"$f":"L237","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Moderate",{"$f":"L238","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Conservative",{"$f":"L239","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Advanced",{"$f":"L237","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Moderate",{"$f":"L238","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Conservative",{"$f":"L239","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - Seattle - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - Seattle - Advanced",{"$f":" ((L246 *L311* $S$48 * (L167 * 1 + L269) +L184) * 1000 / (L99 * 8760)) + L201 + 0","v":47.009804353692488},40.453502616240854,38.177043705459305,35.779362874422233,33.451868035920619,31.191521870891211,28.995459822634611,26.86097798565612,24.785521999253493,22.766676849931581,20.802157497047865,18.889800245184201,17.027554794758938,16.71947492823243,16.414942412770372,16.11389633072362,15.816277151332718,15.522026691482766,15.231088077783401,14.943405709922031,14.658925225240688,14.377593464489097,14.099358438708665,13.824169297204032,13.551976296560792,13.282730770669669,13.016385101719244,12.752892692120932,12.492207937331404,12.234286199539181,11.979083782183526,11.726557905275051,11.476666681488814]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Moderate",{"$f":" ((L247 *L312* $S$48 * (L168 * 1 + L270) +L185) * 1000 / (L100 * 8760)) + L202 + 0","v":47.009804353692488},40.793666797394913,39.205884116115101,37.446563851112245,35.711463158224639,34.000085330563074,32.311947151296728,30.646578438771328,29.003521609910031,27.382331261045792,25.782573765378366,24.20382688629191,22.645679405808824,22.339894451868791,22.036947021807102,21.736797801930543,21.439408201458534,21.144740335982721,20.852757011378664,20.563421708155193,20.276698566227761,19.992552370102199,19.710948534456314,19.431853090106657,19.155232670348742,18.881054497659008,18.60928637074743,18.339896651950138,18.072854254951512,17.808128632825944,17.545689766389327,17.285508152851303,17.027554794758938]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Seattle - Conservative",{"$f":" ((L248 *L313* $S$48 * (L169 * 1 + L271) +L186) * 1000 / (L101 * 8760)) + L203 + 0","v":47.009804353692488},41.08240841212487,40.794328743230139,40.308592044363714,39.822855345497288,39.337118646630863,38.851381947764445,38.365645248898012,37.879908550031587,37.394171851165169,36.908435152298736,36.422698453432318,35.936961754565864,35.219000509734236,34.507086066050633,33.801142352954422,33.101094570543637,32.406869163154475,31.718393793597276,31.035597318030014,30.358409761451032,29.686762293793301,29.020587206602926,28.359817890285424,27.704388811903723,27.054235493512223,26.409294491011988,25.769503373512464,25.134800703185622,24.505126015598833,23.880419800513405,23.260623483135703,22.645679405808824]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Advanced",{"$f":" ((L246 * L311 * $S$48 * (L170 * 1 + L272) +L187) * 1000 / (L102 * 8760)) + L204 + 0","v":40.728197846613739},35.067547766549104,33.112112967225698,31.048860541734424,29.04392656845878,27.094872921612513,25.199395515448877,23.355315217802548,21.560569492899827,19.813204706053547,18.111369029881537,16.453305897897906,14.837347956826777,14.57650136382151,14.318390452862349,14.062972411911012,13.810205317609052,13.560048112338176,13.312460581987541,13.067403334402652,12.824837778491656,12.584726103965753,12.347031261691333,12.111716944632482,11.878747569363204,11.648088258129578,11.419704821442922,11.193563741185651,10.969632154212352,10.747877836429145,10.528269187335246,10.310775215011041,10.095365521537785]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Moderate",{"$f":" ((L247 * L312 * $S$48 * (L171 * 1 + L273) +L188) * 1000 / (L103 * 8760)) + L205 + 0","v":40.728197846613739},35.351392601866564,33.983695098449523,32.466497940626304,30.969474358697031,29.492224649811291,28.034359601022754,26.59550014740768,25.175277043467613,23.773330547218144,22.389310116395958,21.022874116245113,19.673689538371189,19.411201798311307,19.151065332637327,18.893248689363229,18.637720974972428,18.384451842077176,18.133411477403708,17.884570590093208,17.637900400308961,17.393372628140316,17.150959482794541,16.910633652067865,16.672368292087334,16.436137017315421,16.201913890809454,15.969673414728531,15.739390521080342,15.511040562701154,15.284599304461828,15.060042914693554,14.837347956826777]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Chicago - Conservative",{"$f":" ((L248 * L313 * $S$48 * (L172 * 1 + L274) +L189) * 1000 / (L104 * 8760)) + L206 + 0","v":40.728197846613739},35.592840277221534,35.343254772418007,34.922423827793175,34.501592883168342,34.080761938543517,33.659930993918692,33.23910004929386,32.818269104669028,32.397438160044203,31.976607215419367,31.555776270794549,31.134945326169692,30.517445255800588,29.904965024835256,29.297443669447198,28.694821209002949,28.097038626321133,27.504037848405268,26.915761727637065,26.332154023417491,25.753159384243201,25.178723330206292,24.608792235905732,24.043313313759423,23.482234597705656,22.925504927283701,22.373073932083027,21.824892016551505,21.280910345152662,20.741080827862927,20.205356105999645,19.673689538371189]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Advanced",{"$f":" ((L246 * L311* $S$48 * (L173 * 1 + L275) +L190) * 1000 / (L105 * 8760)) + L207 + 0","v":37.648875897892424},32.456550349686097,30.683784964245959,28.805693163246314,26.9764479532389,25.194168148532249,23.457067937016539,21.763450911672059,20.111704544747877,18.500295066774747,16.927762716227321,15.392717328910416,13.89383423905851,13.646032288220283,13.400955794743068,13.158560040504049,12.918801280346511,12.681636715761034,12.447024469416421,12.214923560508506,11.985293880896343,11.75809617199663,11.533292002408368,11.310843746240998,11.090714562120359,10.872868372847806,10.657269845688971,10.443884373269494,10.232678055056073,10.02361767940196,9.8166707061369927,9.6118052496829591,9.4089900626759171]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Moderate",{"$f":" ((L247 * L312* $S$48 * (L174 * 1 + L276) +L191) * 1000 / (L106 * 8760)) + L208 + 0","v":37.648875897892424},32.696141471061793,31.44783220530357,30.059568150779178,28.688338645159085,27.333832069311871,25.995744358787061,24.673778776256295,23.367645692130353,22.077062373011689,20.801752777657796,19.541447360146027,18.295882879945289,18.058521084399182,17.823110473876131,17.589627087869836,17.358047356587271,17.128348093017046,16.900506485190224,16.674500088628058,16.450306818971637,16.227904944788051,16.007273080548433,15.788390179772939,15.5712355283381,15.355788737942119,15.142029739723695,14.929938778030287,14.719496404331629,14.510683471274717,14.303481126876237,14.097870808848995,13.89383423905851]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Kansas City - Conservative",{"$f":" ((L248 * L313* $S$48 * (L175 * 1 + L277) +L192) * 1000 / (L107 * 8760)) + L209 + 0","v":37.648875897892424},32.901785428790703,32.671070243904552,32.282056910492592,31.893043577080629,31.504030243668669,31.115016910256717,30.726003576844754,30.336990243432794,29.947976910020834,29.558963576608868,29.169950243196915,28.780936909784934,28.21923616302654,27.661743071869601,27.108410533914292,26.559192147194555,26.014042197206621,25.472915644224727,24.935768110896646,24.402555870111836,23.873235833135315,23.347765538000395,22.826103138153723,22.308207391346404,21.79403764876476,21.283553844394948,20.776716484615399,20.273486638011594,19.773825925407426,19.277696510108072,18.785061088348836,18.295882879945289]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Advanced",{"$f":" ((L246 * L311 * $S$48 * (L176 * 1 + L278) +L193) * 1000 / (L108 * 8760)) + L210 + 0","v":32.143196642222364},27.781436663205174,26.329919924894408,24.778850392336263,23.260801761290136,21.774730659218484,20.319637212491465,18.894562802896473,17.498587961581734,16.130830390710983,14.790443103884602,13.476612677091225,12.188557602600341,11.979563649001351,11.7725798621503,11.567577379269435,11.364527887513363,11.163403610933566,10.964177297811982,10.766822208351483,10.571312102711564,10.377621229378057,10.185724313855953,9.9955965476750013,9.8072135776979685,9.6205514957219123,9.435586828363137,9.2522965272168474,9.0706579592828405,8.89064889764885,8.712247512423545,8.5354323619113579,8.3601823840217158]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Moderate",{"$f":" ((L247 * L312 * $S$48 * (L177 * 1 + L279) +L194) * 1000 / (L109 * 8760)) + L211 + 0","v":32.143196642222364},27.945837970954123,26.908497557972378,25.748633787437527,24.600519307933901,23.463976490624081,22.338831269302283,21.224913051522197,20.122054632371807,19.030092110803992,17.948864808434742,16.878215190724575,15.817988790462016,15.624969223273581,15.433238273831307,15.242783080657919,15.053590952866239,14.865649367340245,14.678945965971833,14.49346855295197,14.309205092115128,14.126143704335568,13.944272664974532,13.763580401376981,13.584055490416914,13.405686656090079,13.228462767153026,13.052372834807533,12.877406010429254,12.703551583339815,12.530798978621101,12.359137754971133,12.188557602600341]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Los Angeles - Conservative",{"$f":" ((L248 * L313 * $S$48 * (L178 * 1 + L280) +L195) * 1000 / (L110 * 8760)) + L212 + 0","v":32.143196642222364},28.090309038337807,27.893333076127014,27.561208098313081,27.229083120499144,26.896958142685211,26.564833164871285,26.232708187057348,25.900583209243415,25.568458231429481,25.236333253615545,24.904208275801619,24.572083297987664,24.108662489667672,23.648098841910571,23.19036601274405,22.735437983021448,22.283289051491501,21.833893829958175,21.387227238528645,20.943264500947592,20.501981140015967,20.063352973092467,19.627356107675901,19.193966937066939,18.763162136107361,18.334918656995367,17.90921372517527,17.48602483530011,17.065329747265572,16.647106482313912,16.231333319206239,15.817988790462016]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Advanced",{"$f":" ((L246 *L311 * $S$48 * (L179 * 1 + L281) +L196) * 1000 / (L111 * 8760)) + L213 + 0","v":29.162385762424382},{"$f":" ((M246 *M311 * $S$48 * (M179 * 1 + M281) +M196) * 1000 / (M111 * 8760)) + M213 + 0","v":25.225514733877617},23.926482586036727,22.534468473874359,21.16999584398156,19.832255326513636,18.520468957574749,17.233888670548339,15.971794873567433,14.733495107441117,13.518322778777838,12.325635963435381,11.154816275784729,10.965442283741083,10.77782522437661,10.591940760456993,10.407765002178209,10.225274496931272,10.044446219346698,9.8652575616097433,9.6876863240379176,9.5117107059125079,9.337309296556132,9.1644610666486859,8.9931453597743065,8.8233418841921232,8.655030704824032,8.4881922354527557,8.3228072311238268,8.1588567807452765,7.9963222998790622,7.8351855237184855,7.6754285002459826]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Moderate",{"$f":" ((L247 *L312 * $S$48 * (L180 * 1 + L282) +L197) * 1000 / (L112 * 8760)) + L214 + 0","v":29.162385762424382},25.360386128901826,24.424847855055948,23.377564795192022,22.340402795632517,21.313215845327463,20.295860728348622,19.288196957323617,18.29008670876317,17.301394760219289,16.321988429213967,15.351737513880547,14.390514235262046,14.219401324381373,14.049323780766954,13.880272235587626,13.712237432707862,13.545210226998385,13.379181582677049,13.214142571679387,13.050084372058256,12.886998266411847,12.724875640339651,12.563707980925621,12.403486875248127,12.244204008916064,12.085851164630572,11.928420220771944,11.771903150011056,11.616292017945012,11.461578981756293,11.307756288895172,11.154816275784729]
[null,null,null,null,null,null,null,null,null,null,"Utility PV - Daggett, CA - Conservative",{"$f":" ((L248 *L313 * $S$48 * (L181 * 1 + L283) +L198) * 1000 / (L113 * 8760)) + L215 + 0","v":29.162385762424382},25.485344145444195,25.306634819802007,25.005309571036179,24.703984322270347,24.402659073504523,24.101333824738703,23.800008575972871,23.498683327207043,23.197358078441216,22.896032829675384,22.594707580909564,22.293382332143718,21.876108703430912,21.461287806921071,21.048898080265317,20.638918213120249,20.231327143477071,19.826104054054721,19.423228368755687,19.022679749183233,18.624438091218803,18.228483521658401,17.834796394906704,17.443357289727913,17.054147006051998,16.667146561835409,16.282337189975063,15.899700335274646,15.519217651462116,15.140870998257464,14.764642438489672,14.390514235262046]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$315:$I$320,L315:L320)","v":0.89203010178578213},0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$315:$I$320,L322:L327)","v":0.89203010178578213},0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$315:$I$320,L329:L334)","v":0.89203010178578213},0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213,0.89203010178578213]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$236*L308*(1-L$307/2)-L$307)/(1-L$236)","v":1.0374245243742792},1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$236*L309*(1-L$307/2)-L$307)/(1-L$236)","v":1.0374245243742792},1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$236*L310*(1-L$307/2)-L$307)/(1-L$236)","v":1.0374245243742792},1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792,1.0374245243742792]
[null,null,null,null,null,null,null,null,null,null,"Year (Advanced)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$240)*(1+L$219))^$K315","v":0.95936010762868551},0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551]
[null,null,null,null,null,null,null,null,0.32,null,2,{"$f":"1/((1+L$240)*(1+L$219))^$K316","v":0.92037181610932306},0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306]
[null,null,null,null,null,null,null,null,0.192,null,3,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,{"$f":"1/((1+AB$240)*(1+AB$219))^$K317","v":0.88296800456104896},0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896]
[null,null,null,null,null,null,null,null,0.1152,null,4,{"$f":"1/((1+L$240)*(1+L$219))^$K318","v":0.84708427988837365},0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056]
[null,null,null,null,null,null,null,null,null,null,"Year (Moderate)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$241)*(1+L$219))^$K322","v":0.95936010762868551},0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$241)*(1+L$219))^$K323","v":0.92037181610932306},0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306]
[null,null,null,null,null,null,null,null,null,null,3,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,{"$f":"1/((1+AB$241)*(1+AB$219))^$K324","v":0.88296800456104896},0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$241)*(1+L$219))^$K325","v":0.84708427988837365},0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365]
[null,null,null,null,null,null,null,null,null,null,5,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772]
[null,null,null,null,null,null,null,null,null,null,6,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056]
[null,null,null,null,null,null,null,null,null,null,"Year (Conservative)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$242)*(1+L$219))^$K329","v":0.95936010762868551},0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551,0.95936010762868551]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$242)*(1+L$219))^$K330","v":0.92037181610932306},0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306,0.92037181610932306]
[null,null,null,null,null,null,null,null,null,null,3,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,{"$f":"1/((1+AB$242)*(1+AB$219))^$K331","v":0.88296800456104896},0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896,0.88296800456104896]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$242)*(1+L$219))^$K332","v":0.84708427988837365},0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365,0.84708427988837365]
[null,null,null,null,null,null,null,null,null,null,5,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772,0.81265886592427772]
[null,null,null,null,null,null,null,null,null,null,6,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056,0.77963249707852056]
[null,null,null,null,null,null,null,null,null,"Tariff Schedule","($/Wdc)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Pieter Gagnon, Robert Margolis, Jennifer Melius, Caleb Phillips, Ryan Elmore. (2016). Rooftop Solar Photovoltaic Technical Potential in the United States: A Detailed Assessment. NREL TP-6A20-65298"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. PVWATTS v5. Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"D. Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2020. U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2019. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"D. Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2020. U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2019. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"NREL internal modeling taking into account improvements in degradation and increases in energy yield.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"NREL internal modeling  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"The ratio between O&M costs to CAPEX from: D. Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2020. U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2019. Golden, CO: National Renewable Energy Laboratory.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,0.30000001192092896,-0.89999998807907111,-1.2999999880790711,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]

{"sheet":"Solar - PV Dist. Comm","index":5,"n_rows":552,"n_cols":46,"rows_kept":552,"cut":false,"hidden":false,"merged":[[64,17,65,17],[64,18,65,18],[551,13,551,27],[544,8,544,12],[544,13,544,27],[539,8,539,12],[539,13,539,27],[540,8,540,12],[540,13,540,27],[541,8,541,12],[541,13,541,27],[542,8,542,12],[542,13,542,27],[543,8,543,12],[543,13,543,27],[548,8,548,12],[548,13,548,27],[545,8,545,12],[546,8,546,12],[546,13,546,27],[547,8,547,12],[547,13,547,27],[73,9,77,9],[80,9,84,9],[11,7,51,7],[54,7,58,7],[61,9,65,9],[67,9,71,9],[61,7,77,7],[11,9,15,9],[17,9,21,9],[23,9,27,9],[551,8,551,12],[286,7,295,7],[286,9,295,9],[323,6,323,19],[534,7,534,27],[537,8,537,12],[537,13,537,27],[538,8,538,12],[538,13,538,27],[297,9,316,9],[549,8,549,12],[549,13,549,27],[550,8,550,12],[550,13,550,27],[96,6,96,19],[80,7,88,7],[86,9,90,9],[268,7,282,7],[268,9,282,9],[99,7,198,7],[99,9,113,9],[116,9,130,9],[133,9,147,9],[150,9,164,9],[167,9,181,9],[184,9,198,9],[234,9,248,9],[251,7,265,7],[251,9,265,9],[202,9,229,9],[201,7,248,7],[29,9,33,9],[35,9,39,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[54,14,54,17],[55,14,55,17],[35,14,35,17],[40,14,40,17],[41,14,41,17],[43,14,43,17],[46,14,46,17],[47,14,47,17],[48,14,48,17],[41,9,45,9],[47,9,51,9],[54,9,58,9],[19,14,20,19],[28,16,32,19],[43,24,43,26],[48,24,48,26],[59,14,59,17],[61,14,61,15],[13,21,34,25],[16,14,16,19],[29,14,29,15],[30,14,30,15],[34,14,34,18],[28,14,28,15],[17,14,17,19],[18,14,18,19],[24,14,24,17],[56,14,56,17],[42,14,42,17],[36,14,36,17],[37,14,37,17],[49,14,49,17],[22,14,23,17],[25,14,25,17],[52,14,52,17],[53,14,53,17]]}
["TEST",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2020/index.html?t=sd"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Comm PV - Seattle",{"$f":"L100","v":0.12433102216444522},null,null,"Basis Year:",null,2018]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"L104","v":0.14414453566991653},null,null,"All values are given in 2018 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"L107","v":0.15375731219563551},null,null,"Commercial Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"L110","v":0.17970954742871509}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"L113","v":0.19454801093851931}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Representative Dist. Commercial system is fixed-tilt roof mounted with capacity of 300 kW"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Comm PV - Seattle",{"$f":"L12*8760","v":1089.1397541605402},null,null,"Overnight Capital Cost, Capacity Factor, Fixed O&M, and Variable O&M costs "]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"L13*8760","v":1262.7061324684687},null,null,"represent $/kW DC;  however LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"L14*8760","v":1346.9140548337671},null,null,"Capacity factors chosen here to reflect range across the continental U.S. using NREL PVWATTS"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"L15*8760","v":1574.2556354755441}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"L16*8760","v":1704.2405758214293}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Comm PV - Seattle",{"$f":" $S$54 * (L36 + L62)","v":2052.1028859736443},null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":" $S$54 * (L37 + L63)","v":2052.1028859736443},null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":" $S$54 * (L38 + L64)","v":2052.1028859736443},null,null,null,null,null,null,386,506000]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":" $S$54 * (L39 + L65)","v":2052.1028859736443}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":" $S$54 * (L40 + L66)","v":2052.1028859736443}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle","Res PV - Seattle","ATB values reflect annual average capacity factor over life of plant including estimated degradation, starting at  0.7% per year, reducing to 0.2%, 0.5%,  and 0.5% annual degradation by 2050 for the advanced, moderate, and conservative scenarios, respectively. Capacity factors also assume an energy yield gain at the module of 10%, 5%, and 2.5% for advanced, moderate, and conservatives scenarios."]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Comm PV - Seattle",{"$f":"(L36+L62)*($S$54-1)","v":48.791157520701489},null,null,"Res PV - Chicago","Res PV - Chicago"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"(L37+L63)*($S$54-1)","v":48.791157520701489},null,null,"Res PV - Kansas City","Res PV - Kansas City"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"(L38+L64)*($S$54-1)","v":48.791157520701489},null,null,"Res PV - Los Angeles","Res PV - Los Angeles"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"(L39+L65)*($S$54-1)","v":48.791157520701489},null,null,"Res PV - Daggett, CA","Res PV - Daggett, CA"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"(L40+L66)*($S$54-1)","v":48.791157520701489}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Comm PV - Seattle",{"$f":"$L$152","v":2003.3117284529428},null,null,"Inflation Rate",null,null,null,{"$f":"L203","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"$L$155","v":2003.3117284529428},null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"$L$164","v":2003.3117284529428},null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L205","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"$L$164","v":2003.3117284529428}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"$L$164","v":2003.3117284529428}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L208","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW/yr)","Comm PV - Seattle",{"$f":"L168","v":18},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L210","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"L171","v":18},null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L212","v":8.7499999999999994E-2},null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"L174","v":18},null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L215","v":6.0975609756097615E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"L177","v":18}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"L180","v":18}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L218","v":0.75929112854256098}]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Comm PV - Seattle",0,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L220","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",0,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L222","v":4.3616009934754146E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",0,null,null,"WACC Real - Mid",null,null,null,{"$f":"L225","v":1.8161960911955433E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P67:P69,Q67:Q69,R67:R69)+SUMPRODUCT(P67:P69,T67:T69,S67:S69)","v":1.024355249773524}]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Comm PV - Seattle",{"$f":"$S$49","v":4.3616009934754146E-2},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O74:T74,O76:T76)","v":0.88912846170456716}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"$S$49","v":4.3616009934754146E-2},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S48 * S55) / (1 - S48)","v":1.0384302908123411}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"$S$49","v":4.3616009934754146E-2},null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L228","v":6.0395705185084372E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"$S$49","v":4.3616009934754146E-2}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"$S$49","v":4.3616009934754146E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L231","v":4.3529404060287574E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"S43+0.02","v":0.1075}]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Comm PV - Seattle",{"$f":"L68+L74","v":0},null,null,"Construction Duration yrs",null,1]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"L69+L75","v":0},null,null,"Year","Capital","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"L70+L76","v":0},null,null,"Index","Fraction","Interest"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"L71+L77","v":0},null,null,null,null,null,"Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"L72+L78","v":0},null,null,null,null,null,null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+((1+S42)^(O67+0.5)-1)","v":1.0173494974687902},0.8,{"$f":"1-R67","v":0.19999999999999996},{"$f":"1+((1+$S$61)^(O67+0.5)-1)","v":1.0523782589924593}]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Comm PV - Seattle",0,null,null,1,0,{"$f":"1+((1+S42)^(O68+0.5)-1)","v":1.0529567298801978},0.8,{"$f":"1-R68","v":0.19999999999999996},{"$f":"1+((1+$S$61)^(O68+0.5)-1)","v":1.1655089218341488}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",0,null,null,2,0,{"$f":"1+((1+S42)^(O69+0.5)-1)","v":1.0898102154260045},0.8,0.19999999999999996,1.2908011309313197]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Comm PV - Seattle",0,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",0,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",0,null,"Depreciation",{"$f":"1/((1+$S$50)*(1+$S$36))^O73","v":0.95820684090743202},0.91816034996180063,0.87978752838335927,0.84301842824197637,0.80778602495249274,0.77402609509890008]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Comm PV - Seattle",{"$f":" (($S$60 * $S$56 * $S$54 * (L36 * 1 + L62) +L42) * 1000 / (L12 * 8760)) + L48 + 0","v":101.69463632035642}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":" (($S$60 * $S$56 * $S$54 * (L37 * 1 + L63) +L43) * 1000 / (L13 * 8760)) + L49 + 0","v":87.71611094093133}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":" (($S$60 * $S$56 * $S$54 * (L38 * 1 + L64) +L44) * 1000 / (L14 * 8760)) + L50 + 0","v":82.232174208820055}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":" (($S$60 * $S$56 * $S$54 * (L39 * 1 + L65) +L45) * 1000 / (L15 * 8760)) + L51 + 0","v":70.356852283359146}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":" (($S$60 * $S$56 * $S$54 * (L40 * 1 + L66) +L46) * 1000 / (L16 * 8760)) + L52 + 0","v":64.99063147115443}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Comm PV - Seattle",{"$f":"(((L36*$S$60*(1-$S$48*$S$55))/(8760*L12*(1-$S$48))+L42/(8760*L12))*1000)+L48","v":99.669671043494617}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago",{"$f":"(((L37*$S$60*(1-$S$48*$S$55))/(8760*L13*(1-$S$48))+L43/(8760*L13))*1000)+L49","v":85.969489041255088}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City",{"$f":"(((L38*$S$60*(1-$S$48*$S$55))/(8760*L14*(1-$S$48))+L44/(8760*L14))*1000)+L50","v":80.594749626375474}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles",{"$f":"(((L39*$S$60*(1-$S$48*$S$55))/(8760*L15*(1-$S$48))+L45/(8760*L15))*1000)+L51","v":68.955891642580681}]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA",{"$f":"(((L40*$S$60*(1-$S$48*$S$55))/(8760*L16*(1-$S$48))+L46/(8760*L16))*1000)+L52","v":63.69652416311672}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Comm PV - Seattle - Advanced",0.12433102216444522,0.12622656863846854,0.12812211511249186,0.13001766158651518,0.13191320806053849,0.13380875453456181,0.13570430100858513,0.13759984748260845,0.13949539395663177,0.14139094043065509,0.14328648690467841,0.14518203337870172,0.14707757985272515,0.14780235362578464,0.14852712739884413,0.14925190117190362,0.14997667494496311,0.1507014487180226,0.15142622249108209,0.15215099626414158,0.15287577003720107,0.15360054381026056,0.15432531758332005,0.15505009135637954,0.15577486512943903,0.15649963890249852,0.15722441267555801,0.1579491864486175,0.15867396022167699,0.15939873399473647,0.16012350776779596,0.16084828154085545,0.16157305531391514]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Moderate",0.12433102216444522,0.12518391386761571,0.1260368055707862,0.12688969727395669,0.12774258897712717,0.12859548068029766,0.12944837238346815,0.13030126408663864,0.13115415578980913,0.13200704749297962,0.13285993919615011,0.13371283089932059,0.134565722602491,0.13519131546500271,0.13581690832751442,0.13644250119002613,0.13706809405253784,0.13769368691504955,0.13831927977756125,0.13894487264007296,0.13957046550258467,0.14019605836509638,0.14082165122760809,0.1414472440901198,0.14207283695263151,0.14269842981514322,0.14332402267765493,0.14394961554016664,0.14457520840267835,0.14520080126519005,0.14582639412770176,0.14645198699021347,0.14707757985272515]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Conservative",0.12433102216444522,0.12433102216444522,0.12433102216444522,0.12433102216444522,0.12433102216444522,0.12433102216444522,0.12433102216444522,0.12433102216444522,0.12433102216444522,0.12433102216444522,0.12433102216444522,0.12433102216444522,0.12433102216444522,0.12484275718634751,0.12535449220824979,0.12586622723015209,0.12637796225205439,0.12688969727395669,0.12740143229585899,0.12791316731776128,0.12842490233966358,0.12893663736156588,0.12944837238346818,0.12996010740537048,0.13047184242727278,0.13098357744917508,0.13149531247107737,0.13200704749297967,0.13251878251488197,0.13303051753678427,0.13354225255868657,0.13405398758058887,0.134565722602491]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Advanced",0.14414453566991653,0.1463310104463813,0.14851748522284608,0.15070395999931085,0.15289043477577563,0.15507690955224041,0.15726338432870518,0.15944985910516996,0.16163633388163473,0.16382280865809951,0.16600928343456428,0.16819575821102906,0.17038223298749378,0.17120728362597509,0.17203233426445641,0.17285738490293773,0.17368243554141904,0.17450748617990036,0.17533253681838168,0.176157587456863,0.17698263809534431,0.17780768873382563,0.17863273937230695,0.17945779001078827,0.18028284064926958,0.1811078912877509,0.18193294192623222,0.18275799256471353,0.18358304320319485,0.18440809384167617,0.18523314448015749,0.1860581951186388,0.18688324575712031]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Moderate",0.14414453566991653,0.14513044827294264,0.14611636087596874,0.14710227347899485,0.14808818608202096,0.14907409868504706,0.15006001128807317,0.15104592389109928,0.15203183649412538,0.15301774909715149,0.1540036617001776,0.1549895743032037,0.15597548690622989,0.1566958242102931,0.15741616151435631,0.15813649881841951,0.15885683612248272,0.15957717342654593,0.16029751073060913,0.16101784803467234,0.16173818533873555,0.16245852264279875,0.16317885994686196,0.16389919725092517,0.16461953455498837,0.16533987185905158,0.16606020916311479,0.16678054646717799,0.1675008837712412,0.16822122107530441,0.16894155837936761,0.16966189568343082,0.17038223298749378]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Conservative",0.14414453566991653,0.14414453566991653,0.14414453566991653,0.14414453566991653,0.14414453566991653,0.14414453566991653,0.14414453566991653,0.14414453566991653,0.14414453566991653,0.14414453566991653,0.14414453566991653,0.14414453566991653,0.14414453566991653,0.1447360832317322,0.14532763079354788,0.14591917835536355,0.14651072591717923,0.1471022734789949,0.14769382104081058,0.14828536860262626,0.14887691616444193,0.14946846372625761,0.15006001128807328,0.15065155884988896,0.15124310641170463,0.15183465397352031,0.15242620153533598,0.15301774909715166,0.15360929665896733,0.15420084422078301,0.15479239178259868,0.15538393934441436,0.15597548690622989]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Advanced",0.15375731219563551,0.15609117796675606,0.15842504373787661,0.16075890950899716,0.1630927752801177,0.16542664105123825,0.1677605068223588,0.17009437259347934,0.17242823836459989,0.17476210413572044,0.17709596990684098,0.17942983567796153,0.18176370144908197,0.18265190259103289,0.18354010373298382,0.18442830487493475,0.18531650601688568,0.18620470715883661,0.18709290830078754,0.18798110944273846,0.18886931058468939,0.18975751172664032,0.19064571286859125,0.19153391401054218,0.19242211515249311,0.19331031629444403,0.19419851743639496,0.19508671857834589,0.19597491972029682,0.19686312086224775,0.19775132200419868,0.1986395231461496,0.19952772428810067]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Moderate",0.15375731219563551,0.15480785033975258,0.15585838848386965,0.15690892662798672,0.15795946477210379,0.15901000291622086,0.16006054106033793,0.161111079204455,0.16216161734857207,0.16321215549268914,0.16426269363680621,0.16531323178092328,0.16636376992504032,0.1671337665012424,0.16790376307744448,0.16867375965364656,0.16944375622984864,0.17021375280605072,0.1709837493822528,0.17175374595845488,0.17252374253465697,0.17329373911085905,0.17406373568706113,0.17483373226326321,0.17560372883946529,0.17637372541566737,0.17714372199186945,0.17791371856807153,0.17868371514427361,0.17945371172047569,0.18022370829667778,0.18099370487287986,0.18176370144908197]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Conservative",0.15375731219563551,0.15375731219563551,0.15375731219563551,0.15375731219563551,0.15375731219563551,0.15375731219563551,0.15375731219563551,0.15375731219563551,0.15375731219563551,0.15375731219563551,0.15375731219563551,0.15375731219563551,0.15375731219563551,0.15438763508210576,0.15501795796857601,0.15564828085504626,0.1562786037415165,0.15690892662798675,0.157539249514457,0.15816957240092724,0.15879989528739749,0.15943021817386774,0.16006054106033799,0.16069086394680823,0.16132118683327848,0.16195150971974873,0.16258183260621897,0.16321215549268922,0.16384247837915947,0.16447280126562971,0.16510312415209996,0.16573344703857021,0.16636376992504032]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Advanced",0.17970954742871509,0.18240249369696748,0.18509543996521988,0.18778838623347227,0.19048133250172467,0.19317427876997706,0.19586722503822945,0.19856017130648185,0.20125311757473424,0.20394606384298664,0.20663901011123903,0.20933195637949142,0.21202490264774385,0.21296040234314487,0.21389590203854589,0.21483140173394691,0.21576690142934793,0.21670240112474895,0.21763790082014997,0.21857340051555099,0.21950890021095201,0.22044439990635303,0.22137989960175405,0.22231539929715508,0.2232508989925561,0.22418639868795712,0.22512189838335814,0.22605739807875916,0.22699289777416018,0.2279283974695612,0.22886389716496222,0.22979939686036324,0.23073489655576435]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Moderate",0.17970954742871509,0.18093273802534113,0.18215592862196717,0.18337911921859321,0.18460230981521925,0.18582550041184528,0.18704869100847132,0.18827188160509736,0.1894950722017234,0.19071826279834944,0.19194145339497548,0.19316464399160152,0.19438783458822756,0.19526968799120337,0.19615154139417917,0.19703339479715498,0.19791524820013079,0.1987971016031066,0.1996789550060824,0.20056080840905821,0.20144266181203402,0.20232451521500983,0.20320636861798563,0.20408822202096144,0.20497007542393725,0.20585192882691306,0.20673378222988886,0.20761563563286467,0.20849748903584048,0.20937934243881628,0.21026119584179209,0.2111430492447679,0.21202490264774385]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Conservative",0.17970954742871509,0.17970954742871509,0.17970954742871509,0.17970954742871509,0.17970954742871509,0.17970954742871509,0.17970954742871509,0.17970954742871509,0.17970954742871509,0.17970954742871509,0.17970954742871509,0.17970954742871509,0.17970954742871509,0.18044346178669071,0.18117737614466634,0.18191129050264196,0.18264520486061758,0.18337911921859321,0.18411303357656883,0.18484694793454445,0.18558086229252008,0.1863147766504957,0.18704869100847132,0.18778260536644695,0.18851651972442257,0.18925043408239819,0.18998434844037382,0.19071826279834944,0.19145217715632507,0.19218609151430069,0.19292000587227631,0.19365392023025194,0.19438783458822756]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Advanced",0.19454801093851931,0.19744338619310989,0.20033876144770046,0.20323413670229104,0.20612951195688162,0.20902488721147219,0.21192026246606277,0.21481563772065335,0.21771101297524392,0.2206063882298345,0.22350176348442508,0.22639713873901565,0.22929251399360631,0.23031187785166823,0.23133124170973016,0.23235060556779208,0.233369969425854,0.23438933328391592,0.23540869714197785,0.23642806100003977,0.23744742485810169,0.23846678871616361,0.23948615257422554,0.24050551643228746,0.24152488029034938,0.2425442441484113,0.24356360800647323,0.24458297186453515,0.24560233572259707,0.24662169958065899,0.24764106343872092,0.24866042729678284,0.24967979115484501]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Moderate",0.19454801093851931,0.19586432885430127,0.19718064677008323,0.1984969646858652,0.19981328260164716,0.20112960051742912,0.20244591843321108,0.20376223634899304,0.205078554264775,0.20639487218055697,0.20771119009633893,0.20902750801212089,0.21034382592790302,0.21129126033118817,0.21223869473447332,0.21318612913775847,0.21413356354104363,0.21508099794432878,0.21602843234761393,0.21697586675089908,0.21792330115418423,0.21887073555746939,0.21981816996075454,0.22076560436403969,0.22171303876732484,0.22266047317061,0.22360790757389515,0.2245553419771803,0.22550277638046545,0.22645021078375061,0.22739764518703576,0.22834507959032091,0.22929251399360631]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Conservative",0.19454801093851931,0.19454801093851931,0.19454801093851931,0.19454801093851931,0.19454801093851931,0.19454801093851931,0.19454801093851931,0.19454801093851931,0.19454801093851931,0.19454801093851931,0.19454801093851931,0.19454801093851931,0.19454801093851931,0.1953378016879885,0.1961275924374577,0.19691738318692689,0.19770717393639609,0.19849696468586528,0.19928675543533447,0.20007654618480367,0.20086633693427286,0.20165612768374205,0.20244591843321125,0.20323570918268044,0.20402549993214963,0.20481529068161883,0.20560508143108802,0.20639487218055722,0.20718466293002641,0.2079744536794956,0.2087642444289648,0.20955403517843399,0.21034382592790302]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Comm PV - Seattle - Advanced",{"$f":"L100*8760","v":1089.1397541605402},1105.7447412729844,1122.3497283854288,1138.9547154978729,1155.5597026103171,1172.1646897227615,1188.7696768352057,1205.3746639476501,1221.9796510600943,1238.5846381725385,1255.1896252849829,1271.794612397427,1288.3995995098724,1294.7486177618734,1301.0976360138745,1307.4466542658756,1313.7956725178769,1320.144690769878,1326.4937090218791,1332.8427272738802,1339.1917455258813,1345.5407637778826,1351.8897820298837,1358.2388002818848,1364.5878185338859,1370.936836785887,1377.285855037888,1383.6348732898894,1389.9838915418904,1396.3329097938915,1402.6819280458926,1409.0309462978937,1415.3799645498966]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Moderate",{"$f":"L101*8760","v":1089.1397541605402},1096.6110854803137,1104.082416800087,1111.5537481198605,1119.0250794396341,1126.4964107594076,1133.9677420791811,1141.4390733989544,1148.9104047187279,1156.3817360385015,1163.853067358275,1171.3243986780485,1178.7957299978211,1184.2759234734237,1189.7561169490264,1195.236310424629,1200.7165039002314,1206.196697375834,1211.6768908514366,1217.1570843270392,1222.6372778026418,1228.1174712782442,1233.5976647538469,1239.0778582294495,1244.5580517050521,1250.0382451806545,1255.5184386562571,1260.9986321318597,1266.4788256074623,1271.959019083065,1277.4392125586674,1282.91940603427,1288.3995995098724]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Conservative",{"$f":"L102*8760","v":1089.1397541605402},1089.1397541605402,1089.1397541605402,1089.1397541605402,1089.1397541605402,1089.1397541605402,1089.1397541605402,1089.1397541605402,1089.1397541605402,1089.1397541605402,1089.1397541605402,1089.1397541605402,1089.1397541605402,1093.6225529524042,1098.1053517442681,1102.5881505361324,1107.0709493279965,1111.5537481198605,1116.0365469117246,1120.5193457035889,1125.002144495453,1129.484943287317,1133.9677420791813,1138.4505408710454,1142.9333396629095,1147.4161384547738,1151.8989372466378,1156.3817360385019,1160.864534830366,1165.3473336222303,1169.8301324140944,1174.3129312059584,1178.7957299978211]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Advanced",{"$f":"L103*8760","v":1262.7061324684687},1281.8596515103002,1301.0131705521317,1320.1666895939632,1339.3202086357944,1358.4737276776259,1377.6272467194574,1396.7807657612889,1415.9342848031201,1435.0878038449516,1454.2413228867831,1473.3948419286146,1492.5483609704454,1499.7758045635419,1507.0032481566382,1514.2306917497344,1521.4581353428309,1528.6855789359272,1535.9130225290235,1543.14046612212,1550.3679097152162,1557.5953533083125,1564.8227969014088,1572.0502404945053,1579.2776840876015,1586.5051276806978,1593.7325712737943,1600.9600148668906,1608.1874584599868,1615.4149020530833,1622.6423456461796,1629.8697892392759,1637.0972328323739]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Moderate",{"$f":"L104*8760","v":1262.7061324684687},1271.3427268709775,1279.9793212734862,1288.615915675995,1297.2525100785035,1305.8891044810123,1314.525698883521,1323.1622932860296,1331.7988876885383,1340.4354820910471,1349.0720764935556,1357.7086708960644,1366.3452652985738,1372.6554200821677,1378.9655748657613,1385.2757296493548,1391.5858844329487,1397.8960392165422,1404.2061940001361,1410.5163487837297,1416.8265035673235,1423.1366583509171,1429.4468131345109,1435.7569679181045,1442.0671227016981,1448.3772774852919,1454.6874322688855,1460.9975870524793,1467.3077418360729,1473.6178966196667,1479.9280514032603,1486.2382061868541,1492.5483609704454]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Conservative",{"$f":"L105*8760","v":1262.7061324684687},1262.7061324684687,1262.7061324684687,1262.7061324684687,1262.7061324684687,1262.7061324684687,1262.7061324684687,1262.7061324684687,1262.7061324684687,1262.7061324684687,1262.7061324684687,1262.7061324684687,1262.7061324684687,1267.8880891099741,1273.0700457514795,1278.2520023929847,1283.43395903449,1288.6159156759954,1293.7978723175006,1298.979828959006,1304.1617856005114,1309.3437422420166,1314.525698883522,1319.7076555250273,1324.8896121665325,1330.0715688080379,1335.2535254495433,1340.4354820910485,1345.6174387325539,1350.799395374059,1355.9813520155644,1361.1633086570698,1366.3452652985738]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Advanced",{"$f":"L106*8760","v":1346.9140548337671},1367.358718988783,1387.803383143799,1408.248047298815,1428.6927114538312,1449.1373756088472,1469.5820397638631,1490.0267039188791,1510.4713680738951,1530.916032228911,1551.360696383927,1571.805360538943,1592.250024693958,1600.0306666974482,1607.8113087009383,1615.5919507044284,1623.3725927079186,1631.1532347114087,1638.9338767148988,1646.7145187183889,1654.4951607218791,1662.2758027253692,1670.0564447288593,1677.8370867323495,1685.6177287358396,1693.3983707393297,1701.1790127428199,1708.95965474631,1716.7402967498001,1724.5209387532902,1732.3015807567804,1740.0822227602705,1747.862864763762]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Moderate",{"$f":"L107*8760","v":1346.9140548337671},1356.1167689762326,1365.3194831186981,1374.5221972611637,1383.7249114036292,1392.9276255460948,1402.1303396885603,1411.3330538310258,1420.5357679734914,1429.7384821159569,1438.9411962584225,1448.143910400888,1457.3466245433531,1464.0917945508834,1470.8369645584137,1477.5821345659438,1484.3273045734741,1491.0724745810044,1497.8176445885344,1504.5628145960648,1511.3079846035951,1518.0531546111251,1524.7983246186554,1531.5434946261857,1538.2886646337158,1545.0338346412461,1551.7790046487764,1558.5241746563065,1565.2693446638368,1572.0145146713671,1578.7596846788974,1585.5048546864275,1592.250024693958]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Conservative",{"$f":"L108*8760","v":1346.9140548337671},1346.9140548337671,1346.9140548337671,1346.9140548337671,1346.9140548337671,1346.9140548337671,1346.9140548337671,1346.9140548337671,1346.9140548337671,1346.9140548337671,1346.9140548337671,1346.9140548337671,1346.9140548337671,1352.4356833192464,1357.9573118047258,1363.4789402902052,1369.0005687756845,1374.5221972611639,1380.0438257466433,1385.5654542321226,1391.087082717602,1396.6087112030814,1402.1303396885608,1407.6519681740401,1413.1735966595195,1418.6952251449989,1424.2168536304782,1429.7384821159576,1435.260110601437,1440.7817390869163,1446.3033675723957,1451.8249960578751,1457.3466245433531]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Advanced",{"$f":"L109*8760","v":1574.2556354755441},1597.8458447854352,1621.4360540953262,1645.0262634052172,1668.6164727151081,1692.2066820249991,1715.79689133489,1739.387100644781,1762.9773099546719,1786.5675192645629,1810.1577285744538,1833.7479378843448,1857.3381471942362,1865.533124525949,1873.7281018576621,1881.9230791893749,1890.118056521088,1898.3130338528008,1906.5080111845136,1914.7029885162267,1922.8979658479395,1931.0929431796526,1939.2879205113654,1947.4828978430785,1955.6778751747913,1963.8728525065044,1972.0678298382172,1980.2628071699303,1988.4577845016431,1996.6527618333562,2004.847739165069,2013.0427164967821,2021.2376938284956]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Moderate",{"$f":"L110*8760","v":1574.2556354755441},1584.9707851019882,1595.6859347284324,1606.4010843548765,1617.1162339813206,1627.8313836077648,1638.5465332342087,1649.2616828606529,1659.976832487097,1670.6919821135411,1681.4071317399853,1692.1222813664292,1702.8374309928734,1710.5624668029416,1718.2875026130096,1726.0125384230776,1733.7375742331458,1741.4626100432138,1749.1876458532818,1756.91268166335,1764.637717473418,1772.362753283486,1780.0877890935542,1787.8128249036222,1795.5378607136902,1803.2628965237584,1810.9879323338264,1818.7129681438946,1826.4380039539626,1834.1630397640306,1841.8880755740988,1849.6131113841668,1857.3381471942362]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Conservative",{"$f":"L111*8760","v":1574.2556354755441},1574.2556354755441,1574.2556354755441,1574.2556354755441,1574.2556354755441,1574.2556354755441,1574.2556354755441,1574.2556354755441,1574.2556354755441,1574.2556354755441,1574.2556354755441,1574.2556354755441,1574.2556354755441,1580.6847252514106,1587.113815027277,1593.5429048031435,1599.97199457901,1606.4010843548765,1612.830174130743,1619.2592639066095,1625.688353682476,1632.1174434583422,1638.5465332342087,1644.9756230100752,1651.4047127859417,1657.8338025618082,1664.2628923376747,1670.6919821135411,1677.1210718894076,1683.5501616652741,1689.9792514411406,1696.4083412170069,1702.8374309928734]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Advanced",{"$f":"L112*8760","v":1704.2405758214293},1729.6040630516427,1754.9675502818561,1780.3310375120695,1805.694524742283,1831.0580119724964,1856.4214992027098,1881.7849864329232,1907.1484736631367,1932.5119608933503,1957.8754481235637,1983.2389353537772,2008.6024225839913,2017.5320499806137,2026.4616773772361,2035.3913047738586,2044.320932170481,2053.2505595671037,2062.1801869637261,2071.1098143603485,2080.039441756971,2088.9690691535934,2097.8986965502158,2106.8283239468383,2115.7579513434607,2124.6875787400832,2133.6172061367056,2142.546833533328,2151.4764609299505,2160.4060883265729,2169.3357157231953,2178.2653431198178,2187.1949705164425]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Moderate",{"$f":"L113*8760","v":1704.2405758214293},1715.7715207636791,1727.3024657059291,1738.8334106481791,1750.3643555904291,1761.8953005326791,1773.4262454749291,1784.9571904171789,1796.488135359429,1808.019080301679,1819.550025243929,1831.080970186179,1842.6119151284304,1850.9114405012083,1859.2109658739862,1867.5104912467643,1875.8100166195422,1884.1095419923201,1892.4090673650981,1900.708592737876,1909.0081181106539,1917.3076434834318,1925.6071688562097,1933.9066942289876,1942.2062196017657,1950.5057449745436,1958.8052703473215,1967.1047957200994,1975.4043210928774,1983.7038464656553,1992.0033718384332,2000.3028972112111,2008.6024225839913]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Conservative",{"$f":"L114*8760","v":1704.2405758214293},1704.2405758214293,1704.2405758214293,1704.2405758214293,1704.2405758214293,1704.2405758214293,1704.2405758214293,1704.2405758214293,1704.2405758214293,1704.2405758214293,1704.2405758214293,1704.2405758214293,1704.2405758214293,1711.1591427867793,1718.0777097521295,1724.9962767174795,1731.9148436828298,1738.8334106481798,1745.75197761353,1752.67054457888,1759.5891115442303,1766.5076785095805,1773.4262454749305,1780.3448124402807,1787.2633794056308,1794.181946370981,1801.100513336331,1808.0190803016812,1814.9376472670313,1821.8562142323815,1828.7747811977315,1835.6933481630817,1842.6119151284304]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Comm PV - Seattle - Advanced",{"$f":" $S$54*(L151+L252)","v":2052.1028859736443},1812.5237807817207,1720.0982309474114,1627.672681113102,1535.2471312787925,1442.8215814444829,1350.3960316101736,1257.9704817758641,1165.5449319415548,1073.1193821072452,980.69383227293565,888.2682824386261,795.84273260431576,785.36892427238593,774.89511594045609,764.42130760852638,753.94749927659666,743.47369094466683,732.99988261273711,722.52607428080728,712.05226594887756,701.57845761694784,691.10464928501801,680.63084095308818,670.15703262115858,659.68322428922875,649.20941595729892,638.7356076253692,628.26179929343937,617.78799096150965,607.31418262957982,596.8403742976501,586.36656596571993]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Moderate",{"$f":" $S$54*(L152+L253)","v":2052.1028859736443},1812.5237807817207,1742.0551673469477,1671.5865539121746,1601.1179404774014,1530.6493270426283,1460.1807136078551,1389.712100173082,1319.2434867383088,1248.7748733035357,1178.3062598687627,1107.8376464339894,1037.3690329992173,1025.2927179794724,1013.2164029597272,1001.1400879399822,989.06377292023706,976.9874579004919,964.91114288074675,952.83482786100171,940.75851284125656,928.68219782151141,916.60588280176626,904.5295677820211,892.45325276227607,880.37693774253091,868.30062272278587,856.22430770304072,844.14799268329568,832.07167766355053,819.99536264380538,807.91904762406023,795.84273260431576]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Conservative",{"$f":" $S$54*(L153+L254)","v":2052.1028859736443},1812.5237807817207,1794.2124720810837,1775.9011633804464,1757.5898546798092,1739.2785459791717,1720.9672372785344,1702.6559285778974,1684.3446198772601,1666.0333111766229,1647.7220024759856,1629.4106937753481,1611.0993850747122,1582.4128674709375,1553.7263498671628,1525.0398322633882,1496.3533146596135,1467.6667970558387,1438.9802794520642,1410.2937618482895,1381.6072442445147,1352.9207266407404,1324.2342090369657,1295.5476914331909,1266.8611738294164,1238.1746562256417,1209.4881386218669,1180.8016210180922,1152.1151034143177,1123.4285858105429,1094.7420682067682,1066.0555506029937,1037.3690329992173]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Advanced",{"$f":" $S$54*(L154+L255)","v":2052.1028859736443},1812.5237807817207,1720.0982309474114,1627.672681113102,1535.2471312787925,1442.8215814444829,1350.3960316101736,1257.9704817758641,1165.5449319415548,1073.1193821072452,980.69383227293565,888.2682824386261,795.84273260431576,785.36892427238593,774.89511594045609,764.42130760852638,753.94749927659666,743.47369094466683,732.99988261273711,722.52607428080728,712.05226594887756,701.57845761694784,691.10464928501801,680.63084095308818,670.15703262115858,659.68322428922875,649.20941595729892,638.7356076253692,628.26179929343937,617.78799096150965,607.31418262957982,596.8403742976501,586.36656596571993]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Moderate",{"$f":" $S$54*(L155+L256)","v":2052.1028859736443},1812.5237807817207,1742.0551673469477,1671.5865539121746,1601.1179404774014,1530.6493270426283,1460.1807136078551,1389.712100173082,1319.2434867383088,1248.7748733035357,1178.3062598687627,1107.8376464339894,1037.3690329992173,1025.2927179794724,1013.2164029597272,1001.1400879399822,989.06377292023706,976.9874579004919,964.91114288074675,952.83482786100171,940.75851284125656,928.68219782151141,916.60588280176626,904.5295677820211,892.45325276227607,880.37693774253091,868.30062272278587,856.22430770304072,844.14799268329568,832.07167766355053,819.99536264380538,807.91904762406023,795.84273260431576]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Conservative",{"$f":" $S$54*(L156+L257)","v":2052.1028859736443},1812.5237807817207,1794.2124720810837,1775.9011633804464,1757.5898546798092,1739.2785459791717,1720.9672372785344,1702.6559285778974,1684.3446198772601,1666.0333111766229,1647.7220024759856,1629.4106937753481,1611.0993850747122,1582.4128674709375,1553.7263498671628,1525.0398322633882,1496.3533146596135,1467.6667970558387,1438.9802794520642,1410.2937618482895,1381.6072442445147,1352.9207266407404,1324.2342090369657,1295.5476914331909,1266.8611738294164,1238.1746562256417,1209.4881386218669,1180.8016210180922,1152.1151034143177,1123.4285858105429,1094.7420682067682,1066.0555506029937,1037.3690329992173]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Advanced",{"$f":" $S$54*(L157+L258)","v":2052.1028859736443},1812.5237807817207,1720.0982309474114,1627.672681113102,1535.2471312787925,1442.8215814444829,1350.3960316101736,1257.9704817758641,1165.5449319415548,1073.1193821072452,980.69383227293565,888.2682824386261,795.84273260431576,785.36892427238593,774.89511594045609,764.42130760852638,753.94749927659666,743.47369094466683,732.99988261273711,722.52607428080728,712.05226594887756,701.57845761694784,691.10464928501801,680.63084095308818,670.15703262115858,659.68322428922875,649.20941595729892,638.7356076253692,628.26179929343937,617.78799096150965,607.31418262957982,596.8403742976501,586.36656596571993]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Moderate",{"$f":" $S$54*(L158+L259)","v":2052.1028859736443},1812.5237807817207,1742.0551673469477,1671.5865539121746,1601.1179404774014,1530.6493270426283,1460.1807136078551,1389.712100173082,1319.2434867383088,1248.7748733035357,1178.3062598687627,1107.8376464339894,1037.3690329992173,1025.2927179794724,1013.2164029597272,1001.1400879399822,989.06377292023706,976.9874579004919,964.91114288074675,952.83482786100171,940.75851284125656,928.68219782151141,916.60588280176626,904.5295677820211,892.45325276227607,880.37693774253091,868.30062272278587,856.22430770304072,844.14799268329568,832.07167766355053,819.99536264380538,807.91904762406023,795.84273260431576]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Conservative",{"$f":" $S$54*(L159+L260)","v":2052.1028859736443},1812.5237807817207,1794.2124720810837,1775.9011633804464,1757.5898546798092,1739.2785459791717,1720.9672372785344,1702.6559285778974,1684.3446198772601,1666.0333111766229,1647.7220024759856,1629.4106937753481,1611.0993850747122,1582.4128674709375,1553.7263498671628,1525.0398322633882,1496.3533146596135,1467.6667970558387,1438.9802794520642,1410.2937618482895,1381.6072442445147,1352.9207266407404,1324.2342090369657,1295.5476914331909,1266.8611738294164,1238.1746562256417,1209.4881386218669,1180.8016210180922,1152.1151034143177,1123.4285858105429,1094.7420682067682,1066.0555506029937,1037.3690329992173]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Advanced",{"$f":" $S$54*(L160+L261)","v":2052.1028859736443},1812.5237807817207,1720.0982309474114,1627.672681113102,1535.2471312787925,1442.8215814444829,1350.3960316101736,1257.9704817758641,1165.5449319415548,1073.1193821072452,980.69383227293565,888.2682824386261,795.84273260431576,785.36892427238593,774.89511594045609,764.42130760852638,753.94749927659666,743.47369094466683,732.99988261273711,722.52607428080728,712.05226594887756,701.57845761694784,691.10464928501801,680.63084095308818,670.15703262115858,659.68322428922875,649.20941595729892,638.7356076253692,628.26179929343937,617.78799096150965,607.31418262957982,596.8403742976501,586.36656596571993]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Moderate",{"$f":" $S$54*(L161+L262)","v":2052.1028859736443},1812.5237807817207,1742.0551673469477,1671.5865539121746,1601.1179404774014,1530.6493270426283,1460.1807136078551,1389.712100173082,1319.2434867383088,1248.7748733035357,1178.3062598687627,1107.8376464339894,1037.3690329992173,1025.2927179794724,1013.2164029597272,1001.1400879399822,989.06377292023706,976.9874579004919,964.91114288074675,952.83482786100171,940.75851284125656,928.68219782151141,916.60588280176626,904.5295677820211,892.45325276227607,880.37693774253091,868.30062272278587,856.22430770304072,844.14799268329568,832.07167766355053,819.99536264380538,807.91904762406023,795.84273260431576]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Conservative",{"$f":" $S$54*(L162+L263)","v":2052.1028859736443},1812.5237807817207,1794.2124720810837,1775.9011633804464,1757.5898546798092,1739.2785459791717,1720.9672372785344,1702.6559285778974,1684.3446198772601,1666.0333111766229,1647.7220024759856,1629.4106937753481,1611.0993850747122,1582.4128674709375,1553.7263498671628,1525.0398322633882,1496.3533146596135,1467.6667970558387,1438.9802794520642,1410.2937618482895,1381.6072442445147,1352.9207266407404,1324.2342090369657,1295.5476914331909,1266.8611738294164,1238.1746562256417,1209.4881386218669,1180.8016210180922,1152.1151034143177,1123.4285858105429,1094.7420682067682,1066.0555506029937,1037.3690329992173]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Advanced",{"$f":" $S$54*(L163+L264)","v":2052.1028859736443},1812.5237807817207,1720.0982309474114,1627.672681113102,1535.2471312787925,1442.8215814444829,1350.3960316101736,1257.9704817758641,1165.5449319415548,1073.1193821072452,980.69383227293565,888.2682824386261,795.84273260431576,785.36892427238593,774.89511594045609,764.42130760852638,753.94749927659666,743.47369094466683,732.99988261273711,722.52607428080728,712.05226594887756,701.57845761694784,691.10464928501801,680.63084095308818,670.15703262115858,659.68322428922875,649.20941595729892,638.7356076253692,628.26179929343937,617.78799096150965,607.31418262957982,596.8403742976501,586.36656596571993]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Moderate",{"$f":" $S$54*(L164+L265)","v":2052.1028859736443},1812.5237807817207,1742.0551673469477,1671.5865539121746,1601.1179404774014,1530.6493270426283,1460.1807136078551,1389.712100173082,1319.2434867383088,1248.7748733035357,1178.3062598687627,1107.8376464339894,1037.3690329992173,1025.2927179794724,1013.2164029597272,1001.1400879399822,989.06377292023706,976.9874579004919,964.91114288074675,952.83482786100171,940.75851284125656,928.68219782151141,916.60588280176626,904.5295677820211,892.45325276227607,880.37693774253091,868.30062272278587,856.22430770304072,844.14799268329568,832.07167766355053,819.99536264380538,807.91904762406023,795.84273260431576]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Conservative",{"$f":" $S$54*(L165+L266)","v":2052.1028859736443},1812.5237807817207,1794.2124720810837,1775.9011633804464,1757.5898546798092,1739.2785459791717,1720.9672372785344,1702.6559285778974,1684.3446198772601,1666.0333111766229,1647.7220024759856,1629.4106937753481,1611.0993850747122,1582.4128674709375,1553.7263498671628,1525.0398322633882,1496.3533146596135,1467.6667970558387,1438.9802794520642,1410.2937618482895,1381.6072442445147,1352.9207266407404,1324.2342090369657,1295.5476914331909,1266.8611738294164,1238.1746562256417,1209.4881386218669,1180.8016210180922,1152.1151034143177,1123.4285858105429,1094.7420682067682,1066.0555506029937,1037.3690329992173]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Comm PV - Seattle - Advanced",2003.3117284529428,1769.4288980140961,1679.2008742354863,1588.9728504568764,1498.7448266782665,1408.5168028996563,1318.2887791210464,1228.0607553424366,1137.8327315638267,1047.6047077852165,957.37668400660664,867.14866022799652,776.92063644938571,766.69585521822057,756.47107398705543,746.24629275589041,736.02151152472527,725.79673029356013,715.57194906239511,705.34716783122997,695.12238660006483,684.8976053688998,674.67282413773466,664.44804290656953,654.2232616754045,643.99848044423936,633.77369921307422,623.5489179819092,613.32413675074406,603.09935551957892,592.87457428841378,582.64979305724876,572.42501182608328]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Moderate",2003.3117284529428,1769.4288980140961,1700.6357586707354,1631.8426193273747,1563.0494799840139,1494.2563406406532,1425.4632012972925,1356.6700619539317,1287.876922610571,1219.0837832672103,1150.2906439238495,1081.4975045804888,1012.7043652371291,1000.915178797742,989.12599235835478,977.33680591896757,965.54761947958036,953.75843304019315,941.96924660080595,930.18006016141874,918.39087372203153,906.60168728264432,894.81250084325711,883.0233144038699,871.2341279644827,859.44494152509549,847.65575508570839,835.86656864632118,824.07738220693398,812.28819576754677,800.49900932815956,788.70982288877235,776.92063644938571]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Conservative",2003.3117284529428,1769.4288980140961,1751.5529621952621,1733.6770263764281,1715.8010905575941,1697.9251547387598,1680.0492189199258,1662.1732831010918,1644.2973472822578,1626.4214114634237,1608.5454756445897,1590.6695398257555,1572.7936040069226,1544.789142068433,1516.7846801299434,1488.7802181914537,1460.7757562529641,1432.7712943144745,1404.7668323759849,1376.7623704374953,1348.7579084990057,1320.7534465605163,1292.7489846220267,1264.7445226835371,1236.7400607450475,1208.7355988065578,1180.7311368680682,1152.7266749295786,1124.722212991089,1096.7177510525994,1068.7132891141098,1040.7088271756202,1012.7043652371291]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Advanced",{"$f":"L151","v":2003.3117284529428},{"$f":"M151","v":1769.4288980140961},1679.2008742354863,1588.9728504568764,1498.7448266782665,1408.5168028996563,1318.2887791210464,1228.0607553424366,1137.8327315638267,1047.6047077852165,957.37668400660664,867.14866022799652,776.92063644938571,766.69585521822057,756.47107398705543,746.24629275589041,736.02151152472527,725.79673029356013,715.57194906239511,705.34716783122997,695.12238660006483,684.8976053688998,674.67282413773466,664.44804290656953,654.2232616754045,643.99848044423936,633.77369921307422,623.5489179819092,613.32413675074406,603.09935551957892,592.87457428841378,582.64979305724876,572.42501182608328]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Moderate",{"$f":"L152","v":2003.3117284529428},1769.4288980140961,1700.6357586707354,1631.8426193273747,1563.0494799840139,1494.2563406406532,1425.4632012972925,1356.6700619539317,1287.876922610571,1219.0837832672103,1150.2906439238495,1081.4975045804888,1012.7043652371291,1000.915178797742,989.12599235835478,977.33680591896757,965.54761947958036,953.75843304019315,941.96924660080595,930.18006016141874,918.39087372203153,906.60168728264432,894.81250084325711,883.0233144038699,871.2341279644827,859.44494152509549,847.65575508570839,835.86656864632118,824.07738220693398,812.28819576754677,800.49900932815956,788.70982288877235,776.92063644938571]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Conservative",{"$f":"L153","v":2003.3117284529428},1769.4288980140961,1751.5529621952621,1733.6770263764281,1715.8010905575941,1697.9251547387598,1680.0492189199258,1662.1732831010918,1644.2973472822578,1626.4214114634237,1608.5454756445897,1590.6695398257555,1572.7936040069226,1544.789142068433,1516.7846801299434,1488.7802181914537,1460.7757562529641,1432.7712943144745,1404.7668323759849,1376.7623704374953,1348.7579084990057,1320.7534465605163,1292.7489846220267,1264.7445226835371,1236.7400607450475,1208.7355988065578,1180.7311368680682,1152.7266749295786,1124.722212991089,1096.7177510525994,1068.7132891141098,1040.7088271756202,1012.7043652371291]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Advanced",{"$f":"L154","v":2003.3117284529428},1769.4288980140961,1679.2008742354863,1588.9728504568764,1498.7448266782665,1408.5168028996563,1318.2887791210464,1228.0607553424366,1137.8327315638267,1047.6047077852165,957.37668400660664,867.14866022799652,776.92063644938571,766.69585521822057,756.47107398705543,746.24629275589041,736.02151152472527,725.79673029356013,715.57194906239511,705.34716783122997,695.12238660006483,684.8976053688998,674.67282413773466,664.44804290656953,654.2232616754045,643.99848044423936,633.77369921307422,623.5489179819092,613.32413675074406,603.09935551957892,592.87457428841378,582.64979305724876,572.42501182608328]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Moderate",{"$f":"L155","v":2003.3117284529428},1769.4288980140961,1700.6357586707354,1631.8426193273747,1563.0494799840139,1494.2563406406532,1425.4632012972925,1356.6700619539317,1287.876922610571,1219.0837832672103,1150.2906439238495,1081.4975045804888,1012.7043652371291,1000.915178797742,989.12599235835478,977.33680591896757,965.54761947958036,953.75843304019315,941.96924660080595,930.18006016141874,918.39087372203153,906.60168728264432,894.81250084325711,883.0233144038699,871.2341279644827,859.44494152509549,847.65575508570839,835.86656864632118,824.07738220693398,812.28819576754677,800.49900932815956,788.70982288877235,776.92063644938571]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Conservative",{"$f":"L156","v":2003.3117284529428},1769.4288980140961,1751.5529621952621,1733.6770263764281,1715.8010905575941,1697.9251547387598,1680.0492189199258,1662.1732831010918,1644.2973472822578,1626.4214114634237,1608.5454756445897,1590.6695398257555,1572.7936040069226,1544.789142068433,1516.7846801299434,1488.7802181914537,1460.7757562529641,1432.7712943144745,1404.7668323759849,1376.7623704374953,1348.7579084990057,1320.7534465605163,1292.7489846220267,1264.7445226835371,1236.7400607450475,1208.7355988065578,1180.7311368680682,1152.7266749295786,1124.722212991089,1096.7177510525994,1068.7132891141098,1040.7088271756202,1012.7043652371291]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Advanced",{"$f":"L157","v":2003.3117284529428},1769.4288980140961,1679.2008742354863,1588.9728504568764,1498.7448266782665,1408.5168028996563,1318.2887791210464,1228.0607553424366,1137.8327315638267,1047.6047077852165,957.37668400660664,867.14866022799652,776.92063644938571,766.69585521822057,756.47107398705543,746.24629275589041,736.02151152472527,725.79673029356013,715.57194906239511,705.34716783122997,695.12238660006483,684.8976053688998,674.67282413773466,664.44804290656953,654.2232616754045,643.99848044423936,633.77369921307422,623.5489179819092,613.32413675074406,603.09935551957892,592.87457428841378,582.64979305724876,572.42501182608328]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Moderate",{"$f":"L158","v":2003.3117284529428},1769.4288980140961,1700.6357586707354,1631.8426193273747,1563.0494799840139,1494.2563406406532,1425.4632012972925,1356.6700619539317,1287.876922610571,1219.0837832672103,1150.2906439238495,1081.4975045804888,1012.7043652371291,1000.915178797742,989.12599235835478,977.33680591896757,965.54761947958036,953.75843304019315,941.96924660080595,930.18006016141874,918.39087372203153,906.60168728264432,894.81250084325711,883.0233144038699,871.2341279644827,859.44494152509549,847.65575508570839,835.86656864632118,824.07738220693398,812.28819576754677,800.49900932815956,788.70982288877235,776.92063644938571]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Conservative",{"$f":"L159","v":2003.3117284529428},1769.4288980140961,1751.5529621952621,1733.6770263764281,1715.8010905575941,1697.9251547387598,1680.0492189199258,1662.1732831010918,1644.2973472822578,1626.4214114634237,1608.5454756445897,1590.6695398257555,1572.7936040069226,1544.789142068433,1516.7846801299434,1488.7802181914537,1460.7757562529641,1432.7712943144745,1404.7668323759849,1376.7623704374953,1348.7579084990057,1320.7534465605163,1292.7489846220267,1264.7445226835371,1236.7400607450475,1208.7355988065578,1180.7311368680682,1152.7266749295786,1124.722212991089,1096.7177510525994,1068.7132891141098,1040.7088271756202,1012.7043652371291]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Advanced",{"$f":"L160","v":2003.3117284529428},1769.4288980140961,1679.2008742354863,1588.9728504568764,1498.7448266782665,1408.5168028996563,1318.2887791210464,1228.0607553424366,1137.8327315638267,1047.6047077852165,957.37668400660664,867.14866022799652,776.92063644938571,766.69585521822057,756.47107398705543,746.24629275589041,736.02151152472527,725.79673029356013,715.57194906239511,705.34716783122997,695.12238660006483,684.8976053688998,674.67282413773466,664.44804290656953,654.2232616754045,643.99848044423936,633.77369921307422,623.5489179819092,613.32413675074406,603.09935551957892,592.87457428841378,582.64979305724876,572.42501182608328]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Moderate",{"$f":"L161","v":2003.3117284529428},1769.4288980140961,1700.6357586707354,1631.8426193273747,1563.0494799840139,1494.2563406406532,1425.4632012972925,1356.6700619539317,1287.876922610571,1219.0837832672103,1150.2906439238495,1081.4975045804888,1012.7043652371291,1000.915178797742,989.12599235835478,977.33680591896757,965.54761947958036,953.75843304019315,941.96924660080595,930.18006016141874,918.39087372203153,906.60168728264432,894.81250084325711,883.0233144038699,871.2341279644827,859.44494152509549,847.65575508570839,835.86656864632118,824.07738220693398,812.28819576754677,800.49900932815956,788.70982288877235,776.92063644938571]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Conservative",{"$f":"L162","v":2003.3117284529428},1769.4288980140961,1751.5529621952621,1733.6770263764281,1715.8010905575941,1697.9251547387598,1680.0492189199258,1662.1732831010918,1644.2973472822578,1626.4214114634237,1608.5454756445897,1590.6695398257555,1572.7936040069226,1544.789142068433,1516.7846801299434,1488.7802181914537,1460.7757562529641,1432.7712943144745,1404.7668323759849,1376.7623704374953,1348.7579084990057,1320.7534465605163,1292.7489846220267,1264.7445226835371,1236.7400607450475,1208.7355988065578,1180.7311368680682,1152.7266749295786,1124.722212991089,1096.7177510525994,1068.7132891141098,1040.7088271756202,1012.7043652371291]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Comm PV - Seattle - Advanced",18,13,12.333113765571367,11.67042206550248,11.007730365433593,10.345038665364706,9.682346965295821,9.0196552652269339,8.3569635651580469,7.6942718650891608,7.0315801650202738,6.3688884649513859,5.7061967648824936,5.6310995016027494,5.5560022383230061,5.4809049750432619,5.4058077117635186,5.3307104484837753,5.2556131852040311,5.1805159219242869,5.1054186586445436,5.0303213953648003,4.955224132085057,4.8801268688053128,4.8050296055255686,4.7299323422458253,4.6548350789660811,4.5797378156863386,4.5046405524065944,4.4295432891268502,4.3544460258471069,4.2793487625673627,4.2042514992876177]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Moderate",18,13,12.490545120180542,11.98528477472083,11.480024429261118,10.974764083801407,10.469503738341695,9.9642433928819827,9.4589830474222723,8.9537227019625618,8.4484623565028496,7.9432020110431383,7.4379416655834332,7.3513544205483861,7.2647671755133389,7.1781799304782927,7.0915926854432447,7.0050054404081976,6.9184181953731496,6.8318309503381034,6.7452437053030563,6.6586564602680083,6.5720692152329612,6.4854819701979149,6.3988947251628669,6.3123074801278198,6.2257202350927718,6.1391329900577256,6.0525457450226785,5.9659584999876305,5.8793712549525834,5.7927840099175363,5.7061967648824936]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Conservative",18,13,12.864513281660116,12.733221097679978,12.601928913699842,12.470636729719706,12.339344545739566,12.20805236175943,12.076760177779294,11.945467993799156,11.814175809819019,11.68288362583888,11.551591441858752,11.345908953044987,11.140226464231221,10.934543975417457,10.728861486603691,10.523178997789925,10.317496508976161,10.111814020162395,9.9061315313486293,9.7004490425348635,9.4947665537210977,9.2890840649073319,9.0834015760935678,8.877719087279802,8.6720365984660361,8.4663541096522703,8.2606716208385063,8.0549891320247404,7.8493066432109746,7.6436241543972097,7.4379416655834332]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Advanced",{"$f":"L168","v":18},13,12.333113765571367,11.67042206550248,11.007730365433593,10.345038665364706,9.682346965295821,9.0196552652269339,8.3569635651580469,7.6942718650891608,7.0315801650202738,6.3688884649513859,5.7061967648824936,5.6310995016027494,5.5560022383230061,5.4809049750432619,5.4058077117635186,5.3307104484837753,5.2556131852040311,5.1805159219242869,5.1054186586445436,5.0303213953648003,4.955224132085057,4.8801268688053128,4.8050296055255686,4.7299323422458253,4.6548350789660811,4.5797378156863386,4.5046405524065944,4.4295432891268502,4.3544460258471069,4.2793487625673627,4.2042514992876177]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Moderate",{"$f":"L169","v":18},13,12.490545120180542,11.98528477472083,11.480024429261118,10.974764083801407,10.469503738341695,9.9642433928819827,9.4589830474222723,8.9537227019625618,8.4484623565028496,7.9432020110431383,7.4379416655834332,7.3513544205483861,7.2647671755133389,7.1781799304782927,7.0915926854432447,7.0050054404081976,6.9184181953731496,6.8318309503381034,6.7452437053030563,6.6586564602680083,6.5720692152329612,6.4854819701979149,6.3988947251628669,6.3123074801278198,6.2257202350927718,6.1391329900577256,6.0525457450226785,5.9659584999876305,5.8793712549525834,5.7927840099175363,5.7061967648824936]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Conservative",{"$f":"L170","v":18},13,12.864513281660116,12.733221097679978,12.601928913699842,12.470636729719706,12.339344545739566,12.20805236175943,12.076760177779294,11.945467993799156,11.814175809819019,11.68288362583888,11.551591441858752,11.345908953044987,11.140226464231221,10.934543975417457,10.728861486603691,10.523178997789925,10.317496508976161,10.111814020162395,9.9061315313486293,9.7004490425348635,9.4947665537210977,9.2890840649073319,9.0834015760935678,8.877719087279802,8.6720365984660361,8.4663541096522703,8.2606716208385063,8.0549891320247404,7.8493066432109746,7.6436241543972097,7.4379416655834332]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Advanced",{"$f":"L171","v":18},13,12.333113765571367,11.67042206550248,11.007730365433593,10.345038665364706,9.682346965295821,9.0196552652269339,8.3569635651580469,7.6942718650891608,7.0315801650202738,6.3688884649513859,5.7061967648824936,5.6310995016027494,5.5560022383230061,5.4809049750432619,5.4058077117635186,5.3307104484837753,5.2556131852040311,5.1805159219242869,5.1054186586445436,5.0303213953648003,4.955224132085057,4.8801268688053128,4.8050296055255686,4.7299323422458253,4.6548350789660811,4.5797378156863386,4.5046405524065944,4.4295432891268502,4.3544460258471069,4.2793487625673627,4.2042514992876177]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Moderate",{"$f":"L172","v":18},13,12.490545120180542,11.98528477472083,11.480024429261118,10.974764083801407,10.469503738341695,9.9642433928819827,9.4589830474222723,8.9537227019625618,8.4484623565028496,7.9432020110431383,7.4379416655834332,7.3513544205483861,7.2647671755133389,7.1781799304782927,7.0915926854432447,7.0050054404081976,6.9184181953731496,6.8318309503381034,6.7452437053030563,6.6586564602680083,6.5720692152329612,6.4854819701979149,6.3988947251628669,6.3123074801278198,6.2257202350927718,6.1391329900577256,6.0525457450226785,5.9659584999876305,5.8793712549525834,5.7927840099175363,5.7061967648824936]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Conservative",{"$f":"L173","v":18},13,12.864513281660116,12.733221097679978,12.601928913699842,12.470636729719706,12.339344545739566,12.20805236175943,12.076760177779294,11.945467993799156,11.814175809819019,11.68288362583888,11.551591441858752,11.345908953044987,11.140226464231221,10.934543975417457,10.728861486603691,10.523178997789925,10.317496508976161,10.111814020162395,9.9061315313486293,9.7004490425348635,9.4947665537210977,9.2890840649073319,9.0834015760935678,8.877719087279802,8.6720365984660361,8.4663541096522703,8.2606716208385063,8.0549891320247404,7.8493066432109746,7.6436241543972097,7.4379416655834332]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Advanced",{"$f":"L174","v":18},13,12.333113765571367,11.67042206550248,11.007730365433593,10.345038665364706,9.682346965295821,9.0196552652269339,8.3569635651580469,7.6942718650891608,7.0315801650202738,6.3688884649513859,5.7061967648824936,5.6310995016027494,5.5560022383230061,5.4809049750432619,5.4058077117635186,5.3307104484837753,5.2556131852040311,5.1805159219242869,5.1054186586445436,5.0303213953648003,4.955224132085057,4.8801268688053128,4.8050296055255686,4.7299323422458253,4.6548350789660811,4.5797378156863386,4.5046405524065944,4.4295432891268502,4.3544460258471069,4.2793487625673627,4.2042514992876177]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Moderate",{"$f":"L175","v":18},13,12.490545120180542,11.98528477472083,11.480024429261118,10.974764083801407,10.469503738341695,9.9642433928819827,9.4589830474222723,8.9537227019625618,8.4484623565028496,7.9432020110431383,7.4379416655834332,7.3513544205483861,7.2647671755133389,7.1781799304782927,7.0915926854432447,7.0050054404081976,6.9184181953731496,6.8318309503381034,6.7452437053030563,6.6586564602680083,6.5720692152329612,6.4854819701979149,6.3988947251628669,6.3123074801278198,6.2257202350927718,6.1391329900577256,6.0525457450226785,5.9659584999876305,5.8793712549525834,5.7927840099175363,5.7061967648824936]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Conservative",{"$f":"L176","v":18},13,12.864513281660116,12.733221097679978,12.601928913699842,12.470636729719706,12.339344545739566,12.20805236175943,12.076760177779294,11.945467993799156,11.814175809819019,11.68288362583888,11.551591441858752,11.345908953044987,11.140226464231221,10.934543975417457,10.728861486603691,10.523178997789925,10.317496508976161,10.111814020162395,9.9061315313486293,9.7004490425348635,9.4947665537210977,9.2890840649073319,9.0834015760935678,8.877719087279802,8.6720365984660361,8.4663541096522703,8.2606716208385063,8.0549891320247404,7.8493066432109746,7.6436241543972097,7.4379416655834332]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Advanced",{"$f":"L177","v":18},13,12.333113765571367,11.67042206550248,11.007730365433593,10.345038665364706,9.682346965295821,9.0196552652269339,8.3569635651580469,7.6942718650891608,7.0315801650202738,6.3688884649513859,5.7061967648824936,5.6310995016027494,5.5560022383230061,5.4809049750432619,5.4058077117635186,5.3307104484837753,5.2556131852040311,5.1805159219242869,5.1054186586445436,5.0303213953648003,4.955224132085057,4.8801268688053128,4.8050296055255686,4.7299323422458253,4.6548350789660811,4.5797378156863386,4.5046405524065944,4.4295432891268502,4.3544460258471069,4.2793487625673627,4.2042514992876177]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Moderate",{"$f":"L178","v":18},13,12.490545120180542,11.98528477472083,11.480024429261118,10.974764083801407,10.469503738341695,9.9642433928819827,9.4589830474222723,8.9537227019625618,8.4484623565028496,7.9432020110431383,7.4379416655834332,7.3513544205483861,7.2647671755133389,7.1781799304782927,7.0915926854432447,7.0050054404081976,6.9184181953731496,6.8318309503381034,6.7452437053030563,6.6586564602680083,6.5720692152329612,6.4854819701979149,6.3988947251628669,6.3123074801278198,6.2257202350927718,6.1391329900577256,6.0525457450226785,5.9659584999876305,5.8793712549525834,5.7927840099175363,5.7061967648824936]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Conservative",{"$f":"L179","v":18},13,12.864513281660116,12.733221097679978,12.601928913699842,12.470636729719706,12.339344545739566,12.20805236175943,12.076760177779294,11.945467993799156,11.814175809819019,11.68288362583888,11.551591441858752,11.345908953044987,11.140226464231221,10.934543975417457,10.728861486603691,10.523178997789925,10.317496508976161,10.111814020162395,9.9061315313486293,9.7004490425348635,9.4947665537210977,9.2890840649073319,9.0834015760935678,8.877719087279802,8.6720365984660361,8.4663541096522703,8.2606716208385063,8.0549891320247404,7.8493066432109746,7.6436241543972097,7.4379416655834332]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Comm PV - Seattle - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK420","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL420","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F421","v":0.04},{"$f":"'WACC Calc'!G421","v":0.04},{"$f":"'WACC Calc'!H421","v":0.04},{"$f":"'WACC Calc'!I421","v":0.04},{"$f":"'WACC Calc'!J421","v":0.04},{"$f":"'WACC Calc'!K421","v":0.04},{"$f":"'WACC Calc'!L421","v":0.04},{"$f":"'WACC Calc'!M421","v":0.04},{"$f":"'WACC Calc'!N421","v":0.04},{"$f":"'WACC Calc'!O421","v":0.04},{"$f":"'WACC Calc'!P421","v":0.04},{"$f":"'WACC Calc'!Q421","v":0.04},{"$f":"'WACC Calc'!R421","v":0.04},{"$f":"'WACC Calc'!S421","v":0.04},{"$f":"'WACC Calc'!T421","v":0.04},{"$f":"'WACC Calc'!U421","v":0.04},{"$f":"'WACC Calc'!V421","v":0.04},{"$f":"'WACC Calc'!W421","v":0.04},{"$f":"'WACC Calc'!X421","v":0.04},{"$f":"'WACC Calc'!Y421","v":0.04},{"$f":"'WACC Calc'!Z421","v":0.04},{"$f":"'WACC Calc'!AA421","v":0.04},{"$f":"'WACC Calc'!AB421","v":0.04},{"$f":"'WACC Calc'!AC421","v":0.04},{"$f":"'WACC Calc'!AD421","v":0.04},{"$f":"'WACC Calc'!AE421","v":0.04},{"$f":"'WACC Calc'!AF421","v":0.04},{"$f":"'WACC Calc'!AG421","v":0.04},{"$f":"'WACC Calc'!AH421","v":0.04},{"$f":"'WACC Calc'!AI421","v":0.04},{"$f":"'WACC Calc'!AJ421","v":0.04},{"$f":"'WACC Calc'!AK421","v":0.04},{"$f":"'WACC Calc'!AL421","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F422","v":0.04},{"$f":"'WACC Calc'!G422","v":0.04},{"$f":"'WACC Calc'!H422","v":0.04},{"$f":"'WACC Calc'!I422","v":0.04},{"$f":"'WACC Calc'!J422","v":0.04},{"$f":"'WACC Calc'!K422","v":0.04},{"$f":"'WACC Calc'!L422","v":0.04},{"$f":"'WACC Calc'!M422","v":0.04},{"$f":"'WACC Calc'!N422","v":0.04},{"$f":"'WACC Calc'!O422","v":0.04},{"$f":"'WACC Calc'!P422","v":0.04},{"$f":"'WACC Calc'!Q422","v":0.04},{"$f":"'WACC Calc'!R422","v":0.04},{"$f":"'WACC Calc'!S422","v":0.04},{"$f":"'WACC Calc'!T422","v":0.04},{"$f":"'WACC Calc'!U422","v":0.04},{"$f":"'WACC Calc'!V422","v":0.04},{"$f":"'WACC Calc'!W422","v":0.04},{"$f":"'WACC Calc'!X422","v":0.04},{"$f":"'WACC Calc'!Y422","v":0.04},{"$f":"'WACC Calc'!Z422","v":0.04},{"$f":"'WACC Calc'!AA422","v":0.04},{"$f":"'WACC Calc'!AB422","v":0.04},{"$f":"'WACC Calc'!AC422","v":0.04},{"$f":"'WACC Calc'!AD422","v":0.04},{"$f":"'WACC Calc'!AE422","v":0.04},{"$f":"'WACC Calc'!AF422","v":0.04},{"$f":"'WACC Calc'!AG422","v":0.04},{"$f":"'WACC Calc'!AH422","v":0.04},{"$f":"'WACC Calc'!AI422","v":0.04},{"$f":"'WACC Calc'!AJ422","v":0.04},{"$f":"'WACC Calc'!AK422","v":0.04},{"$f":"'WACC Calc'!AL422","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F423","v":0.04},{"$f":"'WACC Calc'!G423","v":0.04},{"$f":"'WACC Calc'!H423","v":0.04},{"$f":"'WACC Calc'!I423","v":0.04},{"$f":"'WACC Calc'!J423","v":0.04},{"$f":"'WACC Calc'!K423","v":0.04},{"$f":"'WACC Calc'!L423","v":0.04},{"$f":"'WACC Calc'!M423","v":0.04},{"$f":"'WACC Calc'!N423","v":0.04},{"$f":"'WACC Calc'!O423","v":0.04},{"$f":"'WACC Calc'!P423","v":0.04},{"$f":"'WACC Calc'!Q423","v":0.04},{"$f":"'WACC Calc'!R423","v":0.04},{"$f":"'WACC Calc'!S423","v":0.04},{"$f":"'WACC Calc'!T423","v":0.04},{"$f":"'WACC Calc'!U423","v":0.04},{"$f":"'WACC Calc'!V423","v":0.04},{"$f":"'WACC Calc'!W423","v":0.04},{"$f":"'WACC Calc'!X423","v":0.04},{"$f":"'WACC Calc'!Y423","v":0.04},{"$f":"'WACC Calc'!Z423","v":0.04},{"$f":"'WACC Calc'!AA423","v":0.04},{"$f":"'WACC Calc'!AB423","v":0.04},{"$f":"'WACC Calc'!AC423","v":0.04},{"$f":"'WACC Calc'!AD423","v":0.04},{"$f":"'WACC Calc'!AE423","v":0.04},{"$f":"'WACC Calc'!AF423","v":0.04},{"$f":"'WACC Calc'!AG423","v":0.04},{"$f":"'WACC Calc'!AH423","v":0.04},{"$f":"'WACC Calc'!AI423","v":0.04},{"$f":"'WACC Calc'!AJ423","v":0.04},{"$f":"'WACC Calc'!AK423","v":0.04},{"$f":"'WACC Calc'!AL423","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK424","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL424","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK425","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL425","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK426","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL426","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK427","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL427","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK428","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL428","v":8.7499999999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK429","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL429","v":8.7499999999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK430","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL430","v":8.7499999999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK431","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL431","v":6.0975609756097615E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK432","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL432","v":6.0975609756097615E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK433","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL433","v":6.0975609756097615E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F434","v":0.75929112854256098},{"$f":"'WACC Calc'!G434","v":0.75929112854256098},{"$f":"'WACC Calc'!H434","v":0.75929112854256098},{"$f":"'WACC Calc'!I434","v":0.75929112854256098},{"$f":"'WACC Calc'!J434","v":0.75929112854256098},{"$f":"'WACC Calc'!K434","v":0.75929112854256098},{"$f":"'WACC Calc'!L434","v":0.75929112854256098},{"$f":"'WACC Calc'!M434","v":0.75929112854256098},{"$f":"'WACC Calc'!N434","v":0.75929112854256098},{"$f":"'WACC Calc'!O434","v":0.75929112854256098},{"$f":"'WACC Calc'!P434","v":0.75929112854256098},{"$f":"'WACC Calc'!Q434","v":0.75929112854256098},{"$f":"'WACC Calc'!R434","v":0.75929112854256098},{"$f":"'WACC Calc'!S434","v":0.75929112854256098},{"$f":"'WACC Calc'!T434","v":0.75929112854256098},{"$f":"'WACC Calc'!U434","v":0.75929112854256098},{"$f":"'WACC Calc'!V434","v":0.75929112854256098},{"$f":"'WACC Calc'!W434","v":0.75929112854256098},{"$f":"'WACC Calc'!X434","v":0.75929112854256098},{"$f":"'WACC Calc'!Y434","v":0.75929112854256098},{"$f":"'WACC Calc'!Z434","v":0.75929112854256098},{"$f":"'WACC Calc'!AA434","v":0.75929112854256098},{"$f":"'WACC Calc'!AB434","v":0.75929112854256098},{"$f":"'WACC Calc'!AC434","v":0.75929112854256098},{"$f":"'WACC Calc'!AD434","v":0.75929112854256098},{"$f":"'WACC Calc'!AE434","v":0.75929112854256098},{"$f":"'WACC Calc'!AF434","v":0.75929112854256098},{"$f":"'WACC Calc'!AG434","v":0.75929112854256098},{"$f":"'WACC Calc'!AH434","v":0.75929112854256098},{"$f":"'WACC Calc'!AI434","v":0.75929112854256098},{"$f":"'WACC Calc'!AJ434","v":0.75929112854256098},{"$f":"'WACC Calc'!AK434","v":0.75929112854256098},{"$f":"'WACC Calc'!AL434","v":0.75929112854256098}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F435","v":0.75929112854256098},{"$f":"'WACC Calc'!G435","v":0.75929112854256098},{"$f":"'WACC Calc'!H435","v":0.75929112854256098},{"$f":"'WACC Calc'!I435","v":0.75929112854256098},{"$f":"'WACC Calc'!J435","v":0.75929112854256098},{"$f":"'WACC Calc'!K435","v":0.75929112854256098},{"$f":"'WACC Calc'!L435","v":0.75929112854256098},{"$f":"'WACC Calc'!M435","v":0.75929112854256098},{"$f":"'WACC Calc'!N435","v":0.75929112854256098},{"$f":"'WACC Calc'!O435","v":0.75929112854256098},{"$f":"'WACC Calc'!P435","v":0.75929112854256098},{"$f":"'WACC Calc'!Q435","v":0.75929112854256098},{"$f":"'WACC Calc'!R435","v":0.75929112854256098},{"$f":"'WACC Calc'!S435","v":0.75929112854256098},{"$f":"'WACC Calc'!T435","v":0.75929112854256098},{"$f":"'WACC Calc'!U435","v":0.75929112854256098},{"$f":"'WACC Calc'!V435","v":0.75929112854256098},{"$f":"'WACC Calc'!W435","v":0.75929112854256098},{"$f":"'WACC Calc'!X435","v":0.75929112854256098},{"$f":"'WACC Calc'!Y435","v":0.75929112854256098},{"$f":"'WACC Calc'!Z435","v":0.75929112854256098},{"$f":"'WACC Calc'!AA435","v":0.75929112854256098},{"$f":"'WACC Calc'!AB435","v":0.75929112854256098},{"$f":"'WACC Calc'!AC435","v":0.75929112854256098},{"$f":"'WACC Calc'!AD435","v":0.75929112854256098},{"$f":"'WACC Calc'!AE435","v":0.75929112854256098},{"$f":"'WACC Calc'!AF435","v":0.75929112854256098},{"$f":"'WACC Calc'!AG435","v":0.75929112854256098},{"$f":"'WACC Calc'!AH435","v":0.75929112854256098},{"$f":"'WACC Calc'!AI435","v":0.75929112854256098},{"$f":"'WACC Calc'!AJ435","v":0.75929112854256098},{"$f":"'WACC Calc'!AK435","v":0.75929112854256098},{"$f":"'WACC Calc'!AL435","v":0.75929112854256098}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F436","v":0.75929112854256098},{"$f":"'WACC Calc'!G436","v":0.75929112854256098},{"$f":"'WACC Calc'!H436","v":0.75929112854256098},{"$f":"'WACC Calc'!I436","v":0.75929112854256098},{"$f":"'WACC Calc'!J436","v":0.75929112854256098},{"$f":"'WACC Calc'!K436","v":0.75929112854256098},{"$f":"'WACC Calc'!L436","v":0.75929112854256098},{"$f":"'WACC Calc'!M436","v":0.75929112854256098},{"$f":"'WACC Calc'!N436","v":0.75929112854256098},{"$f":"'WACC Calc'!O436","v":0.75929112854256098},{"$f":"'WACC Calc'!P436","v":0.75929112854256098},{"$f":"'WACC Calc'!Q436","v":0.75929112854256098},{"$f":"'WACC Calc'!R436","v":0.75929112854256098},{"$f":"'WACC Calc'!S436","v":0.75929112854256098},{"$f":"'WACC Calc'!T436","v":0.75929112854256098},{"$f":"'WACC Calc'!U436","v":0.75929112854256098},{"$f":"'WACC Calc'!V436","v":0.75929112854256098},{"$f":"'WACC Calc'!W436","v":0.75929112854256098},{"$f":"'WACC Calc'!X436","v":0.75929112854256098},{"$f":"'WACC Calc'!Y436","v":0.75929112854256098},{"$f":"'WACC Calc'!Z436","v":0.75929112854256098},{"$f":"'WACC Calc'!AA436","v":0.75929112854256098},{"$f":"'WACC Calc'!AB436","v":0.75929112854256098},{"$f":"'WACC Calc'!AC436","v":0.75929112854256098},{"$f":"'WACC Calc'!AD436","v":0.75929112854256098},{"$f":"'WACC Calc'!AE436","v":0.75929112854256098},{"$f":"'WACC Calc'!AF436","v":0.75929112854256098},{"$f":"'WACC Calc'!AG436","v":0.75929112854256098},{"$f":"'WACC Calc'!AH436","v":0.75929112854256098},{"$f":"'WACC Calc'!AI436","v":0.75929112854256098},{"$f":"'WACC Calc'!AJ436","v":0.75929112854256098},{"$f":"'WACC Calc'!AK436","v":0.75929112854256098},{"$f":"'WACC Calc'!AL436","v":0.75929112854256098}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F437","v":0.25740000000000002},{"$f":"'WACC Calc'!G437","v":0.25740000000000002},{"$f":"'WACC Calc'!H437","v":0.25740000000000002},{"$f":"'WACC Calc'!I437","v":0.25740000000000002},{"$f":"'WACC Calc'!J437","v":0.25740000000000002},{"$f":"'WACC Calc'!K437","v":0.25740000000000002},{"$f":"'WACC Calc'!L437","v":0.25740000000000002},{"$f":"'WACC Calc'!M437","v":0.25740000000000002},{"$f":"'WACC Calc'!N437","v":0.25740000000000002},{"$f":"'WACC Calc'!O437","v":0.25740000000000002},{"$f":"'WACC Calc'!P437","v":0.25740000000000002},{"$f":"'WACC Calc'!Q437","v":0.25740000000000002},{"$f":"'WACC Calc'!R437","v":0.25740000000000002},{"$f":"'WACC Calc'!S437","v":0.25740000000000002},{"$f":"'WACC Calc'!T437","v":0.25740000000000002},{"$f":"'WACC Calc'!U437","v":0.25740000000000002},{"$f":"'WACC Calc'!V437","v":0.25740000000000002},{"$f":"'WACC Calc'!W437","v":0.25740000000000002},{"$f":"'WACC Calc'!X437","v":0.25740000000000002},{"$f":"'WACC Calc'!Y437","v":0.25740000000000002},{"$f":"'WACC Calc'!Z437","v":0.25740000000000002},{"$f":"'WACC Calc'!AA437","v":0.25740000000000002},{"$f":"'WACC Calc'!AB437","v":0.25740000000000002},{"$f":"'WACC Calc'!AC437","v":0.25740000000000002},{"$f":"'WACC Calc'!AD437","v":0.25740000000000002},{"$f":"'WACC Calc'!AE437","v":0.25740000000000002},{"$f":"'WACC Calc'!AF437","v":0.25740000000000002},{"$f":"'WACC Calc'!AG437","v":0.25740000000000002},{"$f":"'WACC Calc'!AH437","v":0.25740000000000002},{"$f":"'WACC Calc'!AI437","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ437","v":0.25740000000000002},{"$f":"'WACC Calc'!AK437","v":0.25740000000000002},{"$f":"'WACC Calc'!AL437","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!G438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!H438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!I438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!J438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!K438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!L438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!M438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!N438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!O438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!P438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Q438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!R438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!S438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!T438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!U438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!V438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!W438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!X438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Y438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Z438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AA438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AB438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AC438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AD438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AE438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AF438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AG438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AH438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AI438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AJ438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AK438","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AL438","v":4.3616009934754146E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!G439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!H439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!I439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!J439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!K439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!L439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!M439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!N439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!O439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!P439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Q439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!R439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!S439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!T439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!U439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!V439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!W439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!X439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Y439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Z439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AA439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AB439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AC439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AD439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AE439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AF439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AG439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AH439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AI439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AJ439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AK439","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AL439","v":4.3616009934754146E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!G440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!H440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!I440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!J440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!K440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!L440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!M440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!N440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!O440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!P440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Q440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!R440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!S440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!T440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!U440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!V440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!W440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!X440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Y440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Z440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AA440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AB440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AC440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AD440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AE440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AF440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AG440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AH440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AI440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AJ440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AK440","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AL440","v":4.3616009934754146E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!G441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!H441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!I441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!J441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!K441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!L441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!M441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!N441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!O441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!P441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Q441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!R441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!S441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!T441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!U441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!V441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!W441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!X441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Y441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Z441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AA441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AB441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AC441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AD441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AE441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AF441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AG441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AH441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AI441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AJ441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AK441","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AL441","v":1.8161960911955433E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!G442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!H442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!I442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!J442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!K442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!L442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!M442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!N442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!O442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!P442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Q442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!R442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!S442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!T442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!U442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!V442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!W442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!X442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Y442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Z442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AA442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AB442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AC442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AD442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AE442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AF442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AG442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AH442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AI442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AJ442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AK442","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AL442","v":1.8161960911955433E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!G443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!H443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!I443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!J443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!K443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!L443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!M443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!N443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!O443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!P443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Q443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!R443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!S443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!T443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!U443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!V443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!W443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!X443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Y443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Z443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AA443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AB443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AC443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AD443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AE443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AF443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AG443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AH443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AI443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AJ443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AK443","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AL443","v":1.8161960911955433E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L221 / (1 - (1 / (1 + L221)^$S$37))","v":6.0395705185084372E-2},6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",{"$f":" L222 / (1 - (1 / (1 + L222)^$S$37))","v":6.0395705185084372E-2},6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",{"$f":" L223 / (1 - (1 / (1 + L223)^$S$37))","v":6.0395705185084372E-2},6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2,6.0395705185084372E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",{"$f":" L224 / (1 - (1 / (1 + L224)^$S$37))","v":4.3529404060287574E-2},4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":" L225 / (1 - (1 / (1 + L225)^$S$37))","v":4.3529404060287574E-2},4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",{"$f":" L226 / (1 - (1 / (1 + L226)^$S$37))","v":4.3529404060287574E-2},4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2,4.3529404060287574E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Comm PV - Seattle - Advanced",{"$f":"L221","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Moderate",{"$f":"L222","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Conservative",{"$f":"L223","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Advanced",{"$f":"L221","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Moderate",{"$f":"L222","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Conservative",{"$f":"L223","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Advanced",{"$f":"L221","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Moderate",{"$f":"L222","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Conservative",{"$f":"L223","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Advanced",{"$f":"L221","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Moderate",{"$f":"L222","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Conservative",{"$f":"L223","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Advanced",{"$f":"L221","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Moderate",{"$f":"L222","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Conservative",{"$f":"L223","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Comm PV - Seattle - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Comm PV - Seattle - Advanced",{"$f":" ((L230 * L294 * $S$54 * (L151 * 1 + L252) +L168) * 1000 / (L100 * 8760)) + L185 + 0","v":101.69463632035642},85.851781734942506,80.265023192709705,74.844847780575321,69.58044440282805,64.465193018838349,59.492843468506116,54.657489995279768,49.953547846353935,45.375731755112525,40.919036131515099,36.578716804329915,32.350274175211354,31.767976225794435,31.191361201634802,30.620346313130156,30.054850371026561,29.494793747935418,28.940098340955554,28.390687535363607,27.846486169337297,27.307420499677335,26.773418168495407,26.244408170836248,25.720320823203725,25.20108773296144,24.68664176857968,24.176917030701507,23.671848824001817,23.171373629814195,22.675429079501047,22.183953928543811,21.696888031330385]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Moderate",{"$f":" ((L231 * L295 * $S$54 * (L152 * 1 + L253) +L169) * 1000 / (L101 * 8760)) + L186 + 0","v":101.69463632035642},86.566839820654806,82.634556905897554,78.758909409323834,74.935014544675113,71.161842585475341,67.43839094333147,63.763683279766809,60.136768652708795,56.556720696063806,53.022636830892147,49.533637506772223,46.088865472014909,45.34153982037472,44.601098754746602,43.867447577045297,43.140493318032711,42.420144698043956,41.706312088779228,40.998907476127812,40.297844423991926,39.603038039079095,38.914404936632991,38.231863207073651,37.555332383519108,36.884733410161282,36.2199886114701,35.561021662200638,34.907757558178965,34.260122587843199,33.61804430451707,32.981451499394097,32.350274175211354]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Seattle - Conservative",{"$f":" ((L232 * L296 * $S$54 * (L153 * 1 + L254) +L170) * 1000 / (L102 * 8760)) + L187 + 0","v":101.69463632035642},87.160675037058581,86.276308177967991,85.395792554996277,84.515276932024562,83.634761309052848,82.754245686081134,81.87373006310942,80.993214440137734,80.11269881716602,79.232183194194306,78.351667571222592,77.471151948250935,75.779832342785312,74.1023216955804,72.438451577160322,70.788056286096548,69.150972793997781,67.527040691825917,65.916102137500559,64.318001804756292,62.732586833217553,61.159706779658002,59.599213570411351,58.050961454901966,56.51480696026487,54.99060884702552,53.478228065810107,51.977527715059161,50.488372999716965,49.010631190870981,47.544171586315429,46.088865472014909]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Advanced",{"$f":" ((L230 * L294 * $S$54 * (L154 * 1 + L255) +L171) * 1000 / (L103 * 8760)) + L188 + 0","v":87.71611094093133},74.056591195831018,69.24251730745884,64.57130980681319,60.033707490700827,55.624059143215426,51.337027829898688,47.167569349635372,43.110912435451745,39.162540540824146,35.318175065320794,31.573759888601479,27.925447095246387,27.425127930643821,26.929607731863179,26.438817782317933,25.952690671130178,25.471160262264462,24.994161664533088,24.521631202444279,24.053506387865816,23.589725892477443,23.130229520986855,22.67495818508436,22.223853878112806,21.776859650429806,21.333919585440412,20.894978776278908,20.459983303119408,20.028880211095576,19.601617488810366,19.178144047417579,18.758409700257477]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Moderate",{"$f":" ((L231 * L295 * $S$54 * (L155 * 1 + L256) +L172) * 1000 / (L104 * 8760)) + L189 + 0","v":87.71611094093133},74.669209313817646,71.278777542355257,67.937047716690159,64.639813723382773,61.386192732975296,58.175325117199471,55.006373691778094,51.878522988688921,48.790978556561839,45.742966287948704,42.733731772269103,39.762539673296367,39.118990211882142,38.481330522897977,37.84948011974857,37.223359975706487,36.602892490962653,35.988001460565272,35.378612043219306,34.774650730919724,34.176045319392635,33.582724879319301,32.994619728318966,32.411661403667303,31.833782635727992,31.260917322075787,30.693000502290147,30.129968333399304,29.571758065955223,29.018308020720628,28.469557565949899,27.925447095246387]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Chicago - Conservative",{"$f":" ((L232 * L296 * $S$54 * (L156 * 1 + L257) +L173) * 1000 / (L105 * 8760)) + L190 + 0","v":87.71611094093133},75.179928046084186,74.417122608832756,73.657639032663567,72.898155456494365,72.138671880325177,71.379188304155974,70.619704727986786,69.860221151817598,69.100737575648409,68.341253999479221,67.581770423310019,66.822286847140873,65.364233973676576,63.918050936905921,62.483593378019435,61.060719269643826,59.649288868964561,58.249164671974945,56.860211368820259,55.482295800206636,54.115286914844873,52.759055727900872,51.413475280425097,50.078420599733896,48.753768660717057,47.439398348046446,46.135190419260994,44.841027468704766,43.556793892295133,42.282375853098635,41.017661247693319,39.762539673296367]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Advanced",{"$f":" ((L230 * L294 * $S$54 * (L157 * 1 + L258) +L174) * 1000 / (L106 * 8760)) + L191 + 0","v":82.232174208820055},69.425934002551571,64.912240504210928,60.532583356970733,56.278272435369658,52.144002525017243,48.124763633765916,44.215820737981367,40.41269517365324,36.71114751858358,33.107161828101631,29.596931101066453,26.176843865578267,25.70672185448619,25.24114994332994,24.780062392678229,24.323394723426514,23.871083686738064,23.423067234841231,22.979284492654557,22.539675730212597,22.104182335866042,21.67274679023112,21.245312640863709,20.821824477634902,20.402227908785456,19.986469537637323,19.574496939941334,19.166258641840901,18.761704098432286,18.360783672902585,17.963448616227449,17.569651047411032]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Moderate",{"$f":" ((L231 * L295 * $S$54 * (L158 * 1 + L259) +L175) * 1000 / (L107 * 8760)) + L192 + 0","v":82.232174208820055},70.001461787095167,66.823452260027466,63.691049243297641,60.600311458297618,57.550413090655702,54.54055000653419,51.569939045780629,48.637817342554584,45.743441672191516,42.886087823129458,40.065049992783386,37.279640206309068,36.675906621656225,36.077710408943112,35.484975733775997,34.897628140206095,34.315594519551233,33.738803080059888,33.16718331739122,32.600665985885676,32.039183070601482,31.482667760093303,30.931054419910275,30.384278566791281,29.842276843536116,29.304986994532094,28.772347841916091,28.244299262352964,27.720782164411858,27.201738466522361,26.687111075493426,26.176843865578267]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Kansas City - Conservative",{"$f":" ((L232 * L296 * $S$54 * (L159 * 1 + L260) +L176) * 1000 / (L108 * 8760)) + L193 + 0","v":82.232174208820055},70.479742817773754,69.764627328377117,69.052626020130106,68.340624711883095,67.628623403636084,66.916622095389073,66.204620787142062,65.492619478895065,64.780618170648069,64.068616862401058,63.356615554154047,62.644614245907086,61.277985142794599,59.922469817882998,58.577933250045476,57.244242596493272,55.921267149022341,54.608878291310461,53.306949457235326,52.015356090185385,50.733975603335821,49.462687340863191,48.201372540072903,46.949914294414505,45.708197517360681,44.476108907126552,43.253536912206336,42.040371697705702,40.836505112448137,39.641830656834891,38.456243451438311,37.279640206309068]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Advanced",{"$f":" ((L230 * L294 * $S$54 * (L160 * 1 + L261) +L177) * 1000 / (L109 * 8760)) + L194 + 0","v":70.356852283359146},59.411335888335522,55.559037774974534,51.819775894610451,48.186242288975386,44.654015242641783,41.218916213935309,37.876993344874201,34.62450629501906,31.45791227686459,28.373853183162858,25.369143707848078,22.440760372224279,22.048144182854617,21.658962302623788,21.273169866649933,20.890722788133132,20.511577741560625,20.135692146345122,19.763024150883286,19.393532617021926,19.027177104919581,18.663917858292077,18.303715790030505,17.946532468180809,17.592330102274452,17.241071529999864,16.892720204204824,16.547240180220271,16.204596103496286,15.864753197541278,15.527677252155781,15.193334611952473]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Moderate",{"$f":" ((L231 * L295 * $S$54 * (L161 * 1 + L262) +L178) * 1000 / (L110 * 8760)) + L195 + 0","v":70.356852283359146},59.893946989199705,57.176264648466002,54.497448865283879,51.854133204276401,49.245616630081997,46.671216444807484,44.130267692341008,41.622122585736278,39.146149956631689,36.701734725721778,34.288277393347663,31.905193549320426,31.391366865918272,30.882160281915564,30.377511763406094,29.877360382104605,29.381646290824424,28.890310699604857,28.403295852468407,27.920545004788522,27.442002401249127,26.967613254378147,26.497323723637493,26.031080895052842,25.568832761367027,25.110528202701349,24.656116967709746,24.205549655211225,23.758777696286444,23.315753336824837,22.876429620509104,22.440760372224279]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Los Angeles - Conservative",{"$f":" ((L232 * L296 * $S$54 * (L162 * 1 + L263) +L179) * 1000 / (L111 * 8760)) + L196 + 0","v":70.356852283359146},60.301614326857816,59.689770175379387,59.080590479574624,58.471410783769855,57.8622310879651,57.25305139216033,56.643871696355568,56.03469200055082,55.425512304746064,54.816332608941302,54.207152913136532,53.597973217331813,52.42951512411225,51.27052342442984,50.120883542843174,48.980482745482583,47.849210103198715,46.726956455592507,45.613614375902031,44.509078136722593,43.413243676536879,42.326008567033149,41.247271981189826,40.176934662105531,39.114898892554386,38.061068465247018,37.015348653778162,35.977646184242481,34.947869207500766,33.925927272079178,32.911731297684675,31.905193549320426]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Advanced",{"$f":" ((L230 * L294 * $S$54 * (L163 * 1 + L264) +L180) * 1000 / (L112 * 8760)) + L197 + 0","v":64.99063147115443},54.885484030858386,51.331676739390268,47.881484125296488,44.528217004535342,41.267847593448941,38.096568227871479,35.010776528815079,32.007061751859865,29.082192211498462,26.233103682955861,23.45688869397852,20.750786627926608,20.387058192128663,20.02653530365637,19.669175772573364,19.314938146088586,18.963781692527036,18.615666385716917,18.270552889780678,17.928402544317834,17.589177349967773,17.25283995434134,16.919353638310106,16.588682302642894,16.260790454979276,15.935643197130187,15.613206212696069,15.293445754993398,14.976328635280645,14.66182221127497,14.34989437595142,14.040513546616451]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Moderate",{"$f":" ((L231 * L295 * $S$54 * (L164 * 1 + L265) +L181) * 1000 / (L113 * 8760)) + L198 + 0","v":64.99063147115443},55.327970556403635,52.819562937739938,50.346836226900358,47.906688876430934,45.498481227192016,43.121590256482861,40.775409040678888,38.459346238563811,36.172825594432517,33.915285460087716,31.686178334897505,29.484970423122672,29.011055184758437,28.541371065527578,28.075861654051256,27.614471537319695,27.157146278703031,26.703832396540818,26.254477343292418,25.809029485231338,25.367438082666897,24.929653270677385,24.495626040339314,24.065308220438002,23.638652459645037,23.21561220914883,22.79614170572491,22.380195955232956,21.967730716528141,21.558702485774631,21.153068481149628,20.750786627926608]
[null,null,null,null,null,null,null,null,null,null,"Comm PV - Daggett, CA - Conservative",{"$f":" ((L232 * L296 * $S$54 * (L165 * 1 + L266) +L182) * 1000 / (L114 * 8760)) + L199 + 0","v":64.99063147115443},55.702321332522672,55.137143436184054,54.57442677355813,54.011710110932192,53.448993448306268,52.886276785680337,52.323560123054413,51.760843460428497,51.198126797802566,50.635410135176642,50.072693472550711,49.509976809924815,48.43180954756393,47.362325678698163,46.301420721990041,45.248991865609412,44.204937934019789,43.169159355554513,42.141558130760806,41.122037801490684,40.110503420718153,39.106861523062967,38.11102009600161,37.122888551746989,36.142377699778706,35.169399720006467,34.203868136549623,33.245697792116474,32.294804822967251,31.351106634445568,30.41452187706302,29.484970423122672]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$298:$I$303,L298:L303)","v":0.88912846170456716},0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$298:$I$303,L305:L310)","v":0.88912846170456716},0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$298:$I$303,L312:L317)","v":0.88912846170456716},0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716,0.88912846170456716]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$220*L291*(1-L$290/2)-L$290)/(1-L$220)","v":1.0384302908123411},1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$220*L292*(1-L$290/2)-L$290)/(1-L$220)","v":1.0384302908123411},1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$220*L293*(1-L$290/2)-L$290)/(1-L$220)","v":1.0384302908123411},1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411,1.0384302908123411]
[null,null,null,null,null,null,null,null,null,null,"Year (Advanced)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$224)*(1+L$203))^$K298","v":0.95820684090743202},0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202]
[null,null,null,null,null,null,null,null,0.32,null,2,{"$f":"1/((1+L$224)*(1+L$203))^$K299","v":0.91816034996180063},0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063]
[null,null,null,null,null,null,null,null,0.192,null,3,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,{"$f":"1/((1+AB$224)*(1+AB$203))^$K300","v":0.87978752838335927},0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927]
[null,null,null,null,null,null,null,null,0.1152,null,4,{"$f":"1/((1+L$224)*(1+L$203))^$K301","v":0.84301842824197637},0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008]
[null,null,null,null,null,null,null,null,null,null,"Year (Moderate)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$225)*(1+L$203))^$K305","v":0.95820684090743202},0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$225)*(1+L$203))^$K306","v":0.91816034996180063},0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063]
[null,null,null,null,null,null,null,null,null,null,3,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,{"$f":"1/((1+AB$225)*(1+AB$203))^$K307","v":0.87978752838335927},0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$225)*(1+L$203))^$K308","v":0.84301842824197637},0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637]
[null,null,null,null,null,null,null,null,null,null,5,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274]
[null,null,null,null,null,null,null,null,null,null,6,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008]
[null,null,null,null,null,null,null,null,null,null,"Year (Conservative)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$226)*(1+L$203))^$K312","v":0.95820684090743202},0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202,0.95820684090743202]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$226)*(1+L$203))^$K313","v":0.91816034996180063},0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063,0.91816034996180063]
[null,null,null,null,null,null,null,null,null,null,3,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,{"$f":"1/((1+AB$226)*(1+AB$203))^$K314","v":0.87978752838335927},0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927,0.87978752838335927]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$226)*(1+L$203))^$K315","v":0.84301842824197637},0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637,0.84301842824197637]
[null,null,null,null,null,null,null,null,null,null,5,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274,0.80778602495249274]
[null,null,null,null,null,null,null,null,null,null,6,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008,0.77402609509890008]
[null,null,null,null,null,null,null,null,null,"Tariff Schedule","($/Wdc)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,null,"Data Sources for Default Inputs"]
[]
[]
[null,null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Pieter Gagnon, Robert Margolis, Jennifer Melius, Caleb Phillips, Ryan Elmore. (2016). Rooftop Solar Photovoltaic Technical Potential in the United States: A Detailed Assessment. NREL TP-6A20-65298"]
[null,null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. PVWATTS v5. Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"D. Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2020. U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2019. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"D. Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2020. U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2019. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"NREL internal modeling taking into account improvements in degradation and increases in energy yield.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"NREL internal modeling  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"The ratio between O&M costs to CAPEX from: D. Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2020. U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2019. Golden, CO: National Renewable Energy Laboratory.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Solar - PV Dist. Res","index":6,"n_rows":565,"n_cols":46,"rows_kept":565,"cut":false,"hidden":false,"merged":[[536,12,536,26],[537,7,537,11],[537,12,537,26],[538,12,538,26],[545,7,545,11],[545,12,545,26],[539,7,539,11],[539,12,539,26],[540,7,540,11],[540,12,540,26],[541,7,541,11],[541,12,541,26],[542,7,542,11],[542,12,542,26],[543,7,543,11],[543,12,543,26],[550,7,550,11],[550,12,550,26],[546,7,546,11],[546,12,546,26],[547,7,547,11],[547,12,547,26],[548,7,548,11],[548,12,548,26],[549,7,549,11],[549,12,549,26],[61,14,61,15],[533,6,533,26],[96,6,96,19],[99,7,198,7],[99,9,113,9],[116,9,130,9],[133,9,147,9],[150,9,164,9],[167,9,181,9],[184,9,198,9],[234,9,248,9],[251,7,265,7],[268,7,282,7],[80,9,84,9],[323,6,323,19],[86,9,90,9],[544,7,544,11],[202,7,248,7],[251,9,265,9],[268,9,282,9],[202,9,229,9],[286,7,295,7],[286,9,295,9],[297,9,316,9],[538,7,538,11],[536,7,536,11],[11,14,11,15],[11,16,11,19],[25,14,25,17],[54,14,54,17],[55,14,55,17],[43,14,43,17],[28,14,28,15],[35,14,35,17],[36,14,36,17],[37,14,37,17],[41,14,41,17],[28,16,32,19],[13,14,13,19],[46,14,46,17],[40,14,40,17],[42,14,42,17],[13,21,34,25],[16,14,16,19],[17,14,17,19],[18,14,18,19],[19,14,19,19],[29,14,29,15],[30,14,30,15],[34,14,34,18],[22,14,24,17],[59,14,59,17],[47,14,47,17],[48,14,48,17],[49,14,49,17],[52,14,52,17],[53,14,53,17],[56,14,56,17],[80,7,90,7],[61,7,77,7],[73,9,77,9],[11,7,51,7],[47,9,51,9],[54,9,58,9],[61,9,65,9],[67,9,71,9],[54,7,58,7],[41,9,45,9],[11,9,15,9],[17,9,21,9],[23,9,27,9],[29,9,33,9],[35,9,39,9]]}
["TEST",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2020/index.html?t=sr"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Res PV - Seattle",{"$f":"L100","v":0.13369127721311139},null,null,"Basis Year:",null,2018]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"L104","v":0.15435657958147719},null,null,"All values are given in 2018 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"L107","v":0.16519144698681371},null,null,"Residential Solar Photovoltaic"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"L110","v":0.18996493457887439}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"L113","v":0.20750952376814}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Representative Dist. Res system is fixed-tilt roof mounted  with capacity of 5 kW"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Res PV - Seattle",{"$f":"L12*8760","v":1171.1355883868557},null,null,"Overnight Capital Cost, Capacity Factor, Fixed O&M, and Variable O&M costs "]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"L13*8760","v":1352.1636371337402},null,null,"represent $/kW DC;  however LCOE reflects $/MWh AC."]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"L14*8760","v":1447.0770756044881},null,null,"Capacity factors chosen here to reflect range of across the continental U.S. using NREL PVWATTS"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"L15*8760","v":1664.0928269109397}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"L16*8760","v":1817.7834282089063}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Res PV - Seattle",{"$f":" $S$54 * (L36 + L62)","v":3054.318209074861},null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":" $S$54 * (L37 + L63)","v":3054.318209074861},null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":" $S$54 * (L38 + L64)","v":3054.318209074861},null,null,null,null,null,null,731,926000]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":" $S$54 * (L39 + L65)","v":3054.318209074861}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":" $S$54 * (L40 + L66)","v":3054.318209074861}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle","Res PV - Seattle","ATB values reflect annual average capacity factor over life of plant including estimated degradation, starting at  0.7% per year, reducing to 0.2%, 0.5%,  and 0.5% annual degradation by 2050 for the advanced, moderate, and conservative scenarios, respectively."]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Res PV - Seattle",{"$f":"(L36+L62)*($S$54-1)","v":0},null,null,"Res PV - Chicago","Res PV - Chicago"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"(L37+L63)*($S$54-1)","v":0},null,null,"Res PV - Kansas City","Res PV - Kansas City"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"(L38+L64)*($S$54-1)","v":0},null,null,"Res PV - Los Angeles","Res PV - Los Angeles"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"(L39+L65)*($S$54-1)","v":0},null,null,"Res PV - Daggett, CA","Res PV - Daggett, CA"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"(L40+L66)*($S$54-1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Res PV - Seattle",{"$f":"$L$155","v":3054.318209074861},null,null,"Inflation Rate",null,null,null,{"$f":"L203","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"$L$155","v":3054.318209074861},null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"$L$164","v":3054.318209074861},null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L205","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"$L$164","v":3054.318209074861}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"$L$164","v":3054.318209074861}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L208","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW/yr)","Res PV - Seattle",{"$f":"L168","v":22},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L210","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"L171","v":22},null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L212","v":8.7499999999999994E-2},null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"L174","v":22},null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L215","v":6.0975609756097615E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"L177","v":22}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"L180","v":22}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L218","v":0.75834731540792943}]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Res PV - Seattle",0,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L220","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",0,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L222","v":4.3670558558683306E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",0,null,null,"WACC Real - Mid",null,null,null,{"$f":"L225","v":1.8215179081642496E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,1]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Res PV - Seattle",{"$f":"$S$49","v":4.3670558558683306E-2},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O74:T74,O76:T76)","v":0.88900265101910281}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"$S$49","v":4.3670558558683306E-2},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S48 * S55) / (1 - S48)","v":1.0384738993101037}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"$S$49","v":4.3670558558683306E-2},null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L228","v":6.0434811225511753E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"$S$49","v":4.3670558558683306E-2}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"$S$49","v":4.3670558558683306E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L231","v":4.3561623692233799E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"S43+0.02","v":0.1075}]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Res PV - Seattle",{"$f":"L68+L74","v":0},null,null,"Construction Duration yrs",null,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"L69+L75","v":0},null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"L70+L76","v":0},null,null,"Index","Fraction","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"L71+L77","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"L72+L78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,{"$f":"1+((1+S42)^(O67+0.5)-1)","v":1.0173494974687902},0.8,{"$f":"1-R67","v":0.19999999999999996},{"$f":"1+((1+$S$61)^(O67+0.5)-1)","v":1.0523782589924593}]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Res PV - Seattle",0,null,null,1,0,{"$f":"1+((1+S42)^(O68+0.5)-1)","v":1.0529567298801978},0.8,{"$f":"1-R68","v":0.19999999999999996},{"$f":"1+((1+$S$61)^(O68+0.5)-1)","v":1.1655089218341488}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",0,null,null,2,0,{"$f":"1+((1+S42)^(O69+0.5)-1)","v":1.0898102154260045},0.8,0.19999999999999996,{"$f":"1+((1+$S$61)^(O69+0.5)-1)","v":1.2908011309313197}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Res PV - Seattle",0,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",0,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",0,null,"Depreciation",{"$f":"1/((1+$S$50)*(1+$S$36))^O73","v":0.95815675914151233},0.91806437508856609,0.87964958631813805,0.84284219680675931,0.8075749477600771,0.77378339470967172]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Res PV - Seattle",{"$f":" (($S$60 * $S$56 * $S$54 * (L36 * 1 + L62) +L42) * 1000 / (L12 * 8760)) + L48 + 0","v":136.76473941323954}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":" (($S$60 * $S$56 * $S$54 * (L37 * 1 + L63) +L43) * 1000 / (L13 * 8760)) + L49 + 0","v":118.45463756355781}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":" (($S$60 * $S$56 * $S$54 * (L38 * 1 + L64) +L44) * 1000 / (L14 * 8760)) + L50 + 0","v":110.68522628374262}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":" (($S$60 * $S$56 * $S$54 * (L39 * 1 + L65) +L45) * 1000 / (L15 * 8760)) + L51 + 0","v":96.250672422297157}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":" (($S$60 * $S$56 * $S$54 * (L40 * 1 + L66) +L46) * 1000 / (L16 * 8760)) + L52 + 0","v":88.11283625856224}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Res PV - Seattle",{"$f":"(((L36*$S$60*(1-$S$48*$S$55))/(8760*L12*(1-$S$48))+L42/(8760*L12))*1000)+L48","v":136.76473941323954}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago",{"$f":"(((L37*$S$60*(1-$S$48*$S$55))/(8760*L13*(1-$S$48))+L43/(8760*L13))*1000)+L49","v":118.45463756355781}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City",{"$f":"(((L38*$S$60*(1-$S$48*$S$55))/(8760*L14*(1-$S$48))+L44/(8760*L14))*1000)+L50","v":110.68522628374262}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles",{"$f":"(((L39*$S$60*(1-$S$48*$S$55))/(8760*L15*(1-$S$48))+L45/(8760*L15))*1000)+L51","v":96.250672422297157}]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA",{"$f":"(((L40*$S$60*(1-$S$48*$S$55))/(8760*L16*(1-$S$48))+L46/(8760*L16))*1000)+L52","v":88.11283625856224}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Res PV - Seattle - Advanced",0.13369127721311139,0.13417348378496896,0.13465569035682656,0.13513789692868416,0.13562010350054177,0.13610231007239937,0.13658451664425697,0.13706672321611457,0.13754892978797217,0.13803113635982978,0.13851334293168738,0.13899554950354498,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244,0.13947775607540244]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Moderate",0.13369127721311139,0.13388088355837532,0.13407048990363926,0.1342600962489032,0.13444970259416714,0.13463930893943107,0.13482891528469501,0.13501852162995895,0.13520812797522289,0.13539773432048682,0.13558734066575076,0.1357769470110147,0.13596655335627864,0.13614211349223482,0.136317673628191,0.13649323376414718,0.13666879390010336,0.13684435403605955,0.13701991417201573,0.13719547430797191,0.13737103444392809,0.13754659457988427,0.13772215471584046,0.13789771485179664,0.13807327498775282,0.138248835123709,0.13842439525966518,0.13859995539562137,0.13877551553157755,0.13895107566753373,0.13912663580348991,0.13930219593944609,0.13947775607540244]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Conservative",0.13369127721311139,0.13369127721311139,0.13369127721311139,0.13369127721311139,0.13369127721311139,0.13369127721311139,0.13369127721311139,0.13369127721311139,0.13369127721311139,0.13369127721311139,0.13369127721311139,0.13369127721311139,0.13369127721311139,0.13380504102026974,0.1339188048274281,0.13403256863458646,0.13414633244174481,0.13426009624890317,0.13437386005606153,0.13448762386321989,0.13460138767037824,0.1347151514775366,0.13482891528469496,0.13494267909185331,0.13505644289901167,0.13517020670617003,0.13528397051332838,0.13539773432048674,0.1355114981276451,0.13562526193480345,0.13573902574196181,0.13585278954912017,0.13596655335627864]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Advanced",0.15435657958147719,0.15491332313749095,0.15547006669350472,0.15602681024951848,0.15658355380553224,0.157140297361546,0.15769704091755976,0.15825378447357352,0.15881052802958728,0.15936727158560104,0.15992401514161481,0.16048075869762857,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227,0.16103750225364227]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Moderate",0.15435657958147719,0.15457549428954176,0.15479440899760633,0.15501332370567089,0.15523223841373546,0.15545115312180002,0.15567006782986459,0.15588898253792915,0.15610789724599372,0.15632681195405829,0.15654572666212285,0.15676464137018742,0.15698355607825198,0.1571862533870215,0.15738895069579101,0.15759164800456052,0.15779434531333003,0.15799704262209954,0.15819973993086905,0.15840243723963857,0.15860513454840808,0.15880783185717759,0.1590105291659471,0.15921322647471661,0.15941592378348612,0.15961862109225564,0.15982131840102515,0.16002401570979466,0.16022671301856417,0.16042941032733368,0.16063210763610319,0.16083480494487271,0.16103750225364227]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Conservative",0.15435657958147719,0.15435657958147719,0.15435657958147719,0.15435657958147719,0.15435657958147719,0.15435657958147719,0.15435657958147719,0.15435657958147719,0.15435657958147719,0.15435657958147719,0.15435657958147719,0.15435657958147719,0.15435657958147719,0.15448792840631592,0.15461927723115465,0.15475062605599338,0.15488197488083211,0.15501332370567084,0.15514467253050956,0.15527602135534829,0.15540737018018702,0.15553871900502575,0.15567006782986448,0.15580141665470321,0.15593276547954193,0.15606411430438066,0.15619546312921939,0.15632681195405812,0.15645816077889685,0.15658950960373558,0.15672085842857431,0.15685220725341303,0.15698355607825198]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Advanced",0.16519144698681371,0.16578727046170452,0.16638309393659534,0.16697891741148616,0.16757474088637697,0.16817056436126779,0.1687663878361586,0.16936221131104942,0.16995803478594024,0.17055385826083105,0.17114968173572187,0.17174550521061269,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339,0.17234132868550339]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Moderate",0.16519144698681371,0.16542572813951825,0.1656600092922228,0.16589429044492734,0.16612857159763189,0.16636285275033644,0.16659713390304098,0.16683141505574553,0.16706569620845008,0.16729997736115462,0.16753425851385917,0.16776853966656372,0.16800282081926834,0.1682197462125801,0.16843667160589185,0.1686535969992036,0.16887052239251535,0.1690874477858271,0.16930437317913885,0.1695212985724506,0.16973822396576235,0.1699551493590741,0.17017207475238585,0.17038900014569761,0.17060592553900936,0.17082285093232111,0.17103977632563286,0.17125670171894461,0.17147362711225636,0.17169055250556811,0.17190747789887986,0.17212440329219161,0.17234132868550339]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Conservative",0.16519144698681371,0.16519144698681371,0.16519144698681371,0.16519144698681371,0.16519144698681371,0.16519144698681371,0.16519144698681371,0.16519144698681371,0.16519144698681371,0.16519144698681371,0.16519144698681371,0.16519144698681371,0.16519144698681371,0.16533201567843644,0.16547258437005918,0.16561315306168192,0.16575372175330466,0.1658942904449274,0.16603485913655014,0.16617542782817288,0.16631599651979562,0.16645656521141836,0.16659713390304109,0.16673770259466383,0.16687827128628657,0.16701883997790931,0.16715940866953205,0.16729997736115479,0.16744054605277753,0.16758111474440027,0.16772168343602301,0.16786225212764574,0.16800282081926834]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Advanced",0.18996493457887439,0.19065011271304999,0.19133529084722559,0.19202046898140118,0.19270564711557678,0.19339082524975237,0.19407600338392797,0.19476118151810357,0.19544635965227916,0.19613153778645476,0.19681671592063035,0.19750189405480595,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141,0.19818707218898141]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Moderate",0.18996493457887439,0.19023435048785989,0.19050376639684538,0.19077318230583087,0.19104259821481637,0.19131201412380186,0.19158143003278735,0.19185084594177285,0.19212026185075834,0.19238967775974383,0.19265909366872933,0.19292850957771482,0.19319792548670045,0.19344738282181451,0.19369684015692856,0.19394629749204262,0.19419575482715667,0.19444521216227073,0.19469466949738479,0.19494412683249884,0.1951935841676129,0.19544304150272696,0.19569249883784101,0.19594195617295507,0.19619141350806912,0.19644087084318318,0.19669032817829724,0.19693978551341129,0.19718924284852535,0.1974387001836394,0.19768815751875346,0.19793761485386752,0.19818707218898141]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Conservative",0.18996493457887439,0.18996493457887439,0.18996493457887439,0.18996493457887439,0.18996493457887439,0.18996493457887439,0.18996493457887439,0.18996493457887439,0.18996493457887439,0.18996493457887439,0.18996493457887439,0.18996493457887439,0.18996493457887439,0.1901265841242657,0.190288233669657,0.1904498832150483,0.1906115327604396,0.1907731823058309,0.1909348318512222,0.1910964813966135,0.19125813094200481,0.19141978048739611,0.19158143003278741,0.19174307957817871,0.19190472912357001,0.19206637866896131,0.19222802821435261,0.19238967775974392,0.19255132730513522,0.19271297685052652,0.19287462639591782,0.19303627594130912,0.19319792548670045]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Advanced",0.20750952376814,0.20825798289105293,0.20900644201396587,0.20975490113687881,0.21050336025979174,0.21125181938270468,0.21200027850561762,0.21274873762853055,0.21349719675144349,0.21424565587435643,0.21499411499726936,0.2157425741201823,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532,0.21649103324309532]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Moderate",0.20750952376814,0.20780382211900711,0.20809812046987422,0.20839241882074133,0.20868671717160844,0.20898101552247556,0.20927531387334267,0.20956961222420978,0.20986391057507689,0.210158208925944,0.21045250727681111,0.21074680562767822,0.21104110397854545,0.21131360044177294,0.21158609690500044,0.21185859336822793,0.21213108983145543,0.21240358629468292,0.21267608275791042,0.21294857922113791,0.21322107568436541,0.2134935721475929,0.2137660686108204,0.21403856507404789,0.21431106153727539,0.21458355800050288,0.21485605446373038,0.21512855092695787,0.21540104739018537,0.21567354385341286,0.21594604031664036,0.21621853677986785,0.21649103324309532]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Conservative",0.20750952376814,0.20750952376814,0.20750952376814,0.20750952376814,0.20750952376814,0.20750952376814,0.20750952376814,0.20750952376814,0.20750952376814,0.20750952376814,0.20750952376814,0.20750952376814,0.20750952376814,0.20768610277866026,0.20786268178918052,0.20803926079970078,0.20821583981022104,0.2083924188207413,0.20856899783126157,0.20874557684178183,0.20892215585230209,0.20909873486282235,0.20927531387334261,0.20945189288386287,0.20962847189438313,0.2098050509049034,0.20998162991542366,0.21015820892594392,0.21033478793646418,0.21051136694698444,0.2106879459575047,0.21086452496802496,0.21104110397854545]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Res PV - Seattle - Advanced",{"$f":"L100*8760","v":1171.1355883868557},1175.359717956328,1179.5838475258006,1183.8079770952734,1188.0321066647459,1192.2562362342185,1196.480365803691,1200.7044953731636,1204.9286249426361,1209.1527545121089,1213.3768840815815,1217.601013651054,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254,1221.8251432205254]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Moderate",{"$f":"L101*8760","v":1171.1355883868557},1172.7965399713678,1174.4574915558799,1176.1184431403919,1177.779394724904,1179.4403463094161,1181.1012978939284,1182.7622494784405,1184.4232010629526,1186.0841526474646,1187.7451042319767,1189.4060558164888,1191.0670074010009,1192.6049141919771,1194.1428209829533,1195.6807277739292,1197.2186345649054,1198.7565413558816,1200.2944481468578,1201.832354937834,1203.3702617288102,1204.9081685197862,1206.4460753107624,1207.9839821017385,1209.5218888927147,1211.0597956836909,1212.5977024746669,1214.1356092656431,1215.6735160566193,1217.2114228475955,1218.7493296385717,1220.2872364295479,1221.8251432205254]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Conservative",{"$f":"L102*8760","v":1171.1355883868557},1171.1355883868557,1171.1355883868557,1171.1355883868557,1171.1355883868557,1171.1355883868557,1171.1355883868557,1171.1355883868557,1171.1355883868557,1171.1355883868557,1171.1355883868557,1171.1355883868557,1171.1355883868557,1172.1321593375631,1173.1287302882702,1174.1253012389773,1175.1218721896846,1176.1184431403917,1177.1150140910991,1178.1115850418062,1179.1081559925135,1180.1047269432206,1181.1012978939277,1182.0978688446351,1183.0944397953422,1184.0910107460495,1185.0875816967566,1186.084152647464,1187.0807235981711,1188.0772945488782,1189.0738654995855,1190.0704364502926,1191.0670074010009]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Advanced",{"$f":"L103*8760","v":1352.1636371337402},1357.0407106844207,1361.9177842351014,1366.7948577857819,1371.6719313364624,1376.5490048871429,1381.4260784378234,1386.3031519885039,1391.1802255391847,1396.0572990898652,1400.9343726405457,1405.8114461912262,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062,1410.6885197419062]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Moderate",{"$f":"L104*8760","v":1352.1636371337402},1354.0813299763859,1355.9990228190313,1357.916715661677,1359.8344085043227,1361.7521013469682,1363.6697941896139,1365.5874870322593,1367.505179874905,1369.4228727175505,1371.3405655601962,1373.2582584028419,1375.1759512454873,1376.9515796703083,1378.7272080951293,1380.5028365199501,1382.278464944771,1384.054093369592,1385.829721794413,1387.6053502192337,1389.3809786440547,1391.1566070688757,1392.9322354936967,1394.7078639185174,1396.4834923433384,1398.2591207681594,1400.0347491929804,1401.8103776178011,1403.5860060426221,1405.3616344674431,1407.1372628922641,1408.9128913170848,1410.6885197419062]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Conservative",{"$f":"L105*8760","v":1352.1636371337402},1352.1636371337402,1352.1636371337402,1352.1636371337402,1352.1636371337402,1352.1636371337402,1352.1636371337402,1352.1636371337402,1352.1636371337402,1352.1636371337402,1352.1636371337402,1352.1636371337402,1352.1636371337402,1353.3142528393275,1354.4648685449147,1355.615484250502,1356.7660999560892,1357.9167156616766,1359.0673313672637,1360.2179470728511,1361.3685627784382,1362.5191784840256,1363.6697941896127,1364.8204098952001,1365.9710256007872,1367.1216413063746,1368.272257011962,1369.4228727175491,1370.5734884231365,1371.7241041287236,1372.874719834311,1374.0253355398982,1375.1759512454873]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Advanced",{"$f":"L106*8760","v":1447.0770756044881},1452.2964892445316,1457.5159028845751,1462.7353165246186,1467.9547301646624,1473.1741438047059,1478.3935574447494,1483.6129710847929,1488.8323847248364,1494.0517983648801,1499.2712120049237,1504.4906256449672,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098,1509.7100392850098]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Moderate",{"$f":"L107*8760","v":1447.0770756044881},1449.1293785021799,1451.1816813998716,1453.2339842975634,1455.2862871952555,1457.3385900929472,1459.390892990639,1461.4431958883308,1463.4954987860226,1465.5478016837144,1467.6001045814064,1469.6524074790982,1471.7047103767907,1473.6049768222017,1475.5052432676125,1477.4055097130235,1479.3057761584344,1481.2060426038454,1483.1063090492564,1485.0065754946672,1486.9068419400783,1488.8071083854891,1490.7073748309001,1492.6076412763109,1494.5079077217219,1496.408174167133,1498.3084406125438,1500.2087070579548,1502.1089735033656,1504.0092399487767,1505.9095063941877,1507.8097728395985,1509.7100392850098]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Conservative",{"$f":"L108*8760","v":1447.0770756044881},1447.0770756044881,1447.0770756044881,1447.0770756044881,1447.0770756044881,1447.0770756044881,1447.0770756044881,1447.0770756044881,1447.0770756044881,1447.0770756044881,1447.0770756044881,1447.0770756044881,1447.0770756044881,1448.3084573431033,1449.5398390817184,1450.7712208203336,1452.0026025589489,1453.2339842975641,1454.4653660361791,1455.6967477747944,1456.9281295134097,1458.1595112520247,1459.3908929906399,1460.6222747292552,1461.8536564678705,1463.0850382064855,1464.3164199451007,1465.547801683716,1466.7791834223312,1468.0105651609463,1469.2419468995615,1470.4733286381768,1471.7047103767907]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Advanced",{"$f":"L109*8760","v":1664.0928269109397},1670.0949873663178,1676.0971478216961,1682.0993082770744,1688.1014687324525,1694.1036291878308,1700.1057896432089,1706.1079500985873,1712.1101105539653,1718.1122710093437,1724.114431464722,1730.1165919201001,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477,1736.118752375477]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Moderate",{"$f":"L110*8760","v":1664.0928269109397},1666.4529102736526,1668.8129936363655,1671.1730769990784,1673.5331603617915,1675.8932437245044,1678.2533270872173,1680.6134104499301,1682.973493812643,1685.3335771753559,1687.6936605380688,1690.0537439007819,1692.4138272634959,1694.5990735190951,1696.7843197746943,1698.9695660302934,1701.1548122858924,1703.3400585414915,1705.5253047970907,1707.7105510526899,1709.895797308289,1712.0810435638882,1714.2662898194872,1716.4515360750863,1718.6367823306855,1720.8220285862847,1723.0072748418838,1725.192521097483,1727.3777673530819,1729.5630136086811,1731.7482598642803,1733.9335061198794,1736.118752375477]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Conservative",{"$f":"L111*8760","v":1664.0928269109397},1664.0928269109397,1664.0928269109397,1664.0928269109397,1664.0928269109397,1664.0928269109397,1664.0928269109397,1664.0928269109397,1664.0928269109397,1664.0928269109397,1664.0928269109397,1664.0928269109397,1664.0928269109397,1665.5088769285676,1666.9249269461952,1668.3409769638231,1669.757026981451,1671.1730769990786,1672.5891270167065,1674.0051770343343,1675.4212270519622,1676.8372770695898,1678.2533270872177,1679.6693771048456,1681.0854271224732,1682.5014771401011,1683.917527157729,1685.3335771753566,1686.7496271929845,1688.1656772106123,1689.5817272282402,1690.9977772458678,1692.4138272634959]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Advanced",{"$f":"L112*8760","v":1817.7834282089063},1824.3399301256236,1830.8964320423411,1837.4529339590583,1844.0094358757756,1850.5659377924931,1857.1224397092103,1863.6789416259276,1870.235443542645,1876.7919454593623,1883.3484473760795,1889.904949292797,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515,1896.461451209515]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Moderate",{"$f":"L113*8760","v":1817.7834282089063},1820.3614817625023,1822.9395353160983,1825.517588869694,1828.09564242329,1830.6736959768859,1833.2517495304817,1835.8298030840776,1838.4078566376736,1840.9859101912693,1843.5639637448653,1846.1420172984613,1848.7200708520581,1851.107139869931,1853.4942088878038,1855.8812779056766,1858.2683469235496,1860.6554159414225,1863.0424849592953,1865.4295539771681,1867.8166229950409,1870.2036920129137,1872.5907610307868,1874.9778300486596,1877.3648990665324,1879.7519680844052,1882.1390371022781,1884.5261061201509,1886.9131751380239,1889.3002441558967,1891.6873131737696,1894.0743821916424,1896.461451209515]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Conservative",{"$f":"L114*8760","v":1817.7834282089063},1817.7834282089063,1817.7834282089063,1817.7834282089063,1817.7834282089063,1817.7834282089063,1817.7834282089063,1817.7834282089063,1817.7834282089063,1817.7834282089063,1817.7834282089063,1817.7834282089063,1817.7834282089063,1819.3302603410639,1820.8770924732214,1822.4239246053789,1823.9707567375362,1825.5175888696938,1827.0644210018513,1828.6112531340088,1830.1580852661664,1831.7049173983237,1833.2517495304812,1834.7985816626388,1836.3454137947963,1837.8922459269538,1839.4390780591111,1840.9859101912687,1842.5327423234262,1844.0795744555837,1845.6264065877413,1847.1732387198988,1848.7200708520581]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Res PV - Seattle - Advanced",{"$f":" $S$54*(L151+L252)","v":3054.318209074861},2796.2450712039476,2620.0097995821379,2443.7745279603282,2267.5392563385185,2091.3039847167088,1915.0687130948995,1738.8334414730903,1562.5981698512808,1386.3628982294713,1210.127626607662,1033.8923549858525,857.6570833640435,844.89527525862138,832.13346715319938,819.37165904777726,806.60985094235525,793.84804283693325,781.08623473151113,768.32442662608912,755.56261852066712,742.800810415245,730.03900230982299,717.27719420440098,704.51538609897887,691.75357799355686,678.99176988813485,666.22996178271273,653.46815367729073,640.70634557186872,627.9445374664466,615.1827293610246,602.42092125560248]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Moderate",{"$f":" $S$54*(L152+L253)","v":3054.318209074861},2796.2450712039476,2644.2786630962364,2492.3122549885256,2340.3458468808144,2188.3794387731036,2036.4130306653924,1884.4466225576816,1732.4802144499708,1580.5138063422601,1428.5473982345493,1276.5809901268385,1124.6145820191289,1111.2667070863747,1097.9188321536203,1084.5709572208661,1071.223082288112,1057.8752073553576,1044.5273324226034,1031.1794574898493,1017.831582557095,1004.4837076243407,991.13583269158642,977.78795775883225,964.44008282607797,951.09220789332369,937.74433296056952,924.39645802781524,911.04858309506096,897.70070816230668,884.35283322955252,871.00495829679824,857.6570833640435]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Conservative",{"$f":" $S$54*(L153+L254)","v":3054.318209074861},2796.2450712039476,2762.9653874516584,2729.6857036993697,2696.4060199470809,2663.1263361947922,2629.8466524425035,2596.5669686902143,2563.2872849379255,2530.0076011856368,2496.727917433348,2463.4482336810588,2430.1685499287696,2364.8908515332878,2299.613153137806,2234.3354547423241,2169.0577563468419,2103.78005795136,2038.5023595558782,1973.2246611603962,1907.9469627649139,1842.6692643694319,1777.3915659739496,1712.1138675784675,1646.8361691829853,1581.5584707875032,1516.2807723920212,1451.0030739965389,1385.7253756010568,1320.4476772055746,1255.1699788100925,1189.8922804146105,1124.6145820191289]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Advanced",{"$f":" $S$54*(L154+L255)","v":3054.318209074861},2796.2450712039476,2620.0097995821379,2443.7745279603282,2267.5392563385185,2091.3039847167088,1915.0687130948995,1738.8334414730903,1562.5981698512808,1386.3628982294713,1210.127626607662,1033.8923549858525,857.6570833640435,844.89527525862138,832.13346715319938,819.37165904777726,806.60985094235525,793.84804283693325,781.08623473151113,768.32442662608912,755.56261852066712,742.800810415245,730.03900230982299,717.27719420440098,704.51538609897887,691.75357799355686,678.99176988813485,666.22996178271273,653.46815367729073,640.70634557186872,627.9445374664466,615.1827293610246,602.42092125560248]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Moderate",{"$f":" $S$54*(L155+L256)","v":3054.318209074861},2796.2450712039476,2644.2786630962364,2492.3122549885256,2340.3458468808144,2188.3794387731036,2036.4130306653924,1884.4466225576816,1732.4802144499708,1580.5138063422601,1428.5473982345493,1276.5809901268385,1124.6145820191289,1111.2667070863747,1097.9188321536203,1084.5709572208661,1071.223082288112,1057.8752073553576,1044.5273324226034,1031.1794574898493,1017.831582557095,1004.4837076243407,991.13583269158642,977.78795775883225,964.44008282607797,951.09220789332369,937.74433296056952,924.39645802781524,911.04858309506096,897.70070816230668,884.35283322955252,871.00495829679824,857.6570833640435]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Conservative",{"$f":" $S$54*(L156+L257)","v":3054.318209074861},2796.2450712039476,2762.9653874516584,2729.6857036993697,2696.4060199470809,2663.1263361947922,2629.8466524425035,2596.5669686902143,2563.2872849379255,2530.0076011856368,2496.727917433348,2463.4482336810588,2430.1685499287696,2364.8908515332878,2299.613153137806,2234.3354547423241,2169.0577563468419,2103.78005795136,2038.5023595558782,1973.2246611603962,1907.9469627649139,1842.6692643694319,1777.3915659739496,1712.1138675784675,1646.8361691829853,1581.5584707875032,1516.2807723920212,1451.0030739965389,1385.7253756010568,1320.4476772055746,1255.1699788100925,1189.8922804146105,1124.6145820191289]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Advanced",{"$f":" $S$54*(L157+L258)","v":3054.318209074861},2796.2450712039476,2620.0097995821379,2443.7745279603282,2267.5392563385185,2091.3039847167088,1915.0687130948995,1738.8334414730903,1562.5981698512808,1386.3628982294713,1210.127626607662,1033.8923549858525,857.6570833640435,844.89527525862138,832.13346715319938,819.37165904777726,806.60985094235525,793.84804283693325,781.08623473151113,768.32442662608912,755.56261852066712,742.800810415245,730.03900230982299,717.27719420440098,704.51538609897887,691.75357799355686,678.99176988813485,666.22996178271273,653.46815367729073,640.70634557186872,627.9445374664466,615.1827293610246,602.42092125560248]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Moderate",{"$f":" $S$54*(L158+L259)","v":3054.318209074861},2796.2450712039476,2644.2786630962364,2492.3122549885256,2340.3458468808144,2188.3794387731036,2036.4130306653924,1884.4466225576816,1732.4802144499708,1580.5138063422601,1428.5473982345493,1276.5809901268385,1124.6145820191289,1111.2667070863747,1097.9188321536203,1084.5709572208661,1071.223082288112,1057.8752073553576,1044.5273324226034,1031.1794574898493,1017.831582557095,1004.4837076243407,991.13583269158642,977.78795775883225,964.44008282607797,951.09220789332369,937.74433296056952,924.39645802781524,911.04858309506096,897.70070816230668,884.35283322955252,871.00495829679824,857.6570833640435]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Conservative",{"$f":" $S$54*(L159+L260)","v":3054.318209074861},2796.2450712039476,2762.9653874516584,2729.6857036993697,2696.4060199470809,2663.1263361947922,2629.8466524425035,2596.5669686902143,2563.2872849379255,2530.0076011856368,2496.727917433348,2463.4482336810588,2430.1685499287696,2364.8908515332878,2299.613153137806,2234.3354547423241,2169.0577563468419,2103.78005795136,2038.5023595558782,1973.2246611603962,1907.9469627649139,1842.6692643694319,1777.3915659739496,1712.1138675784675,1646.8361691829853,1581.5584707875032,1516.2807723920212,1451.0030739965389,1385.7253756010568,1320.4476772055746,1255.1699788100925,1189.8922804146105,1124.6145820191289]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Advanced",{"$f":" $S$54*(L160+L261)","v":3054.318209074861},2796.2450712039476,2620.0097995821379,2443.7745279603282,2267.5392563385185,2091.3039847167088,1915.0687130948995,1738.8334414730903,1562.5981698512808,1386.3628982294713,1210.127626607662,1033.8923549858525,857.6570833640435,844.89527525862138,832.13346715319938,819.37165904777726,806.60985094235525,793.84804283693325,781.08623473151113,768.32442662608912,755.56261852066712,742.800810415245,730.03900230982299,717.27719420440098,704.51538609897887,691.75357799355686,678.99176988813485,666.22996178271273,653.46815367729073,640.70634557186872,627.9445374664466,615.1827293610246,602.42092125560248]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Moderate",{"$f":" $S$54*(L161+L262)","v":3054.318209074861},2796.2450712039476,2644.2786630962364,2492.3122549885256,2340.3458468808144,2188.3794387731036,2036.4130306653924,1884.4466225576816,1732.4802144499708,1580.5138063422601,1428.5473982345493,1276.5809901268385,1124.6145820191289,1111.2667070863747,1097.9188321536203,1084.5709572208661,1071.223082288112,1057.8752073553576,1044.5273324226034,1031.1794574898493,1017.831582557095,1004.4837076243407,991.13583269158642,977.78795775883225,964.44008282607797,951.09220789332369,937.74433296056952,924.39645802781524,911.04858309506096,897.70070816230668,884.35283322955252,871.00495829679824,857.6570833640435]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Conservative",{"$f":" $S$54*(L162+L263)","v":3054.318209074861},2796.2450712039476,2762.9653874516584,2729.6857036993697,2696.4060199470809,2663.1263361947922,2629.8466524425035,2596.5669686902143,2563.2872849379255,2530.0076011856368,2496.727917433348,2463.4482336810588,2430.1685499287696,2364.8908515332878,2299.613153137806,2234.3354547423241,2169.0577563468419,2103.78005795136,2038.5023595558782,1973.2246611603962,1907.9469627649139,1842.6692643694319,1777.3915659739496,1712.1138675784675,1646.8361691829853,1581.5584707875032,1516.2807723920212,1451.0030739965389,1385.7253756010568,1320.4476772055746,1255.1699788100925,1189.8922804146105,1124.6145820191289]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Advanced",{"$f":" $S$54*(L163+L264)","v":3054.318209074861},2796.2450712039476,2620.0097995821379,2443.7745279603282,2267.5392563385185,2091.3039847167088,1915.0687130948995,1738.8334414730903,1562.5981698512808,1386.3628982294713,1210.127626607662,1033.8923549858525,857.6570833640435,844.89527525862138,832.13346715319938,819.37165904777726,806.60985094235525,793.84804283693325,781.08623473151113,768.32442662608912,755.56261852066712,742.800810415245,730.03900230982299,717.27719420440098,704.51538609897887,691.75357799355686,678.99176988813485,666.22996178271273,653.46815367729073,640.70634557186872,627.9445374664466,615.1827293610246,602.42092125560248]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Moderate",{"$f":" $S$54*(L164+L265)","v":3054.318209074861},2796.2450712039476,2644.2786630962364,2492.3122549885256,2340.3458468808144,2188.3794387731036,2036.4130306653924,1884.4466225576816,1732.4802144499708,1580.5138063422601,1428.5473982345493,1276.5809901268385,1124.6145820191289,1111.2667070863747,1097.9188321536203,1084.5709572208661,1071.223082288112,1057.8752073553576,1044.5273324226034,1031.1794574898493,1017.831582557095,1004.4837076243407,991.13583269158642,977.78795775883225,964.44008282607797,951.09220789332369,937.74433296056952,924.39645802781524,911.04858309506096,897.70070816230668,884.35283322955252,871.00495829679824,857.6570833640435]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Conservative",{"$f":" $S$54*(L165+L266)","v":3054.318209074861},2796.2450712039476,2762.9653874516584,2729.6857036993697,2696.4060199470809,2663.1263361947922,2629.8466524425035,2596.5669686902143,2563.2872849379255,2530.0076011856368,2496.727917433348,2463.4482336810588,2430.1685499287696,2364.8908515332878,2299.613153137806,2234.3354547423241,2169.0577563468419,2103.78005795136,2038.5023595558782,1973.2246611603962,1907.9469627649139,1842.6692643694319,1777.3915659739496,1712.1138675784675,1646.8361691829853,1581.5584707875032,1516.2807723920212,1451.0030739965389,1385.7253756010568,1320.4476772055746,1255.1699788100925,1189.8922804146105,1124.6145820191289]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Res PV - Seattle - Advanced",3054.318209074861,2796.2450712039476,2620.0097995821379,2443.7745279603282,2267.5392563385185,2091.3039847167088,1915.0687130948995,1738.8334414730903,1562.5981698512808,1386.3628982294713,1210.127626607662,1033.8923549858525,857.6570833640435,844.89527525862138,832.13346715319938,819.37165904777726,806.60985094235525,793.84804283693325,781.08623473151113,768.32442662608912,755.56261852066712,742.800810415245,730.03900230982299,717.27719420440098,704.51538609897887,691.75357799355686,678.99176988813485,666.22996178271273,653.46815367729073,640.70634557186872,627.9445374664466,615.1827293610246,602.42092125560248]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Moderate",3054.318209074861,2796.2450712039476,2644.2786630962364,2492.3122549885256,2340.3458468808144,2188.3794387731036,2036.4130306653924,1884.4466225576816,1732.4802144499708,1580.5138063422601,1428.5473982345493,1276.5809901268385,1124.6145820191289,1111.2667070863747,1097.9188321536203,1084.5709572208661,1071.223082288112,1057.8752073553576,1044.5273324226034,1031.1794574898493,1017.831582557095,1004.4837076243407,991.13583269158642,977.78795775883225,964.44008282607797,951.09220789332369,937.74433296056952,924.39645802781524,911.04858309506096,897.70070816230668,884.35283322955252,871.00495829679824,857.6570833640435]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Conservative",3054.318209074861,2796.2450712039476,2762.9653874516584,2729.6857036993697,2696.4060199470809,2663.1263361947922,2629.8466524425035,2596.5669686902143,2563.2872849379255,2530.0076011856368,2496.727917433348,2463.4482336810588,2430.1685499287696,2364.8908515332878,2299.613153137806,2234.3354547423241,2169.0577563468419,2103.78005795136,2038.5023595558782,1973.2246611603962,1907.9469627649139,1842.6692643694319,1777.3915659739496,1712.1138675784675,1646.8361691829853,1581.5584707875032,1516.2807723920212,1451.0030739965389,1385.7253756010568,1320.4476772055746,1255.1699788100925,1189.8922804146105,1124.6145820191289]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Advanced",{"$f":"L151","v":3054.318209074861},{"$f":"M151","v":2796.2450712039476},2620.0097995821379,2443.7745279603282,2267.5392563385185,2091.3039847167088,1915.0687130948995,1738.8334414730903,1562.5981698512808,1386.3628982294713,1210.127626607662,1033.8923549858525,857.6570833640435,844.89527525862138,832.13346715319938,819.37165904777726,806.60985094235525,793.84804283693325,781.08623473151113,768.32442662608912,755.56261852066712,742.800810415245,730.03900230982299,717.27719420440098,704.51538609897887,691.75357799355686,678.99176988813485,666.22996178271273,653.46815367729073,640.70634557186872,627.9445374664466,615.1827293610246,602.42092125560248]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Moderate",{"$f":"L152","v":3054.318209074861},2796.2450712039476,2644.2786630962364,2492.3122549885256,2340.3458468808144,2188.3794387731036,2036.4130306653924,1884.4466225576816,1732.4802144499708,1580.5138063422601,1428.5473982345493,1276.5809901268385,1124.6145820191289,1111.2667070863747,1097.9188321536203,1084.5709572208661,1071.223082288112,1057.8752073553576,1044.5273324226034,1031.1794574898493,1017.831582557095,1004.4837076243407,991.13583269158642,977.78795775883225,964.44008282607797,951.09220789332369,937.74433296056952,924.39645802781524,911.04858309506096,897.70070816230668,884.35283322955252,871.00495829679824,857.6570833640435]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Conservative",{"$f":"L153","v":3054.318209074861},2796.2450712039476,2762.9653874516584,2729.6857036993697,2696.4060199470809,2663.1263361947922,2629.8466524425035,2596.5669686902143,2563.2872849379255,2530.0076011856368,2496.727917433348,2463.4482336810588,2430.1685499287696,2364.8908515332878,2299.613153137806,2234.3354547423241,2169.0577563468419,2103.78005795136,2038.5023595558782,1973.2246611603962,1907.9469627649139,1842.6692643694319,1777.3915659739496,1712.1138675784675,1646.8361691829853,1581.5584707875032,1516.2807723920212,1451.0030739965389,1385.7253756010568,1320.4476772055746,1255.1699788100925,1189.8922804146105,1124.6145820191289]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Advanced",{"$f":"L154","v":3054.318209074861},2796.2450712039476,2620.0097995821379,2443.7745279603282,2267.5392563385185,2091.3039847167088,1915.0687130948995,1738.8334414730903,1562.5981698512808,1386.3628982294713,1210.127626607662,1033.8923549858525,857.6570833640435,844.89527525862138,832.13346715319938,819.37165904777726,806.60985094235525,793.84804283693325,781.08623473151113,768.32442662608912,755.56261852066712,742.800810415245,730.03900230982299,717.27719420440098,704.51538609897887,691.75357799355686,678.99176988813485,666.22996178271273,653.46815367729073,640.70634557186872,627.9445374664466,615.1827293610246,602.42092125560248]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Moderate",{"$f":"L155","v":3054.318209074861},2796.2450712039476,2644.2786630962364,2492.3122549885256,2340.3458468808144,2188.3794387731036,2036.4130306653924,1884.4466225576816,1732.4802144499708,1580.5138063422601,1428.5473982345493,1276.5809901268385,1124.6145820191289,1111.2667070863747,1097.9188321536203,1084.5709572208661,1071.223082288112,1057.8752073553576,1044.5273324226034,1031.1794574898493,1017.831582557095,1004.4837076243407,991.13583269158642,977.78795775883225,964.44008282607797,951.09220789332369,937.74433296056952,924.39645802781524,911.04858309506096,897.70070816230668,884.35283322955252,871.00495829679824,857.6570833640435]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Conservative",{"$f":"L156","v":3054.318209074861},2796.2450712039476,2762.9653874516584,2729.6857036993697,2696.4060199470809,2663.1263361947922,2629.8466524425035,2596.5669686902143,2563.2872849379255,2530.0076011856368,2496.727917433348,2463.4482336810588,2430.1685499287696,2364.8908515332878,2299.613153137806,2234.3354547423241,2169.0577563468419,2103.78005795136,2038.5023595558782,1973.2246611603962,1907.9469627649139,1842.6692643694319,1777.3915659739496,1712.1138675784675,1646.8361691829853,1581.5584707875032,1516.2807723920212,1451.0030739965389,1385.7253756010568,1320.4476772055746,1255.1699788100925,1189.8922804146105,1124.6145820191289]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Advanced",{"$f":"L157","v":3054.318209074861},2796.2450712039476,2620.0097995821379,2443.7745279603282,2267.5392563385185,2091.3039847167088,1915.0687130948995,1738.8334414730903,1562.5981698512808,1386.3628982294713,1210.127626607662,1033.8923549858525,857.6570833640435,844.89527525862138,832.13346715319938,819.37165904777726,806.60985094235525,793.84804283693325,781.08623473151113,768.32442662608912,755.56261852066712,742.800810415245,730.03900230982299,717.27719420440098,704.51538609897887,691.75357799355686,678.99176988813485,666.22996178271273,653.46815367729073,640.70634557186872,627.9445374664466,615.1827293610246,602.42092125560248]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Moderate",{"$f":"L158","v":3054.318209074861},2796.2450712039476,2644.2786630962364,2492.3122549885256,2340.3458468808144,2188.3794387731036,2036.4130306653924,1884.4466225576816,1732.4802144499708,1580.5138063422601,1428.5473982345493,1276.5809901268385,1124.6145820191289,1111.2667070863747,1097.9188321536203,1084.5709572208661,1071.223082288112,1057.8752073553576,1044.5273324226034,1031.1794574898493,1017.831582557095,1004.4837076243407,991.13583269158642,977.78795775883225,964.44008282607797,951.09220789332369,937.74433296056952,924.39645802781524,911.04858309506096,897.70070816230668,884.35283322955252,871.00495829679824,857.6570833640435]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Conservative",{"$f":"L159","v":3054.318209074861},2796.2450712039476,2762.9653874516584,2729.6857036993697,2696.4060199470809,2663.1263361947922,2629.8466524425035,2596.5669686902143,2563.2872849379255,2530.0076011856368,2496.727917433348,2463.4482336810588,2430.1685499287696,2364.8908515332878,2299.613153137806,2234.3354547423241,2169.0577563468419,2103.78005795136,2038.5023595558782,1973.2246611603962,1907.9469627649139,1842.6692643694319,1777.3915659739496,1712.1138675784675,1646.8361691829853,1581.5584707875032,1516.2807723920212,1451.0030739965389,1385.7253756010568,1320.4476772055746,1255.1699788100925,1189.8922804146105,1124.6145820191289]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Advanced",{"$f":"L160","v":3054.318209074861},2796.2450712039476,2620.0097995821379,2443.7745279603282,2267.5392563385185,2091.3039847167088,1915.0687130948995,1738.8334414730903,1562.5981698512808,1386.3628982294713,1210.127626607662,1033.8923549858525,857.6570833640435,844.89527525862138,832.13346715319938,819.37165904777726,806.60985094235525,793.84804283693325,781.08623473151113,768.32442662608912,755.56261852066712,742.800810415245,730.03900230982299,717.27719420440098,704.51538609897887,691.75357799355686,678.99176988813485,666.22996178271273,653.46815367729073,640.70634557186872,627.9445374664466,615.1827293610246,602.42092125560248]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Moderate",{"$f":"L161","v":3054.318209074861},2796.2450712039476,2644.2786630962364,2492.3122549885256,2340.3458468808144,2188.3794387731036,2036.4130306653924,1884.4466225576816,1732.4802144499708,1580.5138063422601,1428.5473982345493,1276.5809901268385,1124.6145820191289,1111.2667070863747,1097.9188321536203,1084.5709572208661,1071.223082288112,1057.8752073553576,1044.5273324226034,1031.1794574898493,1017.831582557095,1004.4837076243407,991.13583269158642,977.78795775883225,964.44008282607797,951.09220789332369,937.74433296056952,924.39645802781524,911.04858309506096,897.70070816230668,884.35283322955252,871.00495829679824,857.6570833640435]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Conservative",{"$f":"L162","v":3054.318209074861},2796.2450712039476,2762.9653874516584,2729.6857036993697,2696.4060199470809,2663.1263361947922,2629.8466524425035,2596.5669686902143,2563.2872849379255,2530.0076011856368,2496.727917433348,2463.4482336810588,2430.1685499287696,2364.8908515332878,2299.613153137806,2234.3354547423241,2169.0577563468419,2103.78005795136,2038.5023595558782,1973.2246611603962,1907.9469627649139,1842.6692643694319,1777.3915659739496,1712.1138675784675,1646.8361691829853,1581.5584707875032,1516.2807723920212,1451.0030739965389,1385.7253756010568,1320.4476772055746,1255.1699788100925,1189.8922804146105,1124.6145820191289]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Res PV - Seattle - Advanced",22,21,19.650073496866035,18.328308959702465,17.006544422538891,15.684779885375317,14.363015348211748,13.041250811048178,11.719486273884607,10.397721736721035,9.0759571995574646,7.754192662393895,6.4324281252303264,6.336714564439661,6.2410010036489956,6.1452874428583302,6.0495738820676657,5.9538603212770003,5.858146760486334,5.7624331996956686,5.6667196389050032,5.5710060781143387,5.4752925173236733,5.3795789565330079,5.2838653957423425,5.1881518349516762,5.0924382741610108,4.9967247133703463,4.9010111525796809,4.8052975917890155,4.7095840309983501,4.6138704702076847,4.5181569094170184]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Moderate",22,21,19.832089973221773,18.692341912413944,17.552593851606112,16.412845790798276,15.273097729990445,14.133349669182614,12.993601608374783,11.853853547566951,10.71410548675912,9.5743574259512894,8.4346093651434675,8.3345003031478111,8.2343912411521547,8.1342821791564965,8.0341731171608401,7.9340640551651829,7.8339549931695265,7.7338459311738692,7.6337368691782128,7.5336278071825555,7.4335187451868991,7.3334096831912419,7.2333006211955855,7.1331915591999282,7.0330824972042709,6.9329734352086154,6.8328643732129581,6.7327553112173009,6.6326462492216445,6.5325371872259872,6.4324281252303264]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Conservative",22,21,20.72224040588744,20.472642777745275,20.223045149603109,19.973447521460944,19.723849893318775,19.474252265176609,19.224654637034444,18.975057008892275,18.725459380750113,18.475861752607944,18.226264124465775,17.736681386499658,17.247098648533544,16.757515910567431,16.267933172601317,15.778350434635202,15.288767696669087,14.799184958702972,14.309602220736855,13.820019482770739,13.330436744804624,12.840854006838507,12.351271268872392,11.861688530906275,11.372105792940159,10.882523054974042,10.392940317007927,9.9033575790418116,9.4137748410756945,8.9241921031095792,8.4346093651434675]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Advanced",{"$f":"L168","v":22},21,19.650073496866035,18.328308959702465,17.006544422538891,15.684779885375317,14.363015348211748,13.041250811048178,11.719486273884607,10.397721736721035,9.0759571995574646,7.754192662393895,6.4324281252303264,6.336714564439661,6.2410010036489956,6.1452874428583302,6.0495738820676657,5.9538603212770003,5.858146760486334,5.7624331996956686,5.6667196389050032,5.5710060781143387,5.4752925173236733,5.3795789565330079,5.2838653957423425,5.1881518349516762,5.0924382741610108,4.9967247133703463,4.9010111525796809,4.8052975917890155,4.7095840309983501,4.6138704702076847,4.5181569094170184]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Moderate",{"$f":"L169","v":22},21,19.832089973221773,18.692341912413944,17.552593851606112,16.412845790798276,15.273097729990445,14.133349669182614,12.993601608374783,11.853853547566951,10.71410548675912,9.5743574259512894,8.4346093651434675,8.3345003031478111,8.2343912411521547,8.1342821791564965,8.0341731171608401,7.9340640551651829,7.8339549931695265,7.7338459311738692,7.6337368691782128,7.5336278071825555,7.4335187451868991,7.3334096831912419,7.2333006211955855,7.1331915591999282,7.0330824972042709,6.9329734352086154,6.8328643732129581,6.7327553112173009,6.6326462492216445,6.5325371872259872,6.4324281252303264]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Conservative",{"$f":"L170","v":22},21,20.72224040588744,20.472642777745275,20.223045149603109,19.973447521460944,19.723849893318775,19.474252265176609,19.224654637034444,18.975057008892275,18.725459380750113,18.475861752607944,18.226264124465775,17.736681386499658,17.247098648533544,16.757515910567431,16.267933172601317,15.778350434635202,15.288767696669087,14.799184958702972,14.309602220736855,13.820019482770739,13.330436744804624,12.840854006838507,12.351271268872392,11.861688530906275,11.372105792940159,10.882523054974042,10.392940317007927,9.9033575790418116,9.4137748410756945,8.9241921031095792,8.4346093651434675]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Advanced",{"$f":"L171","v":22},21,19.650073496866035,18.328308959702465,17.006544422538891,15.684779885375317,14.363015348211748,13.041250811048178,11.719486273884607,10.397721736721035,9.0759571995574646,7.754192662393895,6.4324281252303264,6.336714564439661,6.2410010036489956,6.1452874428583302,6.0495738820676657,5.9538603212770003,5.858146760486334,5.7624331996956686,5.6667196389050032,5.5710060781143387,5.4752925173236733,5.3795789565330079,5.2838653957423425,5.1881518349516762,5.0924382741610108,4.9967247133703463,4.9010111525796809,4.8052975917890155,4.7095840309983501,4.6138704702076847,4.5181569094170184]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Moderate",{"$f":"L172","v":22},21,19.832089973221773,18.692341912413944,17.552593851606112,16.412845790798276,15.273097729990445,14.133349669182614,12.993601608374783,11.853853547566951,10.71410548675912,9.5743574259512894,8.4346093651434675,8.3345003031478111,8.2343912411521547,8.1342821791564965,8.0341731171608401,7.9340640551651829,7.8339549931695265,7.7338459311738692,7.6337368691782128,7.5336278071825555,7.4335187451868991,7.3334096831912419,7.2333006211955855,7.1331915591999282,7.0330824972042709,6.9329734352086154,6.8328643732129581,6.7327553112173009,6.6326462492216445,6.5325371872259872,6.4324281252303264]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Conservative",{"$f":"L173","v":22},21,20.72224040588744,20.472642777745275,20.223045149603109,19.973447521460944,19.723849893318775,19.474252265176609,19.224654637034444,18.975057008892275,18.725459380750113,18.475861752607944,18.226264124465775,17.736681386499658,17.247098648533544,16.757515910567431,16.267933172601317,15.778350434635202,15.288767696669087,14.799184958702972,14.309602220736855,13.820019482770739,13.330436744804624,12.840854006838507,12.351271268872392,11.861688530906275,11.372105792940159,10.882523054974042,10.392940317007927,9.9033575790418116,9.4137748410756945,8.9241921031095792,8.4346093651434675]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Advanced",{"$f":"L174","v":22},21,19.650073496866035,18.328308959702465,17.006544422538891,15.684779885375317,14.363015348211748,13.041250811048178,11.719486273884607,10.397721736721035,9.0759571995574646,7.754192662393895,6.4324281252303264,6.336714564439661,6.2410010036489956,6.1452874428583302,6.0495738820676657,5.9538603212770003,5.858146760486334,5.7624331996956686,5.6667196389050032,5.5710060781143387,5.4752925173236733,5.3795789565330079,5.2838653957423425,5.1881518349516762,5.0924382741610108,4.9967247133703463,4.9010111525796809,4.8052975917890155,4.7095840309983501,4.6138704702076847,4.5181569094170184]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Moderate",{"$f":"L175","v":22},21,19.832089973221773,18.692341912413944,17.552593851606112,16.412845790798276,15.273097729990445,14.133349669182614,12.993601608374783,11.853853547566951,10.71410548675912,9.5743574259512894,8.4346093651434675,8.3345003031478111,8.2343912411521547,8.1342821791564965,8.0341731171608401,7.9340640551651829,7.8339549931695265,7.7338459311738692,7.6337368691782128,7.5336278071825555,7.4335187451868991,7.3334096831912419,7.2333006211955855,7.1331915591999282,7.0330824972042709,6.9329734352086154,6.8328643732129581,6.7327553112173009,6.6326462492216445,6.5325371872259872,6.4324281252303264]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Conservative",{"$f":"L176","v":22},21,20.72224040588744,20.472642777745275,20.223045149603109,19.973447521460944,19.723849893318775,19.474252265176609,19.224654637034444,18.975057008892275,18.725459380750113,18.475861752607944,18.226264124465775,17.736681386499658,17.247098648533544,16.757515910567431,16.267933172601317,15.778350434635202,15.288767696669087,14.799184958702972,14.309602220736855,13.820019482770739,13.330436744804624,12.840854006838507,12.351271268872392,11.861688530906275,11.372105792940159,10.882523054974042,10.392940317007927,9.9033575790418116,9.4137748410756945,8.9241921031095792,8.4346093651434675]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Advanced",{"$f":"L177","v":22},21,19.650073496866035,18.328308959702465,17.006544422538891,15.684779885375317,14.363015348211748,13.041250811048178,11.719486273884607,10.397721736721035,9.0759571995574646,7.754192662393895,6.4324281252303264,6.336714564439661,6.2410010036489956,6.1452874428583302,6.0495738820676657,5.9538603212770003,5.858146760486334,5.7624331996956686,5.6667196389050032,5.5710060781143387,5.4752925173236733,5.3795789565330079,5.2838653957423425,5.1881518349516762,5.0924382741610108,4.9967247133703463,4.9010111525796809,4.8052975917890155,4.7095840309983501,4.6138704702076847,4.5181569094170184]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Moderate",{"$f":"L178","v":22},21,19.832089973221773,18.692341912413944,17.552593851606112,16.412845790798276,15.273097729990445,14.133349669182614,12.993601608374783,11.853853547566951,10.71410548675912,9.5743574259512894,8.4346093651434675,8.3345003031478111,8.2343912411521547,8.1342821791564965,8.0341731171608401,7.9340640551651829,7.8339549931695265,7.7338459311738692,7.6337368691782128,7.5336278071825555,7.4335187451868991,7.3334096831912419,7.2333006211955855,7.1331915591999282,7.0330824972042709,6.9329734352086154,6.8328643732129581,6.7327553112173009,6.6326462492216445,6.5325371872259872,6.4324281252303264]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Conservative",{"$f":"L179","v":22},21,20.72224040588744,20.472642777745275,20.223045149603109,19.973447521460944,19.723849893318775,19.474252265176609,19.224654637034444,18.975057008892275,18.725459380750113,18.475861752607944,18.226264124465775,17.736681386499658,17.247098648533544,16.757515910567431,16.267933172601317,15.778350434635202,15.288767696669087,14.799184958702972,14.309602220736855,13.820019482770739,13.330436744804624,12.840854006838507,12.351271268872392,11.861688530906275,11.372105792940159,10.882523054974042,10.392940317007927,9.9033575790418116,9.4137748410756945,8.9241921031095792,8.4346093651434675]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Res PV - Seattle - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK653","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL653","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F654","v":0.04},{"$f":"'WACC Calc'!G654","v":0.04},{"$f":"'WACC Calc'!H654","v":0.04},{"$f":"'WACC Calc'!I654","v":0.04},{"$f":"'WACC Calc'!J654","v":0.04},{"$f":"'WACC Calc'!K654","v":0.04},{"$f":"'WACC Calc'!L654","v":0.04},{"$f":"'WACC Calc'!M654","v":0.04},{"$f":"'WACC Calc'!N654","v":0.04},{"$f":"'WACC Calc'!O654","v":0.04},{"$f":"'WACC Calc'!P654","v":0.04},{"$f":"'WACC Calc'!Q654","v":0.04},{"$f":"'WACC Calc'!R654","v":0.04},{"$f":"'WACC Calc'!S654","v":0.04},{"$f":"'WACC Calc'!T654","v":0.04},{"$f":"'WACC Calc'!U654","v":0.04},{"$f":"'WACC Calc'!V654","v":0.04},{"$f":"'WACC Calc'!W654","v":0.04},{"$f":"'WACC Calc'!X654","v":0.04},{"$f":"'WACC Calc'!Y654","v":0.04},{"$f":"'WACC Calc'!Z654","v":0.04},{"$f":"'WACC Calc'!AA654","v":0.04},{"$f":"'WACC Calc'!AB654","v":0.04},{"$f":"'WACC Calc'!AC654","v":0.04},{"$f":"'WACC Calc'!AD654","v":0.04},{"$f":"'WACC Calc'!AE654","v":0.04},{"$f":"'WACC Calc'!AF654","v":0.04},{"$f":"'WACC Calc'!AG654","v":0.04},{"$f":"'WACC Calc'!AH654","v":0.04},{"$f":"'WACC Calc'!AI654","v":0.04},{"$f":"'WACC Calc'!AJ654","v":0.04},{"$f":"'WACC Calc'!AK654","v":0.04},{"$f":"'WACC Calc'!AL654","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F655","v":0.04},{"$f":"'WACC Calc'!G655","v":0.04},{"$f":"'WACC Calc'!H655","v":0.04},{"$f":"'WACC Calc'!I655","v":0.04},{"$f":"'WACC Calc'!J655","v":0.04},{"$f":"'WACC Calc'!K655","v":0.04},{"$f":"'WACC Calc'!L655","v":0.04},{"$f":"'WACC Calc'!M655","v":0.04},{"$f":"'WACC Calc'!N655","v":0.04},{"$f":"'WACC Calc'!O655","v":0.04},{"$f":"'WACC Calc'!P655","v":0.04},{"$f":"'WACC Calc'!Q655","v":0.04},{"$f":"'WACC Calc'!R655","v":0.04},{"$f":"'WACC Calc'!S655","v":0.04},{"$f":"'WACC Calc'!T655","v":0.04},{"$f":"'WACC Calc'!U655","v":0.04},{"$f":"'WACC Calc'!V655","v":0.04},{"$f":"'WACC Calc'!W655","v":0.04},{"$f":"'WACC Calc'!X655","v":0.04},{"$f":"'WACC Calc'!Y655","v":0.04},{"$f":"'WACC Calc'!Z655","v":0.04},{"$f":"'WACC Calc'!AA655","v":0.04},{"$f":"'WACC Calc'!AB655","v":0.04},{"$f":"'WACC Calc'!AC655","v":0.04},{"$f":"'WACC Calc'!AD655","v":0.04},{"$f":"'WACC Calc'!AE655","v":0.04},{"$f":"'WACC Calc'!AF655","v":0.04},{"$f":"'WACC Calc'!AG655","v":0.04},{"$f":"'WACC Calc'!AH655","v":0.04},{"$f":"'WACC Calc'!AI655","v":0.04},{"$f":"'WACC Calc'!AJ655","v":0.04},{"$f":"'WACC Calc'!AK655","v":0.04},{"$f":"'WACC Calc'!AL655","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F656","v":0.04},{"$f":"'WACC Calc'!G656","v":0.04},{"$f":"'WACC Calc'!H656","v":0.04},{"$f":"'WACC Calc'!I656","v":0.04},{"$f":"'WACC Calc'!J656","v":0.04},{"$f":"'WACC Calc'!K656","v":0.04},{"$f":"'WACC Calc'!L656","v":0.04},{"$f":"'WACC Calc'!M656","v":0.04},{"$f":"'WACC Calc'!N656","v":0.04},{"$f":"'WACC Calc'!O656","v":0.04},{"$f":"'WACC Calc'!P656","v":0.04},{"$f":"'WACC Calc'!Q656","v":0.04},{"$f":"'WACC Calc'!R656","v":0.04},{"$f":"'WACC Calc'!S656","v":0.04},{"$f":"'WACC Calc'!T656","v":0.04},{"$f":"'WACC Calc'!U656","v":0.04},{"$f":"'WACC Calc'!V656","v":0.04},{"$f":"'WACC Calc'!W656","v":0.04},{"$f":"'WACC Calc'!X656","v":0.04},{"$f":"'WACC Calc'!Y656","v":0.04},{"$f":"'WACC Calc'!Z656","v":0.04},{"$f":"'WACC Calc'!AA656","v":0.04},{"$f":"'WACC Calc'!AB656","v":0.04},{"$f":"'WACC Calc'!AC656","v":0.04},{"$f":"'WACC Calc'!AD656","v":0.04},{"$f":"'WACC Calc'!AE656","v":0.04},{"$f":"'WACC Calc'!AF656","v":0.04},{"$f":"'WACC Calc'!AG656","v":0.04},{"$f":"'WACC Calc'!AH656","v":0.04},{"$f":"'WACC Calc'!AI656","v":0.04},{"$f":"'WACC Calc'!AJ656","v":0.04},{"$f":"'WACC Calc'!AK656","v":0.04},{"$f":"'WACC Calc'!AL656","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK657","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL657","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK658","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL658","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK659","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL659","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK660","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL660","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK661","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL661","v":8.7499999999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK662","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL662","v":8.7499999999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK663","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL663","v":8.7499999999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK664","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL664","v":6.0975609756097615E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK665","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL665","v":6.0975609756097615E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK666","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL666","v":6.0975609756097615E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F667","v":0.75834731540792943},{"$f":"'WACC Calc'!G667","v":0.75834731540792943},{"$f":"'WACC Calc'!H667","v":0.75834731540792943},{"$f":"'WACC Calc'!I667","v":0.75834731540792943},{"$f":"'WACC Calc'!J667","v":0.75834731540792943},{"$f":"'WACC Calc'!K667","v":0.75834731540792943},{"$f":"'WACC Calc'!L667","v":0.75834731540792943},{"$f":"'WACC Calc'!M667","v":0.75834731540792943},{"$f":"'WACC Calc'!N667","v":0.75834731540792943},{"$f":"'WACC Calc'!O667","v":0.75834731540792943},{"$f":"'WACC Calc'!P667","v":0.75834731540792943},{"$f":"'WACC Calc'!Q667","v":0.75834731540792943},{"$f":"'WACC Calc'!R667","v":0.75834731540792943},{"$f":"'WACC Calc'!S667","v":0.75834731540792943},{"$f":"'WACC Calc'!T667","v":0.75834731540792943},{"$f":"'WACC Calc'!U667","v":0.75834731540792943},{"$f":"'WACC Calc'!V667","v":0.75834731540792943},{"$f":"'WACC Calc'!W667","v":0.75834731540792943},{"$f":"'WACC Calc'!X667","v":0.75834731540792943},{"$f":"'WACC Calc'!Y667","v":0.75834731540792943},{"$f":"'WACC Calc'!Z667","v":0.75834731540792943},{"$f":"'WACC Calc'!AA667","v":0.75834731540792943},{"$f":"'WACC Calc'!AB667","v":0.75834731540792943},{"$f":"'WACC Calc'!AC667","v":0.75834731540792943},{"$f":"'WACC Calc'!AD667","v":0.75834731540792943},{"$f":"'WACC Calc'!AE667","v":0.75834731540792943},{"$f":"'WACC Calc'!AF667","v":0.75834731540792943},{"$f":"'WACC Calc'!AG667","v":0.75834731540792943},{"$f":"'WACC Calc'!AH667","v":0.75834731540792943},{"$f":"'WACC Calc'!AI667","v":0.75834731540792943},{"$f":"'WACC Calc'!AJ667","v":0.75834731540792943},{"$f":"'WACC Calc'!AK667","v":0.75834731540792943},{"$f":"'WACC Calc'!AL667","v":0.75834731540792943}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F668","v":0.75834731540792943},{"$f":"'WACC Calc'!G668","v":0.75834731540792943},{"$f":"'WACC Calc'!H668","v":0.75834731540792943},{"$f":"'WACC Calc'!I668","v":0.75834731540792943},{"$f":"'WACC Calc'!J668","v":0.75834731540792943},{"$f":"'WACC Calc'!K668","v":0.75834731540792943},{"$f":"'WACC Calc'!L668","v":0.75834731540792943},{"$f":"'WACC Calc'!M668","v":0.75834731540792943},{"$f":"'WACC Calc'!N668","v":0.75834731540792943},{"$f":"'WACC Calc'!O668","v":0.75834731540792943},{"$f":"'WACC Calc'!P668","v":0.75834731540792943},{"$f":"'WACC Calc'!Q668","v":0.75834731540792943},{"$f":"'WACC Calc'!R668","v":0.75834731540792943},{"$f":"'WACC Calc'!S668","v":0.75834731540792943},{"$f":"'WACC Calc'!T668","v":0.75834731540792943},{"$f":"'WACC Calc'!U668","v":0.75834731540792943},{"$f":"'WACC Calc'!V668","v":0.75834731540792943},{"$f":"'WACC Calc'!W668","v":0.75834731540792943},{"$f":"'WACC Calc'!X668","v":0.75834731540792943},{"$f":"'WACC Calc'!Y668","v":0.75834731540792943},{"$f":"'WACC Calc'!Z668","v":0.75834731540792943},{"$f":"'WACC Calc'!AA668","v":0.75834731540792943},{"$f":"'WACC Calc'!AB668","v":0.75834731540792943},{"$f":"'WACC Calc'!AC668","v":0.75834731540792943},{"$f":"'WACC Calc'!AD668","v":0.75834731540792943},{"$f":"'WACC Calc'!AE668","v":0.75834731540792943},{"$f":"'WACC Calc'!AF668","v":0.75834731540792943},{"$f":"'WACC Calc'!AG668","v":0.75834731540792943},{"$f":"'WACC Calc'!AH668","v":0.75834731540792943},{"$f":"'WACC Calc'!AI668","v":0.75834731540792943},{"$f":"'WACC Calc'!AJ668","v":0.75834731540792943},{"$f":"'WACC Calc'!AK668","v":0.75834731540792943},{"$f":"'WACC Calc'!AL668","v":0.75834731540792943}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F669","v":0.75834731540792943},{"$f":"'WACC Calc'!G669","v":0.75834731540792943},{"$f":"'WACC Calc'!H669","v":0.75834731540792943},{"$f":"'WACC Calc'!I669","v":0.75834731540792943},{"$f":"'WACC Calc'!J669","v":0.75834731540792943},{"$f":"'WACC Calc'!K669","v":0.75834731540792943},{"$f":"'WACC Calc'!L669","v":0.75834731540792943},{"$f":"'WACC Calc'!M669","v":0.75834731540792943},{"$f":"'WACC Calc'!N669","v":0.75834731540792943},{"$f":"'WACC Calc'!O669","v":0.75834731540792943},{"$f":"'WACC Calc'!P669","v":0.75834731540792943},{"$f":"'WACC Calc'!Q669","v":0.75834731540792943},{"$f":"'WACC Calc'!R669","v":0.75834731540792943},{"$f":"'WACC Calc'!S669","v":0.75834731540792943},{"$f":"'WACC Calc'!T669","v":0.75834731540792943},{"$f":"'WACC Calc'!U669","v":0.75834731540792943},{"$f":"'WACC Calc'!V669","v":0.75834731540792943},{"$f":"'WACC Calc'!W669","v":0.75834731540792943},{"$f":"'WACC Calc'!X669","v":0.75834731540792943},{"$f":"'WACC Calc'!Y669","v":0.75834731540792943},{"$f":"'WACC Calc'!Z669","v":0.75834731540792943},{"$f":"'WACC Calc'!AA669","v":0.75834731540792943},{"$f":"'WACC Calc'!AB669","v":0.75834731540792943},{"$f":"'WACC Calc'!AC669","v":0.75834731540792943},{"$f":"'WACC Calc'!AD669","v":0.75834731540792943},{"$f":"'WACC Calc'!AE669","v":0.75834731540792943},{"$f":"'WACC Calc'!AF669","v":0.75834731540792943},{"$f":"'WACC Calc'!AG669","v":0.75834731540792943},{"$f":"'WACC Calc'!AH669","v":0.75834731540792943},{"$f":"'WACC Calc'!AI669","v":0.75834731540792943},{"$f":"'WACC Calc'!AJ669","v":0.75834731540792943},{"$f":"'WACC Calc'!AK669","v":0.75834731540792943},{"$f":"'WACC Calc'!AL669","v":0.75834731540792943}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F670","v":0.25740000000000002},{"$f":"'WACC Calc'!G670","v":0.25740000000000002},{"$f":"'WACC Calc'!H670","v":0.25740000000000002},{"$f":"'WACC Calc'!I670","v":0.25740000000000002},{"$f":"'WACC Calc'!J670","v":0.25740000000000002},{"$f":"'WACC Calc'!K670","v":0.25740000000000002},{"$f":"'WACC Calc'!L670","v":0.25740000000000002},{"$f":"'WACC Calc'!M670","v":0.25740000000000002},{"$f":"'WACC Calc'!N670","v":0.25740000000000002},{"$f":"'WACC Calc'!O670","v":0.25740000000000002},{"$f":"'WACC Calc'!P670","v":0.25740000000000002},{"$f":"'WACC Calc'!Q670","v":0.25740000000000002},{"$f":"'WACC Calc'!R670","v":0.25740000000000002},{"$f":"'WACC Calc'!S670","v":0.25740000000000002},{"$f":"'WACC Calc'!T670","v":0.25740000000000002},{"$f":"'WACC Calc'!U670","v":0.25740000000000002},{"$f":"'WACC Calc'!V670","v":0.25740000000000002},{"$f":"'WACC Calc'!W670","v":0.25740000000000002},{"$f":"'WACC Calc'!X670","v":0.25740000000000002},{"$f":"'WACC Calc'!Y670","v":0.25740000000000002},{"$f":"'WACC Calc'!Z670","v":0.25740000000000002},{"$f":"'WACC Calc'!AA670","v":0.25740000000000002},{"$f":"'WACC Calc'!AB670","v":0.25740000000000002},{"$f":"'WACC Calc'!AC670","v":0.25740000000000002},{"$f":"'WACC Calc'!AD670","v":0.25740000000000002},{"$f":"'WACC Calc'!AE670","v":0.25740000000000002},{"$f":"'WACC Calc'!AF670","v":0.25740000000000002},{"$f":"'WACC Calc'!AG670","v":0.25740000000000002},{"$f":"'WACC Calc'!AH670","v":0.25740000000000002},{"$f":"'WACC Calc'!AI670","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ670","v":0.25740000000000002},{"$f":"'WACC Calc'!AK670","v":0.25740000000000002},{"$f":"'WACC Calc'!AL670","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!G671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!H671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!I671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!J671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!K671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!L671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!M671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!N671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!O671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!P671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Q671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!R671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!S671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!T671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!U671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!V671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!W671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!X671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Y671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Z671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AA671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AB671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AC671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AD671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AE671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AF671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AG671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AH671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AI671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AJ671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AK671","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AL671","v":4.3670558558683306E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!G672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!H672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!I672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!J672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!K672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!L672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!M672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!N672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!O672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!P672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Q672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!R672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!S672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!T672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!U672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!V672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!W672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!X672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Y672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Z672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AA672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AB672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AC672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AD672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AE672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AF672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AG672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AH672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AI672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AJ672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AK672","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AL672","v":4.3670558558683306E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!G673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!H673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!I673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!J673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!K673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!L673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!M673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!N673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!O673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!P673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Q673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!R673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!S673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!T673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!U673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!V673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!W673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!X673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Y673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Z673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AA673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AB673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AC673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AD673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AE673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AF673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AG673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AH673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AI673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AJ673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AK673","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AL673","v":4.3670558558683306E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!G674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!H674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!I674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!J674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!K674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!L674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!M674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!N674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!O674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!P674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Q674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!R674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!S674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!T674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!U674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!V674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!W674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!X674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Y674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Z674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AA674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AB674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AC674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AD674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AE674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AF674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AG674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AH674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AI674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AJ674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AK674","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AL674","v":1.8215179081642496E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!G675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!H675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!I675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!J675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!K675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!L675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!M675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!N675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!O675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!P675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Q675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!R675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!S675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!T675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!U675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!V675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!W675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!X675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Y675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Z675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AA675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AB675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AC675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AD675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AE675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AF675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AG675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AH675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AI675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AJ675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AK675","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AL675","v":1.8215179081642496E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!G676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!H676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!I676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!J676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!K676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!L676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!M676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!N676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!O676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!P676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Q676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!R676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!S676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!T676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!U676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!V676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!W676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!X676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Y676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Z676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AA676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AB676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AC676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AD676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AE676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AF676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AG676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AH676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AI676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AJ676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AK676","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AL676","v":1.8215179081642496E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L221 / (1 - (1 / (1 + L221)^$S$37))","v":6.0434811225511753E-2},{"$f":" M221 / (1 - (1 / (1 + M221)^$S$37))","v":6.0434811225511753E-2},6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",{"$f":" L222 / (1 - (1 / (1 + L222)^$S$37))","v":6.0434811225511753E-2},6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2,6.0434811225511753E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",{"$f":" L224 / (1 - (1 / (1 + L224)^$S$37))","v":4.3561623692233799E-2},4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":" L225 / (1 - (1 / (1 + L225)^$S$37))","v":4.3561623692233799E-2},4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2,4.3561623692233799E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Res PV - Seattle - Advanced",{"$f":"L221","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Moderate",{"$f":"L222","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Conservative",{"$f":"L223","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Advanced",{"$f":"L221","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Moderate",{"$f":"L222","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Conservative",{"$f":"L223","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Advanced",{"$f":"L221","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Moderate",{"$f":"L222","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Conservative",{"$f":"L223","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Advanced",{"$f":"L221","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Moderate",{"$f":"L222","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Conservative",{"$f":"L223","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Advanced",{"$f":"L221","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Moderate",{"$f":"L222","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Conservative",{"$f":"L223","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Res PV - Seattle - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Res PV - Seattle - Advanced",{"$f":" ((L230 * L294 * $S$54 * (L151 * 1 + L252) +L168) * 1000 / (L100 * 8760)) + L185 + 0","v":136.76473941323954},125.48961781642444,117.13711852035941,108.86801623326163,100.65771666586815,92.505594809142622,84.411034480333711,76.373428167718714,68.392176878613128,60.466689990565847,52.59638510566284,44.780687907863175,37.019032023294741,36.468194407546591,35.917356791798447,35.366519176050289,34.815681560302146,34.264843944553995,33.714006328805851,33.163168713057701,32.61233109730955,32.061493481561399,31.510655865813256,30.959818250065108,30.408980634316954,29.858143018568807,29.307305402820653,28.756467787072502,28.205630171324366,27.654792555576211,27.103954939828061,26.553117324079913,26.002279708331759]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Moderate",{"$f":" ((L231 * L295 * $S$54 * (L152 * 1 + L253) +L169) * 1000 / (L101 * 8760)) + L186 + 0","v":136.76473941323954},125.7638787088858,118.73817127915864,111.75625253929198,104.79402616124761,97.851408949483755,90.928318176441252,84.024671579257912,77.140387356510061,70.275384164981574,63.429581116460213,56.602897774560667,49.795254151574092,49.140791418528998,48.488014417984054,47.836916645277825,47.187491629171468,46.539732931634461,45.893634147631836,45.249188904913026,44.60639086380241,43.965233716991428,43.325711189332253,42.687817037633096,42.051545050455033,41.416889047910381,40.783842881462668,40.152400433727998,39.522555618278076,38.894302379444603,38.267634692125235,37.642546561590919,37.019032023294741]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Seattle - Conservative",{"$f":" ((L232 * L296 * $S$54 * (L153 * 1 + L254) +L170) * 1000 / (L102 * 8760)) + L187 + 0","v":136.76473941323954},125.94224209881884,124.41957218748483,122.92094899307213,121.4223257986594,119.9237026042467,118.42507940983401,116.92645621542125,115.42783302100855,113.92920982659584,112.43058663218314,110.93196343777039,109.43334024335768,106.40326568382127,103.37833921111725,100.3585477165072,97.343878135720573,94.334317448766441,91.329852679745727,88.330470896664949,85.336159211250617,82.346904778764682,79.362694797820666,76.383516510201218,73.409357200676084,70.440204196821298,67.476044868839153,64.516866629379166,61.562656933359897,58.613403277791612,55.669093201599992,52.729714285450584,49.795254151574092]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Advanced",{"$f":" ((L230 * L294 * $S$54 * (L154 * 1 + L255) +L171) * 1000 / (L103 * 8760)) + L188 + 0","v":118.45463756355781},108.68903242318429,101.45476808641122,94.292735543545646,87.181633195701153,80.120919710227284,73.110061399093084,66.148532084416487,59.235812966822344,52.371392496559764,45.554766247311527,38.785436792630087,32.062913584936915,31.585822264398015,31.108730943859115,30.631639623320208,30.154548302781308,29.677456982242408,29.200365661703508,28.723274341164608,28.246183020625701,27.769091700086793,27.2920003795479,26.814909059009,26.337817738470093,25.860726417931193,25.383635097392286,24.906543776853383,24.429452456314493,23.952361135775586,23.475269815236683,22.998178494697783,22.521087174158875]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Moderate",{"$f":" ((L231 * L295 * $S$54 * (L155 * 1 + L256) +L172) * 1000 / (L104 * 8760)) + L189 + 0","v":118.45463756355781},108.92657519008274,102.84147145072401,96.794293959088648,90.764172410325955,84.751034747136771,78.754809317550837,72.775424872081146,66.812810560901653,60.866895931048937,54.937610923647412,49.0248858711577,43.128651494647961,42.561808416714904,41.99642538493989,41.432496765507366,40.870016953549786,40.308980372961962,39.749381476216811,39.191214744182481,38.634474685940894,38.079155838607726,37.525252767153738,36.972760064227401,36.421672349978991,35.871984271885914,35.323690504579503,34.77678574967296,34.231264735590699,33.687122217399008,33.14435297663794,32.60295182115447,32.062913584936915]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Chicago - Conservative",{"$f":" ((L232 * L296 * $S$54 * (L156 * 1 + L257) +L173) * 1000 / (L105 * 8760)) + L190 + 0","v":118.45463756355781},109.08105923911302,107.76224480456042,106.46425770569192,105.16627060682339,103.86828350795489,102.5702964090864,101.27230931021785,99.974322211349346,98.676335112480814,97.37834801361231,96.080360914743778,94.78237381587526,92.157966492172235,89.538018027985856,86.922517069579314,84.311452301730313,81.704812447567903,79.102586268410107,76.504762563602327,73.911330170356806,71.322277963592569,68.73759485577645,66.15726979676478,63.581291773645944,61.009649810583632,58.442332968661042,55.87933034572572,53.320631076235237,50.766224331103679,48.21609931754886,45.670245278940307,43.128651494647961]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Advanced",{"$f":" ((L230 * L294 * $S$54 * (L157 * 1 + L258) +L174) * 1000 / (L106 * 8760)) + L191 + 0","v":110.68522628374262},101.56014484334774,94.800374170101648,88.108097624717274,81.46341077507239,74.865807794395351,68.314789999125168,61.809865723260934,55.350550195354138,48.936365418079397,42.566840050320728,36.241509291712013,29.959914769572809,29.514115754371538,29.068316739170264,28.622517723968986,28.176718708767712,27.730919693566438,27.285120678365168,26.839321663163894,26.393522647962616,25.947723632761338,25.501924617560068,25.056125602358797,24.61032658715752,24.164527571956246,23.718728556754968,23.27292954155369,22.827130526352427,22.381331511151149,21.935532495949872,21.489733480748598,21.04393446554732]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Moderate",{"$f":" ((L231 * L295 * $S$54 * (L158 * 1 + L259) +L175) * 1000 / (L107 * 8760)) + L192 + 0","v":110.68522628374262},101.78210723711318,96.096123993193487,90.445579423501329,84.810972101477759,79.192234696044608,73.589300254867155,68.002102201695166,62.430574333725708,56.874650818988336,51.33426619375232,45.809355359955482,40.299853582654507,39.770189606309728,39.241889912045515,38.71494923556692,38.189362339628332,37.665124013859938,37.142229074595654,36.620672364702145,36.100448753409339,35.581553136142198,35.063980434353724,34.547725595359296,34.032783592172223,33.519149423340615,33.006818112785446,32.495784709639821,31.986044288089559,31.477591947214883,30.970422810833373,30.464532027344088,29.959914769572809]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Kansas City - Conservative",{"$f":" ((L232 * L296 * $S$54 * (L159 * 1 + L260) +L176) * 1000 / (L108 * 8760)) + L193 + 0","v":110.68522628374262},101.92645871440311,100.69414500244397,99.48129256621452,98.268440129985038,97.055587693755584,95.842735257526115,94.629882821296619,93.417030385067164,92.204177948837682,90.991325512608213,89.778473076378731,88.565620640149248,86.113347563639948,83.665240891120533,81.221290013543097,78.781484357848043,76.345813386811699,73.914266598894542,71.48683352809023,69.063503743775541,66.644266850560953,64.229112488141894,61.818030331150993,59.411010089010844,57.008041505787652,54.60911436004551,52.214218464701538,49.823343666881634,47.436479847777036,45.053616922501547,42.674744839949504,40.299853582654507]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Advanced",{"$f":" ((L230 * L294 * $S$54 * (L160 * 1 + L261) +L177) * 1000 / (L109 * 8760)) + L194 + 0","v":96.250672422297157},88.315600560992792,82.437377291587737,76.617846183814009,70.839698559356819,65.102494556741064,59.405800526150259,53.749188920161984,48.132238186781848,42.554532664719467,37.015662480851937,31.515223449821558,26.052816975716347,25.665154986677951,25.277492997639559,24.88983100860116,24.502169019562764,24.114507030524372,23.726845041485976,23.339183052447584,22.951521063409185,22.563859074370786,22.176197085332397,21.788535096294002,21.400873107255602,21.01321111821721,20.625549129178811,20.237887140140412,19.850225151102027,19.462563162063628,19.074901173025232,18.687239183986836,18.299577194948437]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Moderate",{"$f":" ((L231 * L295 * $S$54 * (L161 * 1 + L262) +L178) * 1000 / (L110 * 8760)) + L195 + 0","v":96.250672422297157},88.508616651483678,83.564147285660383,78.650495006621654,73.750701585320002,68.864708471380027,63.992457443777553,59.133890608527373,54.288950396390007,49.457579560597893,44.639721174600737,39.835318629829615,35.044315633479862,34.583725583725943,34.12432189887398,33.666100001150177,33.209055336302548,32.753183373450007,32.298479604932744,31.844939546163538,31.392558735480378,30.941332734000163,30.491257125473513,30.042327516140659,29.594539534588513,29.147888831608729,28.702371080056952,28.257981974713037,27.814717232142382,27.372572590558296,26.931543809685429,26.491626670624221,26.052816975716347]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Los Angeles - Conservative",{"$f":" ((L232 * L296 * $S$54 * (L162 * 1 + L263) +L179) * 1000 / (L111 * 8760)) + L196 + 0","v":96.250672422297157},88.634143130678737,87.562536490898083,86.507853165439201,85.453169839980305,84.398486514521409,83.343803189062527,82.289119863603617,81.23443653814472,80.179753212685824,79.125069887226942,78.070386561768032,77.015703236309122,74.883233163274781,72.754386149966436,70.629152970871033,68.507524431770648,66.389491369609857,64.275044652363732,62.164175178906696,60.056873878881909,57.95313171257137,55.852939670766574,53.756288774640048,51.663170075617273,49.573574655249431,47.487493625086714,45.404918126552332,43.325839330817061,41.250248438674539,39.178136680417104,37.10949531571228,35.044315633479862]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Advanced",{"$f":" ((L230 * L294 * $S$54 * (L163 * 1 + L264) +L180) * 1000 / (L112 * 8760)) + L197 + 0","v":88.11283625856224},80.848661681709473,75.467432528775547,70.139933211668577,64.850318472378163,59.598185638994011,54.3831377260789,49.204783334642308,44.062736554218134,38.956616866994949,33.886049053948767,28.85066310292958,23.850094118654649,23.495208313660566,23.140322508666486,22.785436703672399,22.43055089867832,22.075665093684236,21.720779288690157,21.365893483696073,21.01100767870199,20.656121873707903,20.301236068713827,19.946350263719744,19.59146445872566,19.236578653731577,18.881692848737494,18.526807043743407,18.171921238749334,17.817035433755247,17.462149628761161,17.107263823767081,16.752378018772994]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Moderate",{"$f":" ((L231 * L295 * $S$54 * (L164 * 1 + L265) +L181) * 1000 / (L113 * 8760)) + L198 + 0","v":88.11283625856224},81.025358578974462,76.498935971714445,72.000724917199733,67.515200976777706,63.042310550410939,58.582000339567202,54.134217345102556,49.698908865162117,45.276022493098445,40.865506115407484,36.467307909681807,32.081376342580853,31.659728424546277,31.239166566211001,30.819686576844486,30.401284287249261,29.983955549622809,29.567696237420527,29.152502245219676,28.738369488584443,28.325293903931993,27.91327144839957,27.502298099712579,27.092369856053722,26.683482735933072,26.275632778059215,25.868816041211293,25.463028604112054,25.058266565301881,24.654526043013732,24.251803175049062,23.850094118654649]
[null,null,null,null,null,null,null,null,null,null,"Res PV - Daggett, CA - Conservative",{"$f":" ((L232 * L296 * $S$54 * (L165 * 1 + L266) +L182) * 1000 / (L114 * 8760)) + L199 + 0","v":88.11283625856224},81.140272000658442,80.159267941068023,79.193756357387215,78.228244773706393,77.262733190025585,76.297221606344777,75.331710022663941,74.366198438983133,73.400686855302311,72.435175271621517,71.469663687940681,70.504152104259859,68.55197887115078,66.603122374022405,64.657574167363677,62.715325834312686,60.77636898653526,58.840695264104184,56.908296335379084,54.979163896886895,53.053289673202912,51.130665416832393,49.211282908092976,47.295133954997411,45.382210393137072,43.472504085565987,41.566006922685439,39.662710822129242,37.762607728649449,35.865689614002768,33.971948476837468,32.081376342580853]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$298:$I$303,L298:L303)","v":0.88900265101910281},0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$298:$I$303,L305:L310)","v":0.88900265101910281},0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$298:$I$303,L312:L317)","v":0.88900265101910281},0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281,0.88900265101910281]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$220*L291*(1-L$290/2)-L$290)/(1-L$220)","v":1.0384738993101037},1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$220*L292*(1-L$290/2)-L$290)/(1-L$220)","v":1.0384738993101037},1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$220*L293*(1-L$290/2)-L$290)/(1-L$220)","v":1.0384738993101037},1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037,1.0384738993101037]
[null,null,null,null,null,null,null,null,null,null,"Year (Advanced)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$224)*(1+L$203))^$K298","v":0.95815675914151233},0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233]
[null,null,null,null,null,null,null,null,0.32,null,2,{"$f":"1/((1+L$224)*(1+L$203))^$K299","v":0.91806437508856609},0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609]
[null,null,null,null,null,null,null,null,0.192,null,3,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,{"$f":"1/((1+AB$224)*(1+AB$203))^$K300","v":0.87964958631813805},0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805]
[null,null,null,null,null,null,null,null,0.1152,null,4,{"$f":"1/((1+L$224)*(1+L$203))^$K301","v":0.84284219680675931},0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172]
[null,null,null,null,null,null,null,null,null,null,"Year (Moderate)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$225)*(1+L$203))^$K305","v":0.95815675914151233},0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$225)*(1+L$203))^$K306","v":0.91806437508856609},0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609]
[null,null,null,null,null,null,null,null,null,null,3,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,{"$f":"1/((1+AB$225)*(1+AB$203))^$K307","v":0.87964958631813805},0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$225)*(1+L$203))^$K308","v":0.84284219680675931},0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931]
[null,null,null,null,null,null,null,null,null,null,5,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771]
[null,null,null,null,null,null,null,null,null,null,6,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172]
[null,null,null,null,null,null,null,null,null,null,"Year (Conservative)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$226)*(1+L$203))^$K312","v":0.95815675914151233},0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233,0.95815675914151233]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$226)*(1+L$203))^$K313","v":0.91806437508856609},0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609,0.91806437508856609]
[null,null,null,null,null,null,null,null,null,null,3,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,{"$f":"1/((1+AB$226)*(1+AB$203))^$K314","v":0.87964958631813805},0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805,0.87964958631813805]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$226)*(1+L$203))^$K315","v":0.84284219680675931},0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931,0.84284219680675931]
[null,null,null,null,null,null,null,null,null,null,5,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771,0.8075749477600771]
[null,null,null,null,null,null,null,null,null,null,6,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172,0.77378339470967172]
[null,null,null,null,null,null,null,null,null,"Tariff Schedule","($/Wdc)",0,0.1,0.1,0.09,0.06,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for all cases"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"Pieter Gagnon, Robert Margolis, Jennifer Melius, Caleb Phillips, Ryan Elmore. (2016). Rooftop Solar Photovoltaic Technical Potential in the United States: A Detailed Assessment. NREL TP-6A20-65298"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. PVWATTS v5. Representative of national range of capacity factors."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"D. Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2020. U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2019. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"D. Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2020. U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2019. Golden, CO: National Renewable Energy Laboratory"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"NREL internal modeling taking into account improvements in degradation and increases in energy yield.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"NREL internal modeling  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"The ratio between O&M costs to CAPEX from: D. Feldman, Fu, R., A. Ramdas, J. Desai, and R. Margolis. 2020. U.S. Solar Photovoltaic System and Energy Storage Cost Benchmark: Q1 2019. Golden, CO: National Renewable Energy Laboratory.  See accompanying ATB presentation for more information."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"X"]

{"sheet":"Solar - CSP","index":7,"n_rows":830,"n_cols":46,"rows_kept":830,"cut":false,"hidden":false,"merged":[[18,14,18,18],[16,14,17,19],[17,12,19,12],[15,14,15,19],[827,7,827,11],[827,12,827,27],[828,7,828,11],[828,12,828,27],[818,7,818,11],[818,12,818,27],[819,7,819,11],[819,12,819,27],[820,7,820,11],[820,12,820,27],[813,6,813,19],[815,7,815,11],[816,7,816,11],[816,12,816,27],[817,7,817,11],[817,12,817,27],[504,7,530,7],[504,9,530,9],[534,7,560,7],[534,9,560,9],[563,9,572,9],[574,9,593,9],[829,7,829,11],[829,12,829,27],[824,7,824,11],[824,12,824,27],[825,7,825,11],[825,12,825,27],[826,7,826,11],[826,12,826,27],[821,7,821,11],[821,12,821,27],[822,7,822,11],[822,12,822,27],[823,7,823,11],[823,12,823,27],[45,14,45,17],[46,14,46,17],[47,14,47,17],[600,5,600,8],[296,9,322,9],[325,9,351,9],[354,9,380,9],[383,9,409,9],[412,9,438,9],[474,9,500,9],[124,7,142,7],[124,9,132,9],[134,9,142,9],[148,6,148,19],[151,7,438,7],[151,9,177,9],[180,9,206,9],[209,9,235,9],[238,9,264,9],[267,9,293,9],[442,7,500,7],[442,9,471,9],[598,6,598,19],[563,7,572,7],[38,14,38,17],[27,14,27,16],[39,14,39,17],[71,9,79,9],[82,7,90,7],[82,9,90,9],[93,7,121,7],[93,9,101,9],[103,9,111,9],[113,9,121,9],[49,14,49,17],[51,9,59,9],[51,16,51,17],[60,13,60,19],[61,9,69,9],[61,14,61,19],[62,14,62,19],[63,14,63,19],[50,12,50,14],[41,9,49,9],[41,14,41,17],[42,14,42,17],[43,14,43,17],[44,14,44,17],[52,19,53,19],[52,20,53,20],[40,14,40,17],[48,14,48,17],[40,24,40,26],[43,24,43,26],[0,0,0,9],[11,7,79,7],[11,9,19,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,14,14,19],[21,9,29,9],[28,14,28,15],[29,14,29,15],[30,14,30,15],[31,9,39,9],[32,14,32,18],[33,14,33,17],[34,14,34,17],[35,14,35,17],[36,14,36,17],[37,14,37,17]]}
["TEST",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2020/index.html?t=sc"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","CSP - no TES - Class 1",null,null,null,"Basis Year:",null,2018]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"All values are given in 2018 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null,"Concentrating Solar Power"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",null,null,null,"CSP technology is based on power towers with direct two-tank TES combined with a steam-Rankine power cycle running at 574°C and 41.2% gross efficiency in 2018."]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",null,null,null,"The CSP plant is a 100MW AC as a Baseload configuration with a SM of 2.4 and 10hrs of storage for today's technology."]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0.504]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0.61199999999999999]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0.63800000000000001]
[]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"L15*8760","v":0},null,null,null,null,null,null,"Available","Available"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0,null,null,null,null,null,null,"Capacity","Generation"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0,null,null,null,null,null,null,"(GW)","(GWh)"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",4415.04,null,null,"Radiation Levels",null,null,"Value of DNI",38066,116146245]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",5361.12,null,null,"10 hrs TES at Class 1 (I.e. Abilene Regional Airport, TX, Class 1 = Fair Resource)",null,"TMY3 = 6.16 kWh/m2/day",6.16]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",5588.88,null,null,"10 hrs TES at Class 3 (I.e. Phoenix, AZ Class 3 = Good Resource)",null,"TMY3 = 7.1 kWh/m2/day",7.26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 hrs TES at Class 5 (I.e. Daggett, CA, Class 5 = Excellent Resource)",null,"TMY3 = 7.46 kWh/m2/day",7.65]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kWe)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null,"Inflation Rate",null,null,null,{"$f":"L443","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":" $S$46 * (L55 + L97)","v":0},null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L445","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L448","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",6747.4518416387764,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L450","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",6747.4518416387764,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L452","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",6747.4518416387764,null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L455","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L458","v":0.6640353047497406}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","CSP - no TES - Class 1",null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L460","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L463","v":5.3320974217312238E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null,"WACC Real - Mid",null,null,null,{"$f":"L466","v":2.7630218748597279E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"(L55+L97)*($S$46-1)","v":0},null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(R55:R57,S55:S57,T55:T57)+SUMPRODUCT(R55:R57,V55:V57,U55:U57)","v":1.0421096932165899}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O68:T68,O70:T70)","v":0.86719996286186296}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",272.65184163877603,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S42 * S47) / (1 - S42)","v":1.0460311467268468}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",272.65184163877603,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L469","v":6.7534578878410689E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",272.65184163877603,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L472","v":4.9468885708914924E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,{"$f":"S39+0.02","v":0.12000000000000001}]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kWe)","CSP - no TES - Class 1",null,"Turbine CC","Storage CC","Field CC",null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,"$/kWe","$/kWhe","$/kWe",null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null,null,null,"Index","Fraction","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"(100000*M55+(6*100000)*N55+(100000*2)*O55)/100000","v":0},null,null,null,null,0,0.8,{"$f":"1+((1+S38)^(Q55+0.5)-1)","v":1.0173494974687902},0.8,{"$f":"1-T55","v":0.19999999999999996},{"$f":"1+((1+$S$51)^(Q55+0.5)-1)","v":1.0583005244258363}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",{"$f":"(100000*M56+(6*100000)*N56+(100000*2)*O56)/100000","v":0},null,null,null,null,1,0.1,{"$f":"1+((1+S38)^(Q56+0.5)-1)","v":1.0529567298801978},0.8,{"$f":"1-T56","v":0.19999999999999996},{"$f":"1+((1+$S$51)^(Q56+0.5)-1)","v":1.1852965873569368}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",{"$f":"(100000*M57+(6*100000)*N57+(100000*2)*O57)/100000","v":0},null,null,null,null,2,0.1,{"$f":"1+((1+S38)^(Q57+0.5)-1)","v":1.0898102154260045},0.8,0.19999999999999996,{"$f":"1+((1+$S$51)^(Q57+0.5)-1)","v":1.3275321778397693}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"(100000*M58+(10*100000)*N58+(100000*2.4)*O58)/100000","v":6474.8},1894,76,{"$f":"1592","v":1592}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"(100000*M59+(10*100000)*N59+(100000*2.4)*O59)/100000","v":6474.8},1894,76,{"$f":"1592","v":1592}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"(100000*M60+(10*100000)*N60+(100000*2.4)*O60)/100000","v":6474.8},1894,76,{"$f":"1592","v":1592}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OCC=(turbine capacity*turbine cost+storage capacity*storage cost+field capacity*field cost)/turbine capacity"]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW year)","CSP - no TES - Class 1",null,null,null,"storage capacity = turbine capacity*TES"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3",null,null,null,"field capacity = turbine capacity * solar multiple"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null,"solar multiple of 2.5 for 12 hrs TES, 2.0 for 6 hrs TES"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",null,null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"$L$70","v":68},null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"$L$70","v":68},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",68,null,"Depreciation",{"$f":"1/((1+S44)*(1+S34))^O67","v":0.94937822798322868},{"$f":"1/((1+S44)*(1+S34))^P67","v":0.90131901976857542},{"$f":"1/((1+S44)*(1+S34))^Q67","v":0.85569265383547088},{"$f":"1/((1+S44)*(1+S34))^R67","v":0.81237597539658579},{"$f":"1/((1+S44)*(1+S34))^S67","v":0.77125206397815771},{"$f":"1/((1+S44)*(1+S34))^T67","v":0.73220991782799105}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"L80","v":4.2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"L80","v":4.2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",4.2]
[]
["Unhide here"]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",{"$f":"$S$43","v":5.3320974217312238E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"$S$43","v":5.3320974217312238E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"$S$43","v":5.3320974217312238E-2}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"$S$43","v":5.3320974217312238E-2}]
[]
["Unhide here"]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1",{"$f":"L107+L117","v":0}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0]
["Unhide here"]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0]
["Unhide here"]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",0]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",0]
[]
["Unhide here"]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","CSP - no TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":" (($S$50 * $S$48 * $S$46 * (L58 * 1 + L100) +L68) * 1000 / (L18 * 8760)) + L78 + 0","v":98.684673053013327}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":" (($S$50 * $S$48 * $S$46 * (L59 * 1 + L101) +L69) * 1000 / (L19 * 8760)) + L79 + 0","v":82.010907220128615}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":" (($S$50 * $S$48 * $S$46 * (L60 * 1 + L102) +L70) * 1000 / (L20 * 8760)) + L80 + 0","v":78.839929809903936}]
["Unhide here"]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","CSP - no TES - Class 1",null,"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - no TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 1"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 3"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 6hrs TES - Class 5"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 1",{"$f":"(((L58*$S$50*(1-$S$42*$S$47))/(8760*L18*(1-$S$42))+L68/(8760*L18))*1000)+L78","v":95.489086851962256},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 3",{"$f":"(((L59*$S$50*(1-$S$42*$S$47))/(8760*L19*(1-$S$42))+L69/(8760*L19))*1000)+L79","v":79.379247995733621}]
[null,null,null,null,null,null,null,null,null,null,"CSP - 10hrs TES - Class 5",{"$f":"(((L60*$S$50*(1-$S$42*$S$47))/(8760*L20*(1-$S$42))+L70/(8760*L20))*1000)+L80","v":76.315516886189627}]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","No TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Advanced",{"$f":"$L$18","v":0.504},{"$f":"$L$18","v":0.504},0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Moderate",{"$f":"$L$18","v":0.504},0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Conservative",{"$f":"$L$18","v":0.504},0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504,0.504]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",{"$f":"$L$19","v":0.61199999999999999},0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,{"$f":"$L$19","v":0.61199999999999999},{"$f":"$L$19","v":0.61199999999999999},0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999,0.61199999999999999]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Advanced",{"$f":"$L$20","v":0.63800000000000001},0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Moderate",0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Conservative",0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001,0.63800000000000001]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","No TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Advanced",{"$f":"L170*8760","v":4415.04},4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Moderate",{"$f":"L171*8760","v":4415.04},4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Conservative",{"$f":"L172*8760","v":4415.04},4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04,4415.04]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",{"$f":"L173*8760","v":5361.12},5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",{"$f":"L174*8760","v":5361.12},5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",{"$f":"L175*8760","v":5361.12},5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12,5361.12]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Advanced",{"$f":"L176*8760","v":5588.88},5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Moderate",{"$f":"L177*8760","v":5588.88},5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Conservative",{"$f":"L178*8760","v":5588.88},5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88,5588.88]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","No TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Advanced",{"$f":"$S$46*(L373+L523)","v":7834.5806736023223},7472.2043962811404,7109.8281189599575,6747.4518416387764,6221.5101146105826,5905.2882269941483,5542.4171515515063,5179.5460761088634,4816.6750006662214,4453.8039252235794,4090.9328497809365,3728.0617743382941,3365.1906988956539,3331.6423568660516,3298.0940148364498,3264.5456728068475,3230.9973307772448,3197.4489887476434,3163.9006467180416,3130.3523046884388,3096.803962658837,3063.2556206292343,3029.7072785996329,2996.1589365700297,2962.6105945404283,2929.0622525108256,2895.5139104812238,2861.9655684516219,2828.4172264220197,2794.8688843924174,2761.3205423628146,2727.7722003332133,2694.2238583036115]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Moderate",{"$f":"$S$46*(L374+L524)","v":7834.5806736023223},7472.2043962811404,7109.8281189599575,6747.4518416387764,6391.646882252584,6157.9774654915418,5931.0889522932912,5723.9972145678794,5532.3382877112508,5357.7699598233739,5199.5810170913728,5053.286505975806,4922.9242889049801,4805.4189438577614,4700.3075136029356,4607.3863699064505,4523.1267209251346,4450.9459569759538,4386.1156616423914,4329.6429036792297,4281.6597444373419,4239.7971820038802,4203.6177126768916,4171.7594032983097,4144.5372836283941,4121.5854168483729,4100.4329869283702,4080.3481202308412,4062.7643167970318,4043.7470133219758,4025.0956466656935,4005.3767167869378,3982.0891604219883]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Conservative",{"$f":"$S$46*(L375+L525)","v":7834.5806736023223},7472.2043962811404,7109.8281189599575,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",{"$f":"$S$46*(L376+L526)","v":7834.5806736023223},7472.2043962811404,7109.8281189599575,6747.4518416387764,6221.5101146105826,5905.2882269941483,5542.4171515515063,5179.5460761088634,4816.6750006662214,4453.8039252235794,4090.9328497809365,3728.0617743382941,3365.1906988956539,3331.6423568660516,3298.0940148364498,3264.5456728068475,3230.9973307772448,3197.4489887476434,3163.9006467180416,3130.3523046884388,3096.803962658837,3063.2556206292343,3029.7072785996329,2996.1589365700297,2962.6105945404283,2929.0622525108256,2895.5139104812238,2861.9655684516219,2828.4172264220197,2794.8688843924174,2761.3205423628146,2727.7722003332133,2694.2238583036115]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",{"$f":"$S$46*(L377+L527)","v":7834.5806736023223},7472.2043962811404,7109.8281189599575,6747.4518416387764,6391.646882252584,6157.9774654915418,5931.0889522932912,5723.9972145678794,5532.3382877112508,5357.7699598233739,5199.5810170913728,5053.286505975806,4922.9242889049801,4805.4189438577614,4700.3075136029356,4607.3863699064505,4523.1267209251346,4450.9459569759538,4386.1156616423914,4329.6429036792297,4281.6597444373419,4239.7971820038802,4203.6177126768916,4171.7594032983097,4144.5372836283941,4121.5854168483729,4100.4329869283702,4080.3481202308412,4062.7643167970318,4043.7470133219758,4025.0956466656935,4005.3767167869378,3982.0891604219883]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",{"$f":"$S$46*(L378+L528)","v":7834.5806736023223},7472.2043962811404,7109.8281189599575,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Advanced",{"$f":"$S$46*(L379+L529)","v":7834.5806736023223},7472.2043962811404,7109.8281189599575,6747.4518416387764,6221.5101146105826,5905.2882269941483,5542.4171515515063,5179.5460761088634,4816.6750006662214,4453.8039252235794,4090.9328497809365,3728.0617743382941,3365.1906988956539,3331.6423568660516,3298.0940148364498,3264.5456728068475,3230.9973307772448,3197.4489887476434,3163.9006467180416,3130.3523046884388,3096.803962658837,3063.2556206292343,3029.7072785996329,2996.1589365700297,2962.6105945404283,2929.0622525108256,2895.5139104812238,2861.9655684516219,2828.4172264220197,2794.8688843924174,2761.3205423628146,2727.7722003332133,2694.2238583036115]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Moderate",{"$f":"$S$46*(L380+L530)","v":7834.5806736023223},7472.2043962811404,7109.8281189599575,6747.4518416387764,6391.646882252584,6157.9774654915418,5931.0889522932912,5723.9972145678794,5532.3382877112508,5357.7699598233739,5199.5810170913728,5053.286505975806,4922.9242889049801,4805.4189438577614,4700.3075136029356,4607.3863699064505,4523.1267209251346,4450.9459569759538,4386.1156616423914,4329.6429036792297,4281.6597444373419,4239.7971820038802,4203.6177126768916,4171.7594032983097,4144.5372836283941,4121.5854168483729,4100.4329869283702,4080.3481202308412,4062.7643167970318,4043.7470133219758,4025.0956466656935,4005.3767167869378,3982.0891604219883]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Conservative",{"$f":"$S$46*(L381+L531)","v":7834.5806736023223},7472.2043962811404,7109.8281189599575,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764,6747.4518416387764]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","No TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Advanced",{"$f":"  (L373+L523)*($S$46-1)","v":316.58067360232258},301.93772961447371,287.29478562662484,272.65184163877603,251.39952538154913,238.62159349724084,223.95865564767624,209.29571779811158,194.63277994854698,179.96984209898238,165.30690424941776,150.64396639985313,135.98102855028861,134.62540313005931,133.26977770983001,131.91415228960068,130.55852686937138,129.20290144914208,127.84727602891279,126.49165060868346,125.13602518845416,123.78039976822483,122.42477434799557,121.06914892776621,119.71352350753692,118.3578980873076,117.00227266707832,115.646647246849,114.2910218266197,112.9353964063904,111.57977098616107,110.22414556593178,108.86852014570249]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Moderate",{"$f":"  (L374+L524)*($S$46-1)","v":316.58067360232258},301.93772961447371,287.29478562662484,272.65184163877603,258.27443225258412,248.83229049154218,239.66415229329129,231.29596456787965,223.55138771125112,216.49740982337465,210.10529209137229,204.19380597580542,198.92611390498038,194.17794385776105,189.93058860293593,186.17581990645053,182.77104592513479,179.85435697595392,177.23468664239161,174.95272867923003,173.01381943734208,171.32223200388077,169.86028767689149,168.57295329830944,167.47295862839403,166.54551684837224,165.69078692836987,164.87919523084091,164.16866679703176,163.40021332197617,162.64654666569359,161.84974178693767,160.90873542198847]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Conservative",{"$f":"  (L375+L525)*($S$46-1)","v":316.58067360232258},301.93772961447371,287.29478562662484,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",{"$f":"  (L376+L526)*($S$46-1)","v":316.58067360232258},301.93772961447371,287.29478562662484,272.65184163877603,251.39952538154913,238.62159349724084,223.95865564767624,209.29571779811158,194.63277994854698,179.96984209898238,165.30690424941776,150.64396639985313,135.98102855028861,134.62540313005931,133.26977770983001,131.91415228960068,130.55852686937138,129.20290144914208,127.84727602891279,126.49165060868346,125.13602518845416,123.78039976822483,122.42477434799557,121.06914892776621,119.71352350753692,118.3578980873076,117.00227266707832,115.646647246849,114.2910218266197,112.9353964063904,111.57977098616107,110.22414556593178,108.86852014570249]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",{"$f":"  (L377+L527)*($S$46-1)","v":316.58067360232258},301.93772961447371,287.29478562662484,272.65184163877603,258.27443225258412,248.83229049154218,239.66415229329129,231.29596456787965,223.55138771125112,216.49740982337465,210.10529209137229,204.19380597580542,198.92611390498038,194.17794385776105,189.93058860293593,186.17581990645053,182.77104592513479,179.85435697595392,177.23468664239161,174.95272867923003,173.01381943734208,171.32223200388077,169.86028767689149,168.57295329830944,167.47295862839403,166.54551684837224,165.69078692836987,164.87919523084091,164.16866679703176,163.40021332197617,162.64654666569359,161.84974178693767,160.90873542198847]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",{"$f":"  (L378+L528)*($S$46-1)","v":316.58067360232258},301.93772961447371,287.29478562662484,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Advanced",{"$f":"  (L379+L529)*($S$46-1)","v":316.58067360232258},301.93772961447371,287.29478562662484,272.65184163877603,251.39952538154913,238.62159349724084,223.95865564767624,209.29571779811158,194.63277994854698,179.96984209898238,165.30690424941776,150.64396639985313,135.98102855028861,134.62540313005931,133.26977770983001,131.91415228960068,130.55852686937138,129.20290144914208,127.84727602891279,126.49165060868346,125.13602518845416,123.78039976822483,122.42477434799557,121.06914892776621,119.71352350753692,118.3578980873076,117.00227266707832,115.646647246849,114.2910218266197,112.9353964063904,111.57977098616107,110.22414556593178,108.86852014570249]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Moderate",{"$f":"  (L380+L530)*($S$46-1)","v":316.58067360232258},301.93772961447371,287.29478562662484,272.65184163877603,258.27443225258412,248.83229049154218,239.66415229329129,231.29596456787965,223.55138771125112,216.49740982337465,210.10529209137229,204.19380597580542,198.92611390498038,194.17794385776105,189.93058860293593,186.17581990645053,182.77104592513479,179.85435697595392,177.23468664239161,174.95272867923003,173.01381943734208,171.32223200388077,169.86028767689149,168.57295329830944,167.47295862839403,166.54551684837224,165.69078692836987,164.87919523084091,164.16866679703176,163.40021332197617,162.64654666569359,161.84974178693767,160.90873542198847]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Conservative",{"$f":"  (L381+L531)*($S$46-1)","v":316.58067360232258},301.93772961447371,287.29478562662484,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603,272.65184163877603]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Turbine Capital Cost ($/kW)","No TES - Class 1 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Advanced",2100,{"$f":"L286+(($O$286-$L$286)/3)","v":2031.3333333333333},{"$f":"M286+(($O$286-$L$286)/3)","v":1962.6666666666665},{"$f":"$M$60","v":1894},1946.4074999999998,1896.8604559558214,1817.7429416963118,1738.6254274368025,1659.5079131772934,1580.3903989177841,1501.2728846582747,1422.1553703987654,1343.037856139257,1326.2498829375163,1309.4619097357754,1292.6739365340347,1275.8859633322941,1259.0979901305532,1242.3100169288125,1225.5220437270716,1208.7340705253309,1191.94609732359,1175.1581241218494,1158.3701509201085,1141.5821777183678,1124.7942045166269,1108.0062313148862,1091.2182581131456,1074.4302849114047,1057.6423117096638,1040.8543385079231,1024.0663653061824,1007.2783921044427]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Moderate",2100,2031.3333333333333,1962.6666666666665,{"$f":"$M$60","v":1894},1919.7724499999999,1834.7451749999998,1737.4247999999998,1690.3012499999998,1626.7868999999998,1563.2725499999999,1513.0757249999999,1438.2927,1383.9981749999999,1352.241,1332.7769249999999,1317.4105499999998,1281.5556749999998,1262.0916,1236.4809749999999,1220.0901749999998,1209.8459249999999,1202.6749499999999,1189.3574249999999,1182.1864499999999,1177.0643249999998,1176.0399,1171.9422,1168.868925,1165.7956499999998,1163.7467999999999,1159.6490999999999,1154.526975,1148.3804249999998]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Conservative",2100,2031.3333333333333,1962.6666666666665,1894,{"$f":"$O$288","v":1894},{"$f":"$O$288","v":1894},1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",2100,2031.3333333333333,1962.6666666666665,1894,1946.4074999999998,1896.8604559558214,1817.7429416963118,1738.6254274368025,1659.5079131772934,1580.3903989177841,1501.2728846582747,1422.1553703987654,1343.037856139257,1326.2498829375163,1309.4619097357754,1292.6739365340347,1275.8859633322941,1259.0979901305532,1242.3100169288125,1225.5220437270716,1208.7340705253309,1191.94609732359,1175.1581241218494,1158.3701509201085,1141.5821777183678,1124.7942045166269,1108.0062313148862,1091.2182581131456,1074.4302849114047,1057.6423117096638,1040.8543385079231,1024.0663653061824,1007.2783921044427]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",2100,2031.3333333333333,1962.6666666666665,1894,1919.7724499999999,1834.7451749999998,1737.4247999999998,1690.3012499999998,1626.7868999999998,1563.2725499999999,1513.0757249999999,1438.2927,1383.9981749999999,1352.241,1332.7769249999999,1317.4105499999998,1281.5556749999998,1262.0916,1236.4809749999999,1220.0901749999998,1209.8459249999999,1202.6749499999999,1189.3574249999999,1182.1864499999999,1177.0643249999998,1176.0399,1171.9422,1168.868925,1165.7956499999998,1163.7467999999999,1159.6490999999999,1154.526975,1148.3804249999998]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",2100,2031.3333333333333,1962.6666666666665,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Advanced",2100,2031.3333333333333,1962.6666666666665,1894,1946.4074999999998,1896.8604559558214,1817.7429416963118,1738.6254274368025,1659.5079131772934,1580.3903989177841,1501.2728846582747,1422.1553703987654,1343.037856139257,1326.2498829375163,1309.4619097357754,1292.6739365340347,1275.8859633322941,1259.0979901305532,1242.3100169288125,1225.5220437270716,1208.7340705253309,1191.94609732359,1175.1581241218494,1158.3701509201085,1141.5821777183678,1124.7942045166269,1108.0062313148862,1091.2182581131456,1074.4302849114047,1057.6423117096638,1040.8543385079231,1024.0663653061824,1007.2783921044427]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Moderate",2100,2031.3333333333333,1962.6666666666665,1894,1919.7724499999999,1834.7451749999998,1737.4247999999998,1690.3012499999998,1626.7868999999998,1563.2725499999999,1513.0757249999999,1438.2927,1383.9981749999999,1352.241,1332.7769249999999,1317.4105499999998,1281.5556749999998,1262.0916,1236.4809749999999,1220.0901749999998,1209.8459249999999,1202.6749499999999,1189.3574249999999,1182.1864499999999,1177.0643249999998,1176.0399,1171.9422,1168.868925,1165.7956499999998,1163.7467999999999,1159.6490999999999,1154.526975,1148.3804249999998]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Conservative",2100,2031.3333333333333,1962.6666666666665,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894,1894]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Storage Capital Cost ($/kWhe)","No TES - Class 1 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Advanced",87,{"$f":"L315+(($O$315-$L$315)/3)","v":83.333333333333329},{"$f":"M315+(($O$315-$L$315)/3)","v":79.666666666666657},{"$f":"$N$60","v":76},74,70.98820889468854,66.457046624814794,61.925884354941061,57.394722085067322,52.863559815193582,48.332397545319843,43.801235275446103,39.270073005572399,39.073722640544538,38.877372275516677,38.681021910488816,38.484671545460955,38.288321180433094,38.09197081540524,37.895620450377379,37.699270085349518,37.502919720321657,37.306569355293796,37.110218990265935,36.913868625238074,36.717518260210213,36.521167895182359,36.324817530154498,36.128467165126636,35.932116800098775,35.735766435070914,35.539416070043053,35.343065705015157]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Moderate",87,83.333333333333329,79.666666666666657,{"$f":"$N$60","v":76},76,76,75,74,73,72.2,71.400000000000006,70.600000000000009,70,67.900000000000006,66,63.9,61.8,59.699999999999996,57,54.9,53,50.9,49,48.1,47.2,46.300000000000004,45.400000000000006,44.500000000000007,43.600000000000009,42.70000000000001,41.800000000000011,40.900000000000013,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Conservative",87,83.333333333333329,79.666666666666657,76,{"$f":"$O$317","v":76},{"$f":"$O$317","v":76},76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",87,83.333333333333329,79.666666666666657,76,74,70.98820889468854,66.457046624814794,61.925884354941061,57.394722085067322,52.863559815193582,48.332397545319843,43.801235275446103,39.270073005572399,39.073722640544538,38.877372275516677,38.681021910488816,38.484671545460955,38.288321180433094,38.09197081540524,37.895620450377379,37.699270085349518,37.502919720321657,37.306569355293796,37.110218990265935,36.913868625238074,36.717518260210213,36.521167895182359,36.324817530154498,36.128467165126636,35.932116800098775,35.735766435070914,35.539416070043053,35.343065705015157]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",87,83.333333333333329,79.666666666666657,76,76,76,75,74,73,72.2,71.400000000000006,70.600000000000009,70,67.900000000000006,66,63.9,61.8,59.699999999999996,57,54.9,53,50.9,49,48.1,47.2,46.300000000000004,45.400000000000006,44.500000000000007,43.600000000000009,42.70000000000001,41.800000000000011,40.900000000000013,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",87,83.333333333333329,79.666666666666657,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Advanced",87,83.333333333333329,79.666666666666657,76,74,70.98820889468854,66.457046624814794,61.925884354941061,57.394722085067322,52.863559815193582,48.332397545319843,43.801235275446103,39.270073005572399,39.073722640544538,38.877372275516677,38.681021910488816,38.484671545460955,38.288321180433094,38.09197081540524,37.895620450377379,37.699270085349518,37.502919720321657,37.306569355293796,37.110218990265935,36.913868625238074,36.717518260210213,36.521167895182359,36.324817530154498,36.128467165126636,35.932116800098775,35.735766435070914,35.539416070043053,35.343065705015157]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Moderate",87,83.333333333333329,79.666666666666657,76,76,76,75,74,73,72.2,71.400000000000006,70.600000000000009,70,67.900000000000006,66,63.9,61.8,59.699999999999996,57,54.9,53,50.9,49,48.1,47.2,46.300000000000004,45.400000000000006,44.500000000000007,43.600000000000009,42.70000000000001,41.800000000000011,40.900000000000013,40]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Conservative",87,83.333333333333329,79.666666666666657,76,{"$f":"$O$317","v":76},{"$f":"$O$317","v":76},76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Field Capital Cost ($/kWe)","No TES - Class 1 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Advanced","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Moderate","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Conservative","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Advanced",1895,{"$f":"L344+(($O$344-$L$344)/3)","v":1794},{"$f":"M344+(($O$344-$L$344)/3)","v":1693},{"$f":"$O$60","v":1592},1368.2096205120968,1274.9683702475838,1181.7271199830709,1088.485869718558,995.24461945404494,902.00336918953201,808.76211892501908,715.52086866050615,622.27961839599345,616.67910183042943,611.07858526486552,605.47806869930162,599.87755213373759,594.27703556817369,588.67651900260978,583.07600243704587,577.47548587148185,571.87496930591794,566.27445274035404,560.67393617479001,555.07341960922611,549.4729030436622,543.87238647809818,538.27186991253427,532.67135334697036,527.07083678140646,521.47032021584243,515.86980365027853,510.26928708471456]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Moderate",1895,1794,1693,{"$f":"$O$60","v":1592},1439,1381,1335,1276,1230,1190,1151,1127,1100,1075,1049,1027,1017,1005,1001,994,987,982,981,975,970,965,962,959,957,954,952,950,947]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Conservative",1895,1794,1693,1592,{"$f":"$O$346","v":1592},{"$f":"$O$346","v":1592},1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",1895,1794,1693,1592,1368.2096205120968,1274.9683702475838,1181.7271199830709,1088.485869718558,995.24461945404494,902.00336918953201,808.76211892501908,715.52086866050615,622.27961839599345,616.67910183042943,611.07858526486552,605.47806869930162,599.87755213373759,594.27703556817369,588.67651900260978,583.07600243704587,577.47548587148185,571.87496930591794,566.27445274035404,560.67393617479001,555.07341960922611,549.4729030436622,543.87238647809818,538.27186991253427,532.67135334697036,527.07083678140646,521.47032021584243,515.86980365027853,510.26928708471456]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",1895,1794,1693,1592,1439,1381,1335,1276,1230,1190,1151,1127,1100,1075,1049,1027,1017,1005,1001,994,987,982,981,975,970,965,962,959,957,954,952,950,947]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",1895,1794,1693,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Advanced",1895,1794,1693,1592,1368.2096205120968,1274.9683702475838,1181.7271199830709,1088.485869718558,995.24461945404494,902.00336918953201,808.76211892501908,715.52086866050615,622.27961839599345,616.67910183042943,611.07858526486552,605.47806869930162,599.87755213373759,594.27703556817369,588.67651900260978,583.07600243704587,577.47548587148185,571.87496930591794,566.27445274035404,560.67393617479001,555.07341960922611,549.4729030436622,543.87238647809818,538.27186991253427,532.67135334697036,527.07083678140646,521.47032021584243,515.86980365027853,510.26928708471456]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Moderate",1895,1794,1693,1592,1439,1381,1335,1276,1230,1190,1151,1127,1100,1075,1049,1027,1017,1005,1001,994,987,982,981,975,970,965,962,959,957,954,952,950,947]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Conservative",1895,1794,1693,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592,1592]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","No TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Advanced",{"$f":"(100000*L286+(10*100000)*L315+(100000*2.4)*L344)/100000","v":7518},7170.2666666666664,6822.5333333333328,6474.8,5970.1105892290334,5666.6666334969077,5318.4584959038302,4970.2503583107518,4622.0422207176744,4273.8340831245969,3925.6259455315189,3577.417807938441,3229.2096703453653,3197.0169537359925,3164.8242371266197,3132.6315205172468,3100.4388039078735,3068.2460872985012,3036.0533706891288,3003.8606540797555,2971.6679374703826,2939.4752208610093,2907.2825042516374,2875.0897876422637,2842.8970710328913,2810.704354423518,2778.5116378141456,2746.3189212047728,2714.1262045953999,2681.9334879860271,2649.7407713766538,2617.5480547672814,2585.355338157909]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Moderate",{"$f":"(100000*L287+(10*100000)*L316+(100000*2.4)*L345)/100000","v":7518},7170.2666666666664,6822.5333333333328,6474.8,6133.3724499999998,5909.1451749999997,5691.4247999999998,5492.7012500000001,5308.7869000000001,5141.2725499999997,4989.4757250000002,4849.0927000000001,4723.9981749999997,4611.241,4510.3769249999996,4421.2105499999998,4340.3556749999998,4271.0915999999997,4208.880975,4154.6901749999997,4108.6459249999998,4068.4749499999998,4033.7574249999998,4003.1864500000001,3977.0643249999998,3955.0399000000002,3934.7422000000001,3915.4689250000001,3898.5956500000002,3880.3467999999998,3862.4490999999998,3843.5269750000002,3821.180425]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Conservative",{"$f":"(100000*L288+(10*100000)*L317+(100000*2.4)*L346)/100000","v":7518},7170.2666666666664,6822.5333333333328,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",{"$f":"(100000*L289+(10*100000)*L318+(100000*2.4)*L347)/100000","v":7518},7170.2666666666664,6822.5333333333328,6474.8,5970.1105892290334,5666.6666334969077,5318.4584959038302,4970.2503583107518,4622.0422207176744,4273.8340831245969,3925.6259455315189,3577.417807938441,3229.2096703453653,3197.0169537359925,3164.8242371266197,3132.6315205172468,3100.4388039078735,3068.2460872985012,3036.0533706891288,3003.8606540797555,2971.6679374703826,2939.4752208610093,2907.2825042516374,2875.0897876422637,2842.8970710328913,2810.704354423518,2778.5116378141456,2746.3189212047728,2714.1262045953999,2681.9334879860271,2649.7407713766538,2617.5480547672814,2585.355338157909]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",{"$f":"(100000*L290+(10*100000)*L319+(100000*2.4)*L348)/100000","v":7518},7170.2666666666664,6822.5333333333328,6474.8,6133.3724499999998,5909.1451749999997,5691.4247999999998,5492.7012500000001,5308.7869000000001,5141.2725499999997,4989.4757250000002,4849.0927000000001,4723.9981749999997,4611.241,4510.3769249999996,4421.2105499999998,4340.3556749999998,4271.0915999999997,4208.880975,4154.6901749999997,4108.6459249999998,4068.4749499999998,4033.7574249999998,4003.1864500000001,3977.0643249999998,3955.0399000000002,3934.7422000000001,3915.4689250000001,3898.5956500000002,3880.3467999999998,3862.4490999999998,3843.5269750000002,3821.180425]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",{"$f":"(100000*L291+(10*100000)*L320+(100000*2.4)*L349)/100000","v":7518},7170.2666666666664,6822.5333333333328,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Advanced",{"$f":"(100000*L292+(10*100000)*L321+(100000*2.4)*L350)/100000","v":7518},7170.2666666666664,6822.5333333333328,6474.8,5970.1105892290334,5666.6666334969077,5318.4584959038302,4970.2503583107518,4622.0422207176744,4273.8340831245969,3925.6259455315189,3577.417807938441,3229.2096703453653,3197.0169537359925,{"$f":"(100000*Z292+(10*100000)*Z321+(100000*2.4)*Z350)/100000","v":3164.8242371266197},{"$f":"(100000*AA292+(10*100000)*AA321+(100000*2.4)*AA350)/100000","v":3132.6315205172468},3100.4388039078735,3068.2460872985012,3036.0533706891288,3003.8606540797555,2971.6679374703826,2939.4752208610093,2907.2825042516374,2875.0897876422637,2842.8970710328913,2810.704354423518,2778.5116378141456,2746.3189212047728,2714.1262045953999,2681.9334879860271,2649.7407713766538,2617.5480547672814,2585.355338157909]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Moderate",{"$f":"(100000*L293+(10*100000)*L322+(100000*2.4)*L351)/100000","v":7518},{"$f":"(100000*M293+(10*100000)*M322+(100000*2.4)*M351)/100000","v":7170.2666666666664},6822.5333333333328,6474.8,6133.3724499999998,5909.1451749999997,5691.4247999999998,5492.7012500000001,5308.7869000000001,5141.2725499999997,4989.4757250000002,4849.0927000000001,4723.9981749999997,4611.241,4510.3769249999996,4421.2105499999998,4340.3556749999998,4271.0915999999997,4208.880975,4154.6901749999997,4108.6459249999998,4068.4749499999998,4033.7574249999998,4003.1864500000001,3977.0643249999998,3955.0399000000002,3934.7422000000001,3915.4689250000001,3898.5956500000002,3880.3467999999998,3862.4490999999998,3843.5269750000002,3821.180425]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Conservative",{"$f":"(100000*L294+(10*100000)*L323+(100000*2.4)*L352)/100000","v":7518},7170.2666666666664,6822.5333333333328,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8,6474.8]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","No TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Advanced",67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,64.652599999999978,61.693150000000003,58.733700000000006,55.774250000000009,52.814800000000012,49.855350000000016,46.895900000000019,43.936450000000022,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Moderate",67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,65.927043149137504,64.242036298274996,62.557029447412496,60.872022596549996,59.187015745687496,57.502008894824996,55.817002043962496,54.131995193099989,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Conservative",67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,64.652599999999978,61.693150000000003,58.733700000000006,55.774250000000009,52.814800000000012,49.855350000000016,46.895900000000019,43.936450000000022,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,65.927043149137504,64.242036298274996,62.557029447412496,60.872022596549996,59.187015745687496,57.502008894824996,55.817002043962496,54.131995193099989,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Advanced",67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,64.652599999999978,61.693150000000003,58.733700000000006,55.774250000000009,52.814800000000012,49.855350000000016,46.895900000000019,43.936450000000022,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997,40.976999999999997]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Moderate",67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,65.927043149137504,64.242036298274996,62.557029447412496,60.872022596549996,59.187015745687496,57.502008894824996,55.817002043962496,54.131995193099989,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489,52.446988342237489]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Conservative",67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996,67.612049999999996]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","No TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Advanced",4.2001424999999992,4.2001424999999992,4.2001424999999992,4.2001424999999992,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Moderate",4.2001424999999992,4.2001424999999992,4.2001424999999992,4.2001424999999992,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Conservative",4.2001424999999992,4.2001424999999992,4.2001424999999992,4.2001424999999992,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",4.2001424999999992,4.2001424999999992,4.2001424999999992,4.2001424999999992,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",4.2001424999999992,4.2001424999999992,4.2001424999999992,4.2001424999999992,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",4.2001424999999992,4.2001424999999992,4.2001424999999992,4.2001424999999992,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Advanced",4.2001424999999992,4.2001424999999992,4.2001424999999992,4.2001424999999992,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Moderate",4.2001424999999992,4.2001424999999992,4.2001424999999992,4.2001424999999992,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Conservative",4.2001424999999992,4.2001424999999992,4.2001424999999992,4.2001424999999992,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997,3.5854874999999997]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK446","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL446","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F447","v":0.04},{"$f":"'WACC Calc'!G447","v":0.04},{"$f":"'WACC Calc'!H447","v":0.04},{"$f":"'WACC Calc'!I447","v":0.04},{"$f":"'WACC Calc'!J447","v":0.04},{"$f":"'WACC Calc'!K447","v":0.04},{"$f":"'WACC Calc'!L447","v":0.04},{"$f":"'WACC Calc'!M447","v":0.04},{"$f":"'WACC Calc'!N447","v":0.04},{"$f":"'WACC Calc'!O447","v":0.04},{"$f":"'WACC Calc'!P447","v":0.04},{"$f":"'WACC Calc'!Q447","v":0.04},{"$f":"'WACC Calc'!R447","v":0.04},{"$f":"'WACC Calc'!S447","v":0.04},{"$f":"'WACC Calc'!T447","v":0.04},{"$f":"'WACC Calc'!U447","v":0.04},{"$f":"'WACC Calc'!V447","v":0.04},{"$f":"'WACC Calc'!W447","v":0.04},{"$f":"'WACC Calc'!X447","v":0.04},{"$f":"'WACC Calc'!Y447","v":0.04},{"$f":"'WACC Calc'!Z447","v":0.04},{"$f":"'WACC Calc'!AA447","v":0.04},{"$f":"'WACC Calc'!AB447","v":0.04},{"$f":"'WACC Calc'!AC447","v":0.04},{"$f":"'WACC Calc'!AD447","v":0.04},{"$f":"'WACC Calc'!AE447","v":0.04},{"$f":"'WACC Calc'!AF447","v":0.04},{"$f":"'WACC Calc'!AG447","v":0.04},{"$f":"'WACC Calc'!AH447","v":0.04},{"$f":"'WACC Calc'!AI447","v":0.04},{"$f":"'WACC Calc'!AJ447","v":0.04},{"$f":"'WACC Calc'!AK447","v":0.04},{"$f":"'WACC Calc'!AL447","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F448","v":0.04},{"$f":"'WACC Calc'!G448","v":0.04},{"$f":"'WACC Calc'!H448","v":0.04},{"$f":"'WACC Calc'!I448","v":0.04},{"$f":"'WACC Calc'!J448","v":0.04},{"$f":"'WACC Calc'!K448","v":0.04},{"$f":"'WACC Calc'!L448","v":0.04},{"$f":"'WACC Calc'!M448","v":0.04},{"$f":"'WACC Calc'!N448","v":0.04},{"$f":"'WACC Calc'!O448","v":0.04},{"$f":"'WACC Calc'!P448","v":0.04},{"$f":"'WACC Calc'!Q448","v":0.04},{"$f":"'WACC Calc'!R448","v":0.04},{"$f":"'WACC Calc'!S448","v":0.04},{"$f":"'WACC Calc'!T448","v":0.04},{"$f":"'WACC Calc'!U448","v":0.04},{"$f":"'WACC Calc'!V448","v":0.04},{"$f":"'WACC Calc'!W448","v":0.04},{"$f":"'WACC Calc'!X448","v":0.04},{"$f":"'WACC Calc'!Y448","v":0.04},{"$f":"'WACC Calc'!Z448","v":0.04},{"$f":"'WACC Calc'!AA448","v":0.04},{"$f":"'WACC Calc'!AB448","v":0.04},{"$f":"'WACC Calc'!AC448","v":0.04},{"$f":"'WACC Calc'!AD448","v":0.04},{"$f":"'WACC Calc'!AE448","v":0.04},{"$f":"'WACC Calc'!AF448","v":0.04},{"$f":"'WACC Calc'!AG448","v":0.04},{"$f":"'WACC Calc'!AH448","v":0.04},{"$f":"'WACC Calc'!AI448","v":0.04},{"$f":"'WACC Calc'!AJ448","v":0.04},{"$f":"'WACC Calc'!AK448","v":0.04},{"$f":"'WACC Calc'!AL448","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F449","v":0.04},{"$f":"'WACC Calc'!G449","v":0.04},{"$f":"'WACC Calc'!H449","v":0.04},{"$f":"'WACC Calc'!I449","v":0.04},{"$f":"'WACC Calc'!J449","v":0.04},{"$f":"'WACC Calc'!K449","v":0.04},{"$f":"'WACC Calc'!L449","v":0.04},{"$f":"'WACC Calc'!M449","v":0.04},{"$f":"'WACC Calc'!N449","v":0.04},{"$f":"'WACC Calc'!O449","v":0.04},{"$f":"'WACC Calc'!P449","v":0.04},{"$f":"'WACC Calc'!Q449","v":0.04},{"$f":"'WACC Calc'!R449","v":0.04},{"$f":"'WACC Calc'!S449","v":0.04},{"$f":"'WACC Calc'!T449","v":0.04},{"$f":"'WACC Calc'!U449","v":0.04},{"$f":"'WACC Calc'!V449","v":0.04},{"$f":"'WACC Calc'!W449","v":0.04},{"$f":"'WACC Calc'!X449","v":0.04},{"$f":"'WACC Calc'!Y449","v":0.04},{"$f":"'WACC Calc'!Z449","v":0.04},{"$f":"'WACC Calc'!AA449","v":0.04},{"$f":"'WACC Calc'!AB449","v":0.04},{"$f":"'WACC Calc'!AC449","v":0.04},{"$f":"'WACC Calc'!AD449","v":0.04},{"$f":"'WACC Calc'!AE449","v":0.04},{"$f":"'WACC Calc'!AF449","v":0.04},{"$f":"'WACC Calc'!AG449","v":0.04},{"$f":"'WACC Calc'!AH449","v":0.04},{"$f":"'WACC Calc'!AI449","v":0.04},{"$f":"'WACC Calc'!AJ449","v":0.04},{"$f":"'WACC Calc'!AK449","v":0.04},{"$f":"'WACC Calc'!AL449","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK450","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL450","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK451","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL451","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK452","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL452","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK453","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL453","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F454","v":0.1},{"$f":"'WACC Calc'!G454","v":0.1},{"$f":"'WACC Calc'!H454","v":0.1},{"$f":"'WACC Calc'!I454","v":0.1},{"$f":"'WACC Calc'!J454","v":0.1},{"$f":"'WACC Calc'!K454","v":0.1},{"$f":"'WACC Calc'!L454","v":0.1},{"$f":"'WACC Calc'!M454","v":0.1},{"$f":"'WACC Calc'!N454","v":0.1},{"$f":"'WACC Calc'!O454","v":0.1},{"$f":"'WACC Calc'!P454","v":0.1},{"$f":"'WACC Calc'!Q454","v":0.1},{"$f":"'WACC Calc'!R454","v":0.1},{"$f":"'WACC Calc'!S454","v":0.1},{"$f":"'WACC Calc'!T454","v":0.1},{"$f":"'WACC Calc'!U454","v":0.1},{"$f":"'WACC Calc'!V454","v":0.1},{"$f":"'WACC Calc'!W454","v":0.1},{"$f":"'WACC Calc'!X454","v":0.1},{"$f":"'WACC Calc'!Y454","v":0.1},{"$f":"'WACC Calc'!Z454","v":0.1},{"$f":"'WACC Calc'!AA454","v":0.1},{"$f":"'WACC Calc'!AB454","v":0.1},{"$f":"'WACC Calc'!AC454","v":0.1},{"$f":"'WACC Calc'!AD454","v":0.1},{"$f":"'WACC Calc'!AE454","v":0.1},{"$f":"'WACC Calc'!AF454","v":0.1},{"$f":"'WACC Calc'!AG454","v":0.1},{"$f":"'WACC Calc'!AH454","v":0.1},{"$f":"'WACC Calc'!AI454","v":0.1},{"$f":"'WACC Calc'!AJ454","v":0.1},{"$f":"'WACC Calc'!AK454","v":0.1},{"$f":"'WACC Calc'!AL454","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F455","v":0.1},{"$f":"'WACC Calc'!G455","v":0.1},{"$f":"'WACC Calc'!H455","v":0.1},{"$f":"'WACC Calc'!I455","v":0.1},{"$f":"'WACC Calc'!J455","v":0.1},{"$f":"'WACC Calc'!K455","v":0.1},{"$f":"'WACC Calc'!L455","v":0.1},{"$f":"'WACC Calc'!M455","v":0.1},{"$f":"'WACC Calc'!N455","v":0.1},{"$f":"'WACC Calc'!O455","v":0.1},{"$f":"'WACC Calc'!P455","v":0.1},{"$f":"'WACC Calc'!Q455","v":0.1},{"$f":"'WACC Calc'!R455","v":0.1},{"$f":"'WACC Calc'!S455","v":0.1},{"$f":"'WACC Calc'!T455","v":0.1},{"$f":"'WACC Calc'!U455","v":0.1},{"$f":"'WACC Calc'!V455","v":0.1},{"$f":"'WACC Calc'!W455","v":0.1},{"$f":"'WACC Calc'!X455","v":0.1},{"$f":"'WACC Calc'!Y455","v":0.1},{"$f":"'WACC Calc'!Z455","v":0.1},{"$f":"'WACC Calc'!AA455","v":0.1},{"$f":"'WACC Calc'!AB455","v":0.1},{"$f":"'WACC Calc'!AC455","v":0.1},{"$f":"'WACC Calc'!AD455","v":0.1},{"$f":"'WACC Calc'!AE455","v":0.1},{"$f":"'WACC Calc'!AF455","v":0.1},{"$f":"'WACC Calc'!AG455","v":0.1},{"$f":"'WACC Calc'!AH455","v":0.1},{"$f":"'WACC Calc'!AI455","v":0.1},{"$f":"'WACC Calc'!AJ455","v":0.1},{"$f":"'WACC Calc'!AK455","v":0.1},{"$f":"'WACC Calc'!AL455","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F456","v":0.1},{"$f":"'WACC Calc'!G456","v":0.1},{"$f":"'WACC Calc'!H456","v":0.1},{"$f":"'WACC Calc'!I456","v":0.1},{"$f":"'WACC Calc'!J456","v":0.1},{"$f":"'WACC Calc'!K456","v":0.1},{"$f":"'WACC Calc'!L456","v":0.1},{"$f":"'WACC Calc'!M456","v":0.1},{"$f":"'WACC Calc'!N456","v":0.1},{"$f":"'WACC Calc'!O456","v":0.1},{"$f":"'WACC Calc'!P456","v":0.1},{"$f":"'WACC Calc'!Q456","v":0.1},{"$f":"'WACC Calc'!R456","v":0.1},{"$f":"'WACC Calc'!S456","v":0.1},{"$f":"'WACC Calc'!T456","v":0.1},{"$f":"'WACC Calc'!U456","v":0.1},{"$f":"'WACC Calc'!V456","v":0.1},{"$f":"'WACC Calc'!W456","v":0.1},{"$f":"'WACC Calc'!X456","v":0.1},{"$f":"'WACC Calc'!Y456","v":0.1},{"$f":"'WACC Calc'!Z456","v":0.1},{"$f":"'WACC Calc'!AA456","v":0.1},{"$f":"'WACC Calc'!AB456","v":0.1},{"$f":"'WACC Calc'!AC456","v":0.1},{"$f":"'WACC Calc'!AD456","v":0.1},{"$f":"'WACC Calc'!AE456","v":0.1},{"$f":"'WACC Calc'!AF456","v":0.1},{"$f":"'WACC Calc'!AG456","v":0.1},{"$f":"'WACC Calc'!AH456","v":0.1},{"$f":"'WACC Calc'!AI456","v":0.1},{"$f":"'WACC Calc'!AJ456","v":0.1},{"$f":"'WACC Calc'!AK456","v":0.1},{"$f":"'WACC Calc'!AL456","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK457","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL457","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK458","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL458","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK459","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL459","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F460","v":0.6640353047497406},{"$f":"'WACC Calc'!G460","v":0.6640353047497406},{"$f":"'WACC Calc'!H460","v":0.6640353047497406},{"$f":"'WACC Calc'!I460","v":0.6640353047497406},{"$f":"'WACC Calc'!J460","v":0.6640353047497406},{"$f":"'WACC Calc'!K460","v":0.6640353047497406},{"$f":"'WACC Calc'!L460","v":0.6640353047497406},{"$f":"'WACC Calc'!M460","v":0.6640353047497406},{"$f":"'WACC Calc'!N460","v":0.6640353047497406},{"$f":"'WACC Calc'!O460","v":0.6640353047497406},{"$f":"'WACC Calc'!P460","v":0.6640353047497406},{"$f":"'WACC Calc'!Q460","v":0.6640353047497406},{"$f":"'WACC Calc'!R460","v":0.6640353047497406},{"$f":"'WACC Calc'!S460","v":0.6640353047497406},{"$f":"'WACC Calc'!T460","v":0.6640353047497406},{"$f":"'WACC Calc'!U460","v":0.6640353047497406},{"$f":"'WACC Calc'!V460","v":0.6640353047497406},{"$f":"'WACC Calc'!W460","v":0.6640353047497406},{"$f":"'WACC Calc'!X460","v":0.6640353047497406},{"$f":"'WACC Calc'!Y460","v":0.6640353047497406},{"$f":"'WACC Calc'!Z460","v":0.6640353047497406},{"$f":"'WACC Calc'!AA460","v":0.6640353047497406},{"$f":"'WACC Calc'!AB460","v":0.6640353047497406},{"$f":"'WACC Calc'!AC460","v":0.6640353047497406},{"$f":"'WACC Calc'!AD460","v":0.6640353047497406},{"$f":"'WACC Calc'!AE460","v":0.6640353047497406},{"$f":"'WACC Calc'!AF460","v":0.6640353047497406},{"$f":"'WACC Calc'!AG460","v":0.6640353047497406},{"$f":"'WACC Calc'!AH460","v":0.6640353047497406},{"$f":"'WACC Calc'!AI460","v":0.6640353047497406},{"$f":"'WACC Calc'!AJ460","v":0.6640353047497406},{"$f":"'WACC Calc'!AK460","v":0.6640353047497406},{"$f":"'WACC Calc'!AL460","v":0.6640353047497406}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F461","v":0.6640353047497406},{"$f":"'WACC Calc'!G461","v":0.6640353047497406},{"$f":"'WACC Calc'!H461","v":0.6640353047497406},{"$f":"'WACC Calc'!I461","v":0.6640353047497406},{"$f":"'WACC Calc'!J461","v":0.6640353047497406},{"$f":"'WACC Calc'!K461","v":0.6640353047497406},{"$f":"'WACC Calc'!L461","v":0.6640353047497406},{"$f":"'WACC Calc'!M461","v":0.6640353047497406},{"$f":"'WACC Calc'!N461","v":0.6640353047497406},{"$f":"'WACC Calc'!O461","v":0.6640353047497406},{"$f":"'WACC Calc'!P461","v":0.6640353047497406},{"$f":"'WACC Calc'!Q461","v":0.6640353047497406},{"$f":"'WACC Calc'!R461","v":0.6640353047497406},{"$f":"'WACC Calc'!S461","v":0.6640353047497406},{"$f":"'WACC Calc'!T461","v":0.6640353047497406},{"$f":"'WACC Calc'!U461","v":0.6640353047497406},{"$f":"'WACC Calc'!V461","v":0.6640353047497406},{"$f":"'WACC Calc'!W461","v":0.6640353047497406},{"$f":"'WACC Calc'!X461","v":0.6640353047497406},{"$f":"'WACC Calc'!Y461","v":0.6640353047497406},{"$f":"'WACC Calc'!Z461","v":0.6640353047497406},{"$f":"'WACC Calc'!AA461","v":0.6640353047497406},{"$f":"'WACC Calc'!AB461","v":0.6640353047497406},{"$f":"'WACC Calc'!AC461","v":0.6640353047497406},{"$f":"'WACC Calc'!AD461","v":0.6640353047497406},{"$f":"'WACC Calc'!AE461","v":0.6640353047497406},{"$f":"'WACC Calc'!AF461","v":0.6640353047497406},{"$f":"'WACC Calc'!AG461","v":0.6640353047497406},{"$f":"'WACC Calc'!AH461","v":0.6640353047497406},{"$f":"'WACC Calc'!AI461","v":0.6640353047497406},{"$f":"'WACC Calc'!AJ461","v":0.6640353047497406},{"$f":"'WACC Calc'!AK461","v":0.6640353047497406},{"$f":"'WACC Calc'!AL461","v":0.6640353047497406}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F462","v":0.6640353047497406},{"$f":"'WACC Calc'!G462","v":0.6640353047497406},{"$f":"'WACC Calc'!H462","v":0.6640353047497406},{"$f":"'WACC Calc'!I462","v":0.6640353047497406},{"$f":"'WACC Calc'!J462","v":0.6640353047497406},{"$f":"'WACC Calc'!K462","v":0.6640353047497406},{"$f":"'WACC Calc'!L462","v":0.6640353047497406},{"$f":"'WACC Calc'!M462","v":0.6640353047497406},{"$f":"'WACC Calc'!N462","v":0.6640353047497406},{"$f":"'WACC Calc'!O462","v":0.6640353047497406},{"$f":"'WACC Calc'!P462","v":0.6640353047497406},{"$f":"'WACC Calc'!Q462","v":0.6640353047497406},{"$f":"'WACC Calc'!R462","v":0.6640353047497406},{"$f":"'WACC Calc'!S462","v":0.6640353047497406},{"$f":"'WACC Calc'!T462","v":0.6640353047497406},{"$f":"'WACC Calc'!U462","v":0.6640353047497406},{"$f":"'WACC Calc'!V462","v":0.6640353047497406},{"$f":"'WACC Calc'!W462","v":0.6640353047497406},{"$f":"'WACC Calc'!X462","v":0.6640353047497406},{"$f":"'WACC Calc'!Y462","v":0.6640353047497406},{"$f":"'WACC Calc'!Z462","v":0.6640353047497406},{"$f":"'WACC Calc'!AA462","v":0.6640353047497406},{"$f":"'WACC Calc'!AB462","v":0.6640353047497406},{"$f":"'WACC Calc'!AC462","v":0.6640353047497406},{"$f":"'WACC Calc'!AD462","v":0.6640353047497406},{"$f":"'WACC Calc'!AE462","v":0.6640353047497406},{"$f":"'WACC Calc'!AF462","v":0.6640353047497406},{"$f":"'WACC Calc'!AG462","v":0.6640353047497406},{"$f":"'WACC Calc'!AH462","v":0.6640353047497406},{"$f":"'WACC Calc'!AI462","v":0.6640353047497406},{"$f":"'WACC Calc'!AJ462","v":0.6640353047497406},{"$f":"'WACC Calc'!AK462","v":0.6640353047497406},{"$f":"'WACC Calc'!AL462","v":0.6640353047497406}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F463","v":0.25740000000000002},{"$f":"'WACC Calc'!G463","v":0.25740000000000002},{"$f":"'WACC Calc'!H463","v":0.25740000000000002},{"$f":"'WACC Calc'!I463","v":0.25740000000000002},{"$f":"'WACC Calc'!J463","v":0.25740000000000002},{"$f":"'WACC Calc'!K463","v":0.25740000000000002},{"$f":"'WACC Calc'!L463","v":0.25740000000000002},{"$f":"'WACC Calc'!M463","v":0.25740000000000002},{"$f":"'WACC Calc'!N463","v":0.25740000000000002},{"$f":"'WACC Calc'!O463","v":0.25740000000000002},{"$f":"'WACC Calc'!P463","v":0.25740000000000002},{"$f":"'WACC Calc'!Q463","v":0.25740000000000002},{"$f":"'WACC Calc'!R463","v":0.25740000000000002},{"$f":"'WACC Calc'!S463","v":0.25740000000000002},{"$f":"'WACC Calc'!T463","v":0.25740000000000002},{"$f":"'WACC Calc'!U463","v":0.25740000000000002},{"$f":"'WACC Calc'!V463","v":0.25740000000000002},{"$f":"'WACC Calc'!W463","v":0.25740000000000002},{"$f":"'WACC Calc'!X463","v":0.25740000000000002},{"$f":"'WACC Calc'!Y463","v":0.25740000000000002},{"$f":"'WACC Calc'!Z463","v":0.25740000000000002},{"$f":"'WACC Calc'!AA463","v":0.25740000000000002},{"$f":"'WACC Calc'!AB463","v":0.25740000000000002},{"$f":"'WACC Calc'!AC463","v":0.25740000000000002},{"$f":"'WACC Calc'!AD463","v":0.25740000000000002},{"$f":"'WACC Calc'!AE463","v":0.25740000000000002},{"$f":"'WACC Calc'!AF463","v":0.25740000000000002},{"$f":"'WACC Calc'!AG463","v":0.25740000000000002},{"$f":"'WACC Calc'!AH463","v":0.25740000000000002},{"$f":"'WACC Calc'!AI463","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ463","v":0.25740000000000002},{"$f":"'WACC Calc'!AK463","v":0.25740000000000002},{"$f":"'WACC Calc'!AL463","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!G464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!H464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!I464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!J464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!K464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!L464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!M464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!N464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!O464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!P464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Q464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!R464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!S464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!T464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!U464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!V464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!W464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!X464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Y464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Z464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AA464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AB464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AC464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AD464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AE464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AF464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AG464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AH464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AI464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AJ464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AK464","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AL464","v":5.3320974217312238E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!G465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!H465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!I465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!J465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!K465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!L465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!M465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!N465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!O465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!P465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Q465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!R465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!S465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!T465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!U465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!V465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!W465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!X465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Y465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Z465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AA465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AB465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AC465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AD465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AE465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AF465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AG465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AH465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AI465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AJ465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AK465","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AL465","v":5.3320974217312238E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!G466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!H466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!I466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!J466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!K466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!L466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!M466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!N466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!O466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!P466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Q466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!R466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!S466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!T466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!U466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!V466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!W466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!X466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Y466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Z466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AA466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AB466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AC466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AD466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AE466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AF466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AG466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AH466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AI466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AJ466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AK466","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AL466","v":5.3320974217312238E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!G467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!H467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!I467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!J467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!K467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!L467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!M467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!N467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!O467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!P467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Q467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!R467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!S467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!T467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!U467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!V467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!W467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!X467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Y467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Z467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AA467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AB467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AC467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AD467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AE467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AF467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AG467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AH467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AI467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AJ467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AK467","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AL467","v":2.7630218748597279E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!G468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!H468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!I468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!J468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!K468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!L468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!M468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!N468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!O468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!P468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Q468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!R468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!S468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!T468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!U468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!V468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!W468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!X468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Y468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Z468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AA468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AB468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AC468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AD468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AE468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AF468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AG468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AH468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AI468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AJ468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AK468","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AL468","v":2.7630218748597279E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!G469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!H469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!I469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!J469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!K469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!L469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!M469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!N469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!O469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!P469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Q469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!R469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!S469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!T469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!U469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!V469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!W469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!X469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Y469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Z469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AA469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AB469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AC469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AD469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AE469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AF469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AG469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AH469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AI469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AJ469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AK469","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AL469","v":2.7630218748597279E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L461 / (1 - (1 / (1 + L461)^$S$35))","v":6.7534578878410689E-2},{"$f":" M461 / (1 - (1 / (1 + M461)^$S$35))","v":6.7534578878410689E-2},6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",{"$f":" L462 / (1 - (1 / (1 + L462)^$S$35))","v":6.7534578878410689E-2},6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2,6.7534578878410689E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",{"$f":" L464 / (1 - (1 / (1 + L464)^$S$35))","v":4.9468885708914924E-2},{"$f":" M464 / (1 - (1 / (1 + M464)^$S$35))","v":4.9468885708914924E-2},4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":" L465 / (1 - (1 / (1 + L465)^$S$35))","v":4.9468885708914924E-2},4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2,4.9468885708914924E-2]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","No TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Advanced",{"$f":"L461","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Moderate",{"$f":"L462","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Conservative",{"$f":"L463","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Advanced",{"$f":"L461","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Moderate",{"$f":"L462","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Conservative",{"$f":"L463","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Advanced",{"$f":"L461","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Moderate",{"$f":"L462","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Conservative",{"$f":"L463","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Advanced",{"$f":"L461","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Moderate",{"$f":"L462","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Conservative",{"$f":"L463","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",{"$f":"L461","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",{"$f":"L462","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",{"$f":"L463","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Advanced",{"$f":"L461","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Moderate",{"$f":"L462","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Conservative",{"$f":"L463","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","No TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Unhide here",null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","No TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"No TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 1 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 3 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Moderate"]
[null,null,null,null,null,null,null,null,null,null,"6 hrs TES - Class 5 - Conservative"]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Advanced",{"$f":" ((L470 * L571 * $S$46 * (L373 * 1 + L523) +L402) * 1000 / (L170 * 8760)) + L431 + 0","v":111.3385204729955},{"$f":" ((M470 * M571 * $S$46 * (M373 * 1 + M523) +M402) * 1000 / (M170 * 8760)) + M431 + 0","v":107.09132880014405},102.8441371272926,98.596945454441183,91.147736723069286,86.771181517886546,81.847879589807405,76.92457766172825,72.001275733649109,67.077973805569968,62.154671877490813,57.231369949411672,52.308068021332538,51.914868334091949,51.52166864685136,51.128468959610764,50.735269272370175,50.342069585129586,49.948869897888997,49.555670210648401,49.162470523407812,48.769270836167216,48.376071148926634,47.982871461686031,47.589671774445449,47.196472087204853,46.803272399964271,46.410072712723682,46.016873025483086,45.623673338242497,45.230473651001901,44.837273963761319,44.44407427652073]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Moderate",{"$f":" ((L471 * L572 * $S$46 * (L374 * 1 + L524) +L403) * 1000 / (L171 * 8760)) + L432 + 0","v":111.3385204729955},{"$f":" ((M471 * M572 * $S$46 * (M374 * 1 + M524) +M403) * 1000 / (M171 * 8760)) + M432 + 0","v":107.09132880014405},102.8441371272926,98.596945454441183,93.430465649332135,90.310117163344742,87.269243518699625,84.460395823874109,81.832426707235712,79.404766093573045,77.169078278888037,75.072797853914295,73.163250145266417,71.78604155233819,70.55409448725996,69.46502234750244,68.477466312774339,67.631479533917684,66.871643121543613,66.209760315259601,65.64737892573882,65.156733324194576,64.732695796159632,64.359303952454837,64.0402500650588,63.771245211360544,63.52333046130866,63.287927969681256,63.081838917513679,62.858948684310704,62.640347373718697,62.409233804702261,62.13629453780149]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 1 - Conservative",{"$f":" ((L472 * L573 * $S$46 * (L375 * 1 + L525) +L404) * 1000 / (L172 * 8760)) + L433 + 0","v":111.3385204729955},{"$f":" ((M472 * M573 * $S$46 * (M375 * 1 + M525) +M404) * 1000 / (M172 * 8760)) + M433 + 0","v":107.09132880014405},102.8441371272926,98.596945454441183,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184,97.982290454441184]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Advanced",{"$f":" ((L470 * L571 * $S$46 * (L376 * 1 + L526) +L405) * 1000 / (L173 * 8760)) + L434 + 0","v":92.43174788952571},{"$f":" ((M470 * M571 * $S$46 * (M376 * 1 + M526) +M405) * 1000 / (M173 * 8760)) + M434 + 0","v":88.934060629530393},85.43637336953509,81.938686109539788,75.695575095468826,72.091353161788916,68.036869221017866,63.982385280246795,59.927901339475738,55.873417398704674,51.81893345793361,47.764449517162554,43.709965576391504,43.386154069252193,43.062342562112882,42.738531054973571,42.41471954783426,42.090908040694956,41.767096533555645,41.443285026416326,41.119473519277022,40.795662012137704,40.471850504998407,40.148038997859089,39.824227490719778,39.500415983580467,39.176604476441163,38.852792969301859,38.528981462162541,38.20516995502323,37.881358447883919,37.557546940744615,37.233735433605304]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Moderate",{"$f":" ((L471 * L572 * $S$46 * (L377 * 1 + L527) +L406) * 1000 / (L174 * 8760)) + L435 + 0","v":92.43174788952571},88.934060629530393,85.43637336953509,81.938686109539788,77.57546950533235,75.005770752166271,72.501521868340859,70.188353178484562,68.024143317723528,66.024893400589562,64.183738729672513,62.457390144400016,60.884821443160583,59.75064966074909,58.736105018919964,57.839222080296125,57.025940639931818,56.32924564557927,55.703498011859445,55.158418053743205,54.695280438843739,54.291219355219056,53.942011979190283,53.634512813786337,53.371762553577831,53.150229144649856,52.946064056371839,52.752203180913973,52.582482785011265,52.398926122373524,52.218901513650692,52.028572692107744,51.803799178189465]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 3 - Conservative",92.43174788952571,88.934060629530393,85.43637336953509,81.938686109539788,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789,81.324031109539789]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Advanced",{"$f":" ((L470 * L571 * $S$46 * (L379 * 1 + L529) +L408) * 1000 / (L176 * 8760)) + L437 + 0","v":88.836102528824028},{"$f":" ((M470 * M571 * $S$46 * (M379 * 1 + M529) +M408) * 1000 / (M176 * 8760)) + M437 + 0","v":85.480954248076173},82.125805967328319,78.770657686580492,72.756919488129967,69.299578072123538,65.410323884424656,61.52106969672576,57.631815509026886,53.742561321327997,49.853307133629109,45.96405294593022,42.074798758231346,41.764183331320289,41.453567904409226,41.142952477498156,40.832337050587093,40.521721623676036,40.211106196764973,39.90049076985391,39.589875342942847,39.279259916031776,38.968644489120727,38.658029062209657,38.347413635298594,38.03679820838753,37.726182781476474,37.415567354565418,37.104951927654348,36.794336500743285,36.483721073832221,36.173105646921165,35.862490220010102]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Moderate",{"$f":" ((L471 * L572 * $S$46 * (L380 * 1 + L530) +L409) * 1000 / (L177 * 8760)) + L438 + 0","v":88.836102528824028},85.480954248076173,82.125805967328319,78.770657686580492,74.560203780977119,72.095226293614033,69.693031439537009,67.474129812276729,65.398116591609408,63.480340809029485,61.714217519685846,60.058221698076501,58.549738868674417,57.461787252944269,56.488587690562724,55.628254840346756,54.848116530780985,54.179813495445948,53.579566548993697,53.056699880706645,52.612436212495872,52.224841568015769,51.889865213580649,51.594897362127327,51.342854792773721,51.13034939110613,50.934504510187402,50.748543921190205,50.585740030449678,50.409663733373975,50.236975550711946,50.05440307612843,49.838789611366693]
[null,null,null,null,null,null,null,null,null,null,"10hrs TES - Class 5 - Conservative",88.836102528824028,85.480954248076173,82.125805967328319,78.770657686580492,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493,78.156002686580493]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$575:$I$580,L575:L580)","v":0.86719996286186296},0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$575:$I$580,L582:L587)","v":0.86719996286186296},0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$575:$I$580,L589:L594)","v":0.86719996286186296},0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296,0.86719996286186296]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$460*L568*(1-L$567/2)-L$567)/(1-L$460)","v":1.0460311467268468},1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$460*L569*(1-L$567/2)-L$567)/(1-L$460)","v":1.0460311467268468},1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$460*L570*(1-L$567/2)-L$567)/(1-L$460)","v":1.0460311467268468},1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468,1.0460311467268468]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Advanced)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$464)*(1+L$443))^$K575","v":0.94937822798322868},0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868]
[null,null,null,null,null,null,null,null,0.32,null,2,{"$f":"1/((1+L$464)*(1+L$443))^$K576","v":0.90131901976857542},0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542]
[null,null,null,null,null,null,null,null,0.192,null,3,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,{"$f":"1/((1+AB$464)*(1+AB$443))^$K577","v":0.85569265383547088},0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088]
[null,null,null,null,null,null,null,null,0.1152,null,4,{"$f":"1/((1+L$464)*(1+L$443))^$K578","v":0.81237597539658579},0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105]
[null,null,null,null,null,null,null,null,null,null,"Year (Moderate)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$465)*(1+L$443))^$K582","v":0.94937822798322868},0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$465)*(1+L$443))^$K583","v":0.90131901976857542},0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542]
[null,null,null,null,null,null,null,null,null,null,3,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,{"$f":"1/((1+AB$465)*(1+AB$443))^$K584","v":0.85569265383547088},0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$465)*(1+L$443))^$K585","v":0.81237597539658579},0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579]
[null,null,null,null,null,null,null,null,null,null,5,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771]
[null,null,null,null,null,null,null,null,null,null,6,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105]
[null,null,null,null,null,null,null,null,null,null,"Year (Conservative)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$466)*(1+L$443))^$K589","v":0.94937822798322868},0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868,0.94937822798322868]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$466)*(1+L$443))^$K590","v":0.90131901976857542},0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542,0.90131901976857542]
[null,null,null,null,null,null,null,null,null,null,3,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,{"$f":"1/((1+AB$466)*(1+AB$443))^$K591","v":0.85569265383547088},0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088,0.85569265383547088]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$466)*(1+L$443))^$K592","v":0.81237597539658579},0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579,0.81237597539658579]
[null,null,null,null,null,null,null,null,null,null,5,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771,0.77125206397815771]
[null,null,null,null,null,null,null,null,null,null,6,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105,0.73220991782799105]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,null,"U.S. Renewable Energy Technical Potentials - A GIS-Based Analysis 2012"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative range of capacity factors across the continental U.S. for three classes of solar insolation. System Advisor Model 2018"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228., Turchi et al.. (2019). CSP Systems Analysis - Final Project Report. NREL Report No. TP-5500-72856"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Kurup, P and Turchi, C. (2015), Parabolic Trough Collector Cost Update for the System Advisor Model (SAM). NREL Report No. TP-6A20-65228"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"National Renewable Energy Laboratory. Regional Energy Deployment System (ReEDS). Representative range of capacity factors across the continental U.S. for three classes of solar insolation (Daggett CA, Phoenix AZ, and Abilene TX, Taken from the NSRBD"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"DOE SunShot Vision Report (2012). Murphy, C et al. (2019), The Potential Role of Concentrating Solar Power within the Context of DOE’s 2030 Solar Cost Targets. NREL Report No. TP-6A20-71912"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"DOE SunShot Vision Report (2012)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"DOE SunShot Vision Report (2012)"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Geothermal","index":8,"n_rows":616,"n_cols":153,"rows_kept":616,"cut":false,"hidden":false,"merged":[[48,14,48,15],[48,13,50,13],[49,20,52,20],[10,21,15,21],[16,21,21,21],[0,80,0,84],[0,101,0,105],[0,122,0,126],[23,23,23,24],[0,91,0,95],[0,96,0,100],[0,117,0,121],[0,33,0,37],[0,54,0,58],[0,38,0,42],[0,64,0,68],[0,85,0,89],[0,106,0,110],[14,14,15,19],[20,9,25,9],[22,21,27,21],[26,14,26,18],[27,9,32,9],[27,14,27,17],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,14,31,17],[48,9,53,9],[71,7,90,7],[71,9,76,9],[78,9,83,9],[85,9,90,9],[93,7,105,7],[93,9,98,9],[100,9,105,9],[63,7,68,7],[63,9,68,9],[55,9,60,9],[111,6,111,19],[114,7,251,7],[114,9,131,9],[134,9,151,9],[154,9,171,9],[174,9,191,9],[194,9,211,9],[214,9,231,9],[234,9,251,9],[605,7,605,10],[605,11,605,26],[606,7,606,10],[603,7,603,10],[603,11,603,26],[287,9,304,9],[308,7,325,7],[308,9,325,9],[329,7,346,7],[329,9,346,9],[390,6,390,19],[599,6,599,19],[601,7,601,11],[602,7,602,10],[602,11,602,26],[255,7,304,7],[364,9,383,9],[349,7,362,7],[349,9,362,9],[255,9,284,9],[604,7,604,10],[604,11,604,26],[615,7,615,10],[615,11,615,26],[610,7,610,10],[610,11,610,26],[611,7,611,10],[611,11,611,26],[612,7,612,10],[612,11,612,26],[606,11,606,26],[613,7,613,10],[613,11,613,26],[614,7,614,10],[614,11,614,26],[607,7,607,10],[607,11,607,26],[608,7,608,10],[608,11,608,26],[609,7,609,10],[609,11,609,26],[0,0,0,7],[9,6,9,19],[43,14,43,17],[41,9,46,9],[44,14,44,17],[45,14,45,17],[46,14,46,17],[32,14,32,17],[33,14,33,17],[34,9,39,9],[34,14,34,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[39,14,39,17],[41,14,41,17],[40,14,40,17],[11,7,11,19],[13,7,60,7],[13,9,18,9],[13,14,13,15],[13,16,13,19],[16,14,16,19],[0,148,0,152],[48,29,48,32],[49,29,49,30],[49,31,49,32],[63,21,63,24],[64,21,64,24],[48,34,49,34],[50,34,51,34],[48,16,48,17],[48,21,48,24],[48,25,48,28],[48,33,52,33],[49,21,49,22],[49,23,49,24],[49,25,49,26],[49,27,49,28],[0,143,0,147],[0,138,0,142],[0,127,0,131],[42,14,42,17],[48,18,48,19],[0,43,0,47],[0,59,0,63],[0,75,0,79]]}
["TEST",null,null,null,null,null,null,null,"2020-04-17T13:29:26.960",null,null,"https://atb.nrel.gov/electricity/2020/index.html?t=gt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018 Base Scenario Full Supply Curve",null,null,null,null,"2030 Moderate Scenario Full Supply Curve",null,null,null,null,"2030 Advanced Scenario Full Supply Curve",null,null,null,null,null,null,null,null,null,null,"2018 Base Scenario Full Supply Curve",null,null,null,null,"2030 Moderate Scenario Full Supply Curve",null,null,null,null,"2030 Advanced Scenario Full Supply Curve",null,null,null,null,null,null,null,null,null,null,"2018 Base Scenario Full Supply Curve",null,null,null,null,"2030 Moderate Scenario Full Supply Curve",null,null,null,null,"2030 Advanced Scenario Full Supply Curve",null,null,null,null,null,null,null,null,null,null,"2018 Base Scenario Full Supply Curve",null,null,null,null,"2030 Moderate Scenario Full Supply Curve",null,null,null,null,"2030 Advanced Scenario Full Supply Curve",null,null,null,null,null,null,null,null,null,null,"2018 Base Scenario Full Supply Curve",null,null,null,null,"2030 Moderate Scenario Full Supply Curve",null,null,null,null,"2030 Advanced Scenario Full Supply Curve",null,null,null,null,null,null,null,null,null,null,"2018 Base Scenario Full Supply Curve",null,null,null,null,"2030 Moderate Scenario Full Supply Curve",null,null,null,null,"2030 Advanced Scenario Full Supply Curve"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Flash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs",null,null,null,null,null,null,null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight ","O&M","O&M",null,"Net","Overnight ","O&M","O&M",null,"Net","Overnight ","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,null,null,null,null,null,"Estimated","Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M",null,"Net","Overnight","O&M","O&M"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated",null,null,null,null,null,null,null,null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,null,"Temperature","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,"Depth","Temperature","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE",null,"ReEDS","Site Name",null,"Depth","Temperature","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE","Capacity","Capital Cost","Costs","Costs","LCOE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,null,"(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR",null,null,"(km)","(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)",null,"PCR","<depth>(km)-<temp>(C)",null,"(km)","(C) ","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)","(MW)","$/kW net","$/kWh","$/kW","($/MWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Blue Mountain",null,null,205,23.4,4631.3902300335776,2.34711572469515E-2,153.10212880941404,{"$f":" (($S$47 * $S$45 * $S$42 * (AI6 * 1 + $L$73) +AK6) * 1000 / ($L$15 * 8760)) + AJ6 + 0","v":69.077183637535597},23.4,4576.8780381066899,2.3338361622276003E-2,152.31906560680238,{"$f":" (($S$47 * $S$45 * $Z$64 * (AN6 * 1 + $L$73) +AP6) * 1000 / ($L$15 * 8760)) + AO6 + 0","v":67.083092324898004},23.4,4288.8798846114314,2.3341543066443281E-2,153.54304553153267,{"$f":" (($S$47 * $S$45 * $S$40 * (AS6 * 1 + $L$73) +AU6) * 1000 / ($L$15 * 8760)) + AT6 + 0","v":62.218458358051379},null,9,"Boyes HS",null,null,110,8.3699999999999992,21803.02145621509,9.6957372822684587E-2,586.00268969018759,{"$f":" (($S$47 * $S$45 * $S$42 * (BD6 * 1 + $L$73) +BF6) * 1000 / ($L$15 * 8760)) + BE6 + 0","v":305.95043258625867},8.3699999999999992,19813.545065643561,9.136941650826684E-2,554.73218794523677,{"$f":" (($S$47 * $S$45 * $Z$64 * (BI6 * 1 + $L$73) +BK6) * 1000 / ($L$15 * 8760)) + BJ6 + 0","v":275.46148205702531},8.3699999999999992,18077.159591327032,9.2705178447344536E-2,560.85171690531661,{"$f":" (($S$47 * $S$45 * $S$40 * (BN6 * 1 + $L$73) +BP6) * 1000 / ($L$15 * 8760)) + BO6 + 0","v":249.92162076810703},null,10,"NF-EGS Coso 1",null,null,300,45,10682.924212929322,3.1341844251444734E-2,194.12193658121322,{"$f":" (($S$47 * $S$45 * $S$43 * (BY6 * 1 + $L$73) +CA6) * 1000 / ($L$15 * 8760)) + BZ6 + 0","v":133.08081447495695},45,6890.6189930223536,2.4772451595334345E-2,157.63848912634796,{"$f":" (($S$47 * $S$45 * $Z$65 * (CD6 * 1 + $L$73) +CF6) * 1000 / ($L$15 * 8760)) + CE6 + 0","v":88.208505691953874},45,3800,1.602733104257268E-2,109.98980273399391,{"$f":" (($S$47 * $S$45 * $S$41 * (CI6 * 1 + $L$73) +CK6) * 1000 / ($L$15 * 8760)) + CJ6 + 0","v":50.269470408903508},null,12,"NF-EGS Beowawe HS",null,null,185,43.2,18974.12398830878,9.6581791816993307E-2,522.55687870682834,{"$f":" (($S$47 * $S$45 * $S$43 * (CT6 * 1 + $L$73) +CV6) * 1000 / ($L$15 * 8760)) + CU6 + 0","v":261.77525716968773},43.2,16799.342999990899,9.2875812272309219E-2,499.74142288186852,{"$f":" (($S$47 * $S$45 * $Z$65 * (CY6 * 1 + $L$73) +DA6) * 1000 / ($L$15 * 8760)) + CZ6 + 0","v":231.5545255998847},43.2,4565.159156529804,2.5190991750620374E-2,164.94738289706285,{"$f":" (($S$47 * $S$45 * $S$41 * (DD6 * 1 + $L$73) +DF6) * 1000 / ($L$15 * 8760)) + DE6 + 0","v":65.079383957596988},null,null,"4k-200",null,4,200,13.571199999999999,30775.16595901714,9.9423183994362424E-2,560.85509562154596,{"$f":" (($S$47 * $S$45 * $S$43 * (DO6 * 1 + $L$73) +DQ6) * 1000 / ($L$15 * 8760)) + DP6 + 0","v":383.61874530866777},13.571199999999999,20794.337948020315,8.0086605182383197E-2,456.57160810456332,{"$f":" (($S$47 * $S$45 * $Z$65 * (DT6 * 1 + $L$73) +DV6) * 1000 / ($L$15 * 8760)) + DU6 + 0","v":263.46675033464925},13.571199999999999,4604.2994618472712,2.3336544601737431E-2,155.13941503209455,{"$f":" (($S$47 * $S$45 * $S$41 * (DY6 * 1 + $L$73) +EA6) * 1000 / ($L$15 * 8760)) + DZ6 + 0","v":64.033946570289345},null,null,"4k-150",null,4,150,47934.397100000002,64950.500090669186,0.36931323262482363,1307.7361717854305,{"$f":" (($S$47 * $S$45 * $S$43 * (EJ6 * 1 + $L$73) +EL6) * 1000 / ($L$15 * 8760)) + EK6 + 0","v":827.48344506834133},47934.397100000002,45814.857139303029,0.29802937443828542,1070.688815610182,{"$f":" (($S$47 * $S$45 * $Z$65 * (EO6 * 1 + $L$73) +EQ6) * 1000 / ($L$15 * 8760)) + EP6 + 0","v":589.841214362198},47934.397100000002,8135.270127264992,3.9652099606378603E-2,251.17266151400423,{"$f":" (($S$47 * $S$45 * $S$41 * (ET6 * 1 + $L$73) +EV6) * 1000 / ($L$15 * 8760)) + EU6 + 0","v":109.86553904784714}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Fish Lake Valley",null,null,205,57.13,4105.2386907000764,2.0568384212548245E-2,134.03566622233751,{"$f":" (($S$47 * $S$45 * $S$42 * (AI7 * 1 + $L$73) +AK7) * 1000 / ($L$15 * 8760)) + AJ7 + 0","v":60.990639564348065},57.13,3824.0369122806542,1.9748794783231414E-2,129.02178032933267,{"$f":" (($S$47 * $S$45 * $Z$64 * (AN7 * 1 + $L$73) +AP7) * 1000 / ($L$15 * 8760)) + AO7 + 0","v":56.299748521231628},57.13,3539.5346189835482,1.9620166622006378E-2,129.08715587965318,51.686428908260204,null,7,"Clark Ranch",null,null,110,7.09,22304.781060612117,9.8302413126263963E-2,593.43417387340025,{"$f":" (($S$47 * $S$45 * $S$42 * (BD7 * 1 + $L$73) +BF7) * 1000 / ($L$15 * 8760)) + BE7 + 0","v":312.12655386402361},7.09,20190.541835539116,9.3916197761583095E-2,566.02752904149668,{"$f":" (($S$47 * $S$45 * $Z$64 * (BI7 * 1 + $L$73) +BK7) * 1000 / ($L$15 * 8760)) + BJ7 + 0","v":280.80919808950063},7.09,18386.771022426969,9.4078982410954234E-2,568.94873426653703,{"$f":" (($S$47 * $S$45 * $S$40 * (BN7 * 1 + $L$73) +BP7) * 1000 / ($L$15 * 8760)) + BO7 + 0","v":253.98657011197582},null,10,"NF-EGS Coso 2",null,null,250,43.570398209767369,9470.0884546654397,3.4258878317019258E-2,213.93170639099577,{"$f":" (($S$47 * $S$45 * $S$43 * (BY7 * 1 + $L$73) +CA7) * 1000 / ($L$15 * 8760)) + BZ7 + 0","v":123.95011463695496},43.570398209767369,7163.6501526546654,2.9824786231803981E-2,189.06958073764173,{"$f":" (($S$47 * $S$45 * $Z$65 * (CD7 * 1 + $L$73) +CF7) * 1000 / ($L$15 * 8760)) + CE7 + 0","v":95.301449174861148},43.570398209767369,3800,1.8989935535977175E-2,129.68747936980074,{"$f":" (($S$47 * $S$45 * $S$41 * (CI7 * 1 + $L$73) +CK7) * 1000 / ($L$15 * 8760)) + CJ7 + 0","v":53.083174542478929},null,12,"NF-EGS Blue Mountain",null,null,175,43.4,24469.288834424628,0.11555196265613499,616.17273483251017,{"$f":" (($S$47 * $S$45 * $S$43 * (CT7 * 1 + $L$73) +CV7) * 1000 / ($L$15 * 8760)) + CU7 + 0","v":329.34310282197725},43.4,20532.965014538051,0.10885755654127362,573.04446113352219,{"$f":" (($S$47 * $S$45 * $Z$65 * (CY7 * 1 + $L$73) +DA7) * 1000 / ($L$15 * 8760)) + CZ7 + 0","v":277.62378528369146},43.4,5196.63248357674,2.7672640724125147E-2,179.58840848402517,{"$f":" (($S$47 * $S$45 * $S$41 * (DD7 * 1 + $L$73) +DF7) * 1000 / ($L$15 * 8760)) + DE7 + 0","v":72.913896011654046},null,null,"5k-200",null,5,200,7284.3444999999992,38040.63070247625,0.11288591327157479,632.83056171270141,{"$f":" (($S$47 * $S$45 * $S$43 * (DO7 * 1 + $L$73) +DQ7) * 1000 / ($L$15 * 8760)) + DP7 + 0","v":465.55090222592156},7284.3444999999992,24806.098289955022,8.6867188635895237E-2,493.88827210803549,{"$f":" (($S$47 * $S$45 * $Z$65 * (DT7 * 1 + $L$73) +DV7) * 1000 / ($L$15 * 8760)) + DU7 + 0","v":307.04331548005274},7284.3444999999992,4727.017400096709,2.3025164292311363E-2,153.25030368877432,{"$f":" (($S$47 * $S$45 * $S$41 * (DY7 * 1 + $L$73) +EA7) * 1000 / ($L$15 * 8760)) + DZ7 + 0","v":64.88011077945491},null,null,"4k-175",null,4,175,1844.8831999999998,40514.954104566277,0.14671377894589618,774.46770521093504,{"$f":" (($S$47 * $S$45 * $S$43 * (EJ7 * 1 + $L$73) +EL7) * 1000 / ($L$15 * 8760)) + EK7 + 0","v":510.19599607424863},1844.8831999999998,28352.951601906996,0.11871831800206316,638.27170255198598,{"$f":" (($S$47 * $S$45 * $Z$65 * (EO7 * 1 + $L$73) +EQ7) * 1000 / ($L$15 * 8760)) + EP7 + 0","v":361.4906909745124},1844.8831999999998,5926.054143359368,2.9031193815391005E-2,191.37730325496096,{"$f":" (($S$47 * $S$45 * $S$41 * (ET7 * 1 + $L$73) +EV7) * 1000 / ($L$15 * 8760)) + EU7 + 0","v":81.231079797432614}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource and Cost Characteristics",null,null,null,null,null,null,10,"Heber Deep",null,null,205,34.51,4322.2129036218412,2.1897855773356199E-2,142.81592836981301,64.456440384242228,34.51,4151.2186245211897,2.1440575916361625E-2,140.06400793157422,61.117174286498368,34.51,3867.5843881723413,2.1389300850739017E-2,140.77138434654782,56.436838566595107,null,28,"Clifton Hot Springs",null,null,110,14.45,20641.315354800943,9.3255119182232671E-2,565.08029541618271,291.12016252480424,14.45,18802.685748592357,8.8822763367174568E-2,536.73187959410018,262.8798795803832,14.45,17228.310994083869,8.8608333716549387E-2,536.1969086445913,238.42619685530647,null,10,"NF-EGS Coso 3",null,null,325,66.746919331284474,11167.750891545369,2.9390420669499283E-2,179.92250842960314,135.83379668147637,66.746919331284474,7392.1859743897749,2.4057032250040244E-2,152.04657303375996,92.191395941018513,66.746919331284474,3800,1.6294660217460663E-2,111.80871421020736,50.529285608542637,null,12,"NF-EGS Brady HS",null,null,170,25.198063118580635,28166.111560398844,0.13208866047187068,683.03233030537706,375.35624375792537,25.198063118580635,23586.350890172667,0.1224710710326528,633.21056064137474,315.33128564994263,25.198063118580635,5744.9754586205436,3.0976518167683965E-2,200.21637783415417,80.847514651147009,null,null,"5k-225",null,5,225,144.33502426994778,26653.750397237705,7.5148357373871391E-2,438.12410691013076,325.43823707678945,144.33502426994778,15683.557797500336,5.3313717257896555E-2,319.24909425723661,195.12277490091199,144.33502426994778,4418.5624777223129,2.4591299775120434E-2,168.03619210519201,64.186336682955229,null,null,"5k-150",null,5,150,501321.1496152996,79751.264134996629,0.42025169249747596,1489.7291717977826,999.46111677772467,501321.1496152996,53628.832785221202,0.32373555645559282,1165.829109915303,677.93507704075591,501321.1496152996,8364.6502040021733,3.9335505034781518E-2,250.23364351609919,111.81729413571806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash","Binary",null,null,null,12,"Humboldt House - Rye Patch",null,null,205,90.43,3960.6310609878119,2.0604165664878011E-2,134.76189188567389,59.620343254789923,90.43,3912.7471616092998,2.0472504130708582E-2,133.9644674463496,57.884260085603451,90.43,3648.096673261608,2.0421644395516823E-2,134.57195903321127,53.489602282201673,null,12,"Colado area",null,null,110,10.78,19527.20893951516,9.1805791120718599E-2,554.00386124516785,278.18228069335885,10.78,18624.216399355384,8.9836048295829654E-2,541.21394598385916,261.75307890074902,10.78,17144.23567910921,9.0191625321466712E-2,544.07104621489896,238.76165365989934,null,25,"NF-EGS Roosevelt HS",null,null,200,108,18797.437531178439,7.9535273604982762E-2,451.48830029037401,249.87475672846654,108,15120.549398518537,7.2862998769666287E-2,415.2795578803229,203.47802900652121,108,4278.2598931698412,2.3625169270316593E-2,156.96536562629259,61.32966774097239,null,10,"NF-EGS Coso 4",null,null,175,24.666329095280776,23646.816522397814,0.11802634886245184,618.09060492899312,321.50845308311517,24.666329095280776,21045.047120516028,0.11451537157680874,593.68058597710706,285.45587731471392,24.666329095280776,5328.4901933394422,2.9638607127743487E-2,192.4175285356929,75.945662150996725,null,null,"5k-250",null,5,250,0,21745.522563459999,5.7931907031159538E-2,344.16213969889213,263.61082371960055,0,12861.403325080166,4.1744144559603881E-2,255.45549084029355,159.10407067029564,0,3815.1461829032496,2.1689361265710871E-2,147.72144378312265,55.796958411787138,null,null,"5k-175",null,5,175,149789.96519999998,49424.553517551743,0.16539731664534887,867.65851192842365,611.37427522898804,149789.96519999998,32937.427084790019,0.12762061899952221,683.10224753169996,411.60137266412931,149789.96519999998,6088.849630681676,2.8665188001982745E-2,189.75345472393755,82.479520291107733]
[null,"X",null,null,null,null,"Current Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temp (°C)",">=200C","150-200","135-150","<135",null,10,"Long Valley caldera - deep",null,null,205,0,5657.4632270124075,2.5319854780717126E-2,163.04549083650926,80.956472991920904,0,4500.4665308149451,2.2027901798313213E-2,143.03008495032205,64.999597907026839,0,3915.5678207034739,2.1168555828661589E-2,138.86248270021443,56.614937123271886,null,12,"Dyke Hot Springs area",null,null,110,5.43,23373.972462577927,0.1013568461883811,609.12677281363051,325.26692926568614,5.43,21074.787082527047,9.6971577735456602E-2,582.10396218748951,291.86292723397446,5.43,19111.929164423906,9.7415753532290206E-2,587.34510560693002,263.42636808472633,null,10,"NF-EGS Salton Sea area 2",null,null,325,50.055536399722222,9025.7448993588987,2.6606953447500983E-2,165.54216249507857,112.65567774287862,50.055536399722222,5861.9955821558642,2.1303282218982492E-2,136.29441875268969,75.353290543533944,50.055536399722222,3800,1.4441600038731213E-2,99.165753903051069,48.72335716206878,null,25,"NF-EGS Cove Fort - Sulphurdale",null,null,155,0,35281.788972099122,0.21548369920635033,898.73431355323203,476.39012929990434,0,31517.085380232144,0.20424083870169088,856.50599059851561,422.88127457538639,0,7069.5270255257765,3.8754903215247764E-2,246.24340281565281,99.469019190781069,null,null,"5k-275",null,5,275,0,18732.727316801014,4.7945817615258034E-2,286.6765123864551,225.68736510279342,0,11126.567374894708,3.5026023191794015E-2,216.4514479651489,136.99316716489543,0,3396.3785145496386,1.9570766605761177E-2,133.79612471546801,49.999357374048145,null,null,"6k-150",null,6,150,365522.09899101994,96405.423476283104,0.47783965616600194,1695.6684388913668,1193.1396455367883,365522.09899101994,62862.557043624663,0.35480013372114705,1279.4676469058181,782.20863657963832,365522.09899101994,8711.0340297824168,3.9912330606043447E-2,254.16207492655809,115.52857247664313]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrothermal","# identified sites",{"$f":"COUNT($AH$6:$AH$26)","v":21},{"$f":"COUNT($BB$82:$BB$104)","v":22},{"$f":"COUNT($BB$65:$BB$81)","v":17},{"$f":"COUNT($BB$6:$BB$64)","v":59},null,12,"Soda Lake area",null,null,205,36.78,4351.5273182333167,2.1875196565733633E-2,142.54818326708676,64.717008769905576,36.78,4117.145499935611,2.124015195978211E-2,138.71678658244659,60.587307933151216,36.78,3825.5117894490213,2.1165263626239269E-2,139.26849574221319,55.826973455446094,null,8,"Fort Bidwell",null,null,110,9.14,18805.415809273669,9.1179487567237455E-2,548.4860036953819,270.0371782138144,9.14,18581.106935177493,9.0720754903922951E-2,545.49328397677925,261.93768761443698,9.14,17098.851440886068,9.1357312743153507E-2,549.62426900233436,239.12893726369936,null,10,"NF-EGS Salton Sea area 3",null,null,250,66.067482685198712,10821.163512087775,3.7108838230588359E-2,229.94344958569542,139.5613425753086,66.067482685198712,8189.6778376232432,3.2410230490847881E-2,204.22238545511868,107.24757816383479,66.067482685198712,3800,2.0678343610906459E-2,141.24207289332338,54.733634857449204,null,12,"NF-EGS Desert Peak",null,null,185,26.368493919322908,23081.142594652174,0.10315651173395465,561.33044178775197,307.81586377213364,26.368493919322908,18933.456363755937,9.6192504964583272E-2,519.99393547074385,254.7926874953888,26.368493919322908,4894.0529870910896,2.646096899775633E-2,175.09197373378885,69.51930426545259,null,null,"6k-200",null,6,200,239972.44340000002,46061.498699080978,0.1278649144227513,711.80529677659194,555.93272228816625,239972.44340000002,29377.089969764827,9.4834240957883481E-2,537.85481933430174,356.90123076397924,239972.44340000002,4901.6523744638398,2.3112431429707883E-2,153.78066091759123,66.544069425343437,null,null,"6k-175",null,6,175,486178.37407342211,59441.338705149465,0.18667382993081316,974.23331535443253,725.38345265870385,486178.37407342211,38403.101723963329,0.13868220478619156,738.87190197989526,471.67580839444861,486178.37407342211,6334.5787778125778,2.8883796600101794E-2,191.5654088198186,84.97304222922736]
[null,null,null,null,null,null,null,"*** NOTE: Geothermal project costs and performance parameters are location specific. Numbers in this section are example cases. Location specific data are located to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)",{"$f":"SUM($AH$6:$AH$35)","v":15337.761519999998},{"$f":"SUM($BC$82:$BC$104,BC128:BC132,BC123:BC125)","v":2991.3121599999999},{"$f":"SUM($BC$65:$BC$81,BC126:BC127)","v":820.27984000000015},{"$f":"SUM($BC$6:$BC$64,BC106:BC122)","v":4758.8440000000001},null,12,"Beowawe HS",null,null,215,40.01,4787.2583755218238,2.2151471014989731E-2,145.23637483038902,69.542204192827555,40.01,4070.8419471969719,2.0245770251413803E-2,133.60978381758747,59.399031458184737,40.01,3664.4227211122743,1.986706635857749E-2,132.32403508265742,53.321632817872398,null,28,"Gillard (Morenci) Hot Springs",null,null,110,11.8,21005.358516781867,9.4536733193469946E-2,572.36971471692152,295.87222904090351,11.8,19106.451466711958,9.0102829627026662E-2,544.19077677611153,266.95368555072616,11.8,17511.867546476748,9.0048825234154889E-2,544.91017536291292,242.3344146157477,null,10,"NF-EGS Salton Sea area 4",null,null,340,107.16344986572373,12439.366115524073,2.9991523560146865E-2,180.99714723634744,148.52774821639753,107.16344986572373,7817.8207462170503,2.3736792270639306E-2,148.74911203856826,95.778209467932029,107.16344986572373,3800,1.5845798111868332E-2,108.4825732044437,50.054216169130584,null,12,"NF-EGS Dixie Valley",null,null,190,104,21784.406125647671,9.5618549965268668E-2,526.55715108563231,290.05864517948805,104,17731.561195588311,8.8490973722584604E-2,486.33237411340997,238.52377263116094,104,4680.6836827259531,2.5661300746805688E-2,169.20611041595865,66.73817052076987,null,null,"6k-225",null,6,225,31003.219792877309,34153.618959032392,9.0864659014369534E-2,523.18424474809888,411.55132070562041,31003.219792877309,19063.788404526087,6.0605381465232262E-2,358.64277431365213,232.97572902208722,31003.219792877309,4639.4028121587671,2.5280836596441533E-2,172.5154387868763,66.83458865589165,null,null,"7k-150",null,7,150,353294.67768678191,115525.13012833073,0.55138083281327366,1936.9260336735865,1416.1877843580914,353294.67768678191,73937.591166839818,0.39799736885988152,1420.2202028059744,907.91691556112528,353294.67768678191,9085.260271922607,4.0718587271011047E-2,259.44833484542443,119.68704315072227]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",{"$f":"AVERAGE($AI$6:$AI$26)","v":4175.0950109936948},{"$f":"AVERAGE($BD$82:$BD$104)","v":8828.614749616776},{"$f":"AVERAGE($BD$65:$BD$81)","v":9476.0799910558035},{"$f":"AVERAGE($BD$6:$BD$64)","v":17757.369296115372},null,12,"Desert Peak",null,null,215,15.46,5728.4025262773348,2.5937411519935977E-2,169.46452504989597,82.596120450308504,15.46,5251.6771253112656,2.4974261971875265E-2,164.00361166866006,75.434564833987338,15.46,4844.7391916913539,2.4906812380655528E-2,165.35425069522981,69.126597266174002,null,17,"Gregson (Fairmont) Hot Springs",null,null,110,7.1,22300.19782726184,9.8290399275262619E-2,593.36942432299327,312.07058638078394,7.1,20186.711729181581,9.3904194967806165E-2,565.9602709601138,280.76165929459683,7.1,18383.566859956129,9.4066061198859408E-2,568.87218164815408,253.94553689823749,null,9,"NF-EGS The Geysers 1",null,null,340,70,12439.366115524073,2.9991523560146865E-2,180.99714723634744,148.52774821639753,70,7817.8207462170503,2.3736792270639306E-2,148.74911203856826,95.778209467932029,70,3800,1.5845798111868332E-2,108.4825732044437,50.054216169130584,null,10,"NF-EGS East Mesa",null,null,170,42,26293.244381754583,0.12742866862299496,661.39741713155115,353.79517116499716,42,22178.328514392259,0.11798243970136978,612.36961116420889,298.92995677353571,42,5507.5379407144555,2.9225645935321599E-2,188.74299835677328,77.049239422737941,null,null,"6k-250",null,6,250,3718.6661930428481,27781.566332714436,6.9527201455641882E-2,407.65781457170442,332.20718915411328,3718.6661930428481,15579.686267331293,4.7118601553446354E-2,284.88128998704514,189.22226993950488,3718.6661930428481,3983.9773587142154,2.2238262265068778E-2,151.17267657315119,57.82538848791237,null,null,"7k-175",null,7,175,357489.34178296482,70719.845759425501,0.21126386146861864,1096.9154166641231,854.13680212633892,357489.34178296482,44840.78707827162,0.15238068496099944,807.38239598202154,542.83729681614955,357489.34178296482,6587.8018957543227,2.9234337071119255E-2,194.20808064385491,87.653387422950829]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","GEO-Hydro Flash example",0.9,null,null,"Basis Year:",null,2018,null,null,null,null,null,"Min OCC ($/kW)",{"$f":"MIN($AI$6:$AI$26)","v":3000},{"$f":"MIN($BD$82:$BD$104)","v":4396.591054174115},{"$f":"MIN($BD$65:$BD$81)","v":7443.7058566756696},{"$f":"MIN($BD$6:$BD$64)","v":11884.301157460792},null,12,"Dixie Valley Geothermal Field",null,null,225,93.300000000000011,3791.7729859645779,1.8938475396936005E-2,125.48179445631834,56.573322034819824,93.300000000000011,3542.1959534272228,1.8292747184694012E-2,121.54657404884277,52.440559790428829,93.300000000000011,3291.578673950899,1.8223430895138056E-2,121.98968278304706,48.343215458190308,null,31,"Jemez Springs (Ojos Calientes)",null,null,110,8.6199999999999992,21728.613856126321,9.6261213495295872E-2,583.29423595530409,304.80483255188841,8.6199999999999992,19742.443833802565,9.2426742007682194E-2,557.6379785826241,275.17306444577451,8.6199999999999992,18019.261565782923,9.2454952361682219E-2,559.35809937283784,249.16440420921106,null,9,"NF-EGS The Geysers 2",null,null,265,70,11463.768585834554,3.6180954973169803E-2,223.49081753506013,144.97669834961022,70,8143.011319391102,3.0483882730812536E-2,192.45070324096145,105.12102133852194,70,3800,1.9551567115371205E-2,133.84184037353759,53.676538828701148,null,12,"NF-EGS Fallon Area",null,null,175,37.099999999999994,24936.009578016208,0.11678571997153757,622.02803979640714,334.78241029446366,37.099999999999994,20885.262570106217,0.1101296389170828,578.90720621780497,281.82015973379947,37.099999999999994,5254.3686737271173,2.8146403797597006E-2,182.72884850955023,73.887565366505598,null,null,"6k-275",null,6,275,32.265497468683819,23871.96200018566,5.7170995067496053E-2,336.98639115420463,283.55596230752377,32.265497468683819,13439.743574313788,3.9302415183637987E-2,239.80234913633421,162.3814524407826,32.265497468683819,3537.3981123447743,2.0031789257030808E-2,136.70161366481449,51.696896786121762]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0.8,null,null,"All values are given in 2018 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year.",null,null,null,null,null,null,null,"Max OCC ($/kW)",{"$f":"MAX($AI$6:$AI$26)","v":5971.2688323865377},{"$f":"MAX($BD$82:$BD$104)","v":38720.066563532644},{"$f":"MAX($BD$65:$BD$81)","v":11781.180765192257},{"$f":"MAX($BD$6:$BD$64)","v":25934.367585186963},null,31,"Valles Caldera - Sulphur Springs",null,null,225,0,5971.2688323865377,2.4974368167412088E-2,162.28854330763232,84.046681029878513,0,4657.9514429784149,2.1858203980276367E-2,143.71654610372585,66.656951932009633,0,3978.7514438146536,2.1014322788242792E-2,140.05135514611229,57.377911509984088,null,8,"Kellog HS",null,null,110,5.37,23429.639815266914,0.10149786918805311,609.89325214987298,325.94384989304956,5.37,21122.820906111949,9.7127388381423055E-2,582.89681348416298,292.45189616848569,5.37,19153.656170604314,9.7565399539909406E-2,588.23117198977934,263.94489578545392,null,9,"NF-EGS The Geysers 4",null,null,320,68,9787.3452301360721,2.7731183593921984E-2,171.7175235493664,121.04849442313584,68,6863.2990722670474,2.3549624770031141E-2,149.80339494514553,86.828815136440554,68,3800,1.6335363373268831E-2,112.22021572722018,50.588045135473102,null,12,"NF-EGS Great Boiling Springs (Gerlach)",null,null,165,29.4,26590.406798301679,0.14159413201587773,702.59300650719945,362.61816339504475,29.4,23877.214635956574,0.13433393647444936,670.00356787027408,323.36615482356285,29.4,5854.1667600919427,3.2097079653079015E-2,206.15473764286992,82.689028426646132,null,null,"6k-300",null,6,300,0,22089.949667922334,4.9680053247757837E-2,292.1523638300921,259.57764597706534,0,12385.942186420772,3.438805334962261E-2,210.2363493124584,148.11154485493213,0,3189.8459607025393,1.8350310157766801E-2,125.51067391546857,46.937571791688462,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(EJ6:EJ13,0.1)","v":46751.673693656106},{"$f":"_xlfn.PERCENTILE.INC(EK6:EK13,0.1)","v":0.15979225533551306},{"$f":"_xlfn.PERCENTILE.INC(EL6:EL13,0.1)","v":839.70126991317704},{"$f":"_xlfn.PERCENTILE.INC(EM6:EM13,0.1)","v":581.02079148256621},null,{"$f":"_xlfn.PERCENTILE.INC(EO6:EO13,0.1)","v":31562.084439925115},{"$f":"_xlfn.PERCENTILE.INC(EP6:EP13,0.1)","v":0.1249499287002845},{"$f":"_xlfn.PERCENTILE.INC(EQ6:EQ13,0.1)","v":669.65308403778579},{"$f":"_xlfn.PERCENTILE.INC(ER6:ER13,0.1)","v":396.56816815724426},null,{"$f":"_xlfn.PERCENTILE.INC(ET6:ET13,0.1)","v":6040.010984484984},{"$f":"_xlfn.PERCENTILE.INC(EU6:EU13,0.1)","v":2.8818214020666078E-2},{"$f":"_xlfn.PERCENTILE.INC(EV6:EV13,0.1)","v":190.89014869565395},{"$f":"_xlfn.PERCENTILE.INC(EW6:EW13,0.1)","v":82.104988143005201}]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0.9,null,null,null,null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",{"$f":"L42","v":4521.7136464075566},{"$f":"L43","v":5870.2421185203657},null,null,null,10,"North Brawley",null,null,250,74.050000000000011,3300.1989776546334,1.674070933958802E-2,111.56193340870236,49.574315160955052,74.050000000000011,3091.5308823191845,1.6233375832285849E-2,108.49463214037394,46.113139013251875,74.050000000000011,3000,1.619320134357885E-2,109.0312436238232,43.753295288752646,null,15,"Latty Hot Springs",null,null,110,6.35,22681.934903194538,9.9280919602838386E-2,598.58697781051615,316.70706980895488,6.35,20505.408999513867,9.4881052033963187E-2,571.38615694572582,284.69293027536662,6.35,18649.864986617293,9.5103561755709512E-2,575.0741310052606,257.33289324743521,null,9,"NF-EGS The Geysers 5",null,null,220,37,11157.700087795038,4.4194887374689552E-2,269.89739326040268,148.58836733362747,37,9070.0423485232059,3.9898932578393269E-2,246.27792558921331,121.64883472605571,37,3800,2.2907746028992457E-2,155.45885316135542,56.764514412269129,null,10,"NF-EGS Heber",null,null,180,24.5,24962.880596921754,0.11225377345952482,602.19369573240419,332.21262315619958,24.5,20607.578670612631,0.10514800698547346,559.18133101387286,276.35319634712295,24.5,5188.4028960507248,2.7973581491515256E-2,184.31979664202589,73.514495161612999,null,null,"7k-200",null,7,200,461866.54310000734,54986.543543232459,0.14480218605885764,801.10868697622527,656.70685869899319,461866.54310000734,34606.283072262733,0.10442543410551273,590.69525421777769,414.30178781118536,461866.54310000734,5084.1124166406262,2.3305747752510961E-2,155.02128025981833,68.380648256790181,null,null,null,null,null,"median",{"$f":"MEDIAN(EI6:EI13)","v":355392.00973487337},67835.172925047344,0.29028854704672113,1202.3257942247769,840.81012359734018,355392.00973487337,45327.822108787324,0.22520502969964243,939.03560579610178,{"$f":"MEDIAN(ER6:ER13)","v":566.33925558917372},{"$f":"MEDIAN(ES6:ES13)","v":355392.00973487337},7361.5360115096573,3.428492105295039E-2,222.22086207997705,{"$f":"MEDIAN(EW6:EW13)","v":98.759463235398982}]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0.8,null,null,"Geothermal",null,null,null,null,null,null,"NF-EGS","# sites",{"$f":"COUNT($BW$6:$BW$17)","v":12},{"$f":"COUNT($CR$6:$CR$25)","v":20},null,null,null,25,"Roosevelt HS",null,null,250,85.53,3149.9425249759724,1.6353480904118787E-2,109.23173770264282,47.709885194451722,85.53,3034.1554553054548,1.6072204921145375E-2,107.53087316224835,45.407267503492285,85.53,3000,1.6060941806901343E-2,108.21119067176343,43.636146340851276,null,15,"Magic Reservoir area",null,null,110,9.06,20451.877762438824,9.415267685368095E-2,568.34118951210462,289.65546619190798,9.06,19164.434836980927,9.1388399060788231E-2,550.69469472886135,268.45724970723933,9.06,17602.115639311531,9.1746788312089794E-2,553.92070989231809,244.46956242941152,null,9,"NF-EGS The Geysers 6",null,null,300,55,9895.6582164479969,2.9983865082898631E-2,186.83363230378183,124.2758522505416,55,6385.78939922263,2.3644239434155282E-2,151.09652373423125,82.4612358106789,55,3800,1.5181439529499585E-2,104.9670565320061,49.551908449755182,null,12,"NF-EGS Hot Sulphur Springs - Tuscarora",null,null,150,0,40217.511949475898,0.21409119703818083,1031.2516211762907,543.97169467417791,0,35985.362864600385,0.20266005604331033,982.57642961302952,483.46618492637441,0,7601.0309970550406,4.1200172026327503E-2,261.84511879951702,106.53142281721341,null,null,"7k-225",null,7,225,288454.73440997564,42943.44604612836,0.10937372226249688,623.27431826952022,512.53277761946856,288454.73440997564,23102.997460069291,6.9303323183236648E-2,405.6186646129533,278.19419988718926,288454.73440997564,4855.9078941143125,2.5947518360688957E-2,176.86028700196272,69.424213582874586,null,null,null,null,null,"average",{"$f":"AVERAGE(EI6:EI13)","v":282921.86095618602},72091.626239621575,0.3161042751365315,1267.9168456632601,892.17031472865324,282921.86095618602,47597.263202990085,0.23899553252796038,975.47925291036017,{"$f":"AVERAGE(ER6:ER13)","v":593.18837654911965},{"$f":"AVERAGE(ES6:ES13)","v":282921.86095618602},7404.187385072516,3.4429129750851183E-2,222.74012028058223,{"$f":"AVERAGE(EW6:EW13)","v":99.154434818956133}]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0.9,null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)",{"$f":"SUM($BX$6:$BX$17)","v":786.60378649169661},{"$f":"SUM($CS$6:$CS$25)","v":595.81368965041815},null,null,null,10,"South Brawley (Mesquite)",null,null,250,42.3,4277.9060419154675,1.9148046853269821E-2,126.03629218156723,61.60772403357651,42.3,3455.2535410974124,1.7110049525208726E-2,113.67454563257031,50.455096475947386,42.3,3025.3317611800176,1.6599911281633368E-2,111.47995668500408,44.341059972196796,null,25,"Newcastle area",null,null,110,12.27,18308.505840210775,8.9087577495598508E-2,536.33369425071919,263.23610780619151,12.27,18095.533456415978,8.8625162553968934E-2,533.29549473545853,255.38641590072743,12.27,16659.862798660703,8.910355110030424E-2,536.18480408989592,233.08553266069433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"NF-EGS Long Valley (Mammoth)",null,null,175,0,25264.085504835057,0.11761190168515749,625.89911028043787,338.57092886675434,0,21131.390174741508,0.11090730070046957,582.62454020403584,284.69776284143211,0,5300.5505673314565,2.8478226244354924E-2,184.90984137977435,74.619106485960074,null,null,"7k-250",null,7,250,70039.561985168868,34850.769676048134,8.3193257702879442E-2,482.50069446003334,412.61328480048115,70039.561985168868,18826.888722778582,5.353887652520628E-2,320.0394567450993,225.20178594451488,70039.561985168868,4158.2034746274767,2.2794454984839674E-2,154.67563965452186,59.910270964783187]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0.8,null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",{"$f":"AVERAGE($BY$6:$BY$17)","v":11429.02615441892},{"$f":"AVERAGE($CT$6:$CT$25)","v":27329.746113671754},null,null,null,8,"Medicine Lake (Glass Mt.)",null,null,255,0,4000.5045526354033,1.8357698064671725E-2,121.15788706395207,58.083309553642209,0,3335.3531734297835,1.6754493454892029E-2,111.49166079151736,48.955885377727547,0,3000,1.6410660070255552E-2,110.31126041798673,43.936163545733265,null,6,"Olene Hot Springs",null,null,110,8.26,21840.345555757136,9.7062222313061428E-2,586.58093151267781,306.41348710531963,8.26,19828.869274405137,9.1682171194143972E-2,555.87485936956762,275.77660255981652,8.26,18103.654971142671,9.2818707024535124E-2,561.52886143218234,250.26722982279514,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(BY6:BY17,0.1)","v":9501.814132212503},{"$f":"_xlfn.PERCENTILE.INC(BZ6:BZ17,0.1)","v":2.7897107301479714E-2},{"$f":"_xlfn.PERCENTILE.INC(CA6:CA17,0.1)","v":172.53802203739008},{"$f":"_xlfn.PERCENTILE.INC(CB6:CB17,0.1)","v":121.33865644451775},null,{"$f":"_xlfn.PERCENTILE.INC(CD6:CD17,0.1)","v":6433.5403665270715},{"$f":"_xlfn.PERCENTILE.INC(CE6:CE17,0.1)","v":2.3559086236443556E-2},{"$f":"_xlfn.PERCENTILE.INC(CF6:CF17,0.1)","v":148.74911203856826},{"$f":"_xlfn.PERCENTILE.INC(CG6:CG17,0.1)","v":82.897993743255071},null,{"$f":"_xlfn.PERCENTILE.INC(CI6:CI17,0.1)","v":3800},{"$f":"_xlfn.PERCENTILE.INC(CJ6:CJ17,0.1)","v":1.5247875387736459E-2},{"$f":"_xlfn.PERCENTILE.INC(CK6:CK17,0.1)","v":105.31860819924985},{"$f":"_xlfn.PERCENTILE.INC(CL6:CL17,0.1)","v":49.602139221692724},null,16,"NF-EGS Raft River",null,null,150,28.2,41694.112006846932,0.21476868882115741,1040.3174022108947,559.82746463072624,28.2,35115.438865572862,0.19577393096615456,957.39487136759499,471.5728794908012,28.2,7377.2387611182894,3.8921927282584742E-2,245.26016540959273,102.12732400762079,null,null,"7k-275",null,7,275,8148.3195111368432,29885.829206457667,6.8050557348788551E-2,396.37042732544603,351.34621188100812,8148.3195111368432,16201.625984219223,4.4416682953868462E-2,267.74512762624158,192.70341576955721,8148.3195111368432,3683.109696991939,2.0499618679757334E-2,139.65454018785888,53.443882661864727,null,"*Values are in 2017 USD`s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",{"$f":"MIN($BY$6:$BY$17)","v":9025.7448993588987},{"$f":"MIN($CT$6:$CT$25)","v":18974.12398830878},null,null,null,5,"Newberry Caldera",null,null,275,124.16,3269.8461694479479,1.5985071204597138E-2,106.3520545240445,48.520759886910675,124.16,3000,1.5143193326528654E-2,101.32984383547338,44.183247657258747,124.16,3000,1.50245790426586E-2,101.40930678109035,42.664521523367711,null,15,"Owl Creek Hot Springs",null,null,110,7.83,23283.559831942574,0.10004071416937974,605.10411159060845,323.77004318479169,7.83,20484.874531439433,9.3965041682115114E-2,567.23468341291652,283.89627122750483,7.83,18521.490701775234,9.2322648925880033E-2,562.53292430331385,254.33473731821692,null,null,null,null,null,"median",{"$f":"MEDIAN(BX6:BX17)","v":66.4072010082416},10989.431799941405,3.06666839057958E-2,190.47778444249752,137.6975696283925,66.4072010082416,7605.0033603034126,2.4414741922687295E-2,154.84253108005396,95.539829321396581,66.4072010082416,3800,1.6315011795364747E-2,112.01446496871377,50.558665372007866,null,10,"NF-EGS Salton Sea area 1",null,null,175,18.680803517233926,28009.012217480966,0.12359041524124489,653.69809098050757,369.61269194044434,18.680803517233926,23165.992466550451,0.11641762700248001,608.7221285773328,307.82351692709483,18.680803517233926,5632.7434944536317,3.0634137093328059E-2,199.33572874321109,79.700831484847967,null,null,"7k-300",null,7,300,1221.7233226229716,27427.437602063867,5.867883681425265E-2,340.82604077065065,319.1676106169661,1221.7233226229716,14832.922713193719,3.8611264481593736E-2,233.12943256706689,174.71003261223385,1221.7233226229716,3312.8747700269332,1.8746352091465131E-2,128.01474024224373,48.414150970485707]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","GEO-Hydro Flash example",{"$f":"L14*8760","v":7884},null,null,null,null,null,null,null,null,null,null,"Max OCC ($/kW)",{"$f":"MAX($BY$6:$BY$17)","v":18797.437531178439},{"$f":"MAX(CT6:CT25)","v":41694.112006846932},null,null,null,31,"Valles Caldera - Redondo",null,null,275,0,4092.3000523991545,1.7938797581366898E-2,118.01475395835561,58.57003963026748,0,3236.0593383215119,1.5965846611594506E-2,106.23886757161861,47.22224954718898,0,3000,1.5434342663784881E-2,103.97443884851951,43.030960406199618,null,33,"Routt",null,null,110,8.2899999999999991,21830.073490478655,9.7033432219229498E-2,586.4222287769785,306.28611101890004,8.2899999999999991,19824.257876560085,9.1594481679259682E-2,555.55141612779289,275.68469486327859,8.2899999999999991,18096.364747197214,9.2787529741795299E-2,561.34293644804757,250.17219120268118,null,null,null,null,null,"average",{"$f":"AVERAGE(BX6:BX17)","v":65.550315540974722},11429.02615441892,3.6359678888834096E-2,220.74031040785553,144.24178430247935,65.550315540974722,8059.7051308502096,3.0856753800945505E-2,190.97314804771409,104.11638120577372,65.550315540974722,3839.8549910974871,1.7977062665569459E-2,122.69269174497298,52.446502457072931,null,12,"NF-EGS San Emidio Desert area",null,null,170,45.5,23467.560357636285,0.12194370617122408,632.47164533642558,321.79672877253029,45.5,21117.943486831911,0.11864085202396167,607.87479902833343,288.18036845956885,45.5,5347.8827084450322,2.9036169449543129E-2,187.37600147730325,75.402026156569065,null,null,"7k-325",null,7,325,0,26100.697805108255,5.2211895075230025E-2,300.79010751735882,300.36463802618761,0,14042.427513491342,3.4534684165971878E-2,207.79245605823559,163.55457017527272,0,3010.1078763077385,1.7367421733263881E-2,118.63243233836849,44.320502612454966]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",7008,null,null,null,null,null,null,null,null,null,null,"Example Plant OCC ($/kW)",{"$f":"L44","v":14485.88194108075},{"$f":"L45","v":32921.452729346624},null,null,null,12,"Dixie Valley Power Partners",null,null,280,102.91,3000,1.498563762025217E-2,100.26213203693882,44.900270033841458,102.91,3000,1.4589885337670503E-2,97.909544107534586,43.694637881242102,102.91,3000,1.4571298906576307E-2,98.524355384558476,42.252402804228787,null,12,"Rowland Hot Springs",null,null,110,5.85,23013.542779183343,0.10041048813281793,604.05573666245004,320.86857966534586,5.85,20763.390718433919,9.6036751453460509E-2,576.85336118169471,288.02901113187988,5.85,18862.675141117856,9.5908720145410131E-2,579.81443080362976,260.00903617970965,null,"*Values are in 2017 USD`s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"NF-EGS Soda Lake area",null,null,175,33.599999999999994,22620.6710885547,0.11526530859197755,605.04107630561737,309.52429091035805,33.599999999999994,20195.169172416667,0.11182676528854131,580.92539466577318,275.53104123045489,33.599999999999994,5173.8556996825082,2.8537193719912674E-2,185.19888141608845,73.508201576587325,null,null,"7k-350",null,7,350,0,24943.567325172866,4.6697290681838415E-2,265.97581168804192,283.98031302523361,0,13354.827565910373,3.1083237736990989E-2,185.84842320337611,153.86480692203986,0,2776.2723122751077,1.6203656987121437E-2,110.41132291333913,41.01965157153284]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",7884,null,null,null,null,null,null,null,null,null,"Deep EGS\n (3-6 km)","# sites","n/a","n/a",null,null,null,10,"Coso area",null,null,285,289.22999999999996,3000,1.4747742743504893E-2,98.714818655110506,44.67923970434309,289.22999999999996,3000,1.4367038256003193E-2,96.458691689301304,43.487387006444486,289.22999999999996,3000,1.4351617203128431E-2,97.084167470241212,42.046676856212947,null,9,"Sonoma Mission Inn",null,null,110,6.28,22721.989763826226,9.9380300811369685E-2,599.11493555509219,317.19077778867808,6.28,20538.814835123136,9.4980704530994803E-2,571.93590438037563,285.10229291474678,6.28,18677.743544718636,9.5210640420545459E-2,575.70552496516223,257.68495970729811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"NF-EGS Steamboat",null,null,180,0,30247.079618642849,0.12271597623314309,647.14086220880222,390.7467928429561,0,24500.086560531254,0.114106213037326,599.99282078118711,319.29377239879864,0,5829.257681373685,3.164794024651927E-2,206.75418856296088,82.54758535656886]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",7008,null,null,null,null,null,null,null,null,null,null,"Total capacity (MW)","100,000+",null,null,null,null,10,"East Brawley",null,null,285,358.52,3701.6220481184728,1.673840240468142E-2,110.51880365062937,53.517099312759036,358.52,3019.0556215799215,1.5204228043957498E-2,101.42187074654012,44.385147807832595,358.52,3000,1.483277284705603E-2,100.0887447983104,42.475893361181811,null,7,"Summer Lake Hot Springs",null,null,110,6.46,20493.693141884531,9.5404492576065106E-2,574.00179229720072,290.89066924486457,6.46,19637.715481859224,9.3755580021020468E-2,563.52562614253577,274.9774029623556,6.46,18041.310861946764,9.4505174926928864E-2,569.4247669410006,250.81001710882001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"NF-EGS Stillwater area",null,null,155,0,32022.664938424205,0.20460949414731441,857.04761707751777,438.29103024265157,0,28807.988945519977,0.193979109710992,816.27274339918563,391.30360617469643,0,6587.4148094010425,3.5582809506769536E-2,225.60767316818283,92.136751057402918,null,null,null,null,"10th percentile",null,null,{"$f":"_xlfn.PERCENTILE.INC(DO6:DO22,0.1)","v":21952.178826137399},{"$f":"_xlfn.PERCENTILE.INC(DP6:DP22,0.1)","v":4.8986358994757916E-2},{"$f":"_xlfn.PERCENTILE.INC(DQ6:DQ22,0.1)","v":289.96202325263732},{"$f":"_xlfn.PERCENTILE.INC(DR6:DR22,0.1)","v":261.99755262258645},null,{"$f":"_xlfn.PERCENTILE.INC(DT6:DT22,0.1)","v":12671.218869616408},3.4476031839432174E-2,209.25879201076927,151.56350209519678,null,{"$f":"_xlfn.PERCENTILE.INC(DY6:DY22,0.1)","v":3117.950726944619},1.7957154787965633E-2,122.75937728462854,45.890744119995063]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",7884,null,null,null,null,null,null,null,null,null,null,"Avg OCC ($/kW)",{"$f":"AVERAGEIF($DL$6:$DL$22, \"<=6\", $DO$6:$DO$22)","v":28990.639259792788},{"$f":"AVERAGE($EJ$6:$EJ$11)","v":65081.339004869398},null,null,null,9,"Clear Lake (Sulphur Bank mine)",null,null,300,29.2,4577.5087129812291,1.8490410977887412E-2,120.38959156165755,63.855113166185191,29.2,3492.5885718188374,1.6411889261496414E-2,108.63921148100155,50.105614050675669,29.2,3000,1.5785618323378981E-2,106.24278661061248,43.354991442431839,null,15,"White Licks Hot Springs",null,null,110,9.0399999999999991,20457.126392283419,9.4169792192309379E-2,568.43785226025352,289.72277487016311,9.0399999999999991,19169.101203786482,9.1405619827383003E-2,550.79348427662535,268.51757454292033,9.0399999999999991,17606.186184499285,9.1765188253878013E-2,554.03056373790901,244.52349093953816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"NF-EGS The Geysers 3",null,null,180,70,24866.004638614839,0.11204152437089214,601.20054712070157,331.11535434137051,70,20534.420169044693,0.10495220164251236,558.2389430705548,275.52109266839426,70,5176.154739595504,2.790112321440226E-2,183.81366220434415,73.330811233748122,null,null,null,null,"median",null,{"$f":"MEDIAN(DN6:DN22)","v":1221.7233226229716},27781.566332714436,6.9527201455641882E-2,407.65781457170442,332.20718915411328,{"$f":"MEDIAN(DS6:DS22)","v":1221.7233226229716},15683.557797500336,4.7118601553446354E-2,284.88128998704514,192.70341576955721,1221.7233226229716,3983.9773587142154,2.2238262265068778E-2,151.17267657315119,57.82538848791237]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",7008,null,null,null,null,null,null,null,null,null,null,"Min OCC ($/kW)",{"$f":"MIN($DO$6:$DO$17)","v":18732.727316801014},{"$f":"MIN($EJ$6:$EJ$11)","v":40514.954104566277},null,null,null,10,"Salton Sea area",null,null,310,1829.9699999999998,4000,1.4450329381098696E-2,96.135587113632312,54.503725699815561,1829.9699999999998,4000,1.371482045564049E-2,91.870778493330818,52.735045893089151,1829.9699999999998,4000,1.3609498654508886E-2,92.01450666021087,50.715521180522416,null,8,"Amedee",null,null,115,5.5699999999999994,16105.101434897058,8.052242841894966E-2,485.8480405542677,233.56462528902381,5.5699999999999994,16595.738093092827,8.1318269484786404E-2,490.92351327245177,234.48043666381221,5.5699999999999994,15154.921135471672,8.2350929142955373E-2,498.24415227033359,213.52896179546229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"average",null,{"$f":"AVERAGE(DN6:DN22)","v":65405.866349210017},31237.92257659644,7.9497102849328607E-2,455.60474202457027,373.14368285497653,{"$f":"AVERAGE(DS6:DS22)","v":65405.866349210017},18240.364009984271,5.5835286734692714E-2,328.46484178763649,220.81487674671084,65405.866349210017,4005.5452409698501,2.1534796284488501E-2,145.93498739886272,57.273443858016385]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:",null,null,null,null,null,null,null,"Max OCC ($/kW)",{"$f":"MAX($DO$6:$DO$17)","v":54986.543543232459},{"$f":"MAX($EJ$6:$EJ$11)","v":96405.423476283104},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Arrowhead HS",null,null,115,7.07,18474.616293609288,8.2407945193439025E-2,501.16165748863193,259.90372200074245,7.07,16925.186083478537,7.9319523794855143E-2,482.23591747528155,236.50128612590163,7.07,15403.451638159348,7.9603807879543909E-2,486.51335225576719,214.1867453998816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(CT6:CT25,0.1)","v":22537.044592263996},{"$f":"_xlfn.PERCENTILE.INC(CU6:CU25,0.1)","v":0.10249903974225852},{"$f":"_xlfn.PERCENTILE.INC(CV6:CV25,0.1)","v":557.85311271754006},{"$f":"_xlfn.PERCENTILE.INC(CW6:CW25,0.1)","v":306.0401419128691},null,{"$f":"_xlfn.PERCENTILE.INC(CY6:CY25,0.1)","v":18813.266846939176},{"$f":"_xlfn.PERCENTILE.INC(CZ6:CZ25,0.1)","v":9.5860835695355862E-2},{"$f":"_xlfn.PERCENTILE.INC(DA6:DA25,0.1)","v":517.96868421185627},{"$f":"_xlfn.PERCENTILE.INC(DB6:DB25,0.1)","v":253.16579600896603},null,{"$f":"_xlfn.PERCENTILE.INC(DD6:DD25,0.1)","v":4872.7160566545763},{"$f":"_xlfn.PERCENTILE.INC(DE6:DE25,0.1)","v":2.6381002172661268E-2},{"$f":"_xlfn.PERCENTILE.INC(DF6:DF25,0.1)","v":174.50338740200584},{"$f":"_xlfn.PERCENTILE.INC(DG6:DG25,0.1)","v":69.241190890984313}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","GEO-Hydro Flash example",{"$f":" $S$42*(L42 + L72)","v":6697.6768150434555},null,null," ",null,null,null,{"$f":"L256","v":2.5000000000000001E-2},null,null,null,"Example Plant OCC ($/kW)",{"$f":"L46","v":14485.88194108075},{"$f":"L47","v":32921.452729346624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Baker Hot Spring",null,null,115,22.7,16755.730241802077,7.6139935174844714E-2,465.99011567807975,237.35837999797266,22.7,15243.984914117889,7.229132164297658E-2,441.5452728185266,214.03904445883518,22.7,13960.516907552166,7.119244352580717E-2,437.43074499619797,193.62105581883333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN(CS6:CS25)","v":27.284246959661452},{"$f":"MEDIAN(CT6:CT25)","v":25113.483050878407},{"$f":"MEDIAN(CU6:CU25)","v":0.11998502751683796},{"$f":"MEDIAN(CV6:CV25)","v":629.18537780843167},{"$f":"MEDIAN(CW6:CW25)","v":336.67666958060897},{"$f":"MEDIAN(CX6:CX25)","v":27.284246959661452},21124.666830786708,0.11431079230706737,596.83670337914714,286.81812288714139,{"$f":"MEDIAN(DC6:DC25)","v":27.284246959661452},5338.1864508922372,2.9130907692432366E-2,188.05949991703827,75.673844153782895,null,"*Values are in 2017 USD`s"]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",{"$f":" $S$42*(L43 + L73)","v":8695.1513542088778},null,null,"Capital Recovery Period (Years)",null,null,null,30,null,null,null,null,null,null,null,null,null,8,"Undiscovered >190 - CA",null,null,290.23110721883364,248.46768000000003,3108.5060294229797,1.5244796743141756E-2,101.49691388477345,{"$f":" (($S$47 * $S$45 * $S$42 * (AI29 * 1 + $L$72) +AK29) * 1000 / ($L$14 * 8760)) + AJ29 + 0","v":41.052989992001415},248.46768000000003,3000,1.4457500528100636E-2,96.847614726359794,43.542974477429269,248.46768000000003,3000,1.4347391569955282E-2,96.963936685510674,42.029516411297443,null,12,"Butte Springs (Trego)",null,null,115,7.28,18943.28074190702,8.3165376169334768E-2,506.05037595259103,265.37908497917414,7.28,17072.983174535784,7.9360941029618173E-2,482.80358875136841,238.04596236581156,7.28,15478.184623842018,7.9457316301166203E-2,486.07647398644588,214.82622567893799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE(CS6:CS25)","v":29.790684482520909},{"$f":"AVERAGE(CT6:CT25)","v":27329.746113671754},{"$f":"AVERAGE(CU6:CU25)","v":0.1360604015541626},{"$f":"AVERAGE(CV6:CV25)","v":685.4377293532541},{"$f":"AVERAGE(CW6:CW25)","v":367.45565201584526},{"$f":"AVERAGE(CX6:CX25)","v":29.790684482520909},23412.39930308357,0.12822511036530132,643.8796858894865,315.20114506729021,{"$f":"AVERAGE(DC6:DC25)","v":29.790684482520909},5665.5063358224897,3.0686917019561888E-2,198.48794135142649,79.877866965120958]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",{"$f":" $S$43*(L44 + L74)","v":20759.3403788139},null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L258","v":0.04},null,null,"\"Hydrothermal\" includes both identified and undiscovered hydrothermal capacity. However, only identified",null,null,null,null,null,null,9,"Undiscovered >190 - CA",null,null,290.23110721883364,1966.4840800000002,3108.5060294229797,1.5244796743141756E-2,101.49691388477345,{"$f":" (($S$47 * $S$45 * $S$42 * (AI30 * 1 + $L$72) +AK30) * 1000 / ($L$14 * 8760)) + AJ30 + 0","v":41.052989992001415},1966.4840800000002,3000,1.4457500528100636E-2,96.847614726359794,43.542974477429269,1966.4840800000002,3000,1.4347391569955282E-2,96.963936685510674,42.029516411297443,null,17,"Ennis (Thexton) Hot Springs",null,null,115,12.93,17567.917178711868,7.9199298589295072E-2,483.92162394794644,248.19863800856578,12.93,15927.195991564942,7.5384705700587085E-2,459.92552495818916,223.43071572615523,12.93,14523.419078037721,7.5206707053164873E-2,460.35921536385075,202.18416506733936]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",{"$f":" $S$43*(L45 + L75)","v":47178.877044095934},null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L261","v":1.4634146341463428E-2},null,null,"sites are indicated. Further, OCC statistics are for identified sites only. Since undiscovered resources are",null,null,null,null,null,null,10,"Undiscovered >190 - CA",null,null,290.23110721883364,6340.8624,4000,1.5244796743141756E-2,101.49691388477345,49.130182463808829,6340.8624,4000,1.4457500528100636E-2,96.847614726359794,53.445953560751363,6340.8624,4000,1.4347391569955282E-2,96.963936685510674,51.42251335786991,null,5,"Kahneetah Hot Springs",null,null,115,6.06,17877.2270265144,8.2307052793417448E-2,498.58559982647682,253.44694905020089,6.06,16947.46353281496,8.0615560463296584E-2,488.11962749551952,237.56276577113385,6.06,15484.510349611845,8.0845304170207827E-2,492.87334774312978,215.85690472798743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Values are in 2017 USD`s"]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",{"$f":" $S$43*(L46 + L76)","v":20759.3403788139},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L263","v":0.04},null,null,"assumed to have similar attributes to identified sites (by state), they should fall within the same range of",null,null,null,null,null,null,31,"Undiscovered >190 - NM",null,null,264.36295154301183,336.90672000000001,4294.328534514746,1.875672546045485E-2,123.26420556822563,54.561340962107707,336.90672000000001,3384.8704806644064,1.6606599843817117E-2,110.35926643941285,49.284520389853682,336.90672000000001,3000,1.6021477258467302E-2,107.78850686325983,43.575792405911351,null,15,"Sharkey Hot Springs",null,null,115,9.99,19149.91787091802,8.2971261474785882E-2,506.62898499942582,267.56767091944675,9.99,16841.233124081016,7.7782213638694739E-2,474.62151397521035,234.58183423504414,9.99,15179.976689040124,7.7292529234026366E-2,473.83728769567256,210.27653543984363]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",{"$f":" $S$43*(L47 + L77)","v":47178.877044095934},null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L265","v":0.1},null,null,"overnight capital costs. ",null,null,null,null,null,null,12,"Undiscovered >190 - NV",null,null,221.20188901505725,1999.10112,3873.8769239927187,1.9329598248394517E-2,127.9582681024751,51.347891975401041,1999.10112,3624.0852436530081,1.8677191035537211E-2,123.97818739662063,53.598868953027115,1999.10112,3367.1082920787558,1.8605337283327347E-2,124.42013328239729,49.399857695954793,null,17,"Silver Star (Barkel's) Hot Springs",null,null,115,9.11,18308.137668984207,8.1449331805499112E-2,496.72469430536012,257.57274768554021,9.11,16542.626600335414,7.7654550421309296E-2,473.1381934391722,231.41295137763697,9.11,15071.944172634094,7.7724207796565692E-2,475.66776293236052,209.52341597211444]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L268","v":7.317073170731736E-2},null,null,null,null,null,null,null,null,null,5,"Undiscovered >190 - OR",null,null,274.99999999999994,254.76399999999998,3269.8461694479079,1.5985071204596933E-2,106.3520545240433,43.131340462942816,254.76399999999998,3000,1.5143193326528474E-2,101.32984383547232,44.183247657258605,254.76399999999998,3000,1.5024579042658425E-2,101.40930678108931,42.664521523367561,null,8,"Surprise Valley HS",null,null,115,7.78,18741.543409697984,8.2642852124839614E-2,503.21870260430421,262.91822626729009,7.78,16904.747110019205,7.8826533587905284E-2,479.86434181061759,235.95997663954122,7.78,15337.796251063364,7.8897641309603445E-2,482.72728859440292,213.02908957266686]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","GEO-Hydro Flash example",{"$f":"(L42+L72)*($S$42-1)","v":2175.9631686358985},null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L271","v":0.73699999999999999},null,null,"Example plant for hydrothermal flash assumes a 40 Mwe,net flash plant utilizing a 225°C resource with 2.5 km ",null,null,null,null,null,null,25,"Undiscovered >190 - UT",null,null,250,864.28552000000002,3149.9425249759724,1.6353480904118787E-2,109.23173770264282,42.410603892946433,864.28552000000002,3034.1554553054548,1.6072204921145375E-2,107.53087316224835,45.407267503492285,864.28552000000002,3000,1.6060941806901343E-2,108.21119067176343,43.636146340851276,null,7,"Trout Creek",null,null,115,9.1300000000000008,16301.544554106764,7.7827742054307938E-2,473.41123222095342,233.78958210571048,9.1300000000000008,15792.012330439346,7.6524259868107986E-2,465.86719979278598,222.9409760404701,9.1300000000000008,14522.498381323003,7.7347070147275168E-2,471.55917372158365,203.77582490288083]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",{"$f":"(L43+L73)*($S$42-1)","v":2824.9092356885117},null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L273","v":0.25740000000000002},null,null,"wells and production well flow rates of 80 kg/s.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Vulcan Hot Springs",null,null,115,10.09,18059.798153287724,8.0566681904620338E-2,492.09400002164074,254.37981136465783,10.09,16367.617156038692,7.7013947147337267E-2,469.51319191523942,229.16192970891743,10.09,14895.047026546737,7.6947669852948875E-2,470.97750558281689,207.19177319904529]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",{"$f":"(L44+L74)*($S$43-1)","v":6273.4584377331512},null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L275","v":4.8191848000000002E-2},null,null,"Example plant for hydrothermal binary assumes a 30 Mwe,net binary plant utilizing a 175°C resource with 1.5 km ",null,null,null,null,null,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(AI6:AI35,0.1)","v":3108.5060294229797},{"$f":"_xlfn.PERCENTILE.INC(AJ6:AJ35,0.1)","v":1.516704900627488E-2},{"$f":"_xlfn.PERCENTILE.INC(AK6:AK35,0.1)","v":101.12647933042307},{"$f":"_xlfn.PERCENTILE.INC(AL6:AL35,0.1)","v":42.915119491943905},null,{"$f":"_xlfn.PERCENTILE.INC(AN6:AN35,0.1)","v":3000},{"$f":"_xlfn.PERCENTILE.INC(AO6:AO35,0.1)","v":1.4457500528100636E-2},{"$f":"_xlfn.PERCENTILE.INC(AP6:AP35,0.1)","v":96.847614726359794},{"$f":"_xlfn.PERCENTILE.INC(AQ6:AQ35,0.1)","v":43.649138860098255},null,{"$f":"_xlfn.PERCENTILE.INC(AS6:AS35,0.1)","v":3000},{"$f":"_xlfn.PERCENTILE.INC(AT6:AT35,0.1)","v":1.4347391569955282E-2},{"$f":"_xlfn.PERCENTILE.INC(AU6:AU35,0.1)","v":96.963936685510674},{"$f":"_xlfn.PERCENTILE.INC(AV6:AV35,0.1)","v":42.190685019824038},null,12,"Wabuska Hot Springs",null,null,115,5.98,19672.909545425511,8.5268861312043184E-2,516.85532825901703,274.35996931957573,5.98,17670.246491392441,8.1455151386641098E-2,493.83568804615106,245.53695779225376,5.98,15960.592817884553,8.1760567341374685E-2,498.77428387216014,221.17168971918551]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",{"$f":"(L45+L75)*($S$43-1)","v":14257.424314749313},null,null,"WACC Real - Mid",null,null,null,{"$f":"L278","v":2.262619317073189E-2},null,null,"wells and production well flow rates of 110 kg/s.",null,null,null,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN(AH6:AH35)","v":87.98},{"$f":"MEDIAN(AI6:AI35)","v":4000},{"$f":"MEDIAN(AJ6:AJ35)","v":1.842405452127957E-2},{"$f":"MEDIAN(AK6:AK35)","v":120.77373931280482},{"$f":"MEDIAN(AL6:AL35)","v":55.567331498463766},{"$f":"MEDIAN(AM6:AM35)","v":87.98},3473.9210564581249,1.6509244552656767E-2,109.49923896020721,50.280355263311527,{"$f":"MEDIAN(AR6:AR35)","v":87.98},3012.6658805900088,1.6127071575240098E-2,108.62121714779332,44.138611758965027,null,12,"Black Rock Point area",null,null,120,8.5399999999999991,16087.984735087488,7.1171361512950934E-2,436.10988512772781,226.28346717593593,8.5399999999999991,14474.506172395879,6.7821560593310876E-2,415.88059649194145,202.75224584904149,8.5399999999999991,13098.652822403075,6.7838798965860536E-2,418.58330223737653,182.83279725222087]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",{"$f":"(L46+L76)*($S$43-1)","v":6273.4584377331512},null,null,"Depreciation Period",null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE(AH6:AH35)","v":547.77719714285706},{"$f":"AVERAGE(AI6:AI35)","v":4017.2143372373171},{"$f":"AVERAGE(AJ6:AJ35)","v":1.8779783338053073E-2},{"$f":"AVERAGE(AK6:AK35)","v":123.65904023014325},{"$f":"AVERAGE(AL6:AL35)","v":57.170901336733365},{"$f":"AVERAGE(AM6:AM35)","v":547.77719714285706},3618.2952499884732,1.7681356762024491E-2,117.09979439821389,52.559029082371865,{"$f":"AVERAGE(AR6:AR35)","v":547.77719714285706},3402.0395449646207,1.7455252109175066E-2,116.6755983052708,48.621717593367009,null,8,"Canby (I'SOT)",null,null,120,9.42,15837.083886716886,7.0475702174260829E-2,432.3336693490387,223.18653964175883,9.42,14265.204296182295,6.7137277379940435E-2,411.97363709267472,200.12134954930602,9.42,12923.928425402619,6.7110023173120842E-2,414.16920388499324,180.56101711643635]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",{"$f":"(L47+L77)*($S$43-1)","v":14257.424314749313},null,null,"Construction Finance Factor (Advanced 2030 - Hydro)",null,null,null,{"$f":"SUMPRODUCT(S54:S63,U54:U63,AD54:AD63)+SUMPRODUCT(S54:S63,AH54:AH63,AE54:AE63)","v":1.3649940839044721},null,null,"Example plant for NF-EGS and Deep EGS are assumed to be identical.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Darrough Hot Springs",null,null,120,11.34,12988.903019098951,6.5017026280897908E-2,398.0589312420264,189.25927174035016,11.34,13085.980079674158,6.5215179575657964E-2,399.31157834205226,186.63479408006671,11.34,11967.056335881392,6.5579655691339667E-2,402.62372958979688,169.92411948667572]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor (Advanced 2030 - EGS)",null,null,null,{"$f":"SUMPRODUCT(T54:T63,U54:U63,AF54:AF63)+SUMPRODUCT(T54:T63,AI54:AI63,AG54:AG63)","v":1.3215953980958943},null,null,"Example plant for EGS flash assumes a 30 Mwe,net flash plant utilizing a 250°C resource with 3.5 km ",null,null,null,null,null,null,"*Values are in 2017 USD`s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Double Hot Springs area",null,null,120,9.3699999999999992,15850.135473512448,7.0512079707852504E-2,432.53555738943112,223.34841677709562,9.3699999999999992,14276.10059191246,6.7173533652827563E-2,412.18233425963592,200.25907144116414,9.3699999999999992,12933.033339194875,6.714874899107845E-2,414.40422113635179,180.68011383639313]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","GEO-Hydro Flash example",4521.7136464075566,null,null,"Construction Finance Factor (2018 -Hydro)",null,null,null,{"$f":"SUMPRODUCT(O54:O61,U54:U61,V54:V61)+SUMPRODUCT(O54:O61,AH54:AH61,W54:W61)","v":1.4812253359663041},null,null,"wells and production well flow rates of 40 kg/s.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Huckleberry Hot Springs",null,null,120,38.74,13902.725338916203,6.3356454799821466E-2,390.5045838020115,197.49408110694563,38.74,12642.962438069328,5.9856532843833361E-2,368.67278434807594,177.87026696615877,38.74,11569.731553102149,5.9573149144522317E-2,367.56529459718001,161.18341194467089]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",5870.2421185203657,null,null,"Construction Finance Factor (2018 - EGS)",null,null,null,{"$f":"SUMPRODUCT(P54:P63,U54:U63,X54:X63)+SUMPRODUCT(P54:P63,AI54:AI63,Y54:Y63)","v":1.4330739725236989},null,null,"Example plant for EGS binary assumes a 25 Mwe,net binary plant utilizing a 175°C resource with 3.0 km ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Kelly HS",null,null,120,9.4700000000000006,16791.391767869092,7.2285877660442158E-2,443.48206524993429,234.50625242823216,9.4700000000000006,14662.127035473357,6.7667566212561231E-2,415.50414729649248,204.55638027175121,9.4700000000000006,13146.199557714339,6.7263940925102503E-2,415.71499026513573,182.86953764184901]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",14485.88194108075,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O66:T66,O68:T68)","v":0.87867625504882363},null,null,"wells and production well flow rates of 40 kg/s.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Leach HS",null,null,120,7.49,16460.597579324291,7.2145709187965215E-2,441.34906234937722,230.83001831813434,7.49,14784.764886825233,6.8793015498595497E-2,421.31328342481419,206.60091503985345,7.49,13357.074266857891,6.8875622329062386E-2,424.77310339714717,186.14443379666446]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",32921.452729346624,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S36 * S44) / (1 - S36)","v":1.0420532345144531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"McLeod 88 (Big Smokey Valley)",null,null,120,9.86,15727.663667890149,7.0167002170677853E-2,430.61602419941914,221.82583209436123,9.86,14173.813173009528,6.6829542843504133E-2,410.1988681629054,198.96274844246827,9.86,12847.521739185366,6.6789286201171458E-2,412.17406676549655,179.55831438545559]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",14485.88194108075,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L281","v":6.3716816864924017E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Mitchell Butte",null,null,120,10.09,14347.035075350519,6.7615803206841726E-2,414.6465998534353,205.47203397726506,10.09,13625.403808246785,6.6122392333034505E-2,405.3360980260191,192.83726639083955,10.09,12465.07886001426,6.602638685516668E-2,407.25330590783841,175.26310332542513]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",32921.452729346624,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L284","v":4.6278321544753961E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor Changes over time",null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Sespe HS",null,null,120,10.73,15536.461578829802,6.9613959682627347E-2,427.50053249743473,219.43182755356747,10.73,14013.930942214685,6.6283155725559068E-2,406.98341326046938,196.92006534059175,10.73,12745.243998295136,6.626843572981711E-2,409.03701529072737,178.14946040341715]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of equity during construction (post-drilling)",null,null,null,0.1,"Cost of equity during construction (pre-drilling)",null,null,null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,2018,{"$f":"AK48+1","v":2019},{"$f":"AL48+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,10,"Tecopa HS",null,null,120,9.0299999999999994,15942.528994055006,7.0766994953040091E-2,433.94719449375054,224.49185486176512,9.0299999999999994,14353.208669284053,6.7428634605569859E-2,413.64215155799764,201.23123348237701,9.0299999999999994,12997.436457100894,6.7420245089184594E-2,416.05055675589136,181.52024594247197]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","GEO-Hydro Flash example",137.43481147518759,null,"Construction Length: (Years)",2018,null,"2030 (Moderate)",null,"2030 (Advanced)",null,null,2018,null,null,null,"2030 (Moderate)",null,null,null,"2030 (Advanced)",null,null,null,"Accumulated Equity","Hydro","Moderate",{"$f":"S42","v":1.4812253359663041},{"$f":"AK49-($AK49-$AW49)/12","v":1.4777152990171167},{"$f":"AL49-($AK49-$AW49)/12","v":1.4742052620679293},1.470695225118742,1.4671851881695546,1.4636751512203672,1.4601651142711798,1.4566550773219924,1.453145040372805,1.4496350034236176,1.4461249664744302,1.4426149295252428,{"$f":"Z64","v":1.4391048925760548},12,"The Needles (Needle Rocks, Pyramid Lake)",null,null,120,17.37,13542.363813433591,6.4513782446345522E-2,396.37492899973523,194.65980008358784,17.37,12893.121377824576,6.2997795691245112E-2,386.81222822174453,182.93911794061688,17.37,11821.296918455864,6.3085984818280039E-2,388.50675279936718,166.53809926440181]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",181.45788029842794,null,null,8,10,6,9,6,7,"Accumulated Interest",8,null,10,null,6,null,9,null,6,null,7,null,null,null,"Advanced",{"$f":"AK49","v":1.4812253359663041},{"$f":"AK50-($AK50-$AW50)/12","v":1.4715393982944849},1.4618534606226656,1.4521675229508464,1.4424815852790271,1.4327956476072079,1.4231097099353887,1.4134237722635694,1.4037378345917502,1.3940518969199309,1.3843659592481117,1.3746800215762924,{"$f":"S40","v":1.3649940839044721},34,"Waunita Hot Springs",null,null,120,12.23,15295.084106796763,6.8877237150098858E-2,423.2970582456548,216.37096181140208,12.23,13817.322814362253,6.5540560242795892E-2,402.6442247705063,194.35314012759738,12.23,12554.510585156113,6.5391580280216466E-2,403.68083788720946,175.59273045992174]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",268.09504087452069,null,null,"Capital","Capital","Capital","Capital","Capital","Capital",null,"Percent of Leverage During Construction","Percent of Equity During Construction","Percent of Leverage During Construction","Percent of Equity During Construction","Percent of Leverage During Construction","Percent of Equity During Construction","Percent of Leverage During Construction","Percent of Equity During Construction","Percent of Leverage During Construction","Percent of Equity During Construction","Percent of Leverage During Construction","Percent of Equity During Construction",null,"EGS","Moderate",{"$f":"S43","v":1.4330739725236989},{"$f":"AK51-($AK51-$AW51)/12","v":1.4290985255121826},1.4251230785006663,1.42114763148915,1.4171721844776337,1.4131967374661174,1.4092212904546011,1.4052458434430848,1.4012703964315685,1.3972949494200522,1.3933195024085359,1.3893440553970196,{"$f":"Z65","v":1.3853686083855039},12,"Carson Lake Corral",null,null,125,11.41,13621.237423466364,6.1285813386887142E-2,377.97906561687682,192.83553646894114,11.41,12261.728385287897,5.832018032354512E-2,359.9620137007177,172.85040249948682,11.41,11101.694084482211,5.8228440303835421E-2,361.57162847159975,155.93053214492133]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",699.02822299856496,null,"Year","Fraction","Fraction","Fraction","Fraction","Fraction","Fraction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advanced",{"$f":"AK51","v":1.4330739725236989},{"$f":"AK52-($AK52-$AW52)/12","v":1.423784091321382},1.414494210119065,1.405204328916748,1.395914447714431,1.386624566512114,1.377334685309797,1.36804480410748,1.358754922905163,1.349465041702846,1.340175160500529,1.330885279298212,{"$f":"S41","v":1.3215953980958943},15,"Deer Creek Hot Spring (old 97)",null,null,125,15.68,13851.342139202607,6.1175697730565679E-2,378.03279331880441,195.18850994757219,15.68,12135.767972775684,5.7071614541134422E-2,352.91261708865432,170.59586355246122,15.68,10922.275317232381,5.6536450076534253E-2,351.59585631729874,152.82007675225219]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",268.09504087452069,null,"Index"," (Hydro)","(EGS)"," (Hydro)","(EGS)"," (Hydro)","(EGS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Hot Springs Ranch (Pumpernickel Valley)",null,null,125,11.39,13624.810467432198,6.129639374963318E-2,378.03922984032386,192.88055153670823,11.39,12264.714379613662,5.8330790494388635E-2,360.02399456254659,172.88882765006869,11.39,11104.19217104901,5.8239723718384713E-2,361.64075371259105,155.96387170938709]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",699.02822299856496,null,0,0.3,0.16,0.34653465346534651,0.19,0.30693069306930693,0.19801980198019803,{"$f":"1+((1+$S$32)^(N54+0.5)-1)","v":1.019803902718557},0.75,{"$f":"1-V54","v":0.25},0.75,{"$f":"1-X54","v":0.25},0.75,{"$f":"1-Z54","v":0.25},0.75,{"$f":"1-AB54","v":0.25},0.75,{"$f":"1-AD54","v":0.25},0.75,{"$f":"1-AF54","v":0.25},{"$f":"1+((1+$S$48)^(N54+0.5)-1)","v":1.0488088481701516},{"$f":"1+((1+$S$48)^(N54+0.5)-1)","v":1.0488088481701516},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Leonards Hot Sps./Seyferth HS",null,null,125,9.9600000000000009,13915.449108899296,6.2144670533428016E-2,382.74324864117875,196.51506402072462,9.9600000000000009,12507.31062450205,5.9167361338708487E-2,364.87572520874005,175.98440292271943,9.9600000000000009,11306.856035758829,5.9121702893402572E-2,367.07596136843432,158.64394661966111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.22,0.28000000000000003,7.9207920792079209E-2,0.32,0.18811881188118812,0.33663366336633666,{"$f":"1+((1+$S$32)^(N55+0.5)-1)","v":1.0605960588272993},0,1,0.75,0.25,0.75,{"$f":"1-Z55","v":0.25},0.75,{"$f":"1-AB55","v":0.25},0.75,{"$f":"1-AD55","v":0.25},0.75,{"$f":"1-AF55","v":0.25},{"$f":"1+((1+$S$48)^(N55+0.5)-1)","v":1.1536897329871669},{"$f":"1+((1+$S$48)^(N55+0.5)-1)","v":1.1536897329871669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Little Valley area",null,null,125,14.61,12098.37878840918,5.7851355382394623E-2,356.9956380313896,174.31566074064153,14.61,11497.001151403907,5.6509133805780765E-2,348.68246862426048,163.66598952516233,14.61,10516.550150271651,5.6631896648195783E-2,350.94077613886276,148.91572089155508]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","GEO-Hydro Flash example",0,null,2,0.26,0.12,0.33663366336633666,0.09,0.24752475247524752,9.9009900990099015E-2,1.1030199011803914,0,1,0.75,0.25,0,{"$f":"1-Z56","v":1},0.75,{"$f":"1-AB56","v":0.25},0,{"$f":"1-AD56","v":1},0.75,{"$f":"1-AF56","v":0.25},{"$f":"1+((1+$X$48)^(N56+0.5)-1)","v":1.418223250232487},1.2690587062858836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Smith Creek Valley area",null,null,125,12.51,14254.111460324668,6.2345242100047403E-2,384.7644072425756,200.25559781924375,12.51,12451.450839172758,5.8255956728456758E-2,359.89453373257703,174.71952677746242,12.51,11198.799073604096,5.7857104047070493E-2,359.78646938132425,156.58753606963586]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,3,0,0.35,0,0.31,9.9009900990099015E-2,0.27722772277227725,1.147140697227607,0,1,0,1,0,{"$f":"1-Z57","v":1},0,{"$f":"1-AB57","v":1},0,{"$f":"1-AD57","v":1},0,{"$f":"1-AF57","v":1},{"$f":"1+((1+$X$48)^(N57+0.5)-1)","v":1.6309567377673599},{"$f":"1+((1+$X$48)^(N57+0.5)-1)","v":1.6309567377673599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Thermo Hot Springs",null,null,125,1.5099999999999998,25934.367585186963,9.2326795779131651E-2,537.79307464901649,341.17666190921648,1.5099999999999998,25341.454509505907,9.1569079097419237E-2,534.291258721448,327.28765405529657,1.5099999999999998]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,{"$f":"N57+1","v":4},0,0,9.9009900990099015E-2,0,2.9702970297029702E-2,4.9504950495049507E-2,1.1930263251167113,0,1,0,1,0,{"$f":"1-Z58","v":1},0,{"$f":"1-AB58","v":1},0,1,0,{"$f":"1-AF58","v":1},1.8756002484324636,{"$f":"1+((1+$X$48)^(N58+0.5)-1)","v":1.8756002484324636},null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Tungsten Mountain",null,null,125,12.51,13441.435370665029,6.0750661509400998E-2,374.87069027610431,190.55876384944935,12.51,12111.341965719617,5.778152389684927E-2,356.76218869075223,170.90399424113269,12.51,11002.979796344423,5.7710050649159149E-2,358.41159448867489,154.55187265703455]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,5,0.1,0,2.9702970297029702E-2,0.05,0.12871287128712872,9.9009900990099011E-3,1.2407473781213798,0,1,0,1,0,1,0,1,0,1,0,1,2.156940285697333,2.156940285697333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Wendel",null,null,125,11.37,13628.395429977139,6.1307000289202815E-2,378.09953369300797,192.92570803889976,11.37,12267.710240964592,5.8341427020767403E-2,360.08612175796532,172.92737142088453,11.37,11106.698418453278,5.8251036504621559E-2,361.71005328049984,155.99731283336229]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,6,0.02,0.06,0.10891089108910891,0,null,2.9702970297029702E-2,1.2903772732462351,0,1,0,1,0,1,0,1,0,1,0,1,2.4804813285519329,2.4804813285519329,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Dixie Hot Springs",null,null,130,9.64,16580.803128993968,6.3777033131862379E-2,390.88768773288325,224.8463450911232,9.64,13134.844440985806,5.6320006615312154E-2,347.8643323066334,179.76858504045242,9.64,10990.307842733866,5.4269262700902862E-2,339.70654762508087,151.76030509460514]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,7,0.1,0,null,0.01,null,null,1.3419923641760845,0,1,0,1,0,1,0,1,0,1,0,1,2.8525535278347225,2.8525535278347225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Lightning Dock",null,null,130,12.99,15178.748561139866,6.098044180208996E-2,376.23344096600334,208.46157841038786,12.99,12245.942290307754,5.4128581060229664E-2,335.60242106349915,169.21391226281833,12.99,10453.127176752532,5.2312630742649385E-2,327.6038481541475,144.98562873533254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,0.01,null,0.03,null,null,1.3956720587431279,0,{"$f":"1-V62","v":1},0,1,0,1,0,1,0,1,0,1,3.280436557009931,3.280436557009931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Squaw Hot Springs area",null,null,130,13.92,11884.301157460792,5.41353751014002E-2,335.12839497812047,169.00956327357386,13.92,10698.128579342017,5.1465930462808077E-2,318.96187090640598,151.50877507975233,13.92,9710.2923780348847,5.1366900063931686E-2,320.39645298359892,136.9787855012782]
[null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,0.02,null,null,null,null,1.4514989410928532,0,{"$f":"1-V63","v":1},0,1,0,1,0,1,0,1,0,1,3.7725020405614202,3.7725020405614202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Wayland (Battle Creek) Hot Springs",null,null,130,13.97,12599.243595183834,5.5519286536232289E-2,343.66989909242579,177.51705187104159,13.97,10992.659917817778,5.1845379097053626E-2,321.46037984262392,154.78241460656162,13.97,9855.7221181557252,5.1147808149941805E-2,319.8409277715628,138.26531736414083]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","GEO-Hydro Flash example",{"$f":"$S$37","v":4.8191848000000002E-2},null,null,null,null,null,null,null,null,null,"Construction Finance Factor (Moderate 2030 - Hydro)",null,null,null,{"$f":"SUMPRODUCT(Q54:Q63,U54:U63,Z54:Z63)+SUMPRODUCT(Q54:Q63,AH54:AH63,AA54:AA63)","v":1.4391048925760548},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"West Valley Reservoir",null,null,130,12.59,12802.306538089962,5.6090970213771824E-2,346.89223647030639,180.04721689768175,12.59,11154.071925602588,5.2408261913414099E-2,324.8026442761186,156.8583585210018,12.59,9982.9721299115463,5.2001130780428416E-2,324.6837708796478,140.15247462269824]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",4.8191848000000002E-2,null,"MACRS yr",1,2,3,4,5,6,null,"Construction Finance Factor (Moderate 2030 - EGS)",null,null,null,{"$f":"SUMPRODUCT(R54:R63,U54:U63,AB54:AB63)+SUMPRODUCT(R54:R63,AI54:AI63,AC54:AC63)","v":1.3853686083855039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Alvord HS",null,null,135,19.52,9764.2391278617833,4.8503407273293428E-2,290.23262911480157,140.98815195347407,19.52,9108.9719156842839,4.6972728269349069E-2,280.86394744730944,130.33054915167841,19.52,8312.1186814568209,4.6981101925197444E-2,282.09958492083075,118.37662270085352]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",4.8191848000000002E-2,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Big Creek Hot Springs",null,null,135,21.06,10251.94509661389,4.9247199583335406E-2,295.22599149064831,146.67252023334106,21.06,9250.9659142454748,4.6815426879088025E-2,280.41776602076817,131.67288800699498,21.06,8396.6174757514091,4.6614544420428672E-2,280.51203260715556,118.94341876881197]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",4.8191848000000002E-2,null,"Fraction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Black Warrior",null,null,135,17.02,10505.837239966615,5.0220132607446885E-2,300.75337707637209,150.05009632219443,17.02,9480.5335406995928,4.7849374058009292E-2,286.38723797503877,134.79913356980973,17.02,8590.239962008638,4.7695468886606161E-2,287.00636206438685,121.68989737821282]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",4.8191848000000002E-2,null,"Depreciation",{"$f":"1/((1+S38)*(1+S28))^O65","v":0.9540238286608006},{"$f":"1/((1+S38)*(1+S28))^P65","v":0.91016146565261258},{"$f":"1/((1+S38)*(1+S28))^Q65","v":0.86831572616143116},{"$f":"1/((1+S38)*(1+S28))^R65","v":0.8283938935589118},{"$f":"1/((1+S38)*(1+S28))^S65","v":0.79030751397230081},{"$f":"1/((1+S38)*(1+S28))^T65","v":0.7539722002992536},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Lakeview area (Hunters and Barry Ranch Hot Springs)",null,null,135,20.149999999999999,9453.8552051301904,4.7856419828654968E-2,286.13685217508294,137.23937307637934,20.149999999999999,8981.5613591619804,4.6761939751124172E-2,279.40163178786696,128.85993052273557,20.149999999999999,8209.2814391027205,4.6829975763970799E-2,280.86994917768203,117.23505994992658]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",4.8191848000000002E-2,null,"Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Mt. Signal",null,null,135,14.72,10722.037177391565,5.0965119357844785E-2,304.96194214669993,152.85506656809036,14.72,9641.7995994772409,4.8546935208407783E-2,290.38433430087639,136.96720745652618,14.72,8721.4176008237482,4.8443282221977975E-2,291.44170921678818,123.55569406250004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Railroad Valley",null,null,135,17.059999999999999,10502.564437010973,5.0208327049114168E-2,300.68699849722373,150.00725358146846,17.059999999999999,9477.7702468318857,4.783748593064667E-2,286.31899063465721,134.76201834995814,17.059999999999999,8587.9152188782664,4.7682962457185021E-2,286.93172959311369,121.65739895603137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Reese River",null,null,135,17.059999999999999,9097.2329039354208,4.7810413169374288E-2,285.09882883085936,{"$f":" (($S$47 * $S$45 * $S$42 * (BD71 * 1 + $L$73) +BF71) * 1000 / ($L$15 * 8760)) + BE71 + 0","v":133.45621879306537},17.059999999999999,8979.7411321551954,4.7555763883265496E-2,283.52409562350704,{"$f":" (($S$47 * $S$45 * $Z$64 * (BI71 * 1 + $L$73) +BK71) * 1000 / ($L$15 * 8760)) + BJ71 + 0","v":129.4309497949919},17.059999999999999,8205.5380327484836,4.7747809407257431E-2,285.62644460666189,{"$f":" (($S$47 * $S$45 * $S$40 * (BN71 * 1 + $L$73) +BP71) * 1000 / ($L$15 * 8760)) + BO71 + 0","v":117.8795396419258}]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","GEO-Hydro Flash example",{"$f":"L79+L86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Baltazor Hot Springs",null,null,140,20.53,8646.3561934418394,4.3691429880998639E-2,264.20801221467849,125.87539713423287,20.53,8210.8826402537179,4.2685565200733272E-2,258.07697986465297,118.18093767012432,20.53,7501.8600964196157,4.2715555628025349E-2,259.50276018855971,107.5371679864752]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Calistoga HS",null,null,140,16.899999999999999,9661.3283613340154,4.5994023599592197E-2,278.27598682582595,138.23054931453473,16.899999999999999,8688.8370424113964,4.376687794533711E-2,264.92602083829257,123.89250892074888,16.899999999999999,7861.0453420641043,4.3614560700721484E-2,265.69723162259777,111.79580720994269]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Dann Ranch Hot Spring",null,null,140,22.31,9334.5620540690215,4.4760252643708559E-2,271.19862910690176,133.8887470061714,22.31,8417.8857436331928,4.2530132218301632E-2,257.69115600952745,120.17567486624375,22.31,7636.6334511099085,4.2311038746739665E-2,257.78668167364964,108.55781496136895]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Maazama Well (Crater Lake)",null,null,140,32.33,11781.180765192257,4.9732325397576632E-2,302.77761937770151,163.33780852775317,32.33,9400.7361507887726,4.3138465090928543E-2,263.07931880084703,130.67828906900601,32.33,7992.7986938006543,4.0945306228802554E-2,251.51079152234092,111.00637599547112]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Wedell Hot Spring (Gabbs)",null,null,140,17.75,9594.5572365722219,4.5756643699054848E-2,276.92847179472494,137.3574431863324,17.75,8632.934436556483,4.3529224387161509E-2,263.54707329444682,123.1419013017329,17.75,7820.488888714397,4.3004236367690213E-2,262.64372370533914,110.97853278918534]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,9,"Carson River",null,null,145,15.67,9072.7033908847588,4.2937578566189641E-2,261.88347918186065,129.88862835145483,15.67,8143.6653865752578,4.0876482025895167E-2,249.67130428399059,116.31403752107717,15.67,7354.6780704170287,4.0740607986663381E-2,250.74282400640095,104.90272182442831]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Dunes",null,null,145,18.52,8095.3350518320858,4.0847710565872219E-2,249.2476771259301,118.12134064462623,18.52,7679.5300246034949,3.991726885135214E-2,243.64329055679204,110.85659375032479,18.52,7009.3129909254294,3.9886863427849285E-2,245.00338169850176,100.8388705951638]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","GEO-Hydro Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Pinto Hot Springs",null,null,145,26,8484.9659330752274,4.0744118001348709E-2,249.17428428463498,122.08220349791405,26,7653.8949929849841,3.8685980849355581E-2,236.68790414677966,109.60900692737749,26,6946.4696020832162,3.8434110666436823E-2,236.58266341656565,99.045543570061852]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Raft River",null,null,145,36.57,8680.9538169611405,4.0524181058119835E-2,248.21483273348298,123.94274561267439,36.57,7615.2239560119215,3.7680312185160679E-2,230.90616410987451,108.40002280600359,36.57,6869.7255721898373,3.7161002038954664E-2,229.02783932334097,97.245385470862786]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Vale HS",null,null,145,45.21,7443.7058566756696,3.7478774618676922E-2,229.08357815677408,108.59873249559541,45.21,7084.0846516249785,3.6541746442828808E-2,223.30712006308732,102.05468434159123,45.21,6485.0250649424106,3.6418536637067365E-2,223.53324510753788,92.847106337258566]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Breitenbush Hot Springs",null,null,150,7.9,11927.284649063658,4.8448708728205073E-2,290.25836623678487,163.0393130412769,7.9,9664.3555889661639,4.4045527221897987E-2,266.66897828385879,133.80203701310964,7.9,8223.9861852343929,4.3257317534979599E-2,266.60165831000745,115.33360851801237]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Cove Fort - Sulphurdale - Liquid",null,null,150,0.73999999999999844,38720.066563532644,9.3720162425999315E-2,531.09801391733981,470.54509487179882,0.73999999999999844,37591.468618884865,9.2527949985544561E-2,526.20647881613183,447.44659632112052,0.73999999999999844,31296.595902647194,8.8257394267437839E-2,528.55673973533101,369.47899635475358]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Crane Creek-Cove Creek area",null,null,150,54.76,9647.9453617495674,4.0947403027434659E-2,253.16052393247122,134.50526466106805,54.76,7713.8617133310127,3.5311190782103381E-2,218.85322745517533,107.65457881864431,54.76,6587.3345088922269,3.3360214244936182E-2,208.30776927211804,91.632455287315082]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Crump's HS",null,null,150,44.01,7519.822246647268,3.617388060525599E-2,223.12737558431479,108.52335385087925,44.01,6801.1461611343657,3.4249915800254674E-2,211.37699705841857,97.548100823068935,44.01,6193.4431136596359,3.3714795750004502E-2,209.57998667032524,88.114527066867993]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","GEO-Hydro Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Hot (Borax) Lake",null,null,150,42.92,7535.2820281170916,3.6253940024157931E-2,223.61249501196383,108.75023641131109,42.92,6814.3565425552788,3.4330034570862568E-2,211.86850808900297,97.74913877915256,42.92,6201.2789747786101,3.3947497300940391E-2,210.80316244646792,88.362901910378028]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Lee Hot Springs",null,null,150,26.37,7897.6725153629795,3.7939090482500056E-2,233.74792907090873,113.89197045227245,26.37,7119.7657280058029,3.6017573927082429E-2,222.16252763850991,102.24418257754226,26.37,6458.9541671684055,3.5770313315826509E-2,222.10306989305766,92.397496737269904]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Neal HS",null,null,150,11.929999999999996,8140.8872158198028,4.0365667275333646E-2,247.37258239189515,118.31759892384513,11.929999999999996,7698.2849086657943,3.9494339794581654E-2,242.33192718371069,110.85477627685719,11.929999999999996,7006.2902374797486,3.9618705277712427E-2,245.22732238141603,100.84216472925175]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Cove Fort - Sulphurdale - Vapor",null,null,155,0,20340.747192878975,6.4589990026795607E-2,387.89004130525439,262.74386144180028,0,19820.876442123539,6.3986623558440633E-2,385.21861726731163,251.31812144120886,0,16895.776146494907,6.2328264671678416E-2,388.0278474561203,214.13357248900712]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Hot Sulphur Springs - Tuscarora",null,null,155,0,6739.665715373807,3.5506213225793122E-2,219.85319249482691,100.1034811339786,0,6649.9944455386176,3.5315172808300502E-2,218.716001863077,{"$f":" (($S$47 * $S$45 * $Z$64 * (BI90 * 1 + $L$73) +BK90) * 1000 / ($L$15 * 8760)) + BJ90 + 0","v":97.099546222880079},0,6075.4178590520178,3.5371558653283751E-2,220.53077707771527,88.570185760066124]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Lake City Hot Springs",null,null,160,100.75,6886.1237330912818,3.3241565212177963E-2,207.38182315243654,99.814446974087119,100.75,6206.9472252386131,3.1542950564537736E-2,197.16733216929526,{"$f":" (($S$47 * $S$45 * $Z$64 * (BI91 * 1 + $L$73) +BK91) * 1000 / ($L$15 * 8760)) + BJ91 + 0","v":89.633419394256379},100.75,5632.5037658101619,3.1283168773374025E-2,196.98526036403422,81.046001177636697]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Stillwater area",null,null,160,0,6758.0688373051953,3.4397192743286231E-2,214.14594076014123,99.475560960601342,0,6451.2740293395691,3.3746440403075451E-2,210.3332528093211,93.933884836066483,0,5886.934817305375,3.3765784863850061E-2,212.18063565990687,85.606643737398045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Wilbur Springs",null,null,160,29.33,6339.8167302819656,3.2295593005585238E-2,201.51935601994433,93.408550372513218,29.33,6022.1946152979581,3.1524926373908961E-2,196.87621909384586,87.76226003043611,29.33,5507.0204090550269,3.1429121326206386E-2,197.57315222664289,79.951371022368107]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","GEO-Hydro Flash example",{"$f":" (($S$47 * $S$45 * $S$42 * (L42 * 1 + L72) +L49) * 1000 / (L14 * 8760)) + L56 + 0","v":58.400146788473762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"East Mesa (Shallow)",null,null,165,66.009999999999977,5978.6879788396709,3.0585958063307373E-2,191.91102419477173,88.35486685844468,66.009999999999977,5689.4466216346082,2.9885247199984123E-2,187.70699242974314,83.157029714228571,66.009999999999977,5204.4877244491381,2.9778271434820525E-2,188.33561231245335,75.789889478692203]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",{"$f":" (($S$47 * $S$45 * $S$42 * (L43 * 1 + L73) +L50) * 1000 / (L15 * 8760)) + L57 + 0","v":85.727309701595772},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Emigrant",null,null,165,40.08,7466.3525922733043,3.310406428651242E-2,207.40864121458705,105.73230714769228,40.08,6189.6021141499114,2.9654236123386073E-2,186.57143173398816,87.947790313426708,40.08,5430.2621564677456,2.8713396417899693E-2,182.27902304232171,77.045283817748796]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",{"$f":" (($S$47 * $S$45 * $S$43 * (L44 * 1 + L74) +L51) * 1000 / (L16 * 8760)) + L58 + 0","v":160.98469365782728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Sulphur Hot Springs (Ruby Valley)",null,null,165,34.04,6791.2973711087488,3.1851340021875243E-2,199.71938648058119,97.753124060701765,34.04,5943.8907704168905,2.9676391849657983E-2,186.62097219656945,85.521607301564444,34.04,5347.5401969567556,2.9239904385382869E-2,185.35895192838177,76.708290781972934]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",{"$f":" (($S$47 * $S$45 * $S$43 * (L45 * 1 + L75) +L52) * 1000 / (L17 * 8760)) + L59 + 0","v":424.4013674653807},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Heber Shallow",null,null,170,24.790000000000006,5994.4057207289061,3.0118680334099097E-2,189.75725387273391,88.207277524357821,24.790000000000006,5582.758471052699,2.915445582432739E-2,184.03558945780344,81.575880988822419,24.790000000000006,5092.3592895652027,2.9036671067980392E-2,184.77114992754048,74.227298208418674]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",{"$f":" (($S$47 * $S$45 * $S$43 * (L46 * 1 + L76) +L53) * 1000 / (L18 * 8760)) + L60 + 0","v":160.98469365782728},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Mickey HS",null,null,170,41.02,5503.8052529686793,2.8199656142943313E-2,177.90973005814988,81.514182741875501,41.02,5234.0562478320217,2.7507943193900052E-2,173.72716832351134,76.650093149007219,41.02,4794.8395131616471,2.7355449211696692E-2,173.93806153379597,69.885197227475686]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",{"$f":" (($S$47 * $S$45 * $S$43 * (L47 * 1 + L77) +L54) * 1000 / (L19 * 8760)) + L61 + 0","v":424.4013674653807},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Great Boiling Springs (Gerlach)",null,null,175,49.3,4756.0022642647818,2.5767951438551425E-2,163.43310161467178,71.823797513570483,49.3,4790.1029592733821,2.5855384208733689E-2,163.96340595680368,70.858749528131355,49.3,4385.1660450245054,2.5703634810820542E-2,164.02497543996489,64.620945236984483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Brady HS",null,null,185,17.260000000000002,4669.8684317917632,2.6850217790620769E-2,171.72834947219485,72.130615375312473,17.260000000000002,4918.371895025095,2.7345228198873556E-2,174.52216878652428,73.637156738124233,17.260000000000002,4500.5810366871074,2.7288055188772451E-2,175.68364453172606,67.370245194320759]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","GEO-Hydro Flash example",{"$f":"(((L42*$S$47*(1-$S$36*$S$44))/(8760*L14*(1-$S$36))+L49/(8760*L14))*1000)+L56","v":45.090319204370203},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"East Mesa (Deep)",null,null,190,60.26,5130.907500062548,2.5218738330624654E-2,161.53013983744216,75.373050200831869,60.26,4639.3959774568184,2.4060820009143735E-2,154.67455254117286,68.039042632193713,60.26,4222.2309069480798,2.3844103765374422E-2,154.67878564536844,61.754990647474351]
[null,null,null,null,null,null,null,null,null,null,"GEO-Hydro Binary example",66.288131072142065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"San Emidio Desert area",null,null,190,58.94,4396.591054174115,2.2750063683550217E-2,146.11292201264857,65.685877444488824,58.94,4194.3089916758436,2.2205929234409793E-2,142.81324720150224,61.936962768575185,58.94,3866.8956297340892,2.2026747839912868E-2,142.64411784803718,56.698234461656504]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Flash example",122.61150271148749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Fallon Naval Air Station",null,null,195,53.41,5088.2235361323101,2.3685392125447839E-2,152.06773082980922,73.586217108074464,53.41,4354.665950323476,2.1672996671908949E-2,139.89314354785091,63.107759985937925,53.41,3906.8943217120413,2.1162765214826337E-2,137.84317547017741,56.388012092071335]
[null,null,null,null,null,null,null,null,null,null,"GEO-NF EGS Binary example",326.29109385059735]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Flash example",122.61150271148749]
[null,null,null,null,null,null,null,null,null,null,"GEO-Deep EGS Binary example",326.29109385059735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Undiscovered <140 - AZ",null,null,110,864.41496000000006,19715.164202716012,8.9318134788367337E-2,541.95546672050818,{"$f":" (($S$47 * $S$45 * $S$42 * (BD106 * 1 + $L$73) +BF106) * 1000 / ($L$15 * 8760)) + BE106 + 0","v":278.37635365875593},864.41496000000006,18016.398891486177,8.4847645933599183E-2,513.07882655927267,{"$f":" (($S$47 * $S$45 * $Z$64 * (BI106 * 1 + $L$73) +BK106) * 1000 / ($L$15 * 8760)) + BJ106 + 0","v":251.71417190171698},864.41496000000006,16561.068787034521,8.4016933391158566E-2,509.20682245882165,228.30287635795645]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Undiscovered <140 - CA",null,null,114.64668748217059,112.81751999999999,16362.414661690313,7.4704506340654758E-2,457.5291064284105,{"$f":" (($S$47 * $S$45 * $S$42 * (BD107 * 1 + $L$73) +BF107) * 1000 / ($L$15 * 8760)) + BE107 + 0","v":232.14061211706024},112.81751999999999,15067.902380006468,7.1645745777370748E-2,437.02819497454686,211.650097036094,112.81751999999999,13827.767269343494,7.1353543706348638E-2,435.89059331895027,192.15452947077088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Undiscovered <140 - CA",null,null,114.64668748217059,32.681840000000001,16362.414661690313,7.4704506340654758E-2,457.5291064284105,232.14061211706024,32.681840000000001,15067.902380006468,7.1645745777370748E-2,437.02819497454686,211.650097036094,32.681840000000001,13827.767269343494,7.1353543706348638E-2,435.89059331895027,192.15452947077088]
[null,null,null,null,null,null,null,"***Note: For future projections, advanced, moderate, and conservative refer to the resulting advanced, moderate, and conservative LCOE projections.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Undiscovered <140 - CA",null,null,114.64668748217059,75.665760000000006,16362.414661690313,7.4704506340654758E-2,457.5291064284105,232.14061211706024,75.665760000000006,15067.902380006468,7.1645745777370748E-2,437.02819497454686,211.650097036094,75.665760000000006,13827.767269343494,7.1353543706348638E-2,435.89059331895027,192.15452947077088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Undiscovered <140 - CO",null,null,110.01162472087691,164.33735999999999,19706.361906208593,8.9276230945964888E-2,541.72863760042446,278.25422432298905,164.33735999999999,18008.200415945645,8.4807323805929258E-2,512.86329850327741,251.60218767359609,164.33735999999999,16553.261587141598,8.3985941056714156E-2,509.02636860009881,228.20376266641401]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Undiscovered <140 - CO",null,null,110.01162472087691,373.74432000000002,19706.361906208593,8.9276230945964888E-2,541.72863760042446,278.25422432298905,373.74432000000002,18008.200415945645,8.4807323805929258E-2,512.86329850327741,251.60218767359609,373.74432000000002,16553.261587141598,8.3985941056714156E-2,509.02636860009881,228.20376266641401]
[null,null,null,"X",null,null,"Future Projections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Undiscovered <140 - ID",null,null,109.16971510294874,470.25184000000002,20743.384124252389,9.3281879562952974E-2,564.80745648767947,292.12162583743299,470.25184000000002,18781.254594002025,8.8076726017937548E-2,531.17565470042689,261.87406095722417,470.25184000000002,17254.597332833171,8.6528827232605923E-2,524.3801140474867,236.98483840478053]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Undiscovered <140 - ID",null,null,109.16971510294874,165.80080000000001,20743.384124252389,9.3281879562952974E-2,564.80745648767947,292.12162583743299,165.80080000000001,18781.254594002025,8.8076726017937548E-2,531.17565470042689,261.87406095722417,165.80080000000001,17254.597332833171,8.6528827232605923E-2,524.3801140474867,236.98483840478053]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,null,17,"Undiscovered <140 - MT",null,null,106.74570814363416,410.14952000000005,22480.999642502109,0.10224147656602538,613.00595027823567,316.71943430908539,410.14952000000005,20610.879742718502,9.7316620402678383E-2,580.87969144902672,287.09451142689994,410.14952000000005,18998.574244485633,9.6472583025165703E-2,576.49361347416936,260.8122389852652]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Hydro / Flash - Advanced",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,31,"Undiscovered <140 - NM",null,null,110.25176350619668,299.73743999999999,21835.395708565153,9.4369589716165797E-2,575.30014900616004,304.75064084916255,299.73743999999999,18886.264707703132,8.6246231911036961E-2,523.64796003755305,261.83798607918999,299.73743999999999,17052.090059158389,8.4588290285228865E-2,513.96566118377893,233.59466706184918]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,12,"Undiscovered <140 - NV",null,null,118.61910831364366,477.19975999999997,14393.941786220887,6.6352220613714291E-2,407.44918055345266,204.92185325389769,477.19975999999997,13237.921803328023,6.3351121523830614E-2,388.43379676892823,186.58541087406437,477.19975999999997,12130.748104899503,6.2615459519452424E-2,385.77904700264725,169.05507536315025]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,5,"Undiscovered <140 - OR",null,null,114.7896131490301,15.688239999999999,15598.532376558152,7.3081780806248803E-2,446.24734966995368,222.74303164678534,15.688239999999999,14731.484796745885,7.0873191443464573E-2,432.03401306216892,207.60514807840116,15.688239999999999,13550.486157644442,7.0616242178804634E-2,431.3669221804571,188.90379051509132]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,null,6,"Undiscovered <140 - OR",null,null,114.7896131490301,21.192320000000002,15598.532376558152,7.3081780806248803E-2,446.24734966995368,222.74303164678534,21.192320000000002,14731.484796745885,7.0873191443464573E-2,432.03401306216892,207.60514807840116,21.192320000000002,13550.486157644442,7.0616242178804634E-2,431.3669221804571,188.90379051509132]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,null,7,"Undiscovered <140 - OR",null,null,114.7896131490301,349.33431999999999,15598.532376558152,7.3081780806248803E-2,446.24734966995368,222.74303164678534,349.33431999999999,14731.484796745885,7.0873191443464573E-2,432.03401306216892,207.60514807840116,349.33431999999999,13550.486157644442,7.0616242178804634E-2,431.3669221804571,188.90379051509132]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,null,25,"Undiscovered <140 - UT",null,null,111.24842764835252,207.28047999999998,17071.075947144163,8.0885240038372552E-2,489.46059596085325,243.92648692894039,207.28047999999998,16513.822172501597,8.0254835862493559E-2,482.8580634974345,232.51726977618804,207.28047999999998,15221.212383663591,8.0285273623456097E-2,483.05613898969699,211.98233029380356]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,1,"Undiscovered <140 - WA",null,null,115,73.994399999999999,16467.855724534515,7.483011934470267E-2,458.16350315004729,233.30600461868042,73.994399999999999,15010.266382162257,7.1002642586523487E-2,433.76186041088624,210.61259929877178,73.994399999999999,13749.073169253061,7.0597027862402947E-2,432.00875325145068,190.86068397831826]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,21,"Undiscovered <140 - WY",null,null,120.00000000000001,35.283120000000004,14104.030883503352,6.4129855936312111E-2,395.78389086193005,200.30005236181395,35.283120000000004,12821.906790359222,6.1016949342626525E-2,375.50642250664839,180.61862916071593,35.283120000000004,11715.179791578892,6.0631744333186494E-2,374.18857895670067,163.49576876155973]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,8,"Undiscovered >=140, <=190 - CA",null,null,166.00338960433939,139.96392,6213.2381262542076,3.0804391491992791E-2,193.40972414058569,90.959669352556261,139.96392,5720.1329012937922,2.9589851721956877E-2,186.12757865857998,83.235246934730966,139.96392,5223.5406827675115,2.9439759888988646E-2,186.5677900915839,75.716257609457799]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,null,9,"Undiscovered >=140, <=190 - CA",null,null,166.00338960433939,83.351520000000008,6213.2381262542076,3.0804391491992791E-2,193.40972414058569,90.959669352556261,83.351520000000008,5720.1329012937922,2.9589851721956877E-2,186.12757865857998,83.235246934730966,83.351520000000008,5223.5406827675115,2.9439759888988646E-2,186.5677900915839,75.716257609457799]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,null,10,"Undiscovered >=140, <=190 - CA",null,null,166.00338960433939,280.80944,6213.2381262542076,3.0804391491992791E-2,193.40972414058569,90.959669352556261,280.80944,5720.1329012937922,2.9589851721956877E-2,186.12757865857998,83.235246934730966,280.80944,5223.5406827675115,2.9439759888988646E-2,186.5677900915839,75.716257609457799]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,null,15,"Undiscovered >=140, <=190 - ID",null,null,147.70202086851714,305.29792000000003,9592.0200533973621,4.2054284267602049E-2,258.4932661296823,134.69728534855537,305.29792000000003,7931.011297581279,3.7665783733109123E-2,232.05267417947439,111.69084389705515,305.29792000000003,6934.6312047301526,3.6508447511659353E-2,226.70241043672533,97.522566426397773]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,16,"Undiscovered >=140, <=190 - ID",null,null,147.70202086851714,136.60192000000001,9592.0200533973621,4.2054284267602049E-2,258.4932661296823,134.69728534855537,136.60192000000001,7931.011297581279,3.7665783733109123E-2,232.05267417947439,111.69084389705515,136.60192000000001,6934.6312047301526,3.6508447511659353E-2,226.70241043672533,97.522566426397773]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,12,"Undiscovered >=140, <=190 - NV",null,null,164.39170070046112,1088.7166400000001,6193.9260694082013,3.1072945103067341E-2,194.81265291490908,90.963283109382488,1088.7166400000001,5784.8091303838755,3.0071499150749581E-2,188.80404176729988,84.258131323960768,1088.7166400000001,5281.9560549609232,2.9927399266083916E-2,189.248074659693,76.647901358984669]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,5,"Undiscovered >=140, <=190 - OR",null,null,151.11510413130929,7.2181600000000001,7676.1565167579738,3.6926830955203015E-2,227.93174911798741,110.80315015445605,7.2181600000000001,6922.1989247968004,3.502192525747537E-2,216.41414531507152,99.466426974397876,7.2181600000000001,6284.1998437226721,3.4749287018905992E-2,216.14167685526448,89.904353485218408]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,null,6,"Undiscovered >=140, <=190 - OR",null,null,151.11510413130929,14.530240000000001,7676.1565167579738,3.6926830955203015E-2,227.93174911798741,110.80315015445605,14.530240000000001,6922.1989247968004,3.502192525747537E-2,216.41414531507152,99.466426974397876,14.530240000000001,6284.1998437226721,3.4749287018905992E-2,216.14167685526448,89.904353485218408]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,null,7,"Undiscovered >=140, <=190 - OR",null,null,151.11510413130929,425.38400000000001,7676.1565167579738,3.6926830955203015E-2,227.93174911798741,110.80315015445605,425.38400000000001,6922.1989247968004,3.502192525747537E-2,216.41414531507152,99.466426974397876,425.38400000000001,6284.1998437226721,3.4749287018905992E-2,216.14167685526448,89.904353485218408]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,null,null,null,null,null,25,"Undiscovered >=140, <=190 - UT",null,null,150.30325476293299,187.51823999999999,6735.7892688527927,3.5448465158490476E-2,218.25049872850991,99.835216560328135,187.51823999999999,6650.5769286724126,3.5244889409135255E-2,217.00748603772854,96.86144919136882,187.51823999999999,6079.1308594532147,3.5212173655041923E-2,217.91767584259691,88.232028541807409]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,null,null,null,null,null,"10th percentile",null,{"$f":"_xlfn.PERCENTILE.INC(BD6:BD132,0.1)","v":6498.2057457102965},{"$f":"_xlfn.PERCENTILE.INC(BE6:BE132,0.1)","v":3.2029041215359239E-2},{"$f":"_xlfn.PERCENTILE.INC(BF6:BF132,0.1)","v":200.43937429632643},{"$f":"_xlfn.PERCENTILE.INC(BG6:BG132,0.1)","v":95.146379847788637},null,{"$f":"_xlfn.PERCENTILE.INC(BI6:BI132,0.1)","v":5975.2123083693177},{"$f":"_xlfn.PERCENTILE.INC(BJ6:BJ132,0.1)","v":2.9959747980290306E-2},{"$f":"_xlfn.PERCENTILE.INC(BK6:BK132,0.1)","v":188.14581216476583},{"$f":"_xlfn.PERCENTILE.INC(BL6:BL132,0.1)","v":86.41786839311311},null,{"$f":"_xlfn.PERCENTILE.INC(BN6:BN132,0.1)","v":5372.3567848100529},{"$f":"_xlfn.PERCENTILE.INC(BO6:BO132,0.1)","v":2.9823009784199543E-2},{"$f":"_xlfn.PERCENTILE.INC(BP6:BP132,0.1)","v":188.60935101662525},{"$f":"_xlfn.PERCENTILE.INC(BQ6:BQ132,0.1)","v":76.809388692705696}]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Hydro / Flash - Advanced",{"$f":"L115*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",{"$f":"L116*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,null,null,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN(BC6:BC132)","v":14.61},14347.035075350519,6.4513782446345522E-2,395.78389086193005,204.92185325389769,14.61,13085.980079674158,6.2997795691245112E-2,385.21861726731163,182.93911794061688,{"$f":"MEDIAN(BM6:BM132)","v":14.61},11768.238355017378,6.1480004502432455E-2,379.98381297967398,165.01693401298076]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",{"$f":"L117*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,null,null,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE(BC6:BC132)","v":68.563487999999992},{"$f":"AVERAGE(BD6:BD132)","v":14237.123274042166},6.3961241985776088E-2,389.63076135676323,200.77845606387086,68.563487999999992,13016.483210016579,6.1152712501383821E-2,372.36225659852806,182.09699732675909,68.563487999999992,11707.571974926062,6.0651508371876092E-2,371.42780327166838,163.03038202492021]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",{"$f":"L118*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,null,null,null,null,null,"*Values are in 2017 USD`s"]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",{"$f":"L119*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",{"$f":"L120*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",{"$f":"L121*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",{"$f":"L122*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",{"$f":"L123*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",{"$f":"L124*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",{"$f":"L125*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",{"$f":"L126*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",{"$f":"L127*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",{"$f":"L128*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",{"$f":"L129*8760","v":7884},7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884,7884]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",{"$f":"L130*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",{"$f":"L131*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",{"$f":"L132*8760","v":7008},7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008,7008]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Hydro / Flash - Advanced",{"$f":" AK50*(L195+L309)","v":6697.6768150434555},{"$f":" AL50*(M195+M309)","v":6521.372590621505},6347.1630665391067,6174.6932724656936,6003.9632084012674,5834.9728743458272,5667.7222702993731,5502.2113962619051,5338.4402522334231,5176.4088382139271,5016.1171542034581,4857.5652002019342,{"$f":" $S$40*(X195+X309)","v":4701.0825444007978},4677.5771316787941,4654.1892460203999,4630.9182997902981,4607.7637082913461,4584.7248897498903,4561.8012653011401,4538.9922589746348,4516.2972976797619,4493.7158111913623,4471.2472321354053,4448.8909959747289,4426.6465409948551,4404.513308289881,4382.490741748431,4360.5782880396891,4338.7753965994907,4317.0815196164931,4295.4961120184107,4274.0186314583189,4252.6485383010267]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",{"$f":" AK49*(L196+L310)","v":6697.6768150434555},{"$f":" AL49*(M196+M310)","v":6597.8953700404845},{"$f":" AM49*(N196+N310)","v":6497.4122720381829},6397.3330388872555,6297.6576705877005,6198.3861671395198,6099.5185285427124,6001.0547547972783,5902.9948459032175,5805.338801860531,5708.0866226692169,5611.2383083292771,{"$f":" $Z$64*(X196+X310)","v":5513.7129565514915},{"$f":" $Z$64*(Y196+Y310)","v":5486.1443917687338},5458.7136698098902,5431.4201014608407,5404.2630009535369,5377.2416859487694,5350.355477519025,5323.6037001314298,5296.9856816307729,5270.5007532226191,5244.1482494565062,5217.9275082092236,5191.8378706681779,5165.8786813148372,5140.0492879082631,5114.3490414687212,5088.7772962613781,5063.3334097800716,5038.0167427311708,5012.8266590175153,4987.7625257224272]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",{"$f":" $S$42*(L197+L311)","v":6697.6768150434555},{"$f":" $S$42*(M197+M311)","v":6664.1884309682373},6630.8674888133964,6597.7131513693294,6564.7245856124828,6531.9009626844199,6499.2414578709986,6466.7452505816436,6434.411524328736,6402.2394667070921,6370.2282693735569,6338.3771280266892,6306.6852423865557,6275.1518161746235,6243.7760570937508,6212.5571768082809,6181.4943909242402,6150.5869189696195,6119.8339843747708,6089.2348144528969,6058.7886403806315,6028.4946971787294,5998.3522236928357,5968.360462574371,5938.5186602614995,5908.8260669601914,5879.2819366253907,5849.8855269422638,5820.6360993075523,5791.5329188110145,5762.5752542169594,5733.7623779458745,5705.0935660561454]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",{"$f":" AK50*(L198+L312)","v":8695.1513542088778},{"$f":" AL50*(M198+M312)","v":8509.4826508327242},8324.7291910002768,8141.681773485594,7960.3403982886748,7780.7050654095183,7602.7757748481263,7426.5525266044979,7252.0353206786322,7079.2241570705301,6908.1190357801515,6738.7199568075775,{"$f":" $S$40*(X198+X312)","v":6571.0269201527617},6538.1717855519973,6505.4809266242364,6472.9535219911149,6440.5887543811596,6408.3858106092539,6376.3438815562067,6344.4621621484257,6312.7398513376829,6281.1761520809951,6249.770271320589,6218.5214199639868,6187.4288128641674,6156.4916687998466,6125.7092104558469,6095.0806644035674,6064.6052610815495,6034.2822347761412,6004.1108236022601,5974.0902694842498,5944.2198181368285]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",{"$f":" AK49*(L199+L313)","v":8695.1513542088778},{"$f":" AL49*(M199+M313)","v":8604.0076725342515},8513.6238407580131,8423.5730904280299,8333.8554215443019,8244.4708341068308,8155.4193281156167,8066.7009035706587,7978.3155604719559,7890.2632988195101,7802.5441186133203,7715.1580198533866,{"$f":" $Z$64*(X199+X313)","v":7628.1050025397053},{"$f":" $Z$64*(Y199+Y313)","v":7589.9644775270062},7552.0146551393718,7514.2545818636745,7476.6833089543561,7439.2998924095837,7402.1033929475352,7365.0928759827975,7328.2674116028838,7291.626074544869,7255.1679441721453,7218.8921044512854,7182.7976439290287,7146.8836557093837,7111.1492374308364,7075.5934912436824,7040.2155237874631,7005.0144461685259,6969.9893739376839,6935.1394270679948,6900.463729932655]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",{"$f":" $S$42*(L200+L314)","v":8695.1513542088778},{"$f":" $S$42*(M200+M314)","v":8651.675597437832},8608.4172194506446,8565.375133353391,8522.5482576866234,8479.9355163981909,8437.5358388162003,8395.3481596221191,8353.3714188240083,8311.6045617298878,8270.0465389212386,8228.6963062266332,8187.5528246954991,8146.6150605720222,8105.8819852691622,8065.3525753428157,8025.0258124661013,7984.9006834037709,7944.976179986752,7905.2512990868172,7865.7250425913835,7826.3964173784252,7787.264435291534,7748.3281131150761,7709.5864725495003,7671.0385401867525,7632.6833474858195,7594.5199307483899,7556.5473310946472,7518.7645944391734,7481.1707714669774,7443.7649176096429,7406.546093021595]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",{"$f":" AK52*(L201+L315)","v":20759.3403788139},{"$f":" AL52*(M201+M315)","v":19334.168145264597},17925.825716082229,16534.325213523687,15159.666637588654,13801.849988277776,12460.875265590408,11136.742469527193,9829.4516000878066,8539.0026572719362,7265.3956410802111,6008.6305515123167,{"$f":" $S$41*(X201+X315)","v":4768.7073885679411},4744.8638516251021,4721.1395323669767,4697.5338347051411,4674.0461655316158,4650.6759347039579,4627.4225550304373,4604.2854422552855,4581.2640150440084,4558.3576949687886,4535.5659064939446,4512.8880769614743,4490.323636576667,4467.8720183937839,4445.532658301815,4423.3049950103059,4401.1884700352539,4379.1825276850777,4357.2866150466525,4335.5001819714189,4313.8226810615615]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",{"$f":" AK51*(L202+L316)","v":20759.3403788139},{"$f":" AL51*(M202+M316)","v":20131.865114330012},19507.567686979724,18886.440829528925,18268.484541977781,17653.69882432645,17042.08367657461,16433.639098722586,15828.365090770052,15226.261652717334,14627.328784564104,14031.56648631069,{"$f":" $Z$65*(X202+X316)","v":13438.974757956776},{"$f":" $Z$65*(Y202+Y316)","v":13371.77988416699},13304.920984746155,13238.396379822425,13172.204397923313,13106.343375933697,13040.811659054028,12975.60760075876,12910.729562754965,12846.17591494119,12781.945035366485,12718.035310189651,12654.445133638703,12591.172907970509,12528.217043430657,12465.575958213505,12403.248078422437,12341.231838030324,12279.525678840173,12218.128050445972,12157.037410193741]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",{"$f":" $S$43*(L203+L317)","v":20759.3403788139},{"$f":" $S$43*(M203+M317)","v":20655.543676919831},20552.26595853523,20449.504628742554,20347.257105598841,20245.520820070848,20144.293215970491,20043.571749890638,19943.353891141185,19843.637121685479,19744.418936077051,19645.696841396664,19547.468357189682,19449.73101540373,19352.482360326714,19255.719948525079,19159.441348782453,19063.644142038542,18968.325921328349,18873.484291721707,18779.116870263097,18685.221285911783,18591.795179482222,18498.836203584808,18406.342022566885,18314.31031245405,18222.738760891778,18131.625067087323,18040.966941751885,17950.762107043127,17861.008296507909,17771.703255025372,17682.844738750246]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",{"$f":" AK52*(L204+L318)","v":47178.877044095934},{"$f":" AL52*(M204+M318)","v":43640.341400915509},40143.904974189471,36689.654996068413,33277.591466549733,29907.714385634725,26580.023753323407,23294.519569615768,20051.201834513078,16850.070548012798,13691.125710116203,10574.367320823289,{"$f":" $S$41*(X204+X318)","v":7499.7953801340554},7462.2964032333848,7424.9849212172176,7387.8599966111315,7350.9206966280763,7314.1660931449351,7277.5952626792105,7241.2072863658141,7205.0012499339855,7168.9762436843157,7133.1313624658942,7097.4657056535643,7061.978377125296,7026.6684852396693,6991.5351428134709,6956.5774670994033,6921.7945797639068,6887.1856068650868,6852.7496788307617,6818.4859304366082,6784.3935007844257]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",{"$f":" AK51*(L205+L319)","v":47178.877044095934},{"$f":" AL51*(M205+M319)","v":46079.32323270123},44985.152351533434,43896.37080736897,42812.978600208175,41734.975730051374,40662.362196897913,39595.138000748113,38533.303141602308,37476.857619459843,36425.801434321365,35380.134586186228,{"$f":" $Z$65*(X205+X319)","v":34339.857075054773},{"$f":" $Z$65*(Y205+Y319)","v":34168.157789679499},33997.317000731106,33827.330415727447,33658.193763648807,33489.902794830567,33322.453280856411,33155.841014452133,32990.061809379869,32825.111500332969,32660.985942831303,32497.681013117144,32335.192608051559,32173.516645011299,32012.64906178624,31852.585816477313,31693.322887394927,31534.856272957953,31377.181991593159,31220.296081635195,31064.194601227016]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",{"$f":" $S$43*(L206+L320)","v":47178.877044095934},{"$f":" $S$43*(M206+M320)","v":46942.982658875459},46708.267745581084,46474.726406853173,46242.352774818908,46011.141010944819,45781.085305890098,45552.179879360643,45324.418979963841,45097.796885064017,44872.307900638705,44647.94636113551,44424.706629329827,44202.583096183182,43981.570180702271,43761.662329798761,43542.854018149766,43325.139748059017,43108.514049318721,42892.971479072126,42678.506621676766,42465.114088568378,42252.788518125541,42041.52457553491,41831.316952657238,41622.16036789395,41414.049566054484,41206.979318224207,41000.944421633088,40795.939699524919,40591.960001027299,40389.000201022165,40187.05520001705]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",{"$f":" AK52*(L207+L321)","v":20759.3403788139},{"$f":" AL52*(M207+M321)","v":19334.168145264597},17925.825716082229,16534.325213523687,15159.666637588654,13801.849988277776,12460.875265590408,11136.742469527193,9829.4516000878066,8539.0026572719362,7265.3956410802111,6008.6305515123167,{"$f":" $S$41*(X207+X321)","v":4768.7073885679411},4744.8638516251021,4721.1395323669767,4697.5338347051411,4674.0461655316158,4650.6759347039579,4627.4225550304373,4604.2854422552855,4581.2640150440084,4558.3576949687886,4535.5659064939446,4512.8880769614743,4490.323636576667,4467.8720183937839,4445.532658301815,4423.3049950103059,4401.1884700352539,4379.1825276850777,4357.2866150466525,4335.5001819714189,4313.8226810615615]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",{"$f":" AK51*(L208+L322)","v":20759.3403788139},{"$f":" AL51*(M208+M322)","v":20131.865114330012},19507.567686979724,18886.440829528925,18268.484541977781,17653.69882432645,17042.08367657461,16433.639098722586,15828.365090770052,15226.261652717334,14627.328784564104,14031.56648631069,{"$f":" $Z$65*(X208+X322)","v":13438.974757956776},{"$f":" $Z$65*(Y208+Y322)","v":13371.77988416699},13304.920984746155,13238.396379822425,13172.204397923313,13106.343375933697,13040.811659054028,12975.60760075876,12910.729562754965,12846.17591494119,12781.945035366485,12718.035310189651,12654.445133638703,12591.172907970509,12528.217043430657,12465.575958213505,12403.248078422437,12341.231838030324,12279.525678840173,12218.128050445972,12157.037410193741]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",{"$f":" $S$43*(L209+L323)","v":20759.3403788139},{"$f":" $S$43*(M209+M323)","v":20655.543676919831},20552.26595853523,20449.504628742554,20347.257105598841,20245.520820070848,20144.293215970491,20043.571749890638,19943.353891141185,19843.637121685479,19744.418936077051,19645.696841396664,19547.468357189682,19449.73101540373,19352.482360326714,19255.719948525079,19159.441348782453,19063.644142038542,18968.325921328349,18873.484291721707,18779.116870263097,18685.221285911783,18591.795179482222,18498.836203584808,18406.342022566885,18314.31031245405,18222.738760891778,18131.625067087323,18040.966941751885,17950.762107043127,17861.008296507909,17771.703255025372,17682.844738750246]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",{"$f":" AK52*(L210+L324)","v":47178.877044095934},{"$f":" AL52*(M210+M324)","v":43640.341400915509},40143.904974189471,36689.654996068413,33277.591466549733,29907.714385634725,26580.023753323407,23294.519569615768,20051.201834513078,16850.070548012798,13691.125710116203,10574.367320823289,{"$f":" $S$41*(X210+X324)","v":7499.7953801340554},7462.2964032333848,7424.9849212172176,7387.8599966111315,7350.9206966280763,7314.1660931449351,7277.5952626792105,7241.2072863658141,7205.0012499339855,7168.9762436843157,7133.1313624658942,7097.4657056535643,7061.978377125296,7026.6684852396693,6991.5351428134709,6956.5774670994033,6921.7945797639068,6887.1856068650868,6852.7496788307617,6818.4859304366082,6784.3935007844257]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",{"$f":" AK51*(L211+L325)","v":47178.877044095934},{"$f":" AL51*(M211+M325)","v":46079.32323270123},44985.152351533434,43896.37080736897,42812.978600208175,41734.975730051374,40662.362196897913,39595.138000748113,38533.303141602308,37476.857619459843,36425.801434321365,35380.134586186228,{"$f":" $Z$65*(X211+X325)","v":34339.857075054773},{"$f":" $Z$65*(Y211+Y325)","v":34168.157789679499},33997.317000731106,33827.330415727447,33658.193763648807,33489.902794830567,33322.453280856411,33155.841014452133,32990.061809379869,32825.111500332969,32660.985942831303,32497.681013117144,32335.192608051559,32173.516645011299,32012.64906178624,31852.585816477313,31693.322887394927,31534.856272957953,31377.181991593159,31220.296081635195,31064.194601227016]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",{"$f":" $S$43*(L212+L326)","v":47178.877044095934},{"$f":" $S$43*(M212+M326)","v":46942.982658875459},46708.267745581084,46474.726406853173,46242.352774818908,46011.141010944819,45781.085305890098,45552.179879360643,45324.418979963841,45097.796885064017,44872.307900638705,44647.94636113551,44424.706629329827,44202.583096183182,43981.570180702271,43761.662329798761,43542.854018149766,43325.139748059017,43108.514049318721,42892.971479072126,42678.506621676766,42465.114088568378,42252.788518125541,42041.52457553491,41831.316952657238,41622.16036789395,41414.049566054484,41206.979318224207,41000.944421633088,40795.939699524919,40591.960001027299,40389.000201022165,40187.05520001705]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Hydro / Flash - Advanced",{"$f":"(L195+L309)*($S$42-1)","v":2175.9631686358985},{"$f":"(M195+M309)*(AL$50-1)","v":2089.7055906215187},{"$f":"(N195+N309)*(AM$50-1)","v":2005.3030665391207},1922.6402724657087,1841.7172084012827,1762.5338743458433,1685.0902702993897,1609.3863962619223,1535.4222522334412,1463.1978382139462,1392.7131542034485,1323.9682002019256,{"$f":"(X195+X309)*($S$40-1)","v":1257.0511014558781},{"$f":"(Y195+Y309)*($S$40-1)","v":1250.7658459485988},1244.5120167188556,1238.2894566352613,1232.0980093520852,1225.9375193053247,1219.8078317087982,1213.7087925502542,1207.6402485875028,1201.6020473445653,1195.5940371078423,1189.6160669223032,1183.6679865876918,1177.7496466547532,1171.8608984214795,1166.0015939293721,1160.1715859597252,1154.3707280299266,1148.5988743897769,1142.855880017828,1137.141600617739]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",{"$f":"(L196+L310)*($S$42-1)","v":2175.9631686358985},{"$f":"(M196+M310)*(AL$49-1)","v":2132.9653700404915},{"$f":"(N196+N310)*(AM$49-1)","v":2090.0122720381892},2047.4630388872599,2005.3176705877042,1963.5761671395221,1922.2385285427133,1881.3047547972783,1840.7748459032164,1800.6488018605282,1760.9266226692137,1721.6083083292724,{"$f":"(X196+X310)*($Z$64-1)","v":1682.3640500227068},{"$f":"(Y196+Y310)*($Z$64-1)","v":1673.9522297725932},1665.5824686237302,1657.2545562806117,1648.9682834992086,1640.7234420817126,1632.5198248713041,1624.3572257469475,1616.2354396182129,1608.154262420122,1600.1134911080212,1592.112923652481,1584.1523590342188,1576.2315972390477,1568.3504392528525,1560.5086870565883,1552.7061436213053,1544.942612903199,1537.217899838683,1529.5318103394893,1521.8841512877921]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",2175.9631686358985,2165.0833527927189,{"$f":"(N197+N311)*($S$42-1)","v":2154.2579360287555},2143.4866463486114,2132.7692131168683,2122.1053670512842,2111.4948402160276,2100.9373660149477,2090.432679184873,2079.9805157889487,2069.5806132100042,2059.2327101439541,{"$f":"(X197+X311)*($S$42-1)","v":2048.9365465932342},{"$f":"(Y197+Y311)*($S$42-1)","v":2038.6918638602683},2028.4984045409669,2018.3559125182619,2008.2641329556707,1998.2228122908925,1988.2316982294381,1978.2905397382906,1968.3990870395992,1958.5570916044012,1948.7643061463791,1939.0204846156473,1929.3253821925691,1919.6787552816063,1910.0803615051982,1900.529959697672,1891.0273098991838,1881.5721733496878,1872.1643124829395,1862.8034909205248,1853.4894734659222]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",2824.9092356885117,{"$f":"(M198+M312)*(AL$50-1)","v":2726.7746508327104},{"$f":"(N198+N312)*(AM$50-1)","v":2630.0891910002629},2535.1097734855794,2441.8363982886594,2350.2690654095027,2260.4077748481095,2172.25252660448,2085.803320678614,2001.0601570705114,1918.0230357801613,1836.6919568075864,{"$f":"(X198+X312)*($S$40-1)","v":1757.0669201527694},1748.2815855520055,1739.5401776242452,1730.8424767361239,1722.1882643524434,1713.5773230306811,1705.0094364155275,1696.4843892334497,1688.0019672872827,1679.5619574508462,1671.1641476635918,1662.8083269252741,1654.4942852906477,1646.2218138641945,1637.9907047948734,1629.8007512708989,1621.6517475145445,1613.5434887769716,1605.4757713330866,1597.4483924764213,1589.4611505140394]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",2824.9092356885117,{"$f":"(M199+M313)*(AL$49-1)","v":2781.5006725342541},{"$f":"(N199+N313)*(AM$49-1)","v":2738.563840758015},2695.9600904280319,2653.6894215443049,2611.7518341068339,2570.1473281156195,2528.8759035706612,2487.9375604719589,2447.3322988195132,2407.0601186133231,2367.1210198533895,{"$f":"(X199+X313)*($Z$64-1)","v":2327.5150025397088},{"$f":"(Y199+Y313)*($Z$64-1)","v":2315.8774275270102},2304.2980403893753,2292.7765501874283,2281.3126674364908,2269.9061040993083,2258.5565735788118,2247.2637907109174,2236.0274717573629,2224.8473343985761,2213.7230977265835,2202.6544822379506,2191.641209826761,2180.6830037776272,2169.779588758739,2158.9306908149451,2148.1360373608704,2137.3953571740662,2126.7083803881956,2116.0748384862545,2105.4944642938235]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",2824.9092356885117,{"$f":"(M200+M314)*($S$42-1)","v":2810.7846895100693},2796.7307660625193,2782.7471122322063,2768.8333766710452,2754.98920978769,2741.2142637387515,2727.5081924200576,2713.8706514579576,2700.3012982006676,2686.7997917096645,2673.3657927511163,{"$f":"(X200+X314)*($S$42-1)","v":2659.9989637873605},{"$f":"(Y200+Y314)*($S$42-1)","v":2646.6989689684237},2633.4654741235818,2620.2981467529639,2607.1966560191991,2594.1606727391027,2581.1898693754074,2568.2839200285298,2555.4425004283871,2542.6652879262451,2529.951961486614,2517.3022016791811,2504.7156906707846,2492.1921122174308,2479.7311516563436,2467.332495898062,2454.9958334185717,2442.7208542514786,2430.5072499802209,2418.3547137303199,2406.2629401616687]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",{"$f":"(L201+L315)*($S$43-1)","v":6273.4584377331512},{"$f":"(M201+M315)*(AL$52-1)","v":5754.7439452645876},{"$f":"(N201+N315)*(AM$52-1)","v":5252.8677160821271},4767.8334135234954,4299.6410375886026,3848.2905882776327,3413.7820655904052,2996.1154695270975,2595.2908000876191,2211.3080572718895,1844.1672410800729,1493.8683515120863,{"$f":"(X201+X315)*($S$41-1)","v":1160.4113885678519},{"$f":"(Y201+Y315)*($S$41-1)","v":1154.6093316250126},1148.8362849668877,1143.0921035420531,1137.3766430243429,1131.6897598092212,1126.0313110101749,1120.401154455124,1114.7991486828485,1109.2251529394341,1103.679027174737,1098.1606320388632,1092.669828878669,1087.2064797342755,1081.7704473356041,1076.361595098926,1070.9797871234314,1065.6248881878143,1060.2967637468753,1054.9952799281407,1049.7203035284999]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",{"$f":"(L202+L316)*($S$43-1)","v":6273.4584377331512},{"$f":"(M202+M316)*(AL$51-1)","v":6044.7572243300274},{"$f":"(N202+N316)*(AM$51-1)","v":5819.2287769796767},5596.870899528928,5377.6835919778332,5161.6668543264395,4948.8206865746506,4739.1450887225628,4532.6400607700798,4329.3056027172961,4129.141714564119,3932.1483963106407,{"$f":"(X202+X316)*($Z$65-1)","v":3738.3256479567763},{"$f":"(Y202+Y316)*($Z$65-1)","v":3719.6340197169925},3701.0358496184076,3682.5306703703154,3664.1180170184643,3645.7974269333718,3627.5684397987052,3609.4305975997117,3591.383444611713,3573.4265273886544,3555.5593947517114,3537.7815977779524,3520.0926897890627,3502.4922263401172,3484.9797652084171,3467.5548663823747,3450.2170920504632,3432.9660065902108,3415.8011765572596,3398.7221706744731,3381.728559821101]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",6273.4584377331512,6242.0911455444857,{"$f":"(N203+N317)*($S$43-1)","v":6210.8806898167622},6179.8262863676782,6148.92715493584,6118.1825191611606,6087.5916065653546,6057.1536485325278,6026.8678802898658,5996.7335408884155,5966.7498731839732,5936.9161238180532,{"$f":"(X203+X317)*($S$43-1)","v":5907.2315431989628},{"$f":"(Y203+Y317)*($S$43-1)","v":5877.695385482968},5848.3069085555526,5819.0653740127755,5789.9700471427113,5761.0201969069976,5732.2150959224628,5703.5540204428498,5675.0362503406359,5646.6610690889329,5618.427763743488,5590.3356249247699,5562.3839468001461,5534.572027066145,5506.8991669308143,5479.3646710961602,5451.9678477406796,5424.7080085019761,5397.5844684594667,5370.59654611717,5343.7435633865834]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",14257.424314749313,{"$f":"(M204+M318)*(AL$52-1)","v":12989.386900915521},{"$f":"(N204+N318)*(AM$52-1)","v":11763.509574189664},10579.818696067869,9438.3142665493688,8338.9962856345537,7281.8647533234207,6266.9196696159706,5294.1610345125382,4363.5888480124468,3475.2031101160378,2629.0038208233118,{"$f":"(X204+X318)*($S$41-1)","v":1824.9909801342651},{"$f":"(Y204+Y318)*($S$41-1)","v":1815.8660252335937},1806.7866951074259,1797.7527616318887,1788.7639978237294,1779.8201778346106,1770.9210769454373,1762.0664715607102,1753.2561392029068,1744.4898585068922,1735.7674092143577,1727.0885721682857,1718.4531293074444,1709.8608636609072,1701.3115593426025,1692.8050015458896,1684.34097653816,1675.9192716554694,1667.5396752971919,1659.2019769207061,1650.9059670361025]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",14257.424314749313,{"$f":"(M205+M319)*(AL$51-1)","v":13835.693832701252},{"$f":"(N205+N319)*(AM$51-1)","v":13419.350751533311},13008.397007368936,12602.832600208227,12202.657530051281,11807.871796897904,11418.475400748192,11034.46834160224,10655.850619459858,10282.622234321236,9914.7831861861869,{"$f":"(X205+X319)*($Z$65-1)","v":9552.3334750548202},{"$f":"(Y205+Y319)*($Z$65-1)","v":9504.5718076795456},9457.0489486411461,9409.763703897941,9362.7148853784511,9315.9013109515581,9269.3218043968009,9222.9751953748164,9176.8603193979434,9130.9760178009528,9085.3211377119478,9039.894532023387,8994.69505936327,8949.7215840664539,8904.9729761461203,8860.4481112653903,8816.1458707090642,8772.0651413555188,8728.2048156487417,8684.5637915704974,8641.140972612644]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",14257.424314749313,{"$f":"(M206+M320)*($S$43-1)","v":14186.137193175568},14115.20650720969,14044.63047467364,13974.407322300272,13904.535285688773,13835.012609260328,13765.837546214027,13697.008358482957,13628.523316690542,13560.380700107089,13492.578796606555,{"$f":"(X206+X320)*($S$43-1)","v":13425.11590262352},{"$f":"(Y206+Y320)*($S$43-1)","v":13357.990323110404},13291.200371494851,13224.744369637378,13158.620647789192,13092.827544550246,13027.363406827493,12962.226589793356,12897.41545684439,12832.928379560168,12768.763737662366,12704.919918974054,12641.395319379184,12578.188342782289,12515.297401068377,12452.720914063035,12390.45730949272,12328.505022945257,12266.862497830531,12205.528185341378,12144.500544414672]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",6273.4584377331512,{"$f":"(M207+M321)*(AL$52-1)","v":5754.7439452645876},{"$f":"(N207+N321)*(AM$52-1)","v":5252.8677160821271},4767.8334135234954,4299.6410375886026,3848.2905882776327,3413.7820655904052,2996.1154695270975,2595.2908000876191,2211.3080572718895,1844.1672410800729,1493.8683515120863,{"$f":"(X207+X321)*($S$41-1)","v":1160.4113885678519},{"$f":"(Y207+Y321)*($S$41-1)","v":1154.6093316250126},1148.8362849668877,1143.0921035420531,1137.3766430243429,1131.6897598092212,1126.0313110101749,1120.401154455124,1114.7991486828485,1109.2251529394341,1103.679027174737,1098.1606320388632,1092.669828878669,1087.2064797342755,1081.7704473356041,1076.361595098926,1070.9797871234314,1065.6248881878143,1060.2967637468753,1054.9952799281407,1049.7203035284999]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",6273.4584377331512,{"$f":"(M208+M322)*(AL$51-1)","v":6044.7572243300274},{"$f":"(N208+N322)*(AM$51-1)","v":5819.2287769796767},5596.870899528928,5377.6835919778332,5161.6668543264395,4948.8206865746506,4739.1450887225628,4532.6400607700798,4329.3056027172961,4129.141714564119,3932.1483963106407,{"$f":"(X208+X322)*($Z$65-1)","v":3738.3256479567763},{"$f":"(Y208+Y322)*($Z$65-1)","v":3719.6340197169925},3701.0358496184076,3682.5306703703154,3664.1180170184643,3645.7974269333718,3627.5684397987052,3609.4305975997117,3591.383444611713,3573.4265273886544,3555.5593947517114,3537.7815977779524,3520.0926897890627,3502.4922263401172,3484.9797652084171,3467.5548663823747,3450.2170920504632,3432.9660065902108,3415.8011765572596,3398.7221706744731,3381.728559821101]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",6273.4584377331512,{"$f":"(M209+M323)*($S$43-1)","v":6242.0911455444857},6210.8806898167622,6179.8262863676782,6148.92715493584,6118.1825191611606,6087.5916065653546,6057.1536485325278,6026.8678802898658,5996.7335408884155,5966.7498731839732,5936.9161238180532,{"$f":"(X209+X323)*($S$43-1)","v":5907.2315431989628},{"$f":"(Y209+Y323)*($S$43-1)","v":5877.695385482968},5848.3069085555526,5819.0653740127755,5789.9700471427113,5761.0201969069976,5732.2150959224628,5703.5540204428498,5675.0362503406359,5646.6610690889329,5618.427763743488,5590.3356249247699,5562.3839468001461,5534.572027066145,5506.8991669308143,5479.3646710961602,5451.9678477406796,5424.7080085019761,5397.5844684594667,5370.59654611717,5343.7435633865834]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",14257.424314749313,{"$f":"(M210+M324)*(AL$52-1)","v":12989.386900915521},{"$f":"(N210+N324)*(AM$52-1)","v":11763.509574189664},10579.818696067869,9438.3142665493688,8338.9962856345537,7281.8647533234207,6266.9196696159706,5294.1610345125382,4363.5888480124468,3475.2031101160378,2629.0038208233118,{"$f":"(X210+X324)*($S$41-1)","v":1824.9909801342651},{"$f":"(Y210+Y324)*($S$41-1)","v":1815.8660252335937},1806.7866951074259,1797.7527616318887,1788.7639978237294,1779.8201778346106,1770.9210769454373,1762.0664715607102,1753.2561392029068,1744.4898585068922,1735.7674092143577,1727.0885721682857,1718.4531293074444,1709.8608636609072,1701.3115593426025,1692.8050015458896,1684.34097653816,1675.9192716554694,1667.5396752971919,1659.2019769207061,1650.9059670361025]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",14257.424314749313,{"$f":"(M211+M325)*(AL$51-1)","v":13835.693832701252},{"$f":"(N211+N325)*(AM$51-1)","v":13419.350751533311},13008.397007368936,12602.832600208227,12202.657530051281,11807.871796897904,11418.475400748192,11034.46834160224,10655.850619459858,10282.622234321236,9914.7831861861869,{"$f":"(X211+X325)*($Z$65-1)","v":9552.3334750548202},{"$f":"(Y211+Y325)*($Z$65-1)","v":9504.5718076795456},9457.0489486411461,9409.763703897941,9362.7148853784511,9315.9013109515581,9269.3218043968009,9222.9751953748164,9176.8603193979434,9130.9760178009528,9085.3211377119478,9039.894532023387,8994.69505936327,8949.7215840664539,8904.9729761461203,8860.4481112653903,8816.1458707090642,8772.0651413555188,8728.2048156487417,8684.5637915704974,8641.140972612644]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",14257.424314749313,{"$f":"(M212+M326)*($S$43-1)","v":14186.137193175568},14115.20650720969,14044.63047467364,13974.407322300272,13904.535285688773,13835.012609260328,13765.837546214027,13697.008358482957,13628.523316690542,13560.380700107089,13492.578796606555,{"$f":"(X212+X326)*($S$43-1)","v":13425.11590262352},{"$f":"(Y212+Y326)*($S$43-1)","v":13357.990323110404},13291.200371494851,13224.744369637378,13158.620647789192,13092.827544550246,13027.363406827493,12962.226589793356,12897.41545684439,12832.928379560168,12768.763737662366,12704.919918974054,12641.395319379184,12578.188342782289,12515.297401068377,12452.720914063035,12390.45730949272,12328.505022945257,12266.862497830531,12205.528185341378,12144.500544414672]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L205-L194*-30.4475","v":94364.507729346631},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Hydro / Flash - Advanced",4521.7136464075566,4431.6669999999867,4341.859999999986,4252.0529999999853,4162.2459999999846,4072.4389999999839,3982.6319999999832,3892.8249999999825,3803.0179999999818,3713.2109999999811,3623.4040000000095,3533.5970000000088,3444.0314429449199,3426.8112857301953,3409.6772293015442,3392.6288431550365,3375.6656989392613,3358.7873704445651,3341.9934335923422,3325.2834664243805,3308.6570490922586,3292.1137638467972,3275.653195027563,3259.2749290524253,3242.9785544071633,3226.7636616351274,3210.6298433269517,3194.576694110317,3178.6038106397655,3162.7107915865668,3146.8972376286338,3131.1627514404904,3115.506937683288]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",4521.7136464075566,4464.929999999993,4407.3999999999942,4349.8699999999953,4292.3399999999965,4234.8099999999977,4177.2799999999988,4119.75,4062.2200000000012,4004.6900000000023,3947.1600000000035,3889.6300000000047,3831.3489065287845,3812.1921619961404,3793.1312011861596,3774.1655451802289,3755.2947174543278,3736.5182438670563,3717.835652647721,3699.2464743844826,3680.7502420125602,3662.3464908024976,3644.034758348485,3625.8145845567424,3607.6855116339589,3589.6470840757893,3571.6988486554105,3553.8403544121334,3536.0711526400728,3518.3907968768726,3500.7988428924882,3483.2948486780256,3465.8783744346356]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",4521.7136464075566,4499.1050781755184,4476.609552784641,4454.2265050207179,4431.955372495614,4409.7955956331361,4387.7466176549706,4365.807884566696,4343.9788451438626,4322.2589509181435,4300.6476561635527,4279.1444178827351,4257.7486957933215,4236.4599523143552,4215.2776525527834,4194.201264290019,4173.2302579685693,4152.3641066787268,4131.602286145333,4110.9442747146059,4090.3895533410328,4069.9376055743278,4049.5879175464561,4029.3399779587239,4009.1932780689303,3989.1473116785855,3969.2015751201925,3949.3555672445914,3929.6087894083685,3909.9607454613265,3890.4109417340201,3870.9588870253501,3851.6040925902234]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",5870.2421185203657,5782.7080000000133,5694.640000000014,5606.5720000000147,5518.5040000000154,5430.4360000000161,5342.3680000000168,5254.3000000000175,5166.2320000000182,5078.1640000000189,4990.0959999999905,4902.0279999999912,4813.9599999999919,4789.8901999999916,4765.9407489999912,4742.111045254991,4718.4004900287164,4694.8084875785726,4671.3344451406792,4647.9777729149755,4624.7378840504007,4601.6141946301486,4578.6061236569976,4555.7130930387129,4532.9345275735195,4510.2698549356519,4487.7185056609733,4465.2799131326683,4442.9535135670048,4420.7387459991696,4398.6350522691737,4376.641877007828,4354.7586676227893]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",5870.2421185203657,5822.5069999999978,5775.0599999999977,5727.6129999999976,5680.1659999999974,5632.7189999999973,5585.2719999999972,5537.8249999999971,5490.377999999997,5442.9309999999969,5395.4839999999967,5348.0369999999966,5300.5899999999965,5274.0870499999965,5247.7166147499966,5221.4780316762462,5195.3706415178649,5169.3937883102753,5143.5468193687238,5117.8290852718801,5092.2399398455209,5066.7787401462929,5041.4448464455618,5016.2376222133344,4991.1564341022677,4966.2006519317565,4941.3696486720974,4916.6628004287368,4892.0794864265927,4867.6190889944601,4843.2809935494879,4819.0645885817403,4794.9692656388315]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",5870.2421185203657,5840.8909079277637,5811.6864533881253,5782.6280211211842,5753.7148810155786,5724.9463066105009,5696.321575077448,5667.8399672020605,5639.5007673660502,5611.3032635292202,5583.2467472115741,5555.3305134755165,5527.5538609081386,5499.916091603598,5472.4165111455804,5445.0544285898523,5417.8291564469027,5390.7400106646683,5363.7863106113446,5336.9673790582874,5310.2825421629959,5283.7311294521805,5257.31247380492,5231.0259114358951,5204.8707818787152,5178.8464279693217,5152.9521958294754,5127.1874348503279,5101.551497676076,5076.0437401876952,5050.6635214867565,5025.4102038793226,5000.2831528599263]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",14485.88194108075,13579.424200000009,12672.958000000101,11766.491800000193,10860.025600000052,9953.5594000001438,9047.093200000003,8140.627000000095,7234.160800000187,6327.6946000000462,5421.2284000001382,4514.7622000002302,3608.2960000000894,3590.2545200000891,3572.3032474000888,3554.4417311630882,3536.6695225072726,3518.9861748947365,3501.3912440202625,3483.884287800161,3466.4648663611601,3449.1325420293542,3431.8868793192073,3414.7274449226111,3397.6538076979982,3380.665538659508,3363.7622109662107,3346.9433999113794,3330.2086829118225,3313.5576394972632,3296.989851299777,3280.504902043278,3264.1023775330614]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",14485.88194108075,14087.107889999985,13688.33891000005,13289.569929999998,12890.800949999946,12492.031970000011,12093.262989999959,11694.494010000024,11295.725029999972,10896.956050000037,10498.187069999985,10099.41809000005,9700.6491099999985,9652.145864449998,9603.8851351277481,9555.8657094521095,9508.0863809048496,9460.545949000325,9413.2432192553242,9366.1770031590477,9319.3461181432522,9272.7493875525361,9226.3856406147734,9180.2537124116989,9134.3524438496406,9088.6806816303924,9043.237278222241,8998.0210918311295,8953.030986371974,8908.2658314401142,8863.7245022829138,8819.4058797714988,8775.3088503726412]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",14485.88194108075,14413.452531375346,14341.385268718468,14269.678342374875,14198.329950663001,14127.338300909685,14056.701609405136,13986.418101358111,13916.48601085132,13846.903580797063,13777.669062893077,13708.780717578611,13640.236813990718,13572.035629920763,13504.17545177116,13436.654574512304,13369.471301639742,13302.623945131543,13236.110825405885,13169.930271278856,13104.080619922461,13038.560216822849,12973.367415738734,12908.50057866004,12843.958075766739,12779.738285387904,12715.839593960965,12652.260395991161,12588.999094011206,12526.05409854115,12463.423828048444,12401.106708908203,12339.101175363661]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",32921.452729346624,30650.954499999993,28380.395399999805,26109.836300000548,23839.277200000361,21568.718100000173,19298.158999999985,17027.599899999797,14757.040800000541,12486.481700000353,10215.922600000165,7945.3634999999776,5674.8043999997899,5646.4303779997908,5618.1982261097919,5590.107234979243,5562.1566988043469,5534.3459153103249,5506.6741857337729,5479.1408148051041,5451.745110731079,5424.4863851774235,5397.3639532515363,5370.3771334852781,5343.5252478178518,5316.8076215787623,5290.2235834708681,5263.7724655535139,5237.4536032257465,5211.2663352096179,5185.2100035335698,5159.2839535159019,5133.4875337483227]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",32921.452729346624,32243.629399999976,31565.801600000123,30887.973800000036,30210.14599999995,29532.318200000096,28854.49040000001,28176.662599999923,27498.83480000007,26821.006999999983,26143.17920000013,25465.351400000043,24787.523599999957,24663.585981999957,24540.268052089956,24417.566711829506,24295.478878270358,24174.001483879005,24053.13147645961,23932.865819077313,23813.201489981926,23694.135482532016,23575.664805119355,23457.786481093757,23340.497548688287,23223.795060944845,23107.67608564012,22992.137705211921,22877.177016685862,22762.791131602433,22648.977175944419,22535.732290064698,22423.053628614372]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",32921.452729346624,32756.845465699891,32593.061238371392,32430.095932179534,32267.945452518637,32106.605725256046,31946.072696629766,31786.342333146618,31627.410621480885,31469.273568373479,31311.927200531612,31155.367564528955,30999.590726706308,30844.592773072778,30690.369809207416,30536.91796016138,30384.233370360573,30232.312203508769,30081.150642491226,29930.744889278769,29781.091164832374,29632.185709008212,29484.024780463173,29336.604656560856,29189.921633278052,29043.972025111663,28898.752164986105,28754.258404161174,28610.487112140367,28467.434676579665,28325.097503196768,28183.472015680785,28042.55465560238]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",14485.88194108075,13579.424200000009,12672.958000000101,11766.491800000193,10860.025600000052,9953.5594000001438,9047.093200000003,8140.627000000095,7234.160800000187,6327.6946000000462,5421.2284000001382,4514.7622000002302,3608.2960000000894,3590.2545200000891,3572.3032474000888,3554.4417311630882,3536.6695225072726,3518.9861748947365,3501.3912440202625,3483.884287800161,3466.4648663611601,3449.1325420293542,3431.8868793192073,3414.7274449226111,3397.6538076979982,3380.665538659508,3363.7622109662107,3346.9433999113794,3330.2086829118225,3313.5576394972632,3296.989851299777,3280.504902043278,3264.1023775330614]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",14485.88194108075,14087.107889999985,13688.33891000005,13289.569929999998,12890.800949999946,12492.031970000011,12093.262989999959,11694.494010000024,11295.725029999972,10896.956050000037,10498.187069999985,10099.41809000005,9700.6491099999985,9652.145864449998,9603.8851351277481,9555.8657094521095,9508.0863809048496,9460.545949000325,9413.2432192553242,9366.1770031590477,9319.3461181432522,9272.7493875525361,9226.3856406147734,9180.2537124116989,9134.3524438496406,9088.6806816303924,9043.237278222241,8998.0210918311295,8953.030986371974,8908.2658314401142,8863.7245022829138,8819.4058797714988,8775.3088503726412]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",14485.88194108075,14413.452531375346,14341.385268718468,14269.678342374875,14198.329950663001,14127.338300909685,14056.701609405136,13986.418101358111,13916.48601085132,13846.903580797063,13777.669062893077,13708.780717578611,13640.236813990718,13572.035629920763,13504.17545177116,13436.654574512304,13369.471301639742,13302.623945131543,13236.110825405885,13169.930271278856,13104.080619922461,13038.560216822849,12973.367415738734,12908.50057866004,12843.958075766739,12779.738285387904,12715.839593960965,12652.260395991161,12588.999094011206,12526.05409854115,12463.423828048444,12401.106708908203,12339.101175363661]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",32921.452729346624,30650.954499999993,28380.395399999805,26109.836300000548,23839.277200000361,21568.718100000173,19298.158999999985,17027.599899999797,14757.040800000541,12486.481700000353,10215.922600000165,7945.3634999999776,5674.8043999997899,5646.4303779997908,5618.1982261097919,5590.107234979243,5562.1566988043469,5534.3459153103249,5506.6741857337729,5479.1408148051041,5451.745110731079,5424.4863851774235,5397.3639532515363,5370.3771334852781,5343.5252478178518,5316.8076215787623,5290.2235834708681,5263.7724655535139,5237.4536032257465,5211.2663352096179,5185.2100035335698,5159.2839535159019,5133.4875337483227]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",32921.452729346624,32243.629399999976,31565.801600000123,30887.973800000036,30210.14599999995,29532.318200000096,28854.49040000001,28176.662599999923,27498.83480000007,26821.006999999983,26143.17920000013,25465.351400000043,24787.523599999957,24663.585981999957,24540.268052089956,24417.566711829506,24295.478878270358,24174.001483879005,24053.13147645961,23932.865819077313,23813.201489981926,23694.135482532016,23575.664805119355,23457.786481093757,23340.497548688287,23223.795060944845,23107.67608564012,22992.137705211921,22877.177016685862,22762.791131602433,22648.977175944419,22535.732290064698,22423.053628614372]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",32921.452729346624,32756.845465699891,32593.061238371392,32430.095932179534,32267.945452518637,32106.605725256046,31946.072696629766,31786.342333146618,31627.410621480885,31469.273568373479,31311.927200531612,31155.367564528955,30999.590726706308,30844.592773072778,30690.369809207416,30536.91796016138,30384.233370360573,30232.312203508769,30081.150642491226,29930.744889278769,29781.091164832374,29632.185709008212,29484.024780463173,29336.604656560856,29189.921633278052,29043.972025111663,28898.752164986105,28754.258404161174,28610.487112140367,28467.434676579665,28325.097503196768,28183.472015680785,28042.55465560238]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Hydro / Flash - Advanced",137.43481147518759,136.46199999999976,135.45249999999987,134.44299999999976,133.43349999999987,132.42399999999975,131.41449999999986,130.40499999999975,129.39549999999986,128.38599999999974,127.37649999999985,126.36699999999973,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962,125.35749999999962]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",137.43481147518759,136.55770000000007,135.64920000000006,134.74070000000006,133.83220000000006,132.92370000000005,132.01520000000005,131.10670000000005,130.19820000000004,129.28970000000004,128.38120000000004,127.47270000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003,126.56420000000003]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759,137.43481147518759]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",181.45788029842794,180.71109999999999,180.01060000000007,179.31010000000015,178.6096,177.90910000000008,177.20859999999993,176.50810000000001,175.80760000000009,175.10709999999995,174.40660000000003,173.70610000000011,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037,173.05215529677037]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",181.45788029842794,180.71109999999999,180.01060000000007,179.31010000000015,178.6096,177.90910000000008,177.20859999999993,176.50810000000001,175.80760000000009,175.10709999999995,174.40660000000003,173.70610000000011,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965,173.10478456666965]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794,181.45788029842794]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",268.09504087452069,257.70490000000063,247.375,237.04509999999937,226.71519999999873,216.38530000000173,206.0554000000011,195.72550000000047,185.39559999999983,175.0656999999992,164.7358000000022,154.40590000000157,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",268.09504087452069,264.19720000000052,260.26800000000094,256.33880000000045,252.40960000000086,248.48040000000037,244.55120000000079,240.62200000000121,236.69280000000072,232.76360000000113,228.83440000000064,224.90520000000106,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",699.02822299856496,656.62920000001031,614.26830000001064,571.90740000001097,529.54650000001129,487.18560000001162,444.82470000001194,402.46380000001227,360.10289999999804,317.74199999999837,275.3810999999987,233.02019999999902,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",699.02822299856496,691.49699999999939,684.06630000000041,676.63559999999961,669.20490000000063,661.77419999999984,654.34349999999904,646.91280000000006,639.48209999999926,632.05140000000029,624.62069999999949,617.19000000000051,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",268.09504087452069,257.70490000000063,247.375,237.04509999999937,226.71519999999873,216.38530000000173,206.0554000000011,195.72550000000047,185.39559999999983,175.0656999999992,164.7358000000022,154.40590000000157,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912,144.13659927247912]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",268.09504087452069,264.19720000000052,260.26800000000094,256.33880000000045,252.40960000000086,248.48040000000037,244.55120000000079,240.62200000000121,236.69280000000072,232.76360000000113,228.83440000000064,224.90520000000106,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881,220.94445447170881]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069,268.09504087452069]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",699.02822299856496,656.62920000001031,614.26830000001064,571.90740000001097,529.54650000001129,487.18560000001162,444.82470000001194,402.46380000001227,360.10289999999804,317.74199999999837,275.3810999999987,233.02019999999902,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535,190.69764966802535]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",699.02822299856496,691.49699999999939,684.06630000000041,676.63559999999961,669.20490000000063,661.77419999999984,654.34349999999904,646.91280000000006,639.48209999999926,632.05140000000029,624.62069999999949,617.19000000000051,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504,609.86042046264504]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496,699.02822299856496]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Hydro / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK472","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL472","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F473","v":0.04},{"$f":"'WACC Calc'!G473","v":0.04},{"$f":"'WACC Calc'!H473","v":0.04},{"$f":"'WACC Calc'!I473","v":0.04},{"$f":"'WACC Calc'!J473","v":0.04},{"$f":"'WACC Calc'!K473","v":0.04},{"$f":"'WACC Calc'!L473","v":0.04},{"$f":"'WACC Calc'!M473","v":0.04},{"$f":"'WACC Calc'!N473","v":0.04},{"$f":"'WACC Calc'!O473","v":0.04},{"$f":"'WACC Calc'!P473","v":0.04},{"$f":"'WACC Calc'!Q473","v":0.04},{"$f":"'WACC Calc'!R473","v":0.04},{"$f":"'WACC Calc'!S473","v":0.04},{"$f":"'WACC Calc'!T473","v":0.04},{"$f":"'WACC Calc'!U473","v":0.04},{"$f":"'WACC Calc'!V473","v":0.04},{"$f":"'WACC Calc'!W473","v":0.04},{"$f":"'WACC Calc'!X473","v":0.04},{"$f":"'WACC Calc'!Y473","v":0.04},{"$f":"'WACC Calc'!Z473","v":0.04},{"$f":"'WACC Calc'!AA473","v":0.04},{"$f":"'WACC Calc'!AB473","v":0.04},{"$f":"'WACC Calc'!AC473","v":0.04},{"$f":"'WACC Calc'!AD473","v":0.04},{"$f":"'WACC Calc'!AE473","v":0.04},{"$f":"'WACC Calc'!AF473","v":0.04},{"$f":"'WACC Calc'!AG473","v":0.04},{"$f":"'WACC Calc'!AH473","v":0.04},{"$f":"'WACC Calc'!AI473","v":0.04},{"$f":"'WACC Calc'!AJ473","v":0.04},{"$f":"'WACC Calc'!AK473","v":0.04},{"$f":"'WACC Calc'!AL473","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F474","v":0.04},{"$f":"'WACC Calc'!G474","v":0.04},{"$f":"'WACC Calc'!H474","v":0.04},{"$f":"'WACC Calc'!I474","v":0.04},{"$f":"'WACC Calc'!J474","v":0.04},{"$f":"'WACC Calc'!K474","v":0.04},{"$f":"'WACC Calc'!L474","v":0.04},{"$f":"'WACC Calc'!M474","v":0.04},{"$f":"'WACC Calc'!N474","v":0.04},{"$f":"'WACC Calc'!O474","v":0.04},{"$f":"'WACC Calc'!P474","v":0.04},{"$f":"'WACC Calc'!Q474","v":0.04},{"$f":"'WACC Calc'!R474","v":0.04},{"$f":"'WACC Calc'!S474","v":0.04},{"$f":"'WACC Calc'!T474","v":0.04},{"$f":"'WACC Calc'!U474","v":0.04},{"$f":"'WACC Calc'!V474","v":0.04},{"$f":"'WACC Calc'!W474","v":0.04},{"$f":"'WACC Calc'!X474","v":0.04},{"$f":"'WACC Calc'!Y474","v":0.04},{"$f":"'WACC Calc'!Z474","v":0.04},{"$f":"'WACC Calc'!AA474","v":0.04},{"$f":"'WACC Calc'!AB474","v":0.04},{"$f":"'WACC Calc'!AC474","v":0.04},{"$f":"'WACC Calc'!AD474","v":0.04},{"$f":"'WACC Calc'!AE474","v":0.04},{"$f":"'WACC Calc'!AF474","v":0.04},{"$f":"'WACC Calc'!AG474","v":0.04},{"$f":"'WACC Calc'!AH474","v":0.04},{"$f":"'WACC Calc'!AI474","v":0.04},{"$f":"'WACC Calc'!AJ474","v":0.04},{"$f":"'WACC Calc'!AK474","v":0.04},{"$f":"'WACC Calc'!AL474","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F475","v":0.04},{"$f":"'WACC Calc'!G475","v":0.04},{"$f":"'WACC Calc'!H475","v":0.04},{"$f":"'WACC Calc'!I475","v":0.04},{"$f":"'WACC Calc'!J475","v":0.04},{"$f":"'WACC Calc'!K475","v":0.04},{"$f":"'WACC Calc'!L475","v":0.04},{"$f":"'WACC Calc'!M475","v":0.04},{"$f":"'WACC Calc'!N475","v":0.04},{"$f":"'WACC Calc'!O475","v":0.04},{"$f":"'WACC Calc'!P475","v":0.04},{"$f":"'WACC Calc'!Q475","v":0.04},{"$f":"'WACC Calc'!R475","v":0.04},{"$f":"'WACC Calc'!S475","v":0.04},{"$f":"'WACC Calc'!T475","v":0.04},{"$f":"'WACC Calc'!U475","v":0.04},{"$f":"'WACC Calc'!V475","v":0.04},{"$f":"'WACC Calc'!W475","v":0.04},{"$f":"'WACC Calc'!X475","v":0.04},{"$f":"'WACC Calc'!Y475","v":0.04},{"$f":"'WACC Calc'!Z475","v":0.04},{"$f":"'WACC Calc'!AA475","v":0.04},{"$f":"'WACC Calc'!AB475","v":0.04},{"$f":"'WACC Calc'!AC475","v":0.04},{"$f":"'WACC Calc'!AD475","v":0.04},{"$f":"'WACC Calc'!AE475","v":0.04},{"$f":"'WACC Calc'!AF475","v":0.04},{"$f":"'WACC Calc'!AG475","v":0.04},{"$f":"'WACC Calc'!AH475","v":0.04},{"$f":"'WACC Calc'!AI475","v":0.04},{"$f":"'WACC Calc'!AJ475","v":0.04},{"$f":"'WACC Calc'!AK475","v":0.04},{"$f":"'WACC Calc'!AL475","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK476","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL476","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK477","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL477","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK478","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL478","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F479","v":0.04},{"$f":"'WACC Calc'!G479","v":0.04},{"$f":"'WACC Calc'!H479","v":0.04},{"$f":"'WACC Calc'!I479","v":0.04},{"$f":"'WACC Calc'!J479","v":0.04},{"$f":"'WACC Calc'!K479","v":0.04},{"$f":"'WACC Calc'!L479","v":0.04},{"$f":"'WACC Calc'!M479","v":0.04},{"$f":"'WACC Calc'!N479","v":0.04},{"$f":"'WACC Calc'!O479","v":0.04},{"$f":"'WACC Calc'!P479","v":0.04},{"$f":"'WACC Calc'!Q479","v":0.04},{"$f":"'WACC Calc'!R479","v":0.04},{"$f":"'WACC Calc'!S479","v":0.04},{"$f":"'WACC Calc'!T479","v":0.04},{"$f":"'WACC Calc'!U479","v":0.04},{"$f":"'WACC Calc'!V479","v":0.04},{"$f":"'WACC Calc'!W479","v":0.04},{"$f":"'WACC Calc'!X479","v":0.04},{"$f":"'WACC Calc'!Y479","v":0.04},{"$f":"'WACC Calc'!Z479","v":0.04},{"$f":"'WACC Calc'!AA479","v":0.04},{"$f":"'WACC Calc'!AB479","v":0.04},{"$f":"'WACC Calc'!AC479","v":0.04},{"$f":"'WACC Calc'!AD479","v":0.04},{"$f":"'WACC Calc'!AE479","v":0.04},{"$f":"'WACC Calc'!AF479","v":0.04},{"$f":"'WACC Calc'!AG479","v":0.04},{"$f":"'WACC Calc'!AH479","v":0.04},{"$f":"'WACC Calc'!AI479","v":0.04},{"$f":"'WACC Calc'!AJ479","v":0.04},{"$f":"'WACC Calc'!AK479","v":0.04},{"$f":"'WACC Calc'!AL479","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F480","v":0.1},{"$f":"'WACC Calc'!G480","v":0.1},{"$f":"'WACC Calc'!H480","v":0.1},{"$f":"'WACC Calc'!I480","v":0.1},{"$f":"'WACC Calc'!J480","v":0.1},{"$f":"'WACC Calc'!K480","v":0.1},{"$f":"'WACC Calc'!L480","v":0.1},{"$f":"'WACC Calc'!M480","v":0.1},{"$f":"'WACC Calc'!N480","v":0.1},{"$f":"'WACC Calc'!O480","v":0.1},{"$f":"'WACC Calc'!P480","v":0.1},{"$f":"'WACC Calc'!Q480","v":0.1},{"$f":"'WACC Calc'!R480","v":0.1},{"$f":"'WACC Calc'!S480","v":0.1},{"$f":"'WACC Calc'!T480","v":0.1},{"$f":"'WACC Calc'!U480","v":0.1},{"$f":"'WACC Calc'!V480","v":0.1},{"$f":"'WACC Calc'!W480","v":0.1},{"$f":"'WACC Calc'!X480","v":0.1},{"$f":"'WACC Calc'!Y480","v":0.1},{"$f":"'WACC Calc'!Z480","v":0.1},{"$f":"'WACC Calc'!AA480","v":0.1},{"$f":"'WACC Calc'!AB480","v":0.1},{"$f":"'WACC Calc'!AC480","v":0.1},{"$f":"'WACC Calc'!AD480","v":0.1},{"$f":"'WACC Calc'!AE480","v":0.1},{"$f":"'WACC Calc'!AF480","v":0.1},{"$f":"'WACC Calc'!AG480","v":0.1},{"$f":"'WACC Calc'!AH480","v":0.1},{"$f":"'WACC Calc'!AI480","v":0.1},{"$f":"'WACC Calc'!AJ480","v":0.1},{"$f":"'WACC Calc'!AK480","v":0.1},{"$f":"'WACC Calc'!AL480","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F481","v":0.1},{"$f":"'WACC Calc'!G481","v":0.1},{"$f":"'WACC Calc'!H481","v":0.1},{"$f":"'WACC Calc'!I481","v":0.1},{"$f":"'WACC Calc'!J481","v":0.1},{"$f":"'WACC Calc'!K481","v":0.1},{"$f":"'WACC Calc'!L481","v":0.1},{"$f":"'WACC Calc'!M481","v":0.1},{"$f":"'WACC Calc'!N481","v":0.1},{"$f":"'WACC Calc'!O481","v":0.1},{"$f":"'WACC Calc'!P481","v":0.1},{"$f":"'WACC Calc'!Q481","v":0.1},{"$f":"'WACC Calc'!R481","v":0.1},{"$f":"'WACC Calc'!S481","v":0.1},{"$f":"'WACC Calc'!T481","v":0.1},{"$f":"'WACC Calc'!U481","v":0.1},{"$f":"'WACC Calc'!V481","v":0.1},{"$f":"'WACC Calc'!W481","v":0.1},{"$f":"'WACC Calc'!X481","v":0.1},{"$f":"'WACC Calc'!Y481","v":0.1},{"$f":"'WACC Calc'!Z481","v":0.1},{"$f":"'WACC Calc'!AA481","v":0.1},{"$f":"'WACC Calc'!AB481","v":0.1},{"$f":"'WACC Calc'!AC481","v":0.1},{"$f":"'WACC Calc'!AD481","v":0.1},{"$f":"'WACC Calc'!AE481","v":0.1},{"$f":"'WACC Calc'!AF481","v":0.1},{"$f":"'WACC Calc'!AG481","v":0.1},{"$f":"'WACC Calc'!AH481","v":0.1},{"$f":"'WACC Calc'!AI481","v":0.1},{"$f":"'WACC Calc'!AJ481","v":0.1},{"$f":"'WACC Calc'!AK481","v":0.1},{"$f":"'WACC Calc'!AL481","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F482","v":0.1},{"$f":"'WACC Calc'!G482","v":0.1},{"$f":"'WACC Calc'!H482","v":0.1},{"$f":"'WACC Calc'!I482","v":0.1},{"$f":"'WACC Calc'!J482","v":0.1},{"$f":"'WACC Calc'!K482","v":0.1},{"$f":"'WACC Calc'!L482","v":0.1},{"$f":"'WACC Calc'!M482","v":0.1},{"$f":"'WACC Calc'!N482","v":0.1},{"$f":"'WACC Calc'!O482","v":0.1},{"$f":"'WACC Calc'!P482","v":0.1},{"$f":"'WACC Calc'!Q482","v":0.1},{"$f":"'WACC Calc'!R482","v":0.1},{"$f":"'WACC Calc'!S482","v":0.1},{"$f":"'WACC Calc'!T482","v":0.1},{"$f":"'WACC Calc'!U482","v":0.1},{"$f":"'WACC Calc'!V482","v":0.1},{"$f":"'WACC Calc'!W482","v":0.1},{"$f":"'WACC Calc'!X482","v":0.1},{"$f":"'WACC Calc'!Y482","v":0.1},{"$f":"'WACC Calc'!Z482","v":0.1},{"$f":"'WACC Calc'!AA482","v":0.1},{"$f":"'WACC Calc'!AB482","v":0.1},{"$f":"'WACC Calc'!AC482","v":0.1},{"$f":"'WACC Calc'!AD482","v":0.1},{"$f":"'WACC Calc'!AE482","v":0.1},{"$f":"'WACC Calc'!AF482","v":0.1},{"$f":"'WACC Calc'!AG482","v":0.1},{"$f":"'WACC Calc'!AH482","v":0.1},{"$f":"'WACC Calc'!AI482","v":0.1},{"$f":"'WACC Calc'!AJ482","v":0.1},{"$f":"'WACC Calc'!AK482","v":0.1},{"$f":"'WACC Calc'!AL482","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK483","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL483","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK484","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL484","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK485","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL485","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F486","v":0.73699999999999999},{"$f":"'WACC Calc'!G486","v":0.73699999999999999},{"$f":"'WACC Calc'!H486","v":0.73699999999999999},{"$f":"'WACC Calc'!I486","v":0.73699999999999999},{"$f":"'WACC Calc'!J486","v":0.73699999999999999},{"$f":"'WACC Calc'!K486","v":0.73699999999999999},{"$f":"'WACC Calc'!L486","v":0.73699999999999999},{"$f":"'WACC Calc'!M486","v":0.73699999999999999},{"$f":"'WACC Calc'!N486","v":0.73699999999999999},{"$f":"'WACC Calc'!O486","v":0.73699999999999999},{"$f":"'WACC Calc'!P486","v":0.73699999999999999},{"$f":"'WACC Calc'!Q486","v":0.73699999999999999},{"$f":"'WACC Calc'!R486","v":0.73699999999999999},{"$f":"'WACC Calc'!S486","v":0.73699999999999999},{"$f":"'WACC Calc'!T486","v":0.73699999999999999},{"$f":"'WACC Calc'!U486","v":0.73699999999999999},{"$f":"'WACC Calc'!V486","v":0.73699999999999999},{"$f":"'WACC Calc'!W486","v":0.73699999999999999},{"$f":"'WACC Calc'!X486","v":0.73699999999999999},{"$f":"'WACC Calc'!Y486","v":0.73699999999999999},{"$f":"'WACC Calc'!Z486","v":0.73699999999999999},{"$f":"'WACC Calc'!AA486","v":0.73699999999999999},{"$f":"'WACC Calc'!AB486","v":0.73699999999999999},{"$f":"'WACC Calc'!AC486","v":0.73699999999999999},{"$f":"'WACC Calc'!AD486","v":0.73699999999999999},{"$f":"'WACC Calc'!AE486","v":0.73699999999999999},{"$f":"'WACC Calc'!AF486","v":0.73699999999999999},{"$f":"'WACC Calc'!AG486","v":0.73699999999999999},{"$f":"'WACC Calc'!AH486","v":0.73699999999999999},{"$f":"'WACC Calc'!AI486","v":0.73699999999999999},{"$f":"'WACC Calc'!AJ486","v":0.73699999999999999},{"$f":"'WACC Calc'!AK486","v":0.73699999999999999},{"$f":"'WACC Calc'!AL486","v":0.73699999999999999}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F487","v":0.73699999999999999},{"$f":"'WACC Calc'!G487","v":0.73699999999999999},{"$f":"'WACC Calc'!H487","v":0.73699999999999999},{"$f":"'WACC Calc'!I487","v":0.73699999999999999},{"$f":"'WACC Calc'!J487","v":0.73699999999999999},{"$f":"'WACC Calc'!K487","v":0.73699999999999999},{"$f":"'WACC Calc'!L487","v":0.73699999999999999},{"$f":"'WACC Calc'!M487","v":0.73699999999999999},{"$f":"'WACC Calc'!N487","v":0.73699999999999999},{"$f":"'WACC Calc'!O487","v":0.73699999999999999},{"$f":"'WACC Calc'!P487","v":0.73699999999999999},{"$f":"'WACC Calc'!Q487","v":0.73699999999999999},{"$f":"'WACC Calc'!R487","v":0.73699999999999999},{"$f":"'WACC Calc'!S487","v":0.73699999999999999},{"$f":"'WACC Calc'!T487","v":0.73699999999999999},{"$f":"'WACC Calc'!U487","v":0.73699999999999999},{"$f":"'WACC Calc'!V487","v":0.73699999999999999},{"$f":"'WACC Calc'!W487","v":0.73699999999999999},{"$f":"'WACC Calc'!X487","v":0.73699999999999999},{"$f":"'WACC Calc'!Y487","v":0.73699999999999999},{"$f":"'WACC Calc'!Z487","v":0.73699999999999999},{"$f":"'WACC Calc'!AA487","v":0.73699999999999999},{"$f":"'WACC Calc'!AB487","v":0.73699999999999999},{"$f":"'WACC Calc'!AC487","v":0.73699999999999999},{"$f":"'WACC Calc'!AD487","v":0.73699999999999999},{"$f":"'WACC Calc'!AE487","v":0.73699999999999999},{"$f":"'WACC Calc'!AF487","v":0.73699999999999999},{"$f":"'WACC Calc'!AG487","v":0.73699999999999999},{"$f":"'WACC Calc'!AH487","v":0.73699999999999999},{"$f":"'WACC Calc'!AI487","v":0.73699999999999999},{"$f":"'WACC Calc'!AJ487","v":0.73699999999999999},{"$f":"'WACC Calc'!AK487","v":0.73699999999999999},{"$f":"'WACC Calc'!AL487","v":0.73699999999999999}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F488","v":0.73699999999999999},{"$f":"'WACC Calc'!G488","v":0.73699999999999999},{"$f":"'WACC Calc'!H488","v":0.73699999999999999},{"$f":"'WACC Calc'!I488","v":0.73699999999999999},{"$f":"'WACC Calc'!J488","v":0.73699999999999999},{"$f":"'WACC Calc'!K488","v":0.73699999999999999},{"$f":"'WACC Calc'!L488","v":0.73699999999999999},{"$f":"'WACC Calc'!M488","v":0.73699999999999999},{"$f":"'WACC Calc'!N488","v":0.73699999999999999},{"$f":"'WACC Calc'!O488","v":0.73699999999999999},{"$f":"'WACC Calc'!P488","v":0.73699999999999999},{"$f":"'WACC Calc'!Q488","v":0.73699999999999999},{"$f":"'WACC Calc'!R488","v":0.73699999999999999},{"$f":"'WACC Calc'!S488","v":0.73699999999999999},{"$f":"'WACC Calc'!T488","v":0.73699999999999999},{"$f":"'WACC Calc'!U488","v":0.73699999999999999},{"$f":"'WACC Calc'!V488","v":0.73699999999999999},{"$f":"'WACC Calc'!W488","v":0.73699999999999999},{"$f":"'WACC Calc'!X488","v":0.73699999999999999},{"$f":"'WACC Calc'!Y488","v":0.73699999999999999},{"$f":"'WACC Calc'!Z488","v":0.73699999999999999},{"$f":"'WACC Calc'!AA488","v":0.73699999999999999},{"$f":"'WACC Calc'!AB488","v":0.73699999999999999},{"$f":"'WACC Calc'!AC488","v":0.73699999999999999},{"$f":"'WACC Calc'!AD488","v":0.73699999999999999},{"$f":"'WACC Calc'!AE488","v":0.73699999999999999},{"$f":"'WACC Calc'!AF488","v":0.73699999999999999},{"$f":"'WACC Calc'!AG488","v":0.73699999999999999},{"$f":"'WACC Calc'!AH488","v":0.73699999999999999},{"$f":"'WACC Calc'!AI488","v":0.73699999999999999},{"$f":"'WACC Calc'!AJ488","v":0.73699999999999999},{"$f":"'WACC Calc'!AK488","v":0.73699999999999999},{"$f":"'WACC Calc'!AL488","v":0.73699999999999999}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F489","v":0.25740000000000002},{"$f":"'WACC Calc'!G489","v":0.25740000000000002},{"$f":"'WACC Calc'!H489","v":0.25740000000000002},{"$f":"'WACC Calc'!I489","v":0.25740000000000002},{"$f":"'WACC Calc'!J489","v":0.25740000000000002},{"$f":"'WACC Calc'!K489","v":0.25740000000000002},{"$f":"'WACC Calc'!L489","v":0.25740000000000002},{"$f":"'WACC Calc'!M489","v":0.25740000000000002},{"$f":"'WACC Calc'!N489","v":0.25740000000000002},{"$f":"'WACC Calc'!O489","v":0.25740000000000002},{"$f":"'WACC Calc'!P489","v":0.25740000000000002},{"$f":"'WACC Calc'!Q489","v":0.25740000000000002},{"$f":"'WACC Calc'!R489","v":0.25740000000000002},{"$f":"'WACC Calc'!S489","v":0.25740000000000002},{"$f":"'WACC Calc'!T489","v":0.25740000000000002},{"$f":"'WACC Calc'!U489","v":0.25740000000000002},{"$f":"'WACC Calc'!V489","v":0.25740000000000002},{"$f":"'WACC Calc'!W489","v":0.25740000000000002},{"$f":"'WACC Calc'!X489","v":0.25740000000000002},{"$f":"'WACC Calc'!Y489","v":0.25740000000000002},{"$f":"'WACC Calc'!Z489","v":0.25740000000000002},{"$f":"'WACC Calc'!AA489","v":0.25740000000000002},{"$f":"'WACC Calc'!AB489","v":0.25740000000000002},{"$f":"'WACC Calc'!AC489","v":0.25740000000000002},{"$f":"'WACC Calc'!AD489","v":0.25740000000000002},{"$f":"'WACC Calc'!AE489","v":0.25740000000000002},{"$f":"'WACC Calc'!AF489","v":0.25740000000000002},{"$f":"'WACC Calc'!AG489","v":0.25740000000000002},{"$f":"'WACC Calc'!AH489","v":0.25740000000000002},{"$f":"'WACC Calc'!AI489","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ489","v":0.25740000000000002},{"$f":"'WACC Calc'!AK489","v":0.25740000000000002},{"$f":"'WACC Calc'!AL489","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!G490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!H490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!I490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!J490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!K490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!L490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!M490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!N490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!O490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!P490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Q490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!R490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!S490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!T490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!U490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!V490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!W490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!X490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Y490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Z490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AA490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AB490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AC490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AD490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AE490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AF490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AG490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AH490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AI490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AJ490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AK490","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AL490","v":4.8191848000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!G491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!H491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!I491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!J491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!K491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!L491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!M491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!N491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!O491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!P491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Q491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!R491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!S491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!T491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!U491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!V491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!W491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!X491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Y491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Z491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AA491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AB491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AC491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AD491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AE491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AF491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AG491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AH491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AI491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AJ491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AK491","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AL491","v":4.8191848000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!G492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!H492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!I492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!J492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!K492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!L492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!M492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!N492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!O492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!P492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Q492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!R492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!S492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!T492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!U492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!V492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!W492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!X492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Y492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Z492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AA492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AB492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AC492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AD492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AE492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AF492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AG492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AH492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AI492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AJ492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AK492","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AL492","v":4.8191848000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!G493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!H493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!I493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!J493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!K493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!L493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!M493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!N493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!O493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!P493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Q493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!R493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!S493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!T493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!U493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!V493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!W493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!X493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Y493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Z493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AA493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AB493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AC493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AD493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AE493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AF493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AG493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AH493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AI493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AJ493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AK493","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AL493","v":2.262619317073189E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!G494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!H494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!I494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!J494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!K494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!L494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!M494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!N494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!O494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!P494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Q494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!R494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!S494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!T494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!U494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!V494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!W494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!X494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Y494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Z494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AA494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AB494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AC494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AD494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AE494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AF494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AG494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AH494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AI494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AJ494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AK494","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AL494","v":2.262619317073189E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!G495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!H495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!I495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!J495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!K495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!L495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!M495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!N495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!O495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!P495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Q495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!R495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!S495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!T495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!U495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!V495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!W495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!X495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Y495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Z495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AA495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AB495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AC495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AD495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AE495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AF495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AG495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AH495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AI495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AJ495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AK495","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AL495","v":2.262619317073189E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L274 / (1 - (1 / (1 + L274)^$S$29))","v":6.3716816864924017E-2},{"$f":" M274 / (1 - (1 / (1 + M274)^$S$29))","v":6.3716816864924017E-2},6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",{"$f":" L275 / (1 - (1 / (1 + L275)^$S$29))","v":6.3716816864924017E-2},6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2,6.3716816864924017E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",{"$f":" L277 / (1 - (1 / (1 + L277)^$S$29))","v":4.6278321544753961E-2},{"$f":" M277 / (1 - (1 / (1 + M277)^$S$29))","v":4.6278321544753961E-2},4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",{"$f":" L278 / (1 - (1 / (1 + L278)^$S$29))","v":4.6278321544753961E-2},4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2,4.6278321544753961E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Hydro / Flash - Advanced",{"$f":"L274","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",{"$f":"L275","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",{"$f":"L276","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",{"$f":"L274","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",{"$f":"L275","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",{"$f":"L276","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",{"$f":"L274","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",{"$f":"L275","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",{"$f":"L276","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",{"$f":"L274","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",{"$f":"L275","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",{"$f":"L276","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",{"$f":"L274","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",{"$f":"L275","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",{"$f":"L276","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",{"$f":"L274","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",{"$f":"L275","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",{"$f":"L276","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Hydro / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Hydro / Flash - Advanced",{"$f":" ((L283 * L361 * AK50 * (L195 * 1 + L309) +L215) * 1000 / (L115 * 8760)) + L235 + 0 -L355","v":58.400146788473762},{"$f":" ((M283 * M361 * AL50 * (M195 * 1 + M309) +M215) * 1000 / (M115 * 8760)) + M235 + 0 -M355","v":57.198346930895298},56.004706294349234,54.821707155231167,53.649349513541139,52.487633369279102,51.336558722445112,50.196125573039097,49.066333921061144,47.947183766511166,46.838675109389477,45.740807949695537,44.655598174402321,{"$f":" ((Y283 * Y361 * $S$40 * (Y195 * 1 + Y309) +Y215) * 1000 / (Y115 * 8760)) + Y235 + 0","v":44.511821388502405},44.368763486531982,44.226420874071422,44.084789974673164,43.943867229771882,43.803649098595123,43.664132058074252,43.525312602755974,43.387187244714283,43.249752513462802,43.113004955867581,42.97694113606034,42.841557635352146,42.706851052147478,42.572818001858835,42.439455116821627,42.306759046209613,42.174726455950669,42.043354028643002,41.912638463471879]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Moderate",{"$f":" ((L284 * L362 * AK49 * (L196 * 1 + L310) +L216) * 1000 / (L116 * 8760)) + L236 + 0-L356","v":58.400146788473762},{"$f":" ((M284 * M362 * AL49 * (M196 * 1 + M310) +M216) * 1000 / (M116 * 8760)) + M236 + 0-M356","v":57.678556321625223},56.948692722851973,56.22129946531269,55.496376549007365,54.773923973936,54.053941740098594,53.336429847495147,52.621388296125673,51.908817085990137,51.198716217088581,50.491085689420984,{"$f":" ((X284 * X362 * $Z$64 * (X196 * 1 + X310) +X216) * 1000 / (X116 * 8760)) + X236 + 0","v":49.779313891489437},{"$f":" ((Y284 * Y362 * $Z$64 * (Y196 * 1 + Y310) +Y216) * 1000 / (Y116 * 8760)) + Y236 + 0","v":49.610683811123813},49.442896881160031,49.275948885846063,49.109835630508663,48.944552941447959,48.780096665832545,48.616462671595222,48.453646847329075,48.291645102184262,48.13045336576517,47.970067588028179,47.810483739179865,47.651697809575801,47.493705809619762,47.33650376966348,47.180087739906995,47.024453790299305,46.869598010439638,46.715516509479265,46.562205416023708]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Flash - Conservative",{"$f":" ((L285 * L363 * $S$42 * (L197 * 1 + L311) +L217) * 1000 / (L117 * 8760)) + L237 + 0-L357","v":58.400146788473762},{"$f":" ((M285 * M363 * $S$42 * (M197 * 1 + M311) +M217) * 1000 / (M117 * 8760)) + M237 + 0-M357","v":58.195306640195511},57.991490692658658,57.788693824859493,57.58691094139931,57.386136972356439,57.186366873158775,56.987595624457107,56.78981823199895,56.593029726503069,56.397225163534685,56.202399623381133,{"$f":" ((X285 * X363 * $S$42 * (X197 * 1 + X311) +X217) * 1000 / (X117 * 8760)) + X237 + 0","v":56.008548210928346},55.815666055537832,55.623748310924256,55.432790155033764,55.242786789922711,55.053733441637227,54.865625360093162,54.678457818956808,54.492226115526158,54.306925570612648,54.122551528423699,53.939099356445709,53.756564445327605,53.574942208765087,53.394228083385379,53.214417528632573,53.035506026653536,52.857489082184387,52.680362222437587,52.504120996989528,52.328760977668701]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Advanced",{"$f":" ((L283 * L361 * AK50 * (L198 * 1 + L312) +L218) * 1000 / (L118 * 8760)) + L238 + 0-L355","v":85.727309701595772},{"$f":" ((M283 * M361 * AL50 * (M198 * 1 + M312) +M218) * 1000 / (M118 * 8760)) + M238 + 0-M355","v":84.343097946692808},82.971788223397056,81.612218368039521,80.264388380620161,78.92829826113902,77.603948009596081,76.291337625991389,74.990467110324886,73.701336462596586,72.42394568280622,71.158294770954356,{"$f":" ((X283 * X361 * $S$40 * (X198 * 1 + X312) +X218) * 1000 / (X118 * 8760)) + X238 + 0","v":69.911026891534135},69.684939333629515,69.459982213514436,69.23614987899991,69.013436706157975,68.791837099180256,68.571345490237405,68.351956339339281,68.133664134195641,67.916463390077723,67.700348649680393,67.485314482985061,67.271355487123188,67.05846628624063,66.846641531362479,66.635875900258739,66.426164097310505,66.217500853377004,66.009880925663182,65.803299097587939,65.597750178653058]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Moderate",{"$f":" ((L284 * L362 * AK49 * (L199 * 1 + L313) +L219) * 1000 / (L119 * 8760)) + L239 + 0-L356","v":85.727309701595772},{"$f":" ((M284 * M362 * AL49 * (M199 * 1 + M313) +M219) * 1000 / (M119 * 8760)) + M239 + 0-M356","v":84.993557352111949},84.271637716753872,83.552010130163282,82.834674592340178,82.119631103284576,81.406879662996403,80.696420271475773,79.988252928722659,79.282377634736974,78.578794389518805,77.877503193068151,{"$f":" ((X284 * X362 * $Z$64 * (X199 * 1 + X313) +X219) * 1000 / (X119 * 8760)) + X239 + 0","v":77.192657094281856},{"$f":" ((Y284 * Y362 * $Z$64 * (Y199 * 1 + Y313) +Y219) * 1000 / (Y119 * 8760)) + Y239 + 0","v":76.930198934785508},76.669053066086676,76.409212926731314,76.150671988072716,75.893423754107445,75.637461761311982,75.382779578480509,75.129370806563159,74.877229078505422,74.626348059087988,74.376721444767625,74.128342963518875,73.881206374676353,73.635305468778057,73.390634067409238,73.147186023047269,72.904955218907105,72.66393556878765,72.424121016918804,72.185505537809277]
[null,null,null,null,null,null,null,null,null,null,"Hydro / Binary - Conservative",{"$f":" ((L285 * L363 * $S$42 * (L200 * 1 + L314) +L220) * 1000 / (L120 * 8760)) + L240 + 0-L357","v":85.727309701595772},{"$f":" ((M285 * M363 * $S$42 * (M200 * 1 + M314) +M220) * 1000 / (M120 * 8760)) + M240 + 0-M357","v":85.428137964944554},85.130462086976607,84.834274588398472,84.539568027313223,84.246334999033408,83.954568135895002,83.664260107072295,83.375403618393662,83.087991412158459,82.802016266954439,82.517470997476408,{"$f":" ((X285 * X363 * $S$42 * (X200 * 1 + X314) +X220) * 1000 / (X120 * 8760)) + X240 + 0","v":82.234348454345792},81.952641523930808,81.672343128167924,81.393446224383823,81.115943805118661,80.839828897949829,80.565094565316826,80.29173390434697,80.019740046682003,79.749106158305352,79.479825439370586,79.211891124030487,78.945296480267089,78.680034809722514,78.416099447530655,78.153483762149762,77.892181155195743,77.632185061276516,77.373488947826885,77.116086314944511,76.859970695226551]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Advanced",{"$f":" ((L283 * L361 * AK52 * (L201 * 1 + L315) +L221) * 1000 / (L121 * 8760)) + L241 + 0-L355","v":160.98469365782728},{"$f":" ((M283 * M361 * AL52 * (M201 * 1 + M315) +M221) * 1000 / (M121 * 8760)) + M241 + 0-M355","v":150.94939138381051},141.02467375573966,131.20297402005707,121.48429217676073,111.86862822585506,102.35598216733526,92.946354001205634,83.639743727464221,74.436151346109156,65.335576857144716,56.338020260568058,{"$f":" ((X283 * X361 * $S$41 * (X201 * 1 + X315) +X221) * 1000 / (X121 * 8760)) + X241 + 0","v":47.451167917676329},47.305322909691498,47.160207126746592,47.015816922716411,46.872148669706377,46.729198757961399,46.586963595775146,46.445439609399813,46.304623242956367,46.164510958345133,46.025099235156958,45.886384570584724,45.748363479335353,45.611032493542218,45.474388162678061,45.338427053468223,45.203145749804435,45.068540852658963,44.934608979999219,44.801346766702764,44.668750864472806]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Moderate",{"$f":" ((L284 * L362 * AK51 * (L202 * 1 + L316) +L222) * 1000 / (L122 * 8760)) + L242 + 0-L356","v":160.98469365782728},{"$f":" ((M284 * M362 * AL51 * (M202 * 1 + M316) +M222) * 1000 / (M122 * 8760)) + M242 + 0-M356","v":156.65218403550472},152.33513489020183,148.03747933543096,143.75921737119336,139.50034899748979,135.26087421431845,131.04079302168134,126.84010541957618,122.65881140800528,118.49691098696645,114.35440415646184,{"$f":" ((X284 * X362 * $Z$65 * (X202 * 1 + X316) +X222) * 1000 / (X122 * 8760)) + X242 + 0","v":110.22728970792875},{"$f":" ((Y284 * Y362 * $Z$65 * (Y202 * 1 + Y316) +Y222) * 1000 / (Y122 * 8760)) + Y242 + 0","v":109.81627531321438},109.40731599047359,109.00040146434651,108.59552151085008,108.19266595712111,107.79182468116079,107.39298761158028,106.99614472734766,106.6012860575362,106.20840168107381,105.81748172649371,105.42851637168653,105.04149584365338,104.65641041826041,104.27325041999438,103.8920062217197,103.51266824443638,103.13522695703949,102.75967287607958,102.38599656552445]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Flash - Conservative",{"$f":" ((L285 * L363 * $S$43 * (L203 * 1 + L317) +L223) * 1000 / (L123 * 8760)) + L243 + 0-L357","v":160.98469365782728},{"$f":" ((M285 * M363 * $S$43 * (M203 * 1 + M317) +M223) * 1000 / (M123 * 8760)) + M243 + 0-M357","v":160.34979494909831},159.71807073391298,159.08950513980361,158.46408237366487,157.8417867213567,157.22260254731012,156.60651429413375,155.99350648222327,155.38356370937237,154.77667065038568,154.17281205669394,{"$f":" ((X285 * X363 * $S$43 * (X203 * 1 + X317) +X223) * 1000 / (X123 * 8760)) + X243 + 0","v":153.57197275597071},152.97413765175102,152.37929172305246,151.78742002399744,151.19850768343761,150.61253990458061,150.02950196461791,149.44937921435502,148.87215707784341,148.29782105201443,147.72635670631453,147.15774968234314,146.59198569349164,146.02905052458439,145.46893003152164,144.91161014092424,144.35707684977987,143.80531622509113,143.25631440352586,142.71005759106848,142.16653206267327]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Advanced",{"$f":" ((L283 * L361 * AK52 * (L204 * 1 + L318) +L224) * 1000 / (L124 * 8760)) + L244 + 0-L355","v":424.4013674653807},{"$f":" ((M283 * M361 * AL52 * (M204 * 1 + M318) +M224) * 1000 / (M124 * 8760)) + M244 + 0-M355","v":394.00138952103043},363.89655078835182,334.08201161638641,304.55777200511596,275.32383195454958,246.38019146468733,217.72685053552908,189.3638091670816,161.29106735933149,133.50862511228542,106.01648242594347,{"$f":" ((X283 * X361 * $S$41 * (X204 * 1 + X318) +X224) * 1000 / (X124 * 8760)) + X244 + 0","v":78.820111570286414},78.56206812549722,78.30531489793195,78.049845436504526,77.795653322384254,77.542732168834561,77.291075621052613,77.040677356009567,76.791531082291769,76.543630539942541,76.296969500305067,76.051541765865764,75.807341170098653,75.564361577310393,75.322596882486081,75.082041011135885,74.842687919142449,74.60453159260895,74.367566047708152,74.131785330531841,73.897183516941411]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Moderate",{"$f":" ((L284 * L362 * AK51 * (L205 * 1 + L319) +L225) * 1000 / (L125 * 8760)) + L245 + 0-L356","v":424.4013674653807},{"$f":" ((M284 * M362 * AL51 * (M205 * 1 + M319) +M225) * 1000 / (M125 * 8760)) + M245 + 0-M356","v":415.76029613169766},407.1706106400319,398.61801104244637,390.10249733894409,381.62406952952665,373.18272761418996,364.77847159293634,356.41130146576762,348.08121723267993,339.78821889367708,331.53230644875509,{"$f":" ((X284 * X362 * $Z$65 * (X205 * 1 + X319) +X225) * 1000 / (X125 * 8760)) + X245 + 0","v":323.32790918767699},{"$f":" ((Y284 * Y362 * $Z$65 * (Y205 * 1 + Y319) +Y225) * 1000 / (Y125 * 8760)) + Y245 + 0","v":322.14638695085864},320.97077232522446,319.80103577271831,318.63714790297473,317.47907947257988,316.32680138433705,315.1802846865354,314.03950057222272,312.90442037848163,311.77501558570935,310.6512578169008,309.5331188369363,308.42057055187166,307.31358500823234,306.21213439231127,305.11619102946969,304.02572738344242,302.94071605564517,301.86112978448705,300.7869414446846]
[null,null,null,null,null,null,null,null,null,null,"NF EGS / Binary - Conservative",{"$f":" ((L285 * L363 * $S$43 * (L206 * 1 + L320) +L226) * 1000 / (L126 * 8760)) + L246 + 0-L357","v":424.4013674653807},{"$f":" ((M285 * M363 * $S$43 * (M206 * 1 + M320) +M226) * 1000 / (M126 * 8760)) + M246 + 0-M357","v":422.77809651775027},421.16294192485799,419.55586310493015,417.95681967910201,416.36577147040299,414.78267850274744,413.20750099993018,411.64019938462701,410.08073427740027,408.52906649570974,406.98515705292766,{"$f":" ((X285 * X363 * $S$43 * (X206 * 1 + X320) +X226) * 1000 / (X126 * 8760)) + X246 + 0","v":405.4489671573595},403.92045821126919,402.39959180990928,400.88632974055622,399.38063398154998,397.88246670133867,396.39179025752838,394.90856719593722,393.43276024965394,391.96433233810217,390.50324656610815,389.04946622297405,387.6029547815557,386.16367589734438,384.7315934075541,383.30667133021279,381.8888738632582,380.47816538363833,379.07451044641664,377.67787378388101,376.28822030465807]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Advanced",{"$f":" ((L283 * L361 * AK52 * (L207 * 1 + L321) +L227) * 1000 / (L127 * 8760)) + L247 + 0-L355","v":160.98469365782728},{"$f":" ((M283 * M361 * AL52 * (M207 * 1 + M321) +M227) * 1000 / (M127 * 8760)) + M247 + 0-M355","v":150.94939138381051},141.02467375573966,131.20297402005707,121.48429217676073,111.86862822585506,102.35598216733526,92.946354001205634,83.639743727464221,74.436151346109156,65.335576857144716,56.338020260568058,{"$f":" ((X283 * X361 * $S$41 * (X207 * 1 + X321) +X227) * 1000 / (X127 * 8760)) + X247 + 0","v":47.451167917676329},47.305322909691498,47.160207126746592,47.015816922716411,46.872148669706377,46.729198757961399,46.586963595775146,46.445439609399813,46.304623242956367,46.164510958345133,46.025099235156958,45.886384570584724,45.748363479335353,45.611032493542218,45.474388162678061,45.338427053468223,45.203145749804435,45.068540852658963,44.934608979999219,44.801346766702764,44.668750864472806]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Moderate",{"$f":" ((L284 * L362 * AK51 * (L208 * 1 + L322) +L228) * 1000 / (L128 * 8760)) + L248 + 0-L356","v":160.98469365782728},{"$f":" ((M284 * M362 * AL51 * (M208 * 1 + M322) +M228) * 1000 / (M128 * 8760)) + M248 + 0-M356","v":156.65218403550472},152.33513489020183,148.03747933543096,143.75921737119336,139.50034899748979,135.26087421431845,131.04079302168134,126.84010541957618,122.65881140800528,118.49691098696645,114.35440415646184,{"$f":" ((X284 * X362 * $Z$65 * (X208 * 1 + X322) +X228) * 1000 / (X128 * 8760)) + X248 + 0","v":110.22728970792875},{"$f":" ((Y284 * Y362 * $Z$65 * (Y208 * 1 + Y322) +Y228) * 1000 / (Y128 * 8760)) + Y248 + 0","v":109.81627531321438},109.40731599047359,109.00040146434651,108.59552151085008,108.19266595712111,107.79182468116079,107.39298761158028,106.99614472734766,106.6012860575362,106.20840168107381,105.81748172649371,105.42851637168653,105.04149584365338,104.65641041826041,104.27325041999438,103.8920062217197,103.51266824443638,103.13522695703949,102.75967287607958,102.38599656552445]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Flash - Conservative",{"$f":" ((L285 * L363 * $S$43 * (L209 * 1 + L323) +L229) * 1000 / (L129 * 8760)) + L249 + 0-L357","v":160.98469365782728},{"$f":" ((M285 * M363 * $S$43 * (M209 * 1 + M323) +M229) * 1000 / (M129 * 8760)) + M249 + 0-M357","v":160.34979494909831},159.71807073391298,159.08950513980361,158.46408237366487,157.8417867213567,157.22260254731012,156.60651429413375,155.99350648222327,155.38356370937237,154.77667065038568,154.17281205669394,{"$f":" ((X285 * X363 * $S$43 * (X209 * 1 + X323) +X229) * 1000 / (X129 * 8760)) + X249 + 0","v":153.57197275597071},152.97413765175102,152.37929172305246,151.78742002399744,151.19850768343761,150.61253990458061,150.02950196461791,149.44937921435502,148.87215707784341,148.29782105201443,147.72635670631453,147.15774968234314,146.59198569349164,146.02905052458439,145.46893003152164,144.91161014092424,144.35707684977987,143.80531622509113,143.25631440352586,142.71005759106848,142.16653206267327]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Advanced",{"$f":" ((L283 * L361 * AK52 * (L210 * 1 + L324) +L230) * 1000 / (L130 * 8760)) + L250 + 0-L355","v":424.4013674653807},{"$f":" ((M283 * M361 * AL52 * (M210 * 1 + M324) +M230) * 1000 / (M130 * 8760)) + M250 + 0-M355","v":394.00138952103043},363.89655078835182,334.08201161638641,304.55777200511596,275.32383195454958,246.38019146468733,217.72685053552908,189.3638091670816,161.29106735933149,133.50862511228542,106.01648242594347,{"$f":" ((X283 * X361 * $S$41 * (X210 * 1 + X324) +X230) * 1000 / (X130 * 8760)) + X250 + 0","v":78.820111570286414},78.56206812549722,78.30531489793195,78.049845436504526,77.795653322384254,77.542732168834561,77.291075621052613,77.040677356009567,76.791531082291769,76.543630539942541,76.296969500305067,76.051541765865764,75.807341170098653,75.564361577310393,75.322596882486081,75.082041011135885,74.842687919142449,74.60453159260895,74.367566047708152,74.131785330531841,73.897183516941411]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Moderate",{"$f":" ((L284 * L362 * AK51 * (L211 * 1 + L325) +L231) * 1000 / (L131 * 8760)) + L251 + 0-L356","v":424.4013674653807},{"$f":" ((M284 * M362 * AL51 * (M211 * 1 + M325) +M231) * 1000 / (M131 * 8760)) + M251 + 0-M356","v":415.76029613169766},407.1706106400319,398.61801104244637,390.10249733894409,381.62406952952665,373.18272761418996,364.77847159293634,356.41130146576762,348.08121723267993,339.78821889367708,331.53230644875509,{"$f":" ((X284 * X362 * $Z$65 * (X211 * 1 + X325) +X231) * 1000 / (X131 * 8760)) + X251 + 0","v":323.32790918767699},{"$f":" ((Y284 * Y362 * $Z$65 * (Y211 * 1 + Y325) +Y231) * 1000 / (Y131 * 8760)) + Y251 + 0","v":322.14638695085864},320.97077232522446,319.80103577271831,318.63714790297473,317.47907947257988,316.32680138433705,315.1802846865354,314.03950057222272,312.90442037848163,311.77501558570935,310.6512578169008,309.5331188369363,308.42057055187166,307.31358500823234,306.21213439231127,305.11619102946969,304.02572738344242,302.94071605564517,301.86112978448705,300.7869414446846]
[null,null,null,null,null,null,null,null,null,null,"Deep EGS / Binary - Conservative",{"$f":" ((L285 * L363 * $S$43 * (L212 * 1 + L326) +L232) * 1000 / (L132 * 8760)) + L252 + 0-L357","v":424.4013674653807},{"$f":" ((M285 * M363 * $S$43 * (M212 * 1 + M326) +M232) * 1000 / (M132 * 8760)) + M252 + 0-M357","v":422.77809651775027},421.16294192485799,419.55586310493015,417.95681967910201,416.36577147040299,414.78267850274744,413.20750099993018,411.64019938462701,410.08073427740027,408.52906649570974,406.98515705292766,{"$f":" ((X285 * X363 * $S$43 * (X212 * 1 + X326) +X232) * 1000 / (X132 * 8760)) + X252 + 0","v":405.4489671573595},403.92045821126919,402.39959180990928,400.88632974055622,399.38063398154998,397.88246670133867,396.39179025752838,394.90856719593722,393.43276024965394,391.96433233810217,390.50324656610815,389.04946622297405,387.6029547815557,386.16367589734438,384.7315934075541,383.30667133021279,381.8888738632582,380.47816538363833,379.07451044641664,377.67787378388101,376.28822030465807]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Additional Factors",null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"ITC Schedule",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC Schedule",1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Advanced",{"$f":"L$354*('WACC Calc'!$C$1018/(1-$L$273)*L283/L350)","v":0},{"$f":"M$354*('WACC Calc'!$C$1018/(1-$L$273)*M283/M350)","v":0},{"$f":"N$354*('WACC Calc'!$C$1018/(1-$L$273)*N283/N350)","v":0},{"$f":"O$354*('WACC Calc'!$C$1018/(1-$L$273)*O283/O350)","v":0},{"$f":"P$354*('WACC Calc'!$C$1018/(1-$L$273)*P283/P350)","v":0},{"$f":"Q$354*('WACC Calc'!$C$1018/(1-$L$273)*Q283/Q350)","v":0},{"$f":"R$354*('WACC Calc'!$C$1018/(1-$L$273)*R283/R350)","v":0},{"$f":"S$354*('WACC Calc'!$C$1018/(1-$L$273)*S283/S350)","v":0},{"$f":"T$354*('WACC Calc'!$C$1018/(1-$L$273)*T283/T350)","v":0},{"$f":"U$354*('WACC Calc'!$C$1018/(1-$L$273)*U283/U350)","v":0},{"$f":"V$354*('WACC Calc'!$C$1018/(1-$L$273)*V283/V350)","v":0},{"$f":"W$354*('WACC Calc'!$C$1018/(1-$L$273)*W283/W350)","v":0},{"$f":"X$354*('WACC Calc'!$C$1018/(1-$L$273)*X283/X350)","v":0},{"$f":"Y$354*('WACC Calc'!$C$1018/(1-$L$273)*Y283/Y350)","v":0},{"$f":"Z$354*('WACC Calc'!$C$1018/(1-$L$273)*Z283/Z350)","v":0},{"$f":"AA$354*('WACC Calc'!$C$1018/(1-$L$273)*AA283/AA350)","v":0},{"$f":"AB$354*('WACC Calc'!$C$1018/(1-$L$273)*AB283/AB350)","v":0},{"$f":"AC$354*('WACC Calc'!$C$1018/(1-$L$273)*AC283/AC350)","v":0},{"$f":"AD$354*('WACC Calc'!$C$1018/(1-$L$273)*AD283/AD350)","v":0},{"$f":"AE$354*('WACC Calc'!$C$1018/(1-$L$273)*AE283/AE350)","v":0},{"$f":"AF$354*('WACC Calc'!$C$1018/(1-$L$273)*AF283/AF350)","v":0},{"$f":"AG$354*('WACC Calc'!$C$1018/(1-$L$273)*AG283/AG350)","v":0},{"$f":"AH$354*('WACC Calc'!$C$1018/(1-$L$273)*AH283/AH350)","v":0},{"$f":"AI$354*('WACC Calc'!$C$1018/(1-$L$273)*AI283/AI350)","v":0},{"$f":"AJ$354*('WACC Calc'!$C$1018/(1-$L$273)*AJ283/AJ350)","v":0},{"$f":"AK$354*('WACC Calc'!$C$1018/(1-$L$273)*AK283/AK350)","v":0},{"$f":"AL$354*('WACC Calc'!$C$1018/(1-$L$273)*AL283/AL350)","v":0},{"$f":"AM$354*('WACC Calc'!$C$1018/(1-$L$273)*AM283/AM350)","v":0},{"$f":"AN$354*('WACC Calc'!$C$1018/(1-$L$273)*AN283/AN350)","v":0},{"$f":"AO$354*('WACC Calc'!$C$1018/(1-$L$273)*AO283/AO350)","v":0},{"$f":"AP$354*('WACC Calc'!$C$1018/(1-$L$273)*AP283/AP350)","v":0},{"$f":"AQ$354*('WACC Calc'!$C$1018/(1-$L$273)*AQ283/AQ350)","v":0},{"$f":"AR$354*('WACC Calc'!$C$1018/(1-$L$273)*AR283/AR350)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Moderate",{"$f":"L$354*('WACC Calc'!$C$1018/(1-$L$273)*L284/L351)","v":0},{"$f":"M$354*('WACC Calc'!$C$1018/(1-$L$273)*M284/M351)","v":0},{"$f":"N$354*('WACC Calc'!$C$1018/(1-$L$273)*N284/N351)","v":0},{"$f":"O$354*('WACC Calc'!$C$1018/(1-$L$273)*O284/O351)","v":0},{"$f":"P$354*('WACC Calc'!$C$1018/(1-$L$273)*P284/P351)","v":0},{"$f":"Q$354*('WACC Calc'!$C$1018/(1-$L$273)*Q284/Q351)","v":0},{"$f":"R$354*('WACC Calc'!$C$1018/(1-$L$273)*R284/R351)","v":0},{"$f":"S$354*('WACC Calc'!$C$1018/(1-$L$273)*S284/S351)","v":0},{"$f":"T$354*('WACC Calc'!$C$1018/(1-$L$273)*T284/T351)","v":0},{"$f":"U$354*('WACC Calc'!$C$1018/(1-$L$273)*U284/U351)","v":0},{"$f":"V$354*('WACC Calc'!$C$1018/(1-$L$273)*V284/V351)","v":0},{"$f":"W$354*('WACC Calc'!$C$1018/(1-$L$273)*W284/W351)","v":0},{"$f":"X$354*('WACC Calc'!$C$1018/(1-$L$273)*X284/X351)","v":0},{"$f":"Y$354*('WACC Calc'!$C$1018/(1-$L$273)*Y284/Y351)","v":0},{"$f":"Z$354*('WACC Calc'!$C$1018/(1-$L$273)*Z284/Z351)","v":0},{"$f":"AA$354*('WACC Calc'!$C$1018/(1-$L$273)*AA284/AA351)","v":0},{"$f":"AB$354*('WACC Calc'!$C$1018/(1-$L$273)*AB284/AB351)","v":0},{"$f":"AC$354*('WACC Calc'!$C$1018/(1-$L$273)*AC284/AC351)","v":0},{"$f":"AD$354*('WACC Calc'!$C$1018/(1-$L$273)*AD284/AD351)","v":0},{"$f":"AE$354*('WACC Calc'!$C$1018/(1-$L$273)*AE284/AE351)","v":0},{"$f":"AF$354*('WACC Calc'!$C$1018/(1-$L$273)*AF284/AF351)","v":0},{"$f":"AG$354*('WACC Calc'!$C$1018/(1-$L$273)*AG284/AG351)","v":0},{"$f":"AH$354*('WACC Calc'!$C$1018/(1-$L$273)*AH284/AH351)","v":0},{"$f":"AI$354*('WACC Calc'!$C$1018/(1-$L$273)*AI284/AI351)","v":0},{"$f":"AJ$354*('WACC Calc'!$C$1018/(1-$L$273)*AJ284/AJ351)","v":0},{"$f":"AK$354*('WACC Calc'!$C$1018/(1-$L$273)*AK284/AK351)","v":0},{"$f":"AL$354*('WACC Calc'!$C$1018/(1-$L$273)*AL284/AL351)","v":0},{"$f":"AM$354*('WACC Calc'!$C$1018/(1-$L$273)*AM284/AM351)","v":0},{"$f":"AN$354*('WACC Calc'!$C$1018/(1-$L$273)*AN284/AN351)","v":0},{"$f":"AO$354*('WACC Calc'!$C$1018/(1-$L$273)*AO284/AO351)","v":0},{"$f":"AP$354*('WACC Calc'!$C$1018/(1-$L$273)*AP284/AP351)","v":0},{"$f":"AQ$354*('WACC Calc'!$C$1018/(1-$L$273)*AQ284/AQ351)","v":0},{"$f":"AR$354*('WACC Calc'!$C$1018/(1-$L$273)*AR284/AR351)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Conservative",{"$f":"L$354*('WACC Calc'!$C$1018/(1-$L$273)*L285/L352)","v":0},{"$f":"M$354*('WACC Calc'!$C$1018/(1-$L$273)*M285/M352)","v":0},{"$f":"N$354*('WACC Calc'!$C$1018/(1-$L$273)*N285/N352)","v":0},{"$f":"O$354*('WACC Calc'!$C$1018/(1-$L$273)*O285/O352)","v":0},{"$f":"P$354*('WACC Calc'!$C$1018/(1-$L$273)*P285/P352)","v":0},{"$f":"Q$354*('WACC Calc'!$C$1018/(1-$L$273)*Q285/Q352)","v":0},{"$f":"R$354*('WACC Calc'!$C$1018/(1-$L$273)*R285/R352)","v":0},{"$f":"S$354*('WACC Calc'!$C$1018/(1-$L$273)*S285/S352)","v":0},{"$f":"T$354*('WACC Calc'!$C$1018/(1-$L$273)*T285/T352)","v":0},{"$f":"U$354*('WACC Calc'!$C$1018/(1-$L$273)*U285/U352)","v":0},{"$f":"V$354*('WACC Calc'!$C$1018/(1-$L$273)*V285/V352)","v":0},{"$f":"W$354*('WACC Calc'!$C$1018/(1-$L$273)*W285/W352)","v":0},{"$f":"X$354*('WACC Calc'!$C$1018/(1-$L$273)*X285/X352)","v":0},{"$f":"Y$354*('WACC Calc'!$C$1018/(1-$L$273)*Y285/Y352)","v":0},{"$f":"Z$354*('WACC Calc'!$C$1018/(1-$L$273)*Z285/Z352)","v":0},{"$f":"AA$354*('WACC Calc'!$C$1018/(1-$L$273)*AA285/AA352)","v":0},{"$f":"AB$354*('WACC Calc'!$C$1018/(1-$L$273)*AB285/AB352)","v":0},{"$f":"AC$354*('WACC Calc'!$C$1018/(1-$L$273)*AC285/AC352)","v":0},{"$f":"AD$354*('WACC Calc'!$C$1018/(1-$L$273)*AD285/AD352)","v":0},{"$f":"AE$354*('WACC Calc'!$C$1018/(1-$L$273)*AE285/AE352)","v":0},{"$f":"AF$354*('WACC Calc'!$C$1018/(1-$L$273)*AF285/AF352)","v":0},{"$f":"AG$354*('WACC Calc'!$C$1018/(1-$L$273)*AG285/AG352)","v":0},{"$f":"AH$354*('WACC Calc'!$C$1018/(1-$L$273)*AH285/AH352)","v":0},{"$f":"AI$354*('WACC Calc'!$C$1018/(1-$L$273)*AI285/AI352)","v":0},{"$f":"AJ$354*('WACC Calc'!$C$1018/(1-$L$273)*AJ285/AJ352)","v":0},{"$f":"AK$354*('WACC Calc'!$C$1018/(1-$L$273)*AK285/AK352)","v":0},{"$f":"AL$354*('WACC Calc'!$C$1018/(1-$L$273)*AL285/AL352)","v":0},{"$f":"AM$354*('WACC Calc'!$C$1018/(1-$L$273)*AM285/AM352)","v":0},{"$f":"AN$354*('WACC Calc'!$C$1018/(1-$L$273)*AN285/AN352)","v":0},{"$f":"AO$354*('WACC Calc'!$C$1018/(1-$L$273)*AO285/AO352)","v":0},{"$f":"AP$354*('WACC Calc'!$C$1018/(1-$L$273)*AP285/AP352)","v":0},{"$f":"AQ$354*('WACC Calc'!$C$1018/(1-$L$273)*AQ285/AQ352)","v":0},{"$f":"AR$354*('WACC Calc'!$C$1018/(1-$L$273)*AR285/AR352)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$365:$I$370,L365:L370)","v":0.87867625504882363},0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$365:$I$370,L372:L377)","v":0.87867625504882363},0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$365:$I$370,L379:L384)","v":0.87867625504882363},0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363,0.87867625504882363]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$273*L358*(1-L$353/2)-L$353)/(1-L$273)","v":1.0420532345144531},1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$273*L359*(1-L$353/2)-L$353)/(1-L$273)","v":1.0420532345144531},1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$273*L360*(1-L$353/2)-L$353)/(1-L$273)","v":1.0420532345144531},1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531,1.0420532345144531]
[null,null,null,null,null,null,null,null,null,null,"Year (Advanced)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$277)*(1+L$256))^$K365","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006]
[null,null,null,null,null,null,null,null,0.32,null,2,{"$f":"1/((1+L$277)*(1+L$256))^$K366","v":0.91016146565261258},0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258]
[null,null,null,null,null,null,null,null,0.192,null,3,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,{"$f":"1/((1+AB$277)*(1+AB$256))^$K367","v":0.86831572616143116},0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116]
[null,null,null,null,null,null,null,null,0.1152,null,4,{"$f":"1/((1+L$277)*(1+L$256))^$K368","v":0.8283938935589118},0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118]
[null,null,null,null,null,null,null,null,0.1152,null,5,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,6,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536]
[null,null,null,null,null,null,null,null,null,null,"Year (Moderate)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$278)*(1+L$256))^$K372","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$278)*(1+L$256))^$K373","v":0.91016146565261258},0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258]
[null,null,null,null,null,null,null,null,null,null,3,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,{"$f":"1/((1+AB$278)*(1+AB$256))^$K374","v":0.86831572616143116},0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$278)*(1+L$256))^$K375","v":0.8283938935589118},0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118]
[null,null,null,null,null,null,null,null,null,null,5,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081]
[null,null,null,null,null,null,null,null,null,null,6,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536]
[null,null,null,null,null,null,null,null,null,null,"Year (Conservative)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"1/((1+L$279)*(1+L$256))^$K379","v":0.9540238286608006},0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006,0.9540238286608006]
[null,null,null,null,null,null,null,null,null,null,2,{"$f":"1/((1+L$279)*(1+L$256))^$K380","v":0.91016146565261258},0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258,0.91016146565261258]
[null,null,null,null,null,null,null,null,null,null,3,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,{"$f":"1/((1+AB$279)*(1+AB$256))^$K381","v":0.86831572616143116},0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116,0.86831572616143116]
[null,null,null,null,null,null,null,null,null,null,4,{"$f":"1/((1+L$279)*(1+L$256))^$K382","v":0.8283938935589118},0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118,0.8283938935589118]
[null,null,null,null,null,null,null,null,null,null,5,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081,0.79030751397230081]
[null,null,null,null,null,null,null,null,null,null,6,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536,0.7539722002992536]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,"Williams, Colin F., Reed, Marshall J., Mariner, Robert H., DeAngelo, Jacob, Galanis, S. Peter, Jr., 2008, Assessment of moderate- and high-temperature geothermal resources of the United States: U.S. Geological Survey Fact Sheet 2008-3082, 4 p.; Augustine, 2016. \"Updated U.S. Geothermal Supply Characterization and Representation for Market Penetration Model Input.\" NREL, http://www.nrel.gov/docs/fy12osti/47459.pdf; "]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"Pacificorp, August 2010. “Power Generation, Geothermal Resource Study.” Final Report, prepared by Black and Veatch. (p. 7-3)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"Pacificorp, August 2010. “Power Generation, Geothermal Resource Study.” Final Report, prepared by Black and Veatch. (p. 7-3)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"DOE (2019). GeoVision: Harnessing the Heat Beneath Our Feet (Washington D.C.: U.S. Department of Energy)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,"N/A"]

{"sheet":"Hydropower","index":9,"n_rows":778,"n_cols":55,"rows_kept":778,"cut":false,"hidden":false,"merged":[[768,7,768,10],[767,7,767,10],[766,7,766,10],[768,11,768,26],[769,7,769,10],[769,11,769,26],[771,7,771,10],[772,7,772,10],[770,11,770,26],[776,7,776,10],[776,11,776,26],[770,7,770,10],[777,7,777,10],[777,11,777,26],[773,7,773,10],[773,11,773,26],[774,7,774,10],[774,11,774,26],[775,7,775,10],[775,11,775,26],[489,7,518,7],[489,9,518,9],[764,11,764,26],[766,11,766,26],[767,11,767,26],[765,7,765,10],[764,7,764,10],[763,7,763,11],[761,6,761,19],[560,6,560,19],[765,11,765,26],[535,9,555,9],[522,9,534,9],[423,9,452,9],[125,9,134,9],[79,9,88,9],[456,7,485,7],[456,9,485,9],[163,6,163,19],[166,7,387,7],[166,9,195,9],[198,9,227,9],[230,9,259,9],[262,9,291,9],[294,9,323,9],[326,9,355,9],[358,9,387,9],[391,7,452,7],[391,9,420,9],[20,33,20,42],[50,17,51,17],[50,18,51,18],[43,14,43,17],[44,14,44,17],[46,14,46,17],[47,14,47,17],[49,14,49,15],[45,14,45,17],[34,14,34,17],[42,14,42,17],[31,45,31,54],[40,14,40,17],[41,14,41,17],[35,14,35,17],[36,14,36,17],[37,14,37,17],[38,14,38,17],[39,14,39,17],[32,33,32,42],[8,33,8,40],[19,15,19,16],[19,17,19,19],[19,20,19,21],[8,45,8,52],[19,45,19,54],[13,14,13,15],[13,16,13,19],[15,14,15,21],[0,0,0,7],[9,6,9,19],[11,7,11,19],[24,9,33,9],[30,14,30,18],[31,14,31,17],[32,14,32,17],[33,14,33,17],[13,7,88,7],[13,9,22,9],[46,9,55,9],[35,9,44,9],[137,7,157,7],[137,9,146,9],[148,9,157,9],[57,9,66,9],[68,9,77,9],[103,7,134,7],[103,9,112,9],[114,9,123,9],[91,7,100,7],[91,9,100,9]]}
["TEST",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2020/index.html?t=hp"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Powered Dams (NPD) Resource Characteristics.  The blue boxes indicate the four representative plants illustrated in ATB.",null,null,null,null,null,null,null,null,null,null,null,"New Stream-Reach Development (NSD) Resource Characteristics.  The green boxes indicate the four representative plants illustrated in ATB."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note:  column to the right is inclusive of the lower value; for example column 3-6 ft represents 3 <= head < 6 ft.",null,null,null,null,null,null,null,null,null,null,null,"Note:  column to the right is inclusive of the lower value; for example column 3-6 ft represents 3 <= head < 6 ft."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Projects",null,null,null,null,null,null,null,null,null,null,null,"Number of Projects"]
[null,"X",null,null,null,null,"Current Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft",null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Capacity",54390,43,1516,19552,24983,6936,1360,null,null,null,null,"0-0.5",211933,32672,28386,112693,33040,4574,568]
[null,null,null,null,null,null,null,"*** NOTE: Hydropower project costs and performance parameters are location specific. Numbers in this section are example cases. Location specific data are located to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0-0.5",53713,43,1494,19385,24827,6835,1129,null,null,null,null,"0.5-1",8382,266,490,3323,3099,985,219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.5-1",226,null,15,53,51,41,66,null,null,null,null,"1-5",6717,20,168,2764,2595,922,248]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Non-Powered Dams (NPD) 1",0.61727560127199999,null,null,"Basis Year:",null,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-5",273,null,5,63,44,43,118,null,null,null,null,"5-10",796,0,12,247,342,160,35]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0.63656234598399997,null,null,"All values are given in 2018 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-10",77,null,null,18,21,8,30,null,null,null,null,"10-30",382,0,6,69,202,78,27]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0.59716897744700004,null,null,"Hydropower",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-30",56,null,2,18,21,3,12,null,null,null,null,"30+",82,0,4,27,23,22,6]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0.59782997985700004,null,null,"Reference plants below are representative of the range of resource potential shown in the columns to the right.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30+",45,null,null,15,19,6,5,null,null,null,null,"All Capacity",228292,32958,29066,119123,39301,6741,1103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: 30+ represents head >= 30 ft; similarly 10+ represents capacity >= 10 MW."]
[null,null,null,null,null,null,null,null,null,null,"New Steam-Reach Development (NSD) 1",0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0.66194675971899997,null,null,null,"Resource Characteristics Ranges",null,"Weighted Average Values",null,null,"Calculated Plant Values",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of Capacity in Megawatts"]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0.62350185374800005,null,null,"Plants","Head (feet)","Capacity (MW)","Head (feet)","Capacity (MW)","Capacity Factor","CAPEX (2015 $/kW)","O&M (2015 $/kW)",null,null,null,null,null,null,null,null,null,null,null,"Capacity Potential (MW)",null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min"]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0.66455172830300002,null,null,"NPD 1","3-30","0.5-10",15.373057423900001,4.76378700251,0.61727560127199999,{"$f":"L36","v":6468.5355259735015},{"$f":"L69","v":114.45904256021761},null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min",null,null,"0-0.5",16791.937215999998,836.62302299999999,1421.746768,8877.0576409999994,4521.7787740000003,968.27767700000004,166.45333299999999,0.49988199999999999,1.2999999999999999E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPD 2","3-30","10+",15.887255850400001,82.248560391699996,0.63656234598399997,{"$f":"L37","v":5887.6060833676847},{"$f":"L70","v":31.492663614649256},null,null,null,null,null,null,null,null,null,null,null,"0-0.5",547.92270299999996,0.29532599999999998,17.325171000000001,180.09437,158.29222200000001,115.48623000000001,76.429383999999999,0.49897599999999998,0,null,null,"0.5-1",5769.9335129999999,172.87769800000001,340.38270899999998,2263.746416,2149.3430520000002,688.77938600000004,154.80425199999999,0.99982700000000002,0.50001799999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPD 3","30+","0.5-10",89.572387938199995,4.1701513620000004,0.59716897744700004,{"$f":"L38","v":4332.1179380639205},{"$f":"L71","v":121.57205076019659},null,null,null,null,null,null,null,null,null,null,null,"0.5-1",159.28941800000001,null,11.796647999999999,35.865003999999999,35.507167000000003,29.135708000000001,46.984890999999998,0.99604999999999999,0.50254799999999999,null,null,"1-5",13383.789289,23.645575000000001,346.34804600000001,5346.6879920000001,5177.7635110000001,1969.1815770000001,520.16258800000003,4.9964209999999998,1.0002960000000001]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","NPD 1",{"$f":"L14*8760","v":5407.3342671427199},null,null,"NPD 4","30+ ","10+",81.265615632600003,44.667105300700001,0.59782997985700004,{"$f":"L39","v":4084.4281381522333},{"$f":"L72","v":41.525803002263771},null,null,null,null,null,null,null,null,null,null,null,"1-5",616.23031400000002,null,7.2641070000000001,145.78262799999999,87.629372000000004,89.390065000000007,286.16414200000003,4.9758190000000004,1.002742,null,null,"5-10",5474.0453649999999,0,62.159010000000002,1659.2588370000001,2389.735459,1114.7332759999999,248.158783,9.98203,5.0016639999999999]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",5576.2861508198393,null,null,"NSD 1","3-30","1-10",15.7249337561,3.7174784778499999,0.65643515147099996,{"$f":"L41","v":7623.1160534684841},{"$f":"L74","v":128.06780406701293},null,null,null,null,null,null,null,null,null,null,null,"5-10",547.33167300000002,null,0,137.55771799999999,151.38191499999999,55.361691999999998,203.030348,9.9970829999999999,5.0766869999999997,null,null,"10-30",6243.5771839999998,0,88.825951000000003,933.75764000000004,3524.306689,1267.190977,429.49592699999999,29.950420999999999,10.004473000000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",5231.2002424357206,null,null,"NSD 2","3-30","10+",19.6142177511,44.1155403781,0.66194675971899997,{"$f":"L42","v":6805.3450669734975},{"$f":"L75","v":41.760195223365614},null,null,null,null,null,null,null,null,null,null,null,"10-30",892.80179899999996,null,24.156236,342.863767,286.79896500000001,49.892237000000002,189.09059400000001,29.609801000000001,10.065996999999999,null,null,"30+",5568.0276400000002,0,287.78128400000003,1226.8666370000001,1701.259378,1804.3701160000001,547.750225,356.96346199999999,30.100441]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",5236.99062354732,null,null,"NSD 3","30+","1-10",46.758280211699997,4.2541885285700003,0.62350185374800005,{"$f":"L43","v":6665.44386307472},{"$f":"L76","v":120.47821846284174},null,null,null,null,null,null,null,null,null,null,null,"30+",3177.6907620000002,null,0,1013.073264,1575.013917,366.92320999999998,222.68037100000001,202.93432000000001,30.907827000000001,null,null,"All Capacity",53231.310207000002,1033.1462959999999,2547.2437679999998,20307.375163000001,19464.186862999999,7812.5330089999998,2066.825108,356.96346199999999,1.2999999999999999E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSD 4","30+ ","10+",45.261369452399997,94.038886410800004,0.66455172830300002,{"$f":"L44","v":6000.4140212021621},{"$f":"L77","v":29.638364118352481},null,null,null,null,null,null,null,null,null,null,null,"All Capacity",5941.2666689999996,0.29532599999999998,60.542161999999998,1855.2367509999999,2294.6235579999998,706.18914199999995,1024.3797300000001,202.93432000000001,9.9999999999999995E-7,null,null,"Max",356.96346199999999,2.033671,135.951404,155.080219,143.10665299999999,356.96346199999999,164.54827399999999]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",5750.3719268859595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",202.93432000000001,0.105369,13.455962,202.93432000000001,191.80534,70.656103000000002,55.650044000000001,null,null,null,null,"Min",1.2999999999999999E-5,1.2999999999999999E-5,1.1590000000000001E-3,2.0920000000000001E-3,6.3080000000000002E-3,1.5956000000000001E-2,9.6377000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",5798.6536151384398,null,null,"Financial Assumptions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",0,4.3999999999999999E-5,null,null,null,null,9.9999999999999995E-7]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",5461.8762388324803,null,null,"Inflation Rate",null,null,null,{"$f":"L392","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Average Capital Cost ($/kW)"]
[null,null,null,null,null,null,null,null,null,null," NSD 4",5821.47313993428,null,null,"Capital Recovery Period (Years)",null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Average Capital Cost ($/kW)",null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L394","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Head","0-3 ft","3-6 ft ","6-15 ft","15-30 ft","30-60 ft","60+ ft","Max","Min",null,null,"0-0.5",8654.5570244499995,12308.2624003,9688.8533789899993,8712.3258174500006,7927.9425319399998,7191.91113554,6622.3893149300002,36967.731269999997,6266.2044660000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L397","v":1.4634146341463428E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0-0.5",6775.7236240599996,12041.3196149,9272.99006706,7962.3816053500004,6902.7476827199998,5795.1655832699998,4611.67339214,31035.85,0,null,null,"0.5-1",7628.9673497800004,11031.2567088,8665.6076876099996,7861.8942726699997,7321.2260503300004,6749.7761815800004,6328.5411260700002,15758.02104,6043.9887820000004]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","NPD 1",{"$f":" $S$44*(L58 + L104)","v":6468.5355259735015},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L399","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0.5-1",5736.1017399100001,0,8413.4108932300005,7139.8408973400001,5965.4175536000002,5081.4678163799999,4225.0305273699996,8715.17,3204.26,null,null,"1-5",7086.7466360300004,11267.116474300001,8084.9202383399997,7513.3609102299997,6938.18240418,6385.8779275699999,5979.0777104700001,15364.17857,5633.8389630000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",5887.6060833676847,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L401","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-5",5043.9277210600003,0,8089.5070288400002,6747.7987929600004,5658.25206781,4809.2475215699997,3983.7914199000002,8465.8799999999992,3284.57,null,null,"5-10",6668.5181472800004,0,7803.6075948199996,7233.71115087,6595.1813173999999,6138.5678076100003,5691.9312293200001,7870.4712719999998,5552.2266499999996]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",4332.1179380639205,null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L404","v":7.317073170731736E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-10",4959.1434154600001,0,0,6286.5470517900003,5418.69952792,4647.0831070200002,3802.2379820400001,6852.6,3217.02,null,null,"10-30",6273.1326477599996,0,7549.1129309600001,6931.2847833100004,6279.2011196499998,5940.54030341,5509.8567592999998,7704.0883979999999,5353.6311040000001]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",4084.4281381522333,null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L407","v":0.71910912119522363},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-30",5371.5975894900002,0,7500.2805451900003,6282.7470581400003,5366.7143443300001,4556.1468191499998,3670.1066406,7528.45,3381.38,null,null,"30+",6024.6717010299999,0,7156.6976719800005,6751.3547556499998,5986.7939629499997,5604.5399446199999,5303.89419765,7431.1218209999997,5223.132732]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L409","v":0.25740000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30+",5209.4666576400004,0,0,5897.15173082,5166.7037431199997,4551.0885175200001,3468.1863019799998,6472.91,2663.19,null,null,"All Capacity",7390.5570244299997,12070.7507339,8927.3358570500004,7980.6720408700003,6965.8268171700001,6229.8816627699998,5746.1414332200002,36967.731269999997,5223.132732]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",7623.1160534684841,null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L411","v":4.9449505216460563E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Capacity",5352.1645083599997,12041.3196149,8256.1930465999994,6288.6305472699996,5359.2175978200003,4816.9810077900001,3835.73342159,31035.85,2663.19,null,null,"Max",36967.731269999997,36967.731269999997,14399.057119999999,12703.15324,10440.180549999999,8803.1351350000004,7253.3396759999996,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",6805.3450669734975,null,null,"WACC Real - Mid",null,null,null,{"$f":"L414","v":2.3853175820937267E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",31035.85,19661.78,31035.85,29971.7,27916.28,26635.59,23960.57,null,null,null,null,"Min",5223.132732,8803.7619269999996,7048.6708159999998,6513.6018089999998,5787.762033,5384.1980329999997,5223.132732,"N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",6665.44386307472,null,null,"Depreciation Period",null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",0,10877.22,0,0,0,0,2663.19]
[null,null,null,null,null,null,null,null,null,null," NSD 4",6000.4140212021621,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P53:P55,Q53:Q55,R53:R55)+SUMPRODUCT(P53:P55,T53:T55,S53:S55)","v":1.0453484337525598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O58:AD58,O60:AD60)+SUMPRODUCT(O63:S63,O65:S65)","v":0.637722164853322}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S40 * S45) / (1 - S40)","v":1.1255727373643347}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","NPD 1",{"$f":"L36-L36/$S$44","v":280.61261231594654},null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L417","v":6.4643796170578666E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",255.41121583195127,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L420","v":4.7050067950237688E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",187.93232665719006,null,null,"Cost of equity during construction",null,null,null,{"$f":"S37+0.02","v":0.12000000000000001}]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",177.18725437334024,null,null,"Construction Duration yrs",null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",330.699661640876,null,null,"Index","Fraction","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",295.22380286648786,null,null,0,0.8,{"$f":"1+((1+S36)^(O53+0.5)-1)","v":1.019803902718557},0.8,{"$f":"1-R53","v":0.19999999999999996},{"$f":"1+((1+$S$49)^(O53+0.5)-1)","v":1.0583005244258363}]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",289.15472554063126,null,null,1,0.1,{"$f":"1+((1+S36)^(O54+0.5)-1)","v":1.0605960588272993},0.8,{"$f":"1-R54","v":0.19999999999999996},{"$f":"1+((1+$S$49)^(O54+0.5)-1)","v":1.1852965873569368}]
[null,null,null,null,null,null,null,null,null,null," NSD 4",260.30495568985316,null,null,2,0.1,{"$f":"1+((1+S36)^(O55+0.5)-1)","v":1.1030199011803914},0.8,0.19999999999999996,1.3275321778397693]
[null,null,null,null,null,null,null,null,null,null,"NSD 5",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","NPD 1",6187.922913657555,null,"Depreciation",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",5632.1948675357335,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",4144.1856114067305,null,"Depreciation",{"$f":"1/((1+$S$42)*(1+$S$32))^O57","v":0.95288052929591782},0.90798130311126857,0.86519770469946278,0.82443004679963727,0.78558333936189662,0.74856706821721875,0.71329498417631687,0.67968490206605214,0.6476585092351439,0.61714118308298893,0.58806181718642747,0.56035265561932224,0.53394913507891295,0.5087897344510921,0.48481583146408613,0.46197156609653883]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",3907.240883778893,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MACRS yr",17,18,19,20,21]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",7292.4163918276081,null,"Depreciation",4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",6510.1212641070097,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",6376.2891375340887,null,"Depreciation",{"$f":"1/((1+$S$42)*(1+$S$32))^O62","v":0.44020371042173406},{"$f":"1/((1+$S$42)*(1+$S$32))^P62","v":0.41946154458468887},{"$f":"1/((1+$S$42)*(1+$S$32))^Q62","v":0.39969673862314153},{"$f":"1/((1+$S$42)*(1+$S$32))^R62","v":0.38086323985707121},{"$f":"1/((1+$S$42)*(1+$S$32))^S62","v":0.36291716558436415}]
[null,null,null,null,null,null,null,null,null,null," NSD 4",5740.1090655123089,null,"Factor"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","NPD 1",114.45904256021761]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",31.492663614649256]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",121.57205076019659]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",41.525803002263771]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",128.06780406701293]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",41.760195223365614]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",120.47821846284174]
[null,null,null,null,null,null,null,null,null,null," NSD 4",29.638364118352481]
[]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","NPD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","NPD 1",{"$f":"$S$41","v":4.9449505216460563E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",{"$f":"$S$41","v":4.9449505216460563E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",{"$f":"$S$41","v":4.9449505216460563E-2}]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",{"$f":"$S$41","v":4.9449505216460563E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",{"$f":"$S$41","v":4.9449505216460563E-2}]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",{"$f":"$S$41","v":4.9449505216460563E-2}]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",{"$f":"$S$41","v":4.9449505216460563E-2}]
[null,null,null,null,null,null,null,null,null,null," NSD 4",{"$f":"$S$41","v":4.9449505216460563E-2}]
[]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","NPD 1",{"$f":"L115+L126","v":0}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","NPD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","NPD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",0]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",0]
[null,null,null,null,null,null,null,null,null,null," NSD 4",0]
[]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","NPD 1",{"$f":" (($S$48 * $S$46 * $S$44 * (L58 * 1 + L104) +L69) * 1000 / (L14 * 8760)) +L80 + 0","v":84.518821159455726}]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",61.56250041292752]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",67.096177222679302]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",49.232485809949026]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",92.476604611597168]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",69.353948194093135]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",86.686076120764099]
[null,null,null,null,null,null,null,null,null,null," NSD 4",59.677322950941168]
[]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","NPD 1",{"$f":"(((L58*$S$48*(1-$S$40*$S$45))/(8760*L14*(1-$S$40))+L69/(8760*L14))*1000)+L80","v":81.770561330521858},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"NPD 2",59.13684707885637]
[null,null,null,null,null,null,null,null,null,null,"NPD 3",65.193636477684919]
[null,null,null,null,null,null,null,null,null,null,"NPD 4",47.440706560905376]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1",89.431013223516629]
[null,null,null,null,null,null,null,null,null,null,"NSD 2",66.657711444141924]
[null,null,null,null,null,null,null,null,null,null,"NSD 3",83.882436043767953]
[null,null,null,null,null,null,null,null,null,null," NSD 4",57.309313895966909]
[]
[]
[]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and high refer to the resulting low, mid, and high LCOE projections."]
[]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","NPD 1 - Advanced",0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999,0.61727560127199999]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997,0.63656234598399997]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004,0.59716897744700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004,0.59782997985700004]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996,0.65643515147099996]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997,0.66194675971899997]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005,0.62350185374800005]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002,0.66455172830300002]
[null,null,null,null,null,null,null,null,null,null,{"$f":"L205-L194*-30.4475","v":5231.2002424357206}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","NPD 1 - Advanced",{"$f":"L167*8760","v":5407.3342671427199},5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",{"$f":"L168*8760","v":5407.3342671427199},5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",{"$f":"L169*8760","v":5407.3342671427199},5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199,5407.3342671427199]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",{"$f":"L170*8760","v":5576.2861508198393},5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",{"$f":"L171*8760","v":5576.2861508198393},5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",{"$f":"L172*8760","v":5576.2861508198393},5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,5576.2861508198393,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",{"$f":"L173*8760","v":5231.2002424357206},5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",{"$f":"L174*8760","v":5231.2002424357206},5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",{"$f":"L175*8760","v":5231.2002424357206},5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206,5231.2002424357206]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",{"$f":"L176*8760","v":5236.99062354732},5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",{"$f":"L177*8760","v":5236.99062354732},5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",{"$f":"L178*8760","v":5236.99062354732},5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732,5236.99062354732]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",{"$f":"L182*8760","v":5750.3719268859595},5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",{"$f":"L183*8760","v":5750.3719268859595},5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",{"$f":"L184*8760","v":5750.3719268859595},5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595,5750.3719268859595]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",{"$f":"L185*8760","v":5798.6536151384398},5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",{"$f":"L186*8760","v":5798.6536151384398},5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",{"$f":"L187*8760","v":5798.6536151384398},5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398,5798.6536151384398]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",{"$f":"L188*8760","v":5461.8762388324803},5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",{"$f":"L189*8760","v":5461.8762388324803},5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",{"$f":"L190*8760","v":5461.8762388324803},5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803,5461.8762388324803]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",{"$f":"L191*8760","v":5821.47313993428},5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",{"$f":"L192*8760","v":5821.47313993428},5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",{"$f":"L193*8760","v":5821.47313993428},5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428,5821.47313993428]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","NPD 1 - Advanced",{"$f":" $S$44*(L295 + L457)","v":6472.675991901061},6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061,6472.675991901061]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",{"$f":" $S$44*(L296 + L458)","v":6672.8618473206834},6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",{"$f":" $S$44*(L297 + L459)","v":6672.8618473206834},6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834,6672.8618473206834]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",{"$f":" $S$44*(L298 + L460)","v":5891.3747002803066},5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066,5891.3747002803066]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",{"$f":" $S$44*(L299 + L461)","v":6073.5821652374307},6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",{"$f":" $S$44*(L300 + L462)","v":6073.5821652374307},6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307,6073.5821652374307]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",{"$f":" $S$44*(L301 + L463)","v":4357.2356959550734},4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734,4357.2356959550734]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",{"$f":" $S$44*(L302 + L464)","v":4468.9596881590496},4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",{"$f":" $S$44*(L303 + L465)","v":4468.9596881590496},4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496,4468.9596881590496]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",{"$f":" $S$44*(L304 + L466)","v":4108.109782688387},4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387,4108.109782688387]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",{"$f":" $S$44*(L305 + L467)","v":4213.4459309624481},4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",{"$f":" $S$44*(L306 + L468)","v":4213.4459309624481},4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481,4213.4459309624481]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",{"$f":" $S$44*(L310 + L472)","v":7627.9955585982752},7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752,7627.9955585982752]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",{"$f":" $S$44*(L311 + L473)","v":7823.7053499039494},7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494,7823.7053499039494]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",{"$f":" $S$44*(L312 + L474)","v":7863.9129470085318},7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318,7863.9129470085318]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",{"$f":" $S$44*(L313 + L475)","v":6809.7011224147873},6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873,6809.7011224147873]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",{"$f":" $S$44*(L314 + L476)","v":6984.4161147458399},6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399,6984.4161147458399]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",{"$f":" $S$44*(L315 + L477)","v":7020.3104354791622},7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622,7020.3104354791622]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",{"$f":" $S$44*(L316 + L478)","v":6669.710368699728},6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728,6669.710368699728]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",{"$f":" $S$44*(L317 + L479)","v":6840.8336492915914},6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914,6840.8336492915914]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",{"$f":" $S$44*(L318 + L480)","v":6875.9900708244622},6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622,6875.9900708244622]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",{"$f":" $S$44*(L319 + L481)","v":6004.2548457143384},6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384,6004.2548457143384]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",{"$f":" $S$44*(L320 + L482)","v":6158.3046814508407},6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407,6158.3046814508407]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",{"$f":" $S$44*(L321 + L483)","v":6189.9534491900404},6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404,6189.9534491900404]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","NPD 1 - Advanced",{"$f":"L231-L231/$S$44","v":280.79223055495459},280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459,280.79223055495459]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",{"$f":"L232-L232/$S$44","v":289.4765263453146},289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",{"$f":"L233-L233/$S$44","v":289.4765263453146},289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146,289.4765263453146]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",{"$f":"L234-L234/$S$44","v":255.57470282717986},255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986,255.57470282717986]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",{"$f":"L235-L235/$S$44","v":263.47907507956734},263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",{"$f":"L236-L236/$S$44","v":263.47907507956734},263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734,263.47907507956734]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",{"$f":"L237-L237/$S$44","v":189.02196427749095},189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095,189.02196427749095]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",{"$f":"L238-L238/$S$44","v":193.86868131024676},193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",{"$f":"L239-L239/$S$44","v":193.86868131024676},193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676,193.86868131024676]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",{"$f":"L240-L240/$S$44","v":178.21459172204095},178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095,178.21459172204095]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",{"$f":"L241-L241/$S$44","v":182.78419663799059},182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",{"$f":"L242-L242/$S$44","v":182.78419663799059},182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059,182.78419663799059]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",{"$f":"L246-L246/$S$44","v":330.91134026206873},330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873,330.91134026206873]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",{"$f":"L247-L247/$S$44","v":339.40145917284553},339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553,339.40145917284553]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",{"$f":"L248-L248/$S$44","v":341.1457116103802},341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802,341.1457116103802]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",{"$f":"L249-L249/$S$44","v":295.41277362994151},295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151,295.41277362994151]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",{"$f":"L250-L250/$S$44","v":302.99211368487613},302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613,302.99211368487613]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",{"$f":"L251-L251/$S$44","v":304.54925116488812},304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812,304.54925116488812]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",{"$f":"L252-L252/$S$44","v":289.33981152865545},289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545,289.33981152865545]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",{"$f":"L253-L253/$S$44","v":296.76333894102572},296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572,296.76333894102572]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",{"$f":"L254-L254/$S$44","v":298.28846549345963},298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963,298.28846549345963]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",{"$f":"L255-L255/$S$44","v":260.4715751349313},260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313,260.4715751349313]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",{"$f":"L256-L256/$S$44","v":267.15443660477831},267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831,267.15443660477831]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",{"$f":"L257-L257/$S$44","v":268.52739704632131},268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131,268.52739704632131]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","NPD 1 - Advanced",6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064,6191.8837613461064]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688,6383.3853209753688]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267,5635.7999974531267]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633,5810.1030901578633]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825,4168.2137316775825]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029,4275.0910068488029]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346,3929.895190966346]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579,4030.6617343244579]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065,7297.0842183362065]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038,7484.3038907311038]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516,7522.7672353981516]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458,6514.2883487848458]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637,6681.4240010609637]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274,6715.761184314274]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725,6380.3705571710725]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657,6544.0703103505657]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026,6577.7016053310026]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071,5743.7832705794071]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624,5891.1502448460624]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191,5921.4260521437191]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","NPD 1 - Advanced",112.19957616109801,108.37764670397463,104.68590619475115,101.11991991992869,97.675404228630271,94.348221386853467,91.134374607005853,88.030003246752898,85.031378171410736,82.134897274312735,79.337081149768949,76.634568913420395,74.024114164967372,71.502581088422247,69.066940685201686,66.714267135533788,64.441734283808984,62.246612243652805,60.126264118642339,59.810350260816051,59.496096269389817,59.183493423136561,58.872533046652144,58.563206510114469,58.255505229044076,57.949420664065812,57.644944320671932,57.342067748986281,57.040782543529822,56.741080342987395,56.442952829975624,56.146391730812105,55.85138881528583]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452,120.25252823728452]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",30.870986081232523,29.81940696559575,28.803648495063527,27.822490486963318,26.874754322523792,25.959301531055758,25.075032422361122,24.220884765726982,23.395832513918041,22.598884570634539,21.829083599955055,21.085504876334149,20.367255173773131,19.673471692829988,19.003321024179062,18.355998147475862,17.730725464324102,17.1267518641835,16.54335182209617,16.456430171930389,16.369965223245003,16.283954576450924,16.198395844566924,16.113286653153409,16.028624640246491,15.944407456292454,15.860632764082558,15.777298238688148,15.694401567396154,15.611940449644909,15.52991259696029,15.448315732892224,15.367147592951493]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291,33.086703644192291]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",119.17217078898145,115.11272916191348,111.19156701917872,107.40397405390642,103.74540040956974,100.21145121445797,96.797881302324782,93.500590112870569,90.315616765932916,87.239135303468487,84.267450093610236,81.396991391279499,78.624311050019784,75.94607837990128,73.359076146520437,70.860196706288164,68.446438273364421,66.114901313754672,63.862785062236647,63.527238872958492,63.193455701767235,62.861426285458876,62.531141409499988,62.20259190777189,61.875768662316332,61.550662603082323,61.227264707674586,60.905566001103004,60.585557555533683,60.267230490041086,59.950575970361612,59.635585208648401,59.322249463227521]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314,127.72557012447314]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",40.706067361624342,39.319469272254892,37.98010380411516,36.686362040731566,35.436689871232055,34.229586123466149,33.063600760717733,31.937333139844419,30.849430328751136,29.798585481176662,28.78353626684099,27.80306335506754,26.85598895005884,25.941175376066059,25.057523710752847,24.203972465111878,23.379496308348216,22.583104836197858,21.813841381201883,21.699227661461233,21.585216142154884,21.471803659216892,21.358987065205909,21.246763229217784,21.135129036798677,21.024081389858651,20.913617206585652,20.803733421360011,20.694426984669359,20.585694863023985,20.477534038872687,20.369941510518977,20.262914292037813]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708,43.627682762403708]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",125.53969537742458,121.26335248721291,117.13267753461797,113.14270853492663,109.28865252684081,105.56587981491967,101.96991840814499,98.496448647929597,95.141298019115681,91.900436137729301,88.769969909470447,85.746138853122901,82.825310583265605,80.003976446859738,77.278747308469505,74.646349479053825,72.103620783438316,69.647506761743614,67.275057000206985,66.921582140194374,66.569964498625524,66.220194317351385,65.872261889493956,65.526157559176909,65.181871721257551,64.839394821060267,64.498717354111392,64.159829865875423,63.822722951492601,63.487387255517966,63.153813471661699,62.82199234253082,62.491914659372327]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138,134.5501140004138]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",40.935832588336325,39.54140785185966,38.194482340945385,36.893438057597635,35.636712118772031,34.422794878958214,33.250228116713878,32.117603282972283,31.023559809018817,29.966783472104023,28.9460048167299,27.959997629712976,27.007577467192334,26.087600231813141,25.19896079837654,24.340591686304929,23.511461777328005,22.71057507684904,21.936969517503659,21.821708861102024,21.707053804252528,21.593001165029651,21.47954777822634,21.366690495266067,21.254426184115477,21.14275172919745,21.031664031304679,20.92116000751362,20.811236591098933,20.701890731448398,20.593119393978245,20.484919560048922,20.377288226881362]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254,43.873939035007254]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",118.09993117025523,114.07701396087329,110.19113208007431,106.43761760149977,102.81196160549922,99.309808762778104,95.926952102546338,92.659327958883111,89.503011089246868,86.454209959266862,83.50926218815205,80.664630149246022,77.916896720443106,75.262761179361163,72.699035238339505,70.222639214499665,67.830598330267705,65.52003913991453,63.288186077821258,62.955658931627354,62.62487894094248,62.295836925907338,61.968523754895379,61.642930344259142,61.319047658078262,60.996866707908644,60.676378552533102,60.3575742977131,60.040445095942012,59.724982146199537,59.411176693707489,59.099020029686777,58.788503491115776]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235,126.57637215564235]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",29.053291184380853,28.063629429825426,27.107679187752822,26.184292120290404,25.292359006169079,24.430808408268216,23.598605386548851,22.794750254829083,22.018277379908294,21.268254021597581,20.543779212263058,19.843982674535937,19.16802377588948,18.515090518826842,17.884398565466817,17.275190295355788,16.686733895374093,16.118322480643435,15.569273245379533,15.487469573613163,15.406095712577795,15.325149403973013,15.244628401363922,15.164530470118784,15.084853387347017,15.005594941837478,14.926752933997122,14.848325175789943,14.770309490676267,14.692703713552325,14.615505690690188,14.538713279677989,14.462324349360463]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026,31.138546490759026]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","NPD 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK498","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL498","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F499","v":0.04},{"$f":"'WACC Calc'!G499","v":0.04},{"$f":"'WACC Calc'!H499","v":0.04},{"$f":"'WACC Calc'!I499","v":0.04},{"$f":"'WACC Calc'!J499","v":0.04},{"$f":"'WACC Calc'!K499","v":0.04},{"$f":"'WACC Calc'!L499","v":0.04},{"$f":"'WACC Calc'!M499","v":0.04},{"$f":"'WACC Calc'!N499","v":0.04},{"$f":"'WACC Calc'!O499","v":0.04},{"$f":"'WACC Calc'!P499","v":0.04},{"$f":"'WACC Calc'!Q499","v":0.04},{"$f":"'WACC Calc'!R499","v":0.04},{"$f":"'WACC Calc'!S499","v":0.04},{"$f":"'WACC Calc'!T499","v":0.04},{"$f":"'WACC Calc'!U499","v":0.04},{"$f":"'WACC Calc'!V499","v":0.04},{"$f":"'WACC Calc'!W499","v":0.04},{"$f":"'WACC Calc'!X499","v":0.04},{"$f":"'WACC Calc'!Y499","v":0.04},{"$f":"'WACC Calc'!Z499","v":0.04},{"$f":"'WACC Calc'!AA499","v":0.04},{"$f":"'WACC Calc'!AB499","v":0.04},{"$f":"'WACC Calc'!AC499","v":0.04},{"$f":"'WACC Calc'!AD499","v":0.04},{"$f":"'WACC Calc'!AE499","v":0.04},{"$f":"'WACC Calc'!AF499","v":0.04},{"$f":"'WACC Calc'!AG499","v":0.04},{"$f":"'WACC Calc'!AH499","v":0.04},{"$f":"'WACC Calc'!AI499","v":0.04},{"$f":"'WACC Calc'!AJ499","v":0.04},{"$f":"'WACC Calc'!AK499","v":0.04},{"$f":"'WACC Calc'!AL499","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F500","v":0.04},{"$f":"'WACC Calc'!G500","v":0.04},{"$f":"'WACC Calc'!H500","v":0.04},{"$f":"'WACC Calc'!I500","v":0.04},{"$f":"'WACC Calc'!J500","v":0.04},{"$f":"'WACC Calc'!K500","v":0.04},{"$f":"'WACC Calc'!L500","v":0.04},{"$f":"'WACC Calc'!M500","v":0.04},{"$f":"'WACC Calc'!N500","v":0.04},{"$f":"'WACC Calc'!O500","v":0.04},{"$f":"'WACC Calc'!P500","v":0.04},{"$f":"'WACC Calc'!Q500","v":0.04},{"$f":"'WACC Calc'!R500","v":0.04},{"$f":"'WACC Calc'!S500","v":0.04},{"$f":"'WACC Calc'!T500","v":0.04},{"$f":"'WACC Calc'!U500","v":0.04},{"$f":"'WACC Calc'!V500","v":0.04},{"$f":"'WACC Calc'!W500","v":0.04},{"$f":"'WACC Calc'!X500","v":0.04},{"$f":"'WACC Calc'!Y500","v":0.04},{"$f":"'WACC Calc'!Z500","v":0.04},{"$f":"'WACC Calc'!AA500","v":0.04},{"$f":"'WACC Calc'!AB500","v":0.04},{"$f":"'WACC Calc'!AC500","v":0.04},{"$f":"'WACC Calc'!AD500","v":0.04},{"$f":"'WACC Calc'!AE500","v":0.04},{"$f":"'WACC Calc'!AF500","v":0.04},{"$f":"'WACC Calc'!AG500","v":0.04},{"$f":"'WACC Calc'!AH500","v":0.04},{"$f":"'WACC Calc'!AI500","v":0.04},{"$f":"'WACC Calc'!AJ500","v":0.04},{"$f":"'WACC Calc'!AK500","v":0.04},{"$f":"'WACC Calc'!AL500","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F501","v":0.04},{"$f":"'WACC Calc'!G501","v":0.04},{"$f":"'WACC Calc'!H501","v":0.04},{"$f":"'WACC Calc'!I501","v":0.04},{"$f":"'WACC Calc'!J501","v":0.04},{"$f":"'WACC Calc'!K501","v":0.04},{"$f":"'WACC Calc'!L501","v":0.04},{"$f":"'WACC Calc'!M501","v":0.04},{"$f":"'WACC Calc'!N501","v":0.04},{"$f":"'WACC Calc'!O501","v":0.04},{"$f":"'WACC Calc'!P501","v":0.04},{"$f":"'WACC Calc'!Q501","v":0.04},{"$f":"'WACC Calc'!R501","v":0.04},{"$f":"'WACC Calc'!S501","v":0.04},{"$f":"'WACC Calc'!T501","v":0.04},{"$f":"'WACC Calc'!U501","v":0.04},{"$f":"'WACC Calc'!V501","v":0.04},{"$f":"'WACC Calc'!W501","v":0.04},{"$f":"'WACC Calc'!X501","v":0.04},{"$f":"'WACC Calc'!Y501","v":0.04},{"$f":"'WACC Calc'!Z501","v":0.04},{"$f":"'WACC Calc'!AA501","v":0.04},{"$f":"'WACC Calc'!AB501","v":0.04},{"$f":"'WACC Calc'!AC501","v":0.04},{"$f":"'WACC Calc'!AD501","v":0.04},{"$f":"'WACC Calc'!AE501","v":0.04},{"$f":"'WACC Calc'!AF501","v":0.04},{"$f":"'WACC Calc'!AG501","v":0.04},{"$f":"'WACC Calc'!AH501","v":0.04},{"$f":"'WACC Calc'!AI501","v":0.04},{"$f":"'WACC Calc'!AJ501","v":0.04},{"$f":"'WACC Calc'!AK501","v":0.04},{"$f":"'WACC Calc'!AL501","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK502","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL502","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK503","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL503","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK504","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL504","v":1.4634146341463428E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F505","v":0.04},{"$f":"'WACC Calc'!G505","v":0.04},{"$f":"'WACC Calc'!H505","v":0.04},{"$f":"'WACC Calc'!I505","v":0.04},{"$f":"'WACC Calc'!J505","v":0.04},{"$f":"'WACC Calc'!K505","v":0.04},{"$f":"'WACC Calc'!L505","v":0.04},{"$f":"'WACC Calc'!M505","v":0.04},{"$f":"'WACC Calc'!N505","v":0.04},{"$f":"'WACC Calc'!O505","v":0.04},{"$f":"'WACC Calc'!P505","v":0.04},{"$f":"'WACC Calc'!Q505","v":0.04},{"$f":"'WACC Calc'!R505","v":0.04},{"$f":"'WACC Calc'!S505","v":0.04},{"$f":"'WACC Calc'!T505","v":0.04},{"$f":"'WACC Calc'!U505","v":0.04},{"$f":"'WACC Calc'!V505","v":0.04},{"$f":"'WACC Calc'!W505","v":0.04},{"$f":"'WACC Calc'!X505","v":0.04},{"$f":"'WACC Calc'!Y505","v":0.04},{"$f":"'WACC Calc'!Z505","v":0.04},{"$f":"'WACC Calc'!AA505","v":0.04},{"$f":"'WACC Calc'!AB505","v":0.04},{"$f":"'WACC Calc'!AC505","v":0.04},{"$f":"'WACC Calc'!AD505","v":0.04},{"$f":"'WACC Calc'!AE505","v":0.04},{"$f":"'WACC Calc'!AF505","v":0.04},{"$f":"'WACC Calc'!AG505","v":0.04},{"$f":"'WACC Calc'!AH505","v":0.04},{"$f":"'WACC Calc'!AI505","v":0.04},{"$f":"'WACC Calc'!AJ505","v":0.04},{"$f":"'WACC Calc'!AK505","v":0.04},{"$f":"'WACC Calc'!AL505","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F506","v":0.1},{"$f":"'WACC Calc'!G506","v":0.1},{"$f":"'WACC Calc'!H506","v":0.1},{"$f":"'WACC Calc'!I506","v":0.1},{"$f":"'WACC Calc'!J506","v":0.1},{"$f":"'WACC Calc'!K506","v":0.1},{"$f":"'WACC Calc'!L506","v":0.1},{"$f":"'WACC Calc'!M506","v":0.1},{"$f":"'WACC Calc'!N506","v":0.1},{"$f":"'WACC Calc'!O506","v":0.1},{"$f":"'WACC Calc'!P506","v":0.1},{"$f":"'WACC Calc'!Q506","v":0.1},{"$f":"'WACC Calc'!R506","v":0.1},{"$f":"'WACC Calc'!S506","v":0.1},{"$f":"'WACC Calc'!T506","v":0.1},{"$f":"'WACC Calc'!U506","v":0.1},{"$f":"'WACC Calc'!V506","v":0.1},{"$f":"'WACC Calc'!W506","v":0.1},{"$f":"'WACC Calc'!X506","v":0.1},{"$f":"'WACC Calc'!Y506","v":0.1},{"$f":"'WACC Calc'!Z506","v":0.1},{"$f":"'WACC Calc'!AA506","v":0.1},{"$f":"'WACC Calc'!AB506","v":0.1},{"$f":"'WACC Calc'!AC506","v":0.1},{"$f":"'WACC Calc'!AD506","v":0.1},{"$f":"'WACC Calc'!AE506","v":0.1},{"$f":"'WACC Calc'!AF506","v":0.1},{"$f":"'WACC Calc'!AG506","v":0.1},{"$f":"'WACC Calc'!AH506","v":0.1},{"$f":"'WACC Calc'!AI506","v":0.1},{"$f":"'WACC Calc'!AJ506","v":0.1},{"$f":"'WACC Calc'!AK506","v":0.1},{"$f":"'WACC Calc'!AL506","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F507","v":0.1},{"$f":"'WACC Calc'!G507","v":0.1},{"$f":"'WACC Calc'!H507","v":0.1},{"$f":"'WACC Calc'!I507","v":0.1},{"$f":"'WACC Calc'!J507","v":0.1},{"$f":"'WACC Calc'!K507","v":0.1},{"$f":"'WACC Calc'!L507","v":0.1},{"$f":"'WACC Calc'!M507","v":0.1},{"$f":"'WACC Calc'!N507","v":0.1},{"$f":"'WACC Calc'!O507","v":0.1},{"$f":"'WACC Calc'!P507","v":0.1},{"$f":"'WACC Calc'!Q507","v":0.1},{"$f":"'WACC Calc'!R507","v":0.1},{"$f":"'WACC Calc'!S507","v":0.1},{"$f":"'WACC Calc'!T507","v":0.1},{"$f":"'WACC Calc'!U507","v":0.1},{"$f":"'WACC Calc'!V507","v":0.1},{"$f":"'WACC Calc'!W507","v":0.1},{"$f":"'WACC Calc'!X507","v":0.1},{"$f":"'WACC Calc'!Y507","v":0.1},{"$f":"'WACC Calc'!Z507","v":0.1},{"$f":"'WACC Calc'!AA507","v":0.1},{"$f":"'WACC Calc'!AB507","v":0.1},{"$f":"'WACC Calc'!AC507","v":0.1},{"$f":"'WACC Calc'!AD507","v":0.1},{"$f":"'WACC Calc'!AE507","v":0.1},{"$f":"'WACC Calc'!AF507","v":0.1},{"$f":"'WACC Calc'!AG507","v":0.1},{"$f":"'WACC Calc'!AH507","v":0.1},{"$f":"'WACC Calc'!AI507","v":0.1},{"$f":"'WACC Calc'!AJ507","v":0.1},{"$f":"'WACC Calc'!AK507","v":0.1},{"$f":"'WACC Calc'!AL507","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F508","v":0.1},{"$f":"'WACC Calc'!G508","v":0.1},{"$f":"'WACC Calc'!H508","v":0.1},{"$f":"'WACC Calc'!I508","v":0.1},{"$f":"'WACC Calc'!J508","v":0.1},{"$f":"'WACC Calc'!K508","v":0.1},{"$f":"'WACC Calc'!L508","v":0.1},{"$f":"'WACC Calc'!M508","v":0.1},{"$f":"'WACC Calc'!N508","v":0.1},{"$f":"'WACC Calc'!O508","v":0.1},{"$f":"'WACC Calc'!P508","v":0.1},{"$f":"'WACC Calc'!Q508","v":0.1},{"$f":"'WACC Calc'!R508","v":0.1},{"$f":"'WACC Calc'!S508","v":0.1},{"$f":"'WACC Calc'!T508","v":0.1},{"$f":"'WACC Calc'!U508","v":0.1},{"$f":"'WACC Calc'!V508","v":0.1},{"$f":"'WACC Calc'!W508","v":0.1},{"$f":"'WACC Calc'!X508","v":0.1},{"$f":"'WACC Calc'!Y508","v":0.1},{"$f":"'WACC Calc'!Z508","v":0.1},{"$f":"'WACC Calc'!AA508","v":0.1},{"$f":"'WACC Calc'!AB508","v":0.1},{"$f":"'WACC Calc'!AC508","v":0.1},{"$f":"'WACC Calc'!AD508","v":0.1},{"$f":"'WACC Calc'!AE508","v":0.1},{"$f":"'WACC Calc'!AF508","v":0.1},{"$f":"'WACC Calc'!AG508","v":0.1},{"$f":"'WACC Calc'!AH508","v":0.1},{"$f":"'WACC Calc'!AI508","v":0.1},{"$f":"'WACC Calc'!AJ508","v":0.1},{"$f":"'WACC Calc'!AK508","v":0.1},{"$f":"'WACC Calc'!AL508","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK509","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL509","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK510","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL510","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK511","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL511","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F512","v":0.71910912119522363},{"$f":"'WACC Calc'!G512","v":0.71910912119522363},{"$f":"'WACC Calc'!H512","v":0.71910912119522363},{"$f":"'WACC Calc'!I512","v":0.71910912119522363},{"$f":"'WACC Calc'!J512","v":0.71910912119522363},{"$f":"'WACC Calc'!K512","v":0.71910912119522363},{"$f":"'WACC Calc'!L512","v":0.71910912119522363},{"$f":"'WACC Calc'!M512","v":0.71910912119522363},{"$f":"'WACC Calc'!N512","v":0.71910912119522363},{"$f":"'WACC Calc'!O512","v":0.71910912119522363},{"$f":"'WACC Calc'!P512","v":0.71910912119522363},{"$f":"'WACC Calc'!Q512","v":0.71910912119522363},{"$f":"'WACC Calc'!R512","v":0.71910912119522363},{"$f":"'WACC Calc'!S512","v":0.71910912119522363},{"$f":"'WACC Calc'!T512","v":0.71910912119522363},{"$f":"'WACC Calc'!U512","v":0.71910912119522363},{"$f":"'WACC Calc'!V512","v":0.71910912119522363},{"$f":"'WACC Calc'!W512","v":0.71910912119522363},{"$f":"'WACC Calc'!X512","v":0.71910912119522363},{"$f":"'WACC Calc'!Y512","v":0.71910912119522363},{"$f":"'WACC Calc'!Z512","v":0.71910912119522363},{"$f":"'WACC Calc'!AA512","v":0.71910912119522363},{"$f":"'WACC Calc'!AB512","v":0.71910912119522363},{"$f":"'WACC Calc'!AC512","v":0.71910912119522363},{"$f":"'WACC Calc'!AD512","v":0.71910912119522363},{"$f":"'WACC Calc'!AE512","v":0.71910912119522363},{"$f":"'WACC Calc'!AF512","v":0.71910912119522363},{"$f":"'WACC Calc'!AG512","v":0.71910912119522363},{"$f":"'WACC Calc'!AH512","v":0.71910912119522363},{"$f":"'WACC Calc'!AI512","v":0.71910912119522363},{"$f":"'WACC Calc'!AJ512","v":0.71910912119522363},{"$f":"'WACC Calc'!AK512","v":0.71910912119522363},{"$f":"'WACC Calc'!AL512","v":0.71910912119522363}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F513","v":0.71910912119522363},{"$f":"'WACC Calc'!G513","v":0.71910912119522363},{"$f":"'WACC Calc'!H513","v":0.71910912119522363},{"$f":"'WACC Calc'!I513","v":0.71910912119522363},{"$f":"'WACC Calc'!J513","v":0.71910912119522363},{"$f":"'WACC Calc'!K513","v":0.71910912119522363},{"$f":"'WACC Calc'!L513","v":0.71910912119522363},{"$f":"'WACC Calc'!M513","v":0.71910912119522363},{"$f":"'WACC Calc'!N513","v":0.71910912119522363},{"$f":"'WACC Calc'!O513","v":0.71910912119522363},{"$f":"'WACC Calc'!P513","v":0.71910912119522363},{"$f":"'WACC Calc'!Q513","v":0.71910912119522363},{"$f":"'WACC Calc'!R513","v":0.71910912119522363},{"$f":"'WACC Calc'!S513","v":0.71910912119522363},{"$f":"'WACC Calc'!T513","v":0.71910912119522363},{"$f":"'WACC Calc'!U513","v":0.71910912119522363},{"$f":"'WACC Calc'!V513","v":0.71910912119522363},{"$f":"'WACC Calc'!W513","v":0.71910912119522363},{"$f":"'WACC Calc'!X513","v":0.71910912119522363},{"$f":"'WACC Calc'!Y513","v":0.71910912119522363},{"$f":"'WACC Calc'!Z513","v":0.71910912119522363},{"$f":"'WACC Calc'!AA513","v":0.71910912119522363},{"$f":"'WACC Calc'!AB513","v":0.71910912119522363},{"$f":"'WACC Calc'!AC513","v":0.71910912119522363},{"$f":"'WACC Calc'!AD513","v":0.71910912119522363},{"$f":"'WACC Calc'!AE513","v":0.71910912119522363},{"$f":"'WACC Calc'!AF513","v":0.71910912119522363},{"$f":"'WACC Calc'!AG513","v":0.71910912119522363},{"$f":"'WACC Calc'!AH513","v":0.71910912119522363},{"$f":"'WACC Calc'!AI513","v":0.71910912119522363},{"$f":"'WACC Calc'!AJ513","v":0.71910912119522363},{"$f":"'WACC Calc'!AK513","v":0.71910912119522363},{"$f":"'WACC Calc'!AL513","v":0.71910912119522363}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F514","v":0.71910912119522363},{"$f":"'WACC Calc'!G514","v":0.71910912119522363},{"$f":"'WACC Calc'!H514","v":0.71910912119522363},{"$f":"'WACC Calc'!I514","v":0.71910912119522363},{"$f":"'WACC Calc'!J514","v":0.71910912119522363},{"$f":"'WACC Calc'!K514","v":0.71910912119522363},{"$f":"'WACC Calc'!L514","v":0.71910912119522363},{"$f":"'WACC Calc'!M514","v":0.71910912119522363},{"$f":"'WACC Calc'!N514","v":0.71910912119522363},{"$f":"'WACC Calc'!O514","v":0.71910912119522363},{"$f":"'WACC Calc'!P514","v":0.71910912119522363},{"$f":"'WACC Calc'!Q514","v":0.71910912119522363},{"$f":"'WACC Calc'!R514","v":0.71910912119522363},{"$f":"'WACC Calc'!S514","v":0.71910912119522363},{"$f":"'WACC Calc'!T514","v":0.71910912119522363},{"$f":"'WACC Calc'!U514","v":0.71910912119522363},{"$f":"'WACC Calc'!V514","v":0.71910912119522363},{"$f":"'WACC Calc'!W514","v":0.71910912119522363},{"$f":"'WACC Calc'!X514","v":0.71910912119522363},{"$f":"'WACC Calc'!Y514","v":0.71910912119522363},{"$f":"'WACC Calc'!Z514","v":0.71910912119522363},{"$f":"'WACC Calc'!AA514","v":0.71910912119522363},{"$f":"'WACC Calc'!AB514","v":0.71910912119522363},{"$f":"'WACC Calc'!AC514","v":0.71910912119522363},{"$f":"'WACC Calc'!AD514","v":0.71910912119522363},{"$f":"'WACC Calc'!AE514","v":0.71910912119522363},{"$f":"'WACC Calc'!AF514","v":0.71910912119522363},{"$f":"'WACC Calc'!AG514","v":0.71910912119522363},{"$f":"'WACC Calc'!AH514","v":0.71910912119522363},{"$f":"'WACC Calc'!AI514","v":0.71910912119522363},{"$f":"'WACC Calc'!AJ514","v":0.71910912119522363},{"$f":"'WACC Calc'!AK514","v":0.71910912119522363},{"$f":"'WACC Calc'!AL514","v":0.71910912119522363}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F515","v":0.25740000000000002},{"$f":"'WACC Calc'!G515","v":0.25740000000000002},{"$f":"'WACC Calc'!H515","v":0.25740000000000002},{"$f":"'WACC Calc'!I515","v":0.25740000000000002},{"$f":"'WACC Calc'!J515","v":0.25740000000000002},{"$f":"'WACC Calc'!K515","v":0.25740000000000002},{"$f":"'WACC Calc'!L515","v":0.25740000000000002},{"$f":"'WACC Calc'!M515","v":0.25740000000000002},{"$f":"'WACC Calc'!N515","v":0.25740000000000002},{"$f":"'WACC Calc'!O515","v":0.25740000000000002},{"$f":"'WACC Calc'!P515","v":0.25740000000000002},{"$f":"'WACC Calc'!Q515","v":0.25740000000000002},{"$f":"'WACC Calc'!R515","v":0.25740000000000002},{"$f":"'WACC Calc'!S515","v":0.25740000000000002},{"$f":"'WACC Calc'!T515","v":0.25740000000000002},{"$f":"'WACC Calc'!U515","v":0.25740000000000002},{"$f":"'WACC Calc'!V515","v":0.25740000000000002},{"$f":"'WACC Calc'!W515","v":0.25740000000000002},{"$f":"'WACC Calc'!X515","v":0.25740000000000002},{"$f":"'WACC Calc'!Y515","v":0.25740000000000002},{"$f":"'WACC Calc'!Z515","v":0.25740000000000002},{"$f":"'WACC Calc'!AA515","v":0.25740000000000002},{"$f":"'WACC Calc'!AB515","v":0.25740000000000002},{"$f":"'WACC Calc'!AC515","v":0.25740000000000002},{"$f":"'WACC Calc'!AD515","v":0.25740000000000002},{"$f":"'WACC Calc'!AE515","v":0.25740000000000002},{"$f":"'WACC Calc'!AF515","v":0.25740000000000002},{"$f":"'WACC Calc'!AG515","v":0.25740000000000002},{"$f":"'WACC Calc'!AH515","v":0.25740000000000002},{"$f":"'WACC Calc'!AI515","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ515","v":0.25740000000000002},{"$f":"'WACC Calc'!AK515","v":0.25740000000000002},{"$f":"'WACC Calc'!AL515","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!G516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!H516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!I516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!J516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!K516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!L516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!M516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!N516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!O516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!P516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Q516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!R516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!S516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!T516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!U516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!V516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!W516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!X516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Y516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Z516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AA516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AB516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AC516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AD516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AE516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AF516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AG516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AH516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AI516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AJ516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AK516","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AL516","v":4.9449505216460563E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!G517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!H517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!I517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!J517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!K517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!L517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!M517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!N517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!O517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!P517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Q517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!R517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!S517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!T517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!U517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!V517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!W517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!X517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Y517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Z517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AA517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AB517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AC517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AD517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AE517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AF517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AG517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AH517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AI517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AJ517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AK517","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AL517","v":4.9449505216460563E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!G518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!H518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!I518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!J518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!K518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!L518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!M518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!N518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!O518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!P518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Q518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!R518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!S518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!T518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!U518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!V518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!W518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!X518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Y518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Z518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AA518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AB518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AC518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AD518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AE518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AF518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AG518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AH518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AI518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AJ518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AK518","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AL518","v":4.9449505216460563E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!G519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!H519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!I519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!J519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!K519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!L519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!M519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!N519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!O519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!P519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Q519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!R519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!S519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!T519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!U519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!V519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!W519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!X519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Y519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Z519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AA519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AB519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AC519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AD519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AE519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AF519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AG519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AH519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AI519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AJ519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AK519","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AL519","v":2.3853175820937267E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!G520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!H520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!I520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!J520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!K520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!L520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!M520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!N520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!O520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!P520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Q520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!R520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!S520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!T520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!U520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!V520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!W520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!X520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Y520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Z520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AA520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AB520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AC520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AD520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AE520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AF520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AG520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AH520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AI520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AJ520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AK520","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AL520","v":2.3853175820937267E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!G521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!H521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!I521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!J521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!K521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!L521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!M521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!N521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!O521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!P521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Q521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!R521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!S521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!T521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!U521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!V521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!W521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!X521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Y521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Z521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AA521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AB521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AC521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AD521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AE521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AF521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AG521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AH521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AI521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AJ521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AK521","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AL521","v":2.3853175820937267E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L410 / (1 - (1 / (1 + L410)^$S$33))","v":6.4643796170578666E-2},{"$f":" M410 / (1 - (1 / (1 + M410)^$S$33))","v":6.4643796170578666E-2},6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",6.4643796170578666E-2,{"$f":" M411 / (1 - (1 / (1 + M411)^$S$33))","v":6.4643796170578666E-2},6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",6.4643796170578666E-2,{"$f":" M412 / (1 - (1 / (1 + M412)^$S$33))","v":6.4643796170578666E-2},6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2,6.4643796170578666E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",4.7050067950237688E-2,{"$f":" M413 / (1 - (1 / (1 + M413)^$S$33))","v":4.7050067950237688E-2},4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,{"$f":" AB413 / (1 - (1 / (1 + AB413)^$S$33))","v":4.7050067950237688E-2},4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2,4.7050067950237688E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","NPD 1 - Advanced",{"$f":"L410","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",{"$f":"L411","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",{"$f":"L412","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",{"$f":"L410","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",{"$f":"L411","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",{"$f":"L412","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",{"$f":"L410","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",{"$f":"L411","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",{"$f":"L412","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",{"$f":"L410","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",{"$f":"L411","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",{"$f":"L412","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",{"$f":"L410","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",{"$f":"L411","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",{"$f":"L412","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",{"$f":"L410","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",{"$f":"L411","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",{"$f":"L412","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",{"$f":"L410","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",{"$f":"L411","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",{"$f":"L412","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",{"$f":"L410","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",{"$f":"L411","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",{"$f":"L412","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","NPD 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","NPD 1 - Advanced",{"$f":" ((L419 * L533 * $S$44 * (L295 * 1 + L457) +L327) * 1000 / (L167 * 8760)) +L359 + 0-L527","v":84.141015056631801},{"$f":" ((M419 * M533 * $S$44 * (M295 * 1 + M457) +M327) * 1000 / (M167 * 8760)) +M359 + 0-M527","v":83.434210322856217},82.751481953046351,82.092009817859335,81.455001724568561,80.839692465439867,80.245342898523631,79.671239059758477,79.116691305320018,78.5810334831842,78.063622132910467,77.563835712683002,77.081073852681996,76.614756633887694,76.164323891451076,75.729234541794312,75.308965932632546,74.903013215136482,74.510888737481267,74.452465521489998,74.394349271245247,74.336538373895564,74.279031225063662,74.221826228801959,74.16492179754826,74.108316352081701,74.05200832147888,73.995996143070371,73.940278262397229,73.884853133167923,73.829719217215413,73.774874984454456,73.720318912839119]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Moderate",{"$f":" ((L420 * L534 * $S$44 * (L296 * 1 + L458) +L328) * 1000 / (L168 * 8760)) +L360 + 0-L528","v":87.590841547295952},{"$f":" ((M420 * M534 * $S$44 * (M296 * 1 + M458) +M328) * 1000 / (M168 * 8760)) +M360 + 0-M528","v":87.590841547295952},87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952]
[null,null,null,null,null,null,null,null,null,null,"NPD 1 - Conservative",{"$f":" ((L421 * L535 * $S$44 * (L297 * 1 + L459) +L329) * 1000 / (L169 * 8760)) +L361 + 0-L529","v":87.590841547295952},{"$f":" ((M421 * M535 * $S$44 * (M297 * 1 + M459) +M329) * 1000 / (M169 * 8760)) +M361 + 0-M529","v":87.590841547295952},87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952,87.590841547295952]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Advanced",{"$f":" ((L419 * L533 * $S$44 * (L298 * 1 + L460) +L330) * 1000 / (L170 * 8760)) +L362 + 0-L527","v":61.48635970453914},{"$f":" ((M419 * M533 * $S$44 * (M298 * 1 + M460) +M330) * 1000 / (M170 * 8760)) +M362 + 0-M527","v":61.297779153398992},61.115622348124049,60.939670472348105,60.769712163393642,60.605543258371888,60.44696654893157,60.293791544361802,60.145834242764643,60.002916910022257,59.864867866293345,59.731521279782243,59.602716967533055,59.47830020300939,59.358121530228694,59.24203658422784,59.129905917644344,59.02159483320478,58.916973221919363,58.901385490620278,58.88587965997479,58.870455299662616,58.855111981624411,58.839849280049997,58.824666771366438,58.809564034226298,58.794540649496007,58.779596200244221,58.764730271730159,58.749942451392222,58.735232328836453,58.720599495825169,58.706043546265654]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Moderate",{"$f":" ((L420 * L534 * $S$44 * (L299 * 1 + L461) +L331) * 1000 / (L171 * 8760)) +L363 + 0-L528","v":63.614125967162806},{"$f":" ((M420 * M534 * $S$44 * (M299 * 1 + M461) +M331) * 1000 / (M171 * 8760)) +M363 + 0-M528","v":63.614125967162806},63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806]
[null,null,null,null,null,null,null,null,null,null,"NPD 2 - Conservative",{"$f":" ((L421 * L535 * $S$44 * (L300 * 1 + L462) +L332) * 1000 / (L172 * 8760)) +L364 + 0-L529","v":63.614125967162806},{"$f":" ((M421 * M535 * $S$44 * (M300 * 1 + M462) +M332) * 1000 / (M172 * 8760)) +M364 + 0-M529","v":63.614125967162806},63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806,63.614125967162806]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Advanced",{"$f":" ((L419 * L533 * $S$44 * (L301 * 1 + L463) +L333) * 1000 / (L173 * 8760)) +L365 + 0-L527","v":66.891343877898791},{"$f":" ((M419 * M533 * $S$44 * (M301 * 1 + M463) +M333) * 1000 / (M173 * 8760)) +M365 + 0-M527","v":66.115338097401676},65.365765922563838,64.641726927736784,63.942351359075076,63.266799089742271,62.614258610706088,61.983946055911026,61.375104260657046,60.7870018520534,60.21893237045493,59.670213420825448,59.14018585300888,58.628212969923169,58.133679762726281,57.655992172035091,57.194576374309896,56.74887809254728,56.318361930453399,56.254218679626135,56.190412448604128,56.126941466626633,56.063803972236791,56.000998213232791,55.93852244661916,55.876374938558449,55.814553964323061,55.753057808247462,55.69188476368047,55.631033132938008,55.570501227255882,55.510287366742951,55.450389880334555]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Moderate",{"$f":" ((L420 * L534 * $S$44 * (L302 * 1 + L464) +L334) * 1000 / (L174 * 8760)) +L366 + 0-L528","v":69.657451333032796},{"$f":" ((M420 * M534 * $S$44 * (M302 * 1 + M464) +M334) * 1000 / (M174 * 8760)) +M366 + 0-M528","v":69.657451333032796},69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796]
[null,null,null,null,null,null,null,null,null,null,"NPD 3 - Conservative",{"$f":" ((L421 * L535 * $S$44 * (L303 * 1 + L465) +L335) * 1000 / (L175 * 8760)) +L367 + 0-L529","v":69.657451333032796},{"$f":" ((M421 * M535 * $S$44 * (M303 * 1 + M465) +M335) * 1000 / (M175 * 8760)) +M367 + 0-M529","v":69.657451333032796},69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796,69.657451333032796]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Advanced",{"$f":" ((L419 *L533 * $S$44 * (L304 * 1 + L466) +L336) * 1000 / (L176 * 8760)) +L368 + 0-L527","v":49.315104070444576},{"$f":" ((M419 *M533 * $S$44 * (M304 * 1 + M466) +M336) * 1000 / (M176 * 8760)) +M368 + 0-M527","v":49.050334054791918},48.79458307786301,48.547543918089367,48.308919818996934,48.078424132726582,47.855779975697594,47.640719896000441,47.432985552119497,47.232327402599523,47.038504406283344,46.851283732760479,46.67044048267897,46.4957574175844,46.327024698961608,46.164039636165597,46.006606442938832,45.854536002222467,45.707645638978903,45.685760222719935,45.663989796247577,45.642333755385472,45.62079149913172,45.599362429642163,45.578045952213856,45.556841475268513,45.535748410336083,45.514766172038463,45.493894178073226,45.473131849197472,45.45247860921171,45.43193388494393,45.411497106233668]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Moderate",{"$f":" ((L420 *L534 * $S$44 * (L305 * 1 + L467) +L337) * 1000 / (L177 * 8760)) +L369 + 0-L528","v":50.938172006242219},{"$f":" ((M420 *M534 * $S$44 * (M305 * 1 + M467) +M337) * 1000 / (M177 * 8760)) +M369 + 0-M528","v":50.938172006242219},50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219]
[null,null,null,null,null,null,null,null,null,null,"NPD 4 - Conservative",{"$f":" ((L421 *L535 * $S$44 * (L306 * 1 + L468) +L338) * 1000 / (L178 * 8760)) +L370 + 0-L529","v":50.938172006242219},{"$f":" ((M421 *M535 * $S$44 * (M306 * 1 + M468) +M338) * 1000 / (M178 * 8760)) +M370 + 0-M529","v":50.938172006242219},50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219,50.938172006242219]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Advanced",{"$f":" ((L419*L533 * $S$44 * (L310 * 1 + L472) +L342) * 1000 / (L182 * 8760)) +L374 + 0-L527","v":92.081340593318416},{"$f":" ((M419*M533 * $S$44 * (M310 * 1 + M472) +M342) * 1000 / (M182 * 8760)) +M374 + 0-M527","v":91.337676888677407},90.619345099861818,89.925482328823279,89.255255070988667,88.607858214010562,87.982514070623637,87.378471444445822,86.795004727601494,86.231413029083072,85.687019332803658,85.161169684329678,84.653232405316317,84.16259733470207,83.688675095751179,83.230896388063073,82.788711303698904,82.361588666602842,81.94901539452556,81.887545481882185,81.826398542859877,81.765572880499022,81.705066806756108,81.644878642456874,81.585006717249797,81.525449369559638,81.466204946541353,81.407271804034266,81.348648306516367,81.290332827058975,81.232323747281612,81.174619457307003,81.117218355716474]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Moderate",{"$f":" ((L420*L534 * $S$44 * (L311 * 1 + L473) +L343) * 1000 / (L183 * 8760)) +L375 + 0-L528","v":95.450651144097549},{"$f":" ((M420*M534 * $S$44 * (M311 * 1 + M473) +M343) * 1000 / (M183 * 8760)) +M375 + 0-M528","v":95.450651144097549},95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549,95.450651144097549]
[null,null,null,null,null,null,null,null,null,null,"NSD 1 - Conservative",{"$f":" ((L421*L535 * $S$44 * (L312 * 1 + L474) +L344) * 1000 / (L184 * 8760)) +L376 + 0-L529","v":95.820941624011553},{"$f":" ((M421*M535 * $S$44 * (M312 * 1 + M474) +M344) * 1000 / (M184 * 8760)) +M376 + 0-M529","v":95.820941624011553},95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553,95.820941624011553]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Advanced",{"$f":" ((L419 * L533 * $S$44 * (L313 * 1 + L475) +L345) * 1000 / (L185 * 8760)) +L377 + 0-L527","v":69.251071728141341},{"$f":" ((M419 * M533 * $S$44 * (M313 * 1 + M475) +M345) * 1000 / (M185 * 8760)) +M377 + 0-M527","v":69.010597847646693},68.778315390319378,68.553945326214986,68.337218130173355,68.127873458050729,67.925659833980632,67.730334348287769,67.541662365692147,67.359417243452754,67.18338005911238,67.013339347516364,66.849090846789537,66.690437252966078,66.5371879829775,66.389158945714314,66.246172320886032,66.108056345414056,65.974645107100784,65.954767965948449,65.934995262755734,65.915326448787397,65.895760978191404,65.876298307983703,65.856937898033095,65.837679211046435,65.818521712553547,65.799464870892479,65.780508157194717,65.761651045370499,65.742893012094271,65.724233536790052,65.705672101617154]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Moderate",{"$f":" ((L420 * L534 * $S$44 * (L314 * 1 + L476) +L346) * 1000 / (L186 * 8760)) +L378 + 0-L528","v":71.353393745995774},{"$f":" ((M420 * M534 * $S$44 * (M314 * 1 + M476) +M346) * 1000 / (M186 * 8760)) +M378 + 0-M528","v":71.353393745995774},71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774,71.353393745995774]
[null,null,null,null,null,null,null,null,null,null,"NSD 2 - Conservative",{"$f":" ((L421 * L535 * $S$44 * (L315 * 1 + L477) +L347) * 1000 / (L187 * 8760)) +L379 + 0-L529","v":71.681208831108165},{"$f":" ((M421 * M535 * $S$44 * (M315 * 1 + M477) +M347) * 1000 / (M187 * 8760)) +M379 + 0-M529","v":71.681208831108165},71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165,71.681208831108165]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Advanced",{"$f":" ((L419 * L533 * $S$44 * (L316 * 1 + L478) +L348) * 1000 / (L188 * 8760)) +L380 + 0-L527","v":86.291495041563905},{"$f":" ((M419 * M533 * $S$44 * (M316 * 1 + M478) +M348) * 1000 / (M188 * 8760)) +M380 + 0-M527","v":85.554950119366623},84.843494621131171,84.156273908972224,83.492462457108275,82.851262860196556,82.231904875447555,81.633644497368806,81.055763064026223,80.49756639374948,79.958383951244272,79.437568042110087,78.934493034795324,78.448554609055876,77.979169030013608,77.52577244694325,77.087820215945186,76.664786245690479,76.256162365452141,76.195280878641853,76.134719273760894,76.074475870093906,76.014548995756314,75.95493698764794,75.895638191406789,75.836650961363205,75.777973660494141,75.719604660377769,75.661542341148277,75.603785091450888,75.546331308397185,75.489179397520601,75.432327772732165]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Moderate",{"$f":" ((L420 * L534 * $S$44 * (L317 * 1 + L479) +L349) * 1000 / (L189 * 8760)) +L381 + 0-L528","v":89.502619131852029},{"$f":" ((M420 * M534 * $S$44 * (M317 * 1 + M479) +M349) * 1000 / (M189 * 8760)) +M381 + 0-M528","v":89.502619131852029},89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029,89.502619131852029]
[null,null,null,null,null,null,null,null,null,null,"NSD 3 - Conservative",{"$f":" ((L421 * L535 * $S$44 * (L318 * 1 + L480) +L350) * 1000 / (L190 * 8760)) +L382 + 0-L529","v":89.843492577213098},{"$f":" ((M421 * M535 * $S$44 * (M318 * 1 + M480) +M350) * 1000 / (M190 * 8760)) +M382 + 0-M529","v":89.843492577213098},89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098,89.843492577213098]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Advanced",{"$f":" ((L419 * L533 * $S$44 * (L319 * 1 + L481) +L351) * 1000 / (L191 * 8760)) +L383 + 0-L527","v":59.611325671765904},{"$f":" ((M419 * M533 * $S$44 * (M319 * 1 + M481) +M351) * 1000 / (M191 * 8760)) +M383 + 0-M527","v":59.441323727109236},59.27711267277747,59.118495249787387,58.965280918520818,58.817285629838508,58.674331603990552,58.536247117057947,58.40286629466879,58.27402891274123,58.149580205013855,58.029370677132214,57.913255927068441,57.801096471657814,57.692757579044255,57.588109106833329,57.487025345758333,57.389384868671613,57.29507038468001,57.281018327786505,57.267040102845947,57.253135321932419,57.239303599158212,57.22554455066313,57.211857794603887,57.19824295114342,57.184699642440407,57.17122749263882,57.157826127857362,57.144495176179241,57.131234267641752,57.118043034226034,57.10492110984687]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Moderate",{"$f":" ((L420 * L534 * $S$44 * (L320 * 1 + L482) +L352) * 1000 / (L192 * 8760)) +L384 + 0-L528","v":61.370915293856136},{"$f":" ((M420 * M534 * $S$44 * (M320 * 1 + M482) +M352) * 1000 / (M192 * 8760)) +M384 + 0-M528","v":61.370915293856136},61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136,61.370915293856136]
[null,null,null,null,null,null,null,null,null,null,"NSD 4 - Conservative",{"$f":" ((L421 * L535 * $S$44 * (L321 * 1 + L483) +L353) * 1000 / (L193 * 8760)) +L385 + 0-L529","v":61.658823649796076},{"$f":" ((M421 * M535 * $S$44 * (M321 * 1 + M483) +M353) * 1000 / (M193 * 8760)) +M385 + 0-M529","v":61.658823649796076},61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076,61.658823649796076]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Tax Credit","10 year CRF - Advanced",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Moderate",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"10 year CRF - Conservative",0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559,0.116085097876559]
[null,null,null,null,null,null,null,null,null,null,"PTC Schedule",1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"PTC - Advanced",{"$f":"L$526*('WACC Calc'!$C$1019/(1-$L$409)*L419/L523)","v":0},{"$f":"M$526*('WACC Calc'!$C$1019/(1-$L$409)*M419/M523)","v":0},{"$f":"N$526*('WACC Calc'!$C$1019/(1-$L$409)*N419/N523)","v":0},{"$f":"O$526*('WACC Calc'!$C$1019/(1-$L$409)*O419/O523)","v":0},{"$f":"P$526*('WACC Calc'!$C$1019/(1-$L$409)*P419/P523)","v":0},{"$f":"Q$526*('WACC Calc'!$C$1019/(1-$L$409)*Q419/Q523)","v":0},{"$f":"R$526*('WACC Calc'!$C$1019/(1-$L$409)*R419/R523)","v":0},{"$f":"S$526*('WACC Calc'!$C$1019/(1-$L$409)*S419/S523)","v":0},{"$f":"T$526*('WACC Calc'!$C$1019/(1-$L$409)*T419/T523)","v":0},{"$f":"U$526*('WACC Calc'!$C$1019/(1-$L$409)*U419/U523)","v":0},{"$f":"V$526*('WACC Calc'!$C$1019/(1-$L$409)*V419/V523)","v":0},{"$f":"W$526*('WACC Calc'!$C$1019/(1-$L$409)*W419/W523)","v":0},{"$f":"X$526*('WACC Calc'!$C$1019/(1-$L$409)*X419/X523)","v":0},{"$f":"Y$526*('WACC Calc'!$C$1019/(1-$L$409)*Y419/Y523)","v":0},{"$f":"Z$526*('WACC Calc'!$C$1019/(1-$L$409)*Z419/Z523)","v":0},{"$f":"AA$526*('WACC Calc'!$C$1019/(1-$L$409)*AA419/AA523)","v":0},{"$f":"AB$526*('WACC Calc'!$C$1019/(1-$L$409)*AB419/AB523)","v":0},{"$f":"AC$526*('WACC Calc'!$C$1019/(1-$L$409)*AC419/AC523)","v":0},{"$f":"AD$526*('WACC Calc'!$C$1019/(1-$L$409)*AD419/AD523)","v":0},{"$f":"AE$526*('WACC Calc'!$C$1019/(1-$L$409)*AE419/AE523)","v":0},{"$f":"AF$526*('WACC Calc'!$C$1019/(1-$L$409)*AF419/AF523)","v":0},{"$f":"AG$526*('WACC Calc'!$C$1019/(1-$L$409)*AG419/AG523)","v":0},{"$f":"AH$526*('WACC Calc'!$C$1019/(1-$L$409)*AH419/AH523)","v":0},{"$f":"AI$526*('WACC Calc'!$C$1019/(1-$L$409)*AI419/AI523)","v":0},{"$f":"AJ$526*('WACC Calc'!$C$1019/(1-$L$409)*AJ419/AJ523)","v":0},{"$f":"AK$526*('WACC Calc'!$C$1019/(1-$L$409)*AK419/AK523)","v":0},{"$f":"AL$526*('WACC Calc'!$C$1019/(1-$L$409)*AL419/AL523)","v":0},{"$f":"AM$526*('WACC Calc'!$C$1019/(1-$L$409)*AM419/AM523)","v":0},{"$f":"AN$526*('WACC Calc'!$C$1019/(1-$L$409)*AN419/AN523)","v":0},{"$f":"AO$526*('WACC Calc'!$C$1019/(1-$L$409)*AO419/AO523)","v":0},{"$f":"AP$526*('WACC Calc'!$C$1019/(1-$L$409)*AP419/AP523)","v":0},{"$f":"AQ$526*('WACC Calc'!$C$1019/(1-$L$409)*AQ419/AQ523)","v":0},{"$f":"AR$526*('WACC Calc'!$C$1019/(1-$L$409)*AR419/AR523)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Moderate",{"$f":"L$526*('WACC Calc'!$C$1019/(1-$L$409)*L420/L524)","v":0},{"$f":"M$526*('WACC Calc'!$C$1019/(1-$L$409)*M420/M524)","v":0},{"$f":"N$526*('WACC Calc'!$C$1019/(1-$L$409)*N420/N524)","v":0},{"$f":"O$526*('WACC Calc'!$C$1019/(1-$L$409)*O420/O524)","v":0},{"$f":"P$526*('WACC Calc'!$C$1019/(1-$L$409)*P420/P524)","v":0},{"$f":"Q$526*('WACC Calc'!$C$1019/(1-$L$409)*Q420/Q524)","v":0},{"$f":"R$526*('WACC Calc'!$C$1019/(1-$L$409)*R420/R524)","v":0},{"$f":"S$526*('WACC Calc'!$C$1019/(1-$L$409)*S420/S524)","v":0},{"$f":"T$526*('WACC Calc'!$C$1019/(1-$L$409)*T420/T524)","v":0},{"$f":"U$526*('WACC Calc'!$C$1019/(1-$L$409)*U420/U524)","v":0},{"$f":"V$526*('WACC Calc'!$C$1019/(1-$L$409)*V420/V524)","v":0},{"$f":"W$526*('WACC Calc'!$C$1019/(1-$L$409)*W420/W524)","v":0},{"$f":"X$526*('WACC Calc'!$C$1019/(1-$L$409)*X420/X524)","v":0},{"$f":"Y$526*('WACC Calc'!$C$1019/(1-$L$409)*Y420/Y524)","v":0},{"$f":"Z$526*('WACC Calc'!$C$1019/(1-$L$409)*Z420/Z524)","v":0},{"$f":"AA$526*('WACC Calc'!$C$1019/(1-$L$409)*AA420/AA524)","v":0},{"$f":"AB$526*('WACC Calc'!$C$1019/(1-$L$409)*AB420/AB524)","v":0},{"$f":"AC$526*('WACC Calc'!$C$1019/(1-$L$409)*AC420/AC524)","v":0},{"$f":"AD$526*('WACC Calc'!$C$1019/(1-$L$409)*AD420/AD524)","v":0},{"$f":"AE$526*('WACC Calc'!$C$1019/(1-$L$409)*AE420/AE524)","v":0},{"$f":"AF$526*('WACC Calc'!$C$1019/(1-$L$409)*AF420/AF524)","v":0},{"$f":"AG$526*('WACC Calc'!$C$1019/(1-$L$409)*AG420/AG524)","v":0},{"$f":"AH$526*('WACC Calc'!$C$1019/(1-$L$409)*AH420/AH524)","v":0},{"$f":"AI$526*('WACC Calc'!$C$1019/(1-$L$409)*AI420/AI524)","v":0},{"$f":"AJ$526*('WACC Calc'!$C$1019/(1-$L$409)*AJ420/AJ524)","v":0},{"$f":"AK$526*('WACC Calc'!$C$1019/(1-$L$409)*AK420/AK524)","v":0},{"$f":"AL$526*('WACC Calc'!$C$1019/(1-$L$409)*AL420/AL524)","v":0},{"$f":"AM$526*('WACC Calc'!$C$1019/(1-$L$409)*AM420/AM524)","v":0},{"$f":"AN$526*('WACC Calc'!$C$1019/(1-$L$409)*AN420/AN524)","v":0},{"$f":"AO$526*('WACC Calc'!$C$1019/(1-$L$409)*AO420/AO524)","v":0},{"$f":"AP$526*('WACC Calc'!$C$1019/(1-$L$409)*AP420/AP524)","v":0},{"$f":"AQ$526*('WACC Calc'!$C$1019/(1-$L$409)*AQ420/AQ524)","v":0},{"$f":"AR$526*('WACC Calc'!$C$1019/(1-$L$409)*AR420/AR524)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PTC - Conservative",{"$f":"L$526*('WACC Calc'!$C$1019/(1-$L$409)*L421/L525)","v":0},{"$f":"M$526*('WACC Calc'!$C$1019/(1-$L$409)*M421/M525)","v":0},{"$f":"N$526*('WACC Calc'!$C$1019/(1-$L$409)*N421/N525)","v":0},{"$f":"O$526*('WACC Calc'!$C$1019/(1-$L$409)*O421/O525)","v":0},{"$f":"P$526*('WACC Calc'!$C$1019/(1-$L$409)*P421/P525)","v":0},{"$f":"Q$526*('WACC Calc'!$C$1019/(1-$L$409)*Q421/Q525)","v":0},{"$f":"R$526*('WACC Calc'!$C$1019/(1-$L$409)*R421/R525)","v":0},{"$f":"S$526*('WACC Calc'!$C$1019/(1-$L$409)*S421/S525)","v":0},{"$f":"T$526*('WACC Calc'!$C$1019/(1-$L$409)*T421/T525)","v":0},{"$f":"U$526*('WACC Calc'!$C$1019/(1-$L$409)*U421/U525)","v":0},{"$f":"V$526*('WACC Calc'!$C$1019/(1-$L$409)*V421/V525)","v":0},{"$f":"W$526*('WACC Calc'!$C$1019/(1-$L$409)*W421/W525)","v":0},{"$f":"X$526*('WACC Calc'!$C$1019/(1-$L$409)*X421/X525)","v":0},{"$f":"Y$526*('WACC Calc'!$C$1019/(1-$L$409)*Y421/Y525)","v":0},{"$f":"Z$526*('WACC Calc'!$C$1019/(1-$L$409)*Z421/Z525)","v":0},{"$f":"AA$526*('WACC Calc'!$C$1019/(1-$L$409)*AA421/AA525)","v":0},{"$f":"AB$526*('WACC Calc'!$C$1019/(1-$L$409)*AB421/AB525)","v":0},{"$f":"AC$526*('WACC Calc'!$C$1019/(1-$L$409)*AC421/AC525)","v":0},{"$f":"AD$526*('WACC Calc'!$C$1019/(1-$L$409)*AD421/AD525)","v":0},{"$f":"AE$526*('WACC Calc'!$C$1019/(1-$L$409)*AE421/AE525)","v":0},{"$f":"AF$526*('WACC Calc'!$C$1019/(1-$L$409)*AF421/AF525)","v":0},{"$f":"AG$526*('WACC Calc'!$C$1019/(1-$L$409)*AG421/AG525)","v":0},{"$f":"AH$526*('WACC Calc'!$C$1019/(1-$L$409)*AH421/AH525)","v":0},{"$f":"AI$526*('WACC Calc'!$C$1019/(1-$L$409)*AI421/AI525)","v":0},{"$f":"AJ$526*('WACC Calc'!$C$1019/(1-$L$409)*AJ421/AJ525)","v":0},{"$f":"AK$526*('WACC Calc'!$C$1019/(1-$L$409)*AK421/AK525)","v":0},{"$f":"AL$526*('WACC Calc'!$C$1019/(1-$L$409)*AL421/AL525)","v":0},{"$f":"AM$526*('WACC Calc'!$C$1019/(1-$L$409)*AM421/AM525)","v":0},{"$f":"AN$526*('WACC Calc'!$C$1019/(1-$L$409)*AN421/AN525)","v":0},{"$f":"AO$526*('WACC Calc'!$C$1019/(1-$L$409)*AO421/AO525)","v":0},{"$f":"AP$526*('WACC Calc'!$C$1019/(1-$L$409)*AP421/AP525)","v":0},{"$f":"AQ$526*('WACC Calc'!$C$1019/(1-$L$409)*AQ421/AQ525)","v":0},{"$f":"AR$526*('WACC Calc'!$C$1019/(1-$L$409)*AR421/AR525)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$537:$I$557,L537:L557)","v":0.63774802148090326},0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$537:$I$557,L537:L557)","v":0.63774802148090326},0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$537:$I$557,L537:L557)","v":0.63774802148090326},0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326,0.63774802148090326]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$409*L530*(1-0/2)-0)/(1-L$409)","v":1.1255637749405003},1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$409*L531*(1-0/2)-0)/(1-L$409)","v":1.1255637749405003},1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$409*L532*(1-0/2)-0)/(1-L$409)","v":1.1255637749405003},1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003,1.1255637749405003]
[null,null,null,null,null,null,null,null,"MACRS","Depreciation Factor","Year (Advanced)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,3.7499999999999999E-2,null,1,{"$f":"1/((1+L$413)*(1+L$392))^$K537","v":0.95288052929591782},0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782,0.95288052929591782]
[null,null,null,null,null,null,null,null,7.2190000000000004E-2,null,{"$f":"K537+1","v":2},{"$f":"1/((1+L$413)*(1+L$392))^$K538","v":0.90798130311126857},0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857,0.90798130311126857]
[null,null,null,null,null,null,null,null,6.6769999999999996E-2,null,{"$f":"K538+1","v":3},0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278,0.86519770469946278]
[null,null,null,null,null,null,null,null,6.1769999999999999E-2,null,4,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727,0.82443004679963727]
[null,null,null,null,null,null,null,null,5.713E-2,null,5,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662,0.78558333936189662]
[null,null,null,null,null,null,null,null,5.2850000000000001E-2,null,6,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875,0.74856706821721875]
[null,null,null,null,null,null,null,null,4.888E-2,null,7,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687,0.71329498417631687]
[null,null,null,null,null,null,null,null,4.5220000000000003E-2,null,8,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,0.67968490206605214,{"$f":"1/((1+AR$413)*(1+AR$392))^$K544","v":0.67968490206605214}]
[null,null,null,null,null,null,null,null,4.462E-2,null,9,{"$f":"1/((1+L$413)*(1+L$392))^$K545","v":0.6476585092351439},0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439,0.6476585092351439]
[null,null,null,null,null,null,null,null,4.462E-2,null,10,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893,0.61714118308298893]
[null,null,null,null,null,null,null,null,4.462E-2,null,11,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747,0.58806181718642747]
[null,null,null,null,null,null,null,null,4.462E-2,null,12,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224,0.56035265561932224]
[null,null,null,null,null,null,null,null,4.462E-2,null,13,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295,0.53394913507891295]
[null,null,null,null,null,null,null,null,4.462E-2,null,14,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921,0.5087897344510921]
[null,null,null,null,null,null,null,null,4.462E-2,null,15,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613,0.48481583146408613]
[null,null,null,null,null,null,null,null,4.462E-2,null,16,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,{"$f":"1/((1+AA$413)*(1+AA$392))^$K552","v":0.46197156609653883},0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883,0.46197156609653883]
[null,null,null,null,null,null,null,null,4.462E-2,null,17,0.44020371042173406,0.44020371042173406,{"$f":"1/((1+N$413)*(1+N$392))^$K553","v":0.44020371042173406},0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406,0.44020371042173406]
[null,null,null,null,null,null,null,null,4.462E-2,null,18,{"$f":"1/((1+L$413)*(1+L$392))^$K554","v":0.41946154458468887},0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887,0.41946154458468887]
[null,null,null,null,null,null,null,null,4.462E-2,null,19,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153,0.39969673862314153]
[null,null,null,null,null,null,null,null,4.462E-2,null,20,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121,0.38086323985707121]
[null,null,null,null,null,null,null,null,2.23E-2,null,{"$f":"K556+1","v":21},0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415,0.36291716558436415]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Available Capacity (GW)",null,null,null,"NPD:  Hadjerioua et al. (2012); NSD:  Kao et al. (2014)"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"NPD:  Hadjerioua et al. (2012); NSD:  Kao et al. (2014)"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"O’Connor, P.W., S.T. DeNeale, D.R. Chalise, A. Maloof (2015). Hydropower Baseline Cost Modeling, Version 2.  ORNL/TM-2015/471. Oak Ridge, TN: Oak Ridge National Laboratory; Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"O’Connor, P.W., S.T. DeNeale, D.R. Chalise, A. Maloof (2015). Hydropower Baseline Cost Modeling, Version 2.  ORNL/TM-2015/471. Oak Ridge, TN: Oak Ridge National Laboratory; Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,"Component-Level industry input compared with published literature; See Hydropower Vision (DOE 2016)"]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,"N/A"]

{"sheet":"Coal","index":10,"n_rows":838,"n_cols":44,"rows_kept":838,"cut":false,"hidden":false,"merged":[[296,9,319,9],[270,9,293,9],[244,9,267,9],[166,7,416,7],[166,9,189,9],[192,9,215,9],[218,9,241,9],[400,9,423,9],[374,9,397,9],[348,9,371,9],[322,9,345,9],[834,12,834,28],[835,12,835,28],[821,12,821,28],[822,12,822,28],[823,12,823,28],[824,12,824,28],[825,12,825,28],[831,12,831,28],[832,12,832,28],[833,12,833,28],[827,7,827,11],[427,9,456,9],[459,9,482,9],[823,7,823,11],[824,7,824,11],[825,7,825,11],[826,7,826,11],[837,7,837,11],[828,7,828,11],[829,7,829,11],[830,7,830,11],[831,7,831,11],[832,7,832,11],[833,7,833,11],[834,7,834,11],[835,7,835,11],[836,7,836,11],[716,0,733,4],[761,0,778,4],[820,7,820,11],[821,7,821,11],[822,7,822,11],[610,0,627,4],[663,0,680,4],[510,7,533,7],[537,7,560,7],[537,9,560,9],[510,9,533,9],[569,9,589,9],[13,14,13,19],[9,6,9,19],[11,14,11,15],[11,16,11,19],[19,14,19,18],[11,7,99,7],[11,9,18,9],[20,9,27,9],[29,9,36,9],[38,9,45,9],[47,9,54,9],[56,9,63,9],[65,9,72,9],[74,9,81,9],[37,14,37,17],[20,14,20,17],[21,14,21,17],[22,14,22,17],[23,14,23,17],[24,14,24,17],[25,14,25,17],[102,9,109,9],[40,17,41,17],[26,14,26,17],[27,14,27,17],[28,14,28,17],[29,14,29,17],[92,9,99,9],[30,14,30,17],[31,14,31,17],[32,14,32,17],[33,14,33,17],[34,14,34,17],[40,18,41,18],[484,9,507,9],[427,7,507,7],[32,20,32,22],[35,20,35,22],[35,14,35,17],[36,14,36,17],[112,7,137,7],[112,9,119,9],[121,9,128,9],[130,9,137,9],[140,7,156,7],[140,9,147,9],[149,9,156,9],[83,9,90,9],[102,7,109,7]]}
["TEST",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2020/index.html?t=cc"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Coal-new-AvgCF",0.53600000000000003,"*",null,"Basis Year:",null,2018]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",0.85,"**",null,"All values are given in 2018 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L12","v":0.53600000000000003},"*",null,"Coal Technologies"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",0.85,"**",null,"Coal-new",null,"Advanced super critical with SO2 and NOx controls"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0.53600000000000003,"*",null,"Coal-IGCC",null,"Integrated gasification combined cycle (IGCC)"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",0.85,"**",null,"Coal-CCS-30%"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0.53600000000000003,"*",null,"Coal-CCS-90%"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",0.85,"**"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Coal-new-AvgCF",{"$f":"L12*8760","v":4695.3600000000006},null,null,"Inflation Rate",null,null,null,{"$f":"L428","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",7446,null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",4695.3600000000006,null,null,"Interest Rate - Nominal",null,null,null,{"$f":"L430","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",7446,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"L433","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",4695.3600000000006,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L435","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",7446,null,null,"Rate of Return on Equity - Nominal",null,null,null,{"$f":"L437","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",4695.3600000000006,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"L440","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",7446,null,null,"Debt Fraction",null,null,null,{"$f":"L443","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L445","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Coal-new-AvgCF",{"$f":"L220","v":8.6379999999999999},null,null,"WACC - Nominal",null,null,null,{"$f":"L447","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",{"$f":"L30","v":8.6379999999999999},null,null,"WACC - Real",null,null,null,{"$f":"L450","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L226","v":8.6999999999999993},null,null,"Depreciation Period",null,null,null,20]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",{"$f":"L32","v":8.6999999999999993},null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P43:P48,Q43:Q48,R43:R48)+SUMPRODUCT(P43:P48,T43:T48,S43:S48)","v":1.1517677066513734}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L232","v":9.7509999999999994},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O51:AI51,O53:AI53)","v":0.59642347071841317}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",{"$f":"L34","v":9.7509999999999994},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S29 * S34) / (1 - S29)","v":1.139887690058013}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L235","v":12.507},null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":"L453","v":7.1006379324544622E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",{"$f":"L36","v":12.507},null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":"L456","v":5.2397317056243897E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon Risk Adder",null,null,null,0.03]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Coal-new-AvgCF",{"$f":" $S$33 * (L57 + L113)","v":4149.9882330346481},null,null,"Cost of equity during construction",null,null,null,{"$f":"S27+0.02","v":9.3170731707317364E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",4149.9882330346481,null,null,"Construction Duration yrs",null,6]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",4740.3058669850725,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",4740.3058669850725,null,null,"Index","Fraction*","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",5299.0955285798582,null,null,0,0.1,{"$f":"1+((1+$S$25)^(O43+0.5)-1)","v":1.0173494974687902},0.8,{"$f":"1-R43","v":0.19999999999999996},{"$f":"1+((1+$S$39)^(O43+0.5)-1)","v":1.0455480532750838}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",5299.0955285798582,null,null,1,0.2,{"$f":"1+((1+$S$25)^(O44+0.5)-1)","v":1.0529567298801978},0.8,{"$f":"1-R44","v":0.19999999999999996},{"$f":"1+((1+$S$39)^(O44+0.5)-1)","v":1.1429625304338846}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",6830.7478904327218,null,null,2,0.2,1.0898102154260045,0.8,0.19999999999999996,1.2494531857084565]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",6830.7478904327218,null,null,3,0.2,1.1279535729659147,0.8,{"$f":"1-R46","v":0.19999999999999996},1.3658656532549522]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.2,1.1674319480197215,0.8,0.19999999999999996,1.493124355582609]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Coal-new-AvgCF",{"$f":"(L57+L113)*($S$33-1)","v":546.84134059377413},null,null,5,0.1,1.2082920662004117,0.8,0.19999999999999996,1.6322398443222574]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",546.84134059377413]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",624.62712411864527,null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",624.62712411864527,null,"Depreciation",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",698.25848654614515,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",698.25848654614515,null,"Depreciation",{"$f":"1/((1+$S$31)*(1+$S$21))^O50","v":0.9452893913669177},0.8935720334308378,0.84468416362433585,0.79847097892972219,0.75478614569662417,0.71349133627774353,0.67445579101555708,0.63755590419298891,0.60267483263697541,0.56970212573556556,0.5385333756970121,0.50906988694340005,0.4812183635919523,0.45489061403442071,0.43000327167912111,0.40647753097133976,0.38423889785622523,0.36321695389400638,0.34334513328061111,0.32456051206762215,0.30680360891413772]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",900.08335540047744,null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",900.08335540047744]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Coal-new-AvgCF",{"$f":"L298","v":3603.1468924408737},"***"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",{"$f":"L57","v":3603.1468924408737},"***"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L304","v":4115.6787428664275}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",{"$f":"L59","v":4115.6787428664275},null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L310","v":4600.8370420337133}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",{"$f":"L61","v":4600.8370420337133}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L313","v":5930.6645350322442},null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",{"$f":"L63","v":5930.6645350322442},"***",null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Coal-new-AvgCF",{"$f":"L323","v":39.695481335952849},null,null,"Coal-new",null,"Y",8638,0.4,0.06,0.12,0.1,0.08,4.3611999999999999E-6,210.55,0.2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",{"$f":"L66","v":39.695481335952849},null,null,"Coal-IGCC",null,"Y",{"$f":"L32","v":8.6999999999999993},0.5,0.08,0.12,5.5500000000000001E-2,8.5000000000000006E-2,4.3612000000000002E-7,210.55,0.5,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L329","v":56.070672261119995},null,null,"Coal-CCS-30%",null,"Y",9751,0.5,0.08,0.12,5.5500000000000001E-2,8.5000000000000006E-2,4.3612000000000002E-7,21.055000000000003,0.5,0,0,"Y",null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",{"$f":"L68","v":56.070672261119995},null,null,"Coal-CCS-90%",null,"Y",12507,0.5,0.08,0.12,5.5500000000000001E-2,8.5000000000000006E-2,4.3612000000000002E-7,21.055000000000003,0.5,0,0,"Y"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L335","v":53.113948919449903},null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",{"$f":"L70","v":53.113948919449903}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L338","v":58.241650294695482}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",{"$f":"L72","v":58.241650294695482}]
[]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Coal-new-AvgCF",{"$f":"L349","v":4.4007858546168963}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",{"$f":"L75","v":4.4007858546168963}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L355","v":7.88067459072}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",{"$f":"L77","v":7.88067459072}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L361","v":6.9253438113948915}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",{"$f":"L79","v":6.9253438113948915}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L364","v":10.736738703339881}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",{"$f":"L81","v":10.736738703339881}]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Coal-new-AvgCF",{"$f":"L376","v":2.0121208251473477}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",{"$f":"L84","v":2.0121208251473477}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"L382","v":2.0121208251473477}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",{"$f":"L86","v":2.0121208251473477}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"L388","v":2.0121208251473477}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",{"$f":"L88","v":2.0121208251473477}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",{"$f":"L391","v":2.0121208251473477}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",{"$f":"L90","v":2.0121208251473477}]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Coal-new-AvgCF",{"$f":"L84*L30","v":17.380699687622791}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",17.380699687622791]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",17.505451178781925]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",17.505451178781925]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",19.620190166011785]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",19.620190166011785]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",25.165595160117878]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",25.165595160117878]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) %","Coal-new-AvgCF",{"$f":"IF($AL$8=1,L447+Coal!$S$38,L$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",{"$f":"IF($AL$8=1,L448+Coal!$S$38,L$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",{"$f":"IF($AL$8=1,L447+Coal!$S$38,L$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",{"$f":"IF($AL$8=1,L448+Coal!$S$38,L$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",{"$f":"$S$30","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",5.7877099999999994E-2]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Coal-new-AvgCF",{"$f":"L122+L131","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Coal-new-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Coal-new-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Coal-new-AvgCF",{"$f":" (($S$37 * $S$35 * $S$33 * (L57 * 1 + L113) +L66) * 1000 / (L12 * 8760)) + L75 + L93","v":83.025365426494488}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",60.401155681016832]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",97.626633329116686]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",70.940139948270769]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",105.26438152847651]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",76.184713139022477]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",135.1965555803383]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",98.516101910808317]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Coal-new-AvgCF",{"$f":"(((L57*$S$37*(1-$S$29*$S$34))/(8760*L12*(1-$S$29))+L66/(8760*L12))*1000)+L75","v":58.688601931624177},"This is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF",38.634043992588552]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF",72.175648759627762]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF",48.424328890172418]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF",76.762034462817951]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF ",50.96353932805696]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF",98.581501889508758]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF",66.130612900735798]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2018 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"**The Constant CF represents investment into a new plant that is assumed to run more than the fleet-wide average. Constant CF values are from EIA's LCOE tables at https://www.eia.gov/forecasts/aeo/electricity_generation.cfm."]
[null,null,null,null,null,null,null,null,null,null,null,null,"***Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[" ",null,null,null,null,null,null,"***Note: For future projections, low, mid, and Constant refer to the resulting low, mid, and Constant LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Coal-new-AvgCF-Advanced",{"$f":"$L$12","v":0.53600000000000003},0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",{"$f":"$L$13","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",{"$f":"$L$14","v":0.53600000000000003},0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",{"$f":"$L$15","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Advanced",{"$f":"$L$16","v":0.53600000000000003},0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Moderate",0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Conservative",0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",{"$f":"$L$18","v":0.53600000000000003},0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",{"$f":"$L$18","v":0.53600000000000003},0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003,0.53600000000000003]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Advanced",{"$f":"$L$17","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,{"$f":"$L$17","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,{"$f":"$L$17","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",{"$f":"$L$19","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Coal-new-AvgCF-Advanced",{"$f":"L167*8760","v":4695.3600000000006},4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",{"$f":"L168*8760","v":4695.3600000000006},4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",{"$f":"L169*8760","v":4695.3600000000006},4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",{"$f":"L170*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",{"$f":"L171*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",{"$f":"L172*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",{"$f":"L173*8760","v":4695.3600000000006},4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",{"$f":"L174*8760","v":4695.3600000000006},4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",{"$f":"L175*8760","v":4695.3600000000006},4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",{"$f":"L176*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",{"$f":"L177*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",{"$f":"L178*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Advanced",{"$f":"L179*8760","v":4695.3600000000006},4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Moderate",{"$f":"L180*8760","v":4695.3600000000006},4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Conservative",{"$f":"L181*8760","v":4695.3600000000006},4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",{"$f":"L182*8760","v":4695.3600000000006},4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",{"$f":"L183*8760","v":4695.3600000000006},4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",{"$f":"L184*8760","v":4695.3600000000006},4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006,4695.3600000000006]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Advanced",{"$f":"L185*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Moderate",{"$f":"L186*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Conservative",{"$f":"L187*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",{"$f":"L188*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",{"$f":"L189*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",{"$f":"L190*8760","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Coal-new-AvgCF-Advanced",8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999,8.6379999999999999]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",8.6999999999999993,8.5958333333333332,8.4916666666666654,8.3874999999999993,8.2833333333333332,8.1791666666666671,8.0749999999999993,7.9708333333333332,7.8666666666666671,7.7625000000000002,7.6583333333333332,7.5541666666666663,7.45,7.3458333333333332,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",8.6999999999999993,8.5958333333333332,8.4916666666666654,8.3874999999999993,8.2833333333333332,8.1791666666666671,8.0749999999999993,7.9708333333333332,7.8666666666666671,7.7625000000000002,7.6583333333333332,7.5541666666666663,7.45,7.3458333333333332,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",8.6999999999999993,8.5958333333333332,8.4916666666666654,8.3874999999999993,8.2833333333333332,8.1791666666666671,8.0749999999999993,7.9708333333333332,7.8666666666666671,7.7625000000000002,7.6583333333333332,7.5541666666666663,7.45,7.3458333333333332,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",8.6999999999999993,8.5958333333333332,8.4916666666666654,8.3874999999999993,8.2833333333333332,8.1791666666666671,8.0749999999999993,7.9708333333333332,7.8666666666666671,7.7625000000000002,7.6583333333333332,7.5541666666666663,7.45,7.3458333333333332,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",8.6999999999999993,8.5958333333333332,8.4916666666666654,8.3874999999999993,8.2833333333333332,8.1791666666666671,8.0749999999999993,7.9708333333333332,7.8666666666666671,7.7625000000000002,7.6583333333333332,7.5541666666666663,7.45,7.3458333333333332,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",8.6999999999999993,8.5958333333333332,8.4916666666666654,8.3874999999999993,8.2833333333333332,8.1791666666666671,8.0749999999999993,7.9708333333333332,7.8666666666666671,7.7625000000000002,7.6583333333333332,7.5541666666666663,7.45,7.3458333333333332,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45,7.45]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Advanced",9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Moderate",9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Conservative",9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Advanced",9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Moderate",9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Conservative",9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994,9.7509999999999994]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507,12.507]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW) ","Coal-new-AvgCF-Advanced",{"$f":"$S$33*(L297+L511)","v":4149.9882330346481},4144.224560908734,4138.4608887828199,4132.6972166569067,4126.9335445309925,4121.1698724050784,4115.4062002791652,4099.1158508425824,4091.1558428959215,4080.7055357963304,4072.2400919656875,4062.701678683447,4049.0474027155306,4036.4457845290613,4022.4908203418204,4007.9244369461508,3997.6776351353105,3986.2788080643622,3969.3340763718875,3958.1880095418119,3945.5428290439436,3929.8245476510956,3913.3514861714762,3903.7302757735752,3888.7384259906003,3876.4193402143574,3863.9170049352815,3853.5836394497987,3836.2231338199613,3823.9300313765698,3811.47810449094,3798.9466485737348,3753.7118898041126]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",{"$f":"$S$33*(L298+L512)","v":4149.9882330346481},4144.224560908734,4138.4608887828199,4132.6972166569067,4126.9335445309925,4121.1698724050784,4115.4062002791652,4099.1158508425824,4091.1558428959215,4080.7055357963304,4072.2400919656875,4062.701678683447,4049.0474027155306,4036.4457845290613,4022.4908203418204,4007.9244369461508,3997.6776351353105,3986.2788080643622,3969.3340763718875,3958.1880095418119,3945.5428290439436,3929.8245476510956,3913.3514861714762,3903.7302757735752,3888.7384259906003,3876.4193402143574,3863.9170049352815,3853.5836394497987,3836.2231338199613,3823.9300313765698,3811.47810449094,3798.9466485737348,3753.7118898041126]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",{"$f":"$S$33*(L299+L513)","v":4149.9882330346481},4144.224560908734,4138.4608887828199,4132.6972166569067,4126.9335445309925,4121.1698724050784,4115.4062002791652,4099.1158508425824,4091.1558428959215,4080.7055357963304,4072.2400919656875,4062.701678683447,4049.0474027155306,4036.4457845290613,4022.4908203418204,4007.9244369461508,3997.6776351353105,3986.2788080643622,3969.3340763718875,3958.1880095418119,3945.5428290439436,3929.8245476510956,3913.3514861714762,3903.7302757735752,3888.7384259906003,3876.4193402143574,3863.9170049352815,3853.5836394497987,3836.2231338199613,3823.9300313765698,3811.47810449094,3798.9466485737348,3753.7118898041126]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",{"$f":"$S$33*(L300+L514)","v":4149.9882330346481},4144.224560908734,4138.4608887828199,4132.6972166569067,4126.9335445309925,4121.1698724050784,4115.4062002791652,4099.1158508425824,4091.1558428959215,4080.7055357963304,4072.2400919656875,4062.701678683447,4049.0474027155306,4036.4457845290613,4022.4908203418204,4007.9244369461508,3997.6776351353105,3986.2788080643622,3969.3340763718875,3958.1880095418119,3945.5428290439436,3929.8245476510956,3913.3514861714762,3903.7302757735752,3888.7384259906003,3876.4193402143574,3863.9170049352815,3853.5836394497987,3836.2231338199613,3823.9300313765698,3811.47810449094,3798.9466485737348,3753.7118898041126]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",{"$f":"$S$33*(L301+L515)","v":4149.9882330346481},4144.224560908734,4138.4608887828199,4132.6972166569067,4126.9335445309925,4121.1698724050784,4115.4062002791652,4099.1158508425824,4091.1558428959215,4080.7055357963304,4072.2400919656875,4062.701678683447,4049.0474027155306,4036.4457845290613,4022.4908203418204,4007.9244369461508,3997.6776351353105,3986.2788080643622,3969.3340763718875,3958.1880095418119,3945.5428290439436,3929.8245476510956,3913.3514861714762,3903.7302757735752,3888.7384259906003,3876.4193402143574,3863.9170049352815,3853.5836394497987,3836.2231338199613,3823.9300313765698,3811.47810449094,3798.9466485737348,3753.7118898041126]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",{"$f":"$S$33*(L302+L516)","v":4149.9882330346481},4144.224560908734,4138.4608887828199,4132.6972166569067,4126.9335445309925,4121.1698724050784,4115.4062002791652,4099.1158508425824,4091.1558428959215,4080.7055357963304,4072.2400919656875,4062.701678683447,4049.0474027155306,4036.4457845290613,4022.4908203418204,4007.9244369461508,3997.6776351353105,3986.2788080643622,3969.3340763718875,3958.1880095418119,3945.5428290439436,3929.8245476510956,3913.3514861714762,3903.7302757735752,3888.7384259906003,3876.4193402143574,3863.9170049352815,3853.5836394497987,3836.2231338199613,3823.9300313765698,3811.47810449094,3798.9466485737348,3753.7118898041126]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",{"$f":"$S$33*(L303+L517)","v":4740.3058669850725},4698.4718301828261,4656.6377933805788,4614.8037565783325,4572.9697197760852,4492.3388421270865,4450.5048053248402,4425.919733817439,4401.1503622317005,4375.6027304194013,4353.7695723430206,4323.0632929515905,4303.5989948717279,4285.2818354981382,4262.0324883591757,4242.8368257164166,4225.3148592700782,4204.5718557405344,4184.3718456945344,4165.798924455009,4152.0220751579782,4136.0312119601085,4120.5639552154853,4109.3400307856145,4088.851743916076,4079.7552383590519,4060.153754291312,4050.1467204692653,4032.1404971157867,4017.8938145366546,4003.5815606324636,3988.9113124344767,3943.6089504257593]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",{"$f":"$S$33*(L304+L518)","v":4740.3058669850725},4698.4718301828261,4656.6377933805788,4614.8037565783325,4572.9697197760852,4492.3388421270865,4450.5048053248402,4425.919733817439,4401.1503622317005,4375.6027304194013,4353.7695723430206,4323.0632929515905,4303.5989948717279,4285.2818354981382,4262.0324883591757,4242.8368257164166,4225.3148592700782,4204.5718557405344,4184.3718456945344,4165.798924455009,4152.0220751579782,4136.0312119601085,4120.5639552154853,4109.3400307856145,4088.851743916076,4079.7552383590519,4060.153754291312,4050.1467204692653,4032.1404971157867,4017.8938145366546,4003.5815606324636,3988.9113124344767,3943.6089504257593]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",{"$f":"$S$33*(L305+L519)","v":4740.3058669850725},4698.4718301828261,4656.6377933805788,4614.8037565783325,4572.9697197760852,4492.3388421270865,4450.5048053248402,4425.919733817439,4401.1503622317005,4375.6027304194013,4353.7695723430206,4323.0632929515905,4303.5989948717279,4285.2818354981382,4262.0324883591757,4242.8368257164166,4225.3148592700782,4204.5718557405344,4184.3718456945344,4165.798924455009,4152.0220751579782,4136.0312119601085,4120.5639552154853,4109.3400307856145,4088.851743916076,4079.7552383590519,4060.153754291312,4050.1467204692653,4032.1404971157867,4017.8938145366546,4003.5815606324636,3988.9113124344767,3943.6089504257593]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",{"$f":"$S$33*(L306+L520)","v":4740.3058669850725},4698.4718301828261,4656.6377933805788,4614.8037565783325,4572.9697197760852,4492.3388421270865,4450.5048053248402,4425.919733817439,4401.1503622317005,4375.6027304194013,4353.7695723430206,4323.0632929515905,4303.5989948717279,4285.2818354981382,4262.0324883591757,4242.8368257164166,4225.3148592700782,4204.5718557405344,4184.3718456945344,4165.798924455009,4152.0220751579782,4136.0312119601085,4120.5639552154853,4109.3400307856145,4088.851743916076,4079.7552383590519,4060.153754291312,4050.1467204692653,4032.1404971157867,4017.8938145366546,4003.5815606324636,3988.9113124344767,3943.6089504257593]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",{"$f":"$S$33*(L307+L521)","v":4740.3058669850725},4698.4718301828261,4656.6377933805788,4614.8037565783325,4572.9697197760852,4492.3388421270865,4450.5048053248402,4425.919733817439,4401.1503622317005,4375.6027304194013,4353.7695723430206,4323.0632929515905,4303.5989948717279,4285.2818354981382,4262.0324883591757,4242.8368257164166,4225.3148592700782,4204.5718557405344,4184.3718456945344,4165.798924455009,4152.0220751579782,4136.0312119601085,4120.5639552154853,4109.3400307856145,4088.851743916076,4079.7552383590519,4060.153754291312,4050.1467204692653,4032.1404971157867,4017.8938145366546,4003.5815606324636,3988.9113124344767,3943.6089504257593]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",{"$f":"$S$33*(L308+L522)","v":4740.3058669850725},4698.4718301828261,4656.6377933805788,4614.8037565783325,4572.9697197760852,4492.3388421270865,4450.5048053248402,4425.919733817439,4401.1503622317005,4375.6027304194013,4353.7695723430206,4323.0632929515905,4303.5989948717279,4285.2818354981382,4262.0324883591757,4242.8368257164166,4225.3148592700782,4204.5718557405344,4184.3718456945344,4165.798924455009,4152.0220751579782,4136.0312119601085,4120.5639552154853,4109.3400307856145,4088.851743916076,4079.7552383590519,4060.153754291312,4050.1467204692653,4032.1404971157867,4017.8938145366546,4003.5815606324636,3988.9113124344767,3943.6089504257593]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Advanced",{"$f":"$S$33*(L309+L523)","v":5299.0955285798582},5279.2931238366618,5259.4907190934655,5239.6883143502682,5219.8859096070719,5200.0835048638755,5180.2811001206792,5147.2146338981074,5124.6040998222197,5098.8509851978579,5075.5554056156334,5050.8967383153376,5021.1113869972778,4992.6325192505828,4962.4809467040095,4931.5832754400808,4905.9963612079182,4878.98021198265,4845.1839483048561,4818.472661625101,4789.9280050701163,4757.6608160294072,4724.4996957602425,4699.6108236036462,4668.2511565896975,4640.1042781913584,4611.734415425065,4585.941115315607,4551.7903027662378,4523.6654371589957,4495.347825500382,4466.9311853131112,4400.177113381139]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Moderate",{"$f":"$S$33*(L310+L524)","v":5299.0955285798582},5279.2931238366618,5259.4907190934655,5239.6883143502682,5219.8859096070719,5200.0835048638755,5180.2811001206792,5147.2146338981074,5124.6040998222197,5098.8509851978579,5075.5554056156334,5050.8967383153376,5021.1113869972778,4992.6325192505828,4962.4809467040095,4931.5832754400808,4905.9963612079182,4878.98021198265,4845.1839483048561,4818.472661625101,4789.9280050701163,4757.6608160294072,4724.4996957602425,4699.6108236036462,4668.2511565896975,4640.1042781913584,4611.734415425065,4585.941115315607,4551.7903027662378,4523.6654371589957,4495.347825500382,4466.9311853131112,4400.177113381139]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Conservative",{"$f":"$S$33*(L311+L525)","v":5299.0955285798582},5279.2931238366618,5259.4907190934655,5239.6883143502682,5219.8859096070719,5200.0835048638755,5180.2811001206792,5147.2146338981074,5124.6040998222197,5098.8509851978579,5075.5554056156334,5050.8967383153376,5021.1113869972778,4992.6325192505828,4962.4809467040095,4931.5832754400808,4905.9963612079182,4878.98021198265,4845.1839483048561,4818.472661625101,4789.9280050701163,4757.6608160294072,4724.4996957602425,4699.6108236036462,4668.2511565896975,4640.1042781913584,4611.734415425065,4585.941115315607,4551.7903027662378,4523.6654371589957,4495.347825500382,4466.9311853131112,4400.177113381139]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",{"$f":"$S$33*(L312+L526)","v":6830.7478904327218},6805.222601624906,6779.6973128170912,6754.1720240092754,6728.6467352014606,6703.1214463936449,6677.5961575858291,6634.9729572125607,6605.8272675403168,6572.6295415855957,6542.5997815372466,6510.8142427810662,6472.4194680234168,6435.7098255893216,6396.8435530641727,6357.0146133168591,6324.0315442150222,6289.2064155602739,6245.641798374374,6211.2099600857737,6174.4155775692871,6132.820911511667,6090.0755333383649,6057.9933821432933,6017.5685859894702,5981.2859832233125,5944.7159696310546,5911.4663785043122,5867.4451021063496,5831.1915807407313,5794.6889013480659,5758.0590516487864,5672.0098102362144]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",{"$f":"$S$33*(L313+L527)","v":6830.7478904327218},6805.222601624906,6779.6973128170912,6754.1720240092754,6728.6467352014606,6703.1214463936449,6677.5961575858291,6634.9729572125607,6605.8272675403168,6572.6295415855957,6542.5997815372466,6510.8142427810662,6472.4194680234168,6435.7098255893216,6396.8435530641727,6357.0146133168591,6324.0315442150222,6289.2064155602739,6245.641798374374,6211.2099600857737,6174.4155775692871,6132.820911511667,6090.0755333383649,6057.9933821432933,6017.5685859894702,5981.2859832233125,5944.7159696310546,5911.4663785043122,5867.4451021063496,5831.1915807407313,5794.6889013480659,5758.0590516487864,5672.0098102362144]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",{"$f":"$S$33*(L314+L528)","v":6830.7478904327218},6805.222601624906,6779.6973128170912,6754.1720240092754,6728.6467352014606,6703.1214463936449,6677.5961575858291,6634.9729572125607,6605.8272675403168,6572.6295415855957,6542.5997815372466,6510.8142427810662,6472.4194680234168,6435.7098255893216,6396.8435530641727,6357.0146133168591,6324.0315442150222,6289.2064155602739,6245.641798374374,6211.2099600857737,6174.4155775692871,6132.820911511667,6090.0755333383649,6057.9933821432933,6017.5685859894702,5981.2859832233125,5944.7159696310546,5911.4663785043122,5867.4451021063496,5831.1915807407313,5794.6889013480659,5758.0590516487864,5672.0098102362144]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Advanced",{"$f":"$S$33*(L315+L529)","v":5299.0955285798582},5279.2931238366618,5259.4907190934655,5239.6883143502682,5219.8859096070719,5200.0835048638755,5180.2811001206792,5147.2146338981074,5124.6040998222197,5098.8509851978579,5075.5554056156334,5050.8967383153376,5021.1113869972778,4992.6325192505828,4962.4809467040095,4931.5832754400808,4905.9963612079182,4878.98021198265,4845.1839483048561,4818.472661625101,4789.9280050701163,4757.6608160294072,4724.4996957602425,4699.6108236036462,4668.2511565896975,4640.1042781913584,4611.734415425065,4585.941115315607,4551.7903027662378,4523.6654371589957,4495.347825500382,4466.9311853131112,4400.177113381139]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Moderate",{"$f":"$S$33*(L316+L530)","v":5299.0955285798582},5279.2931238366618,5259.4907190934655,5239.6883143502682,5219.8859096070719,5200.0835048638755,5180.2811001206792,5147.2146338981074,5124.6040998222197,5098.8509851978579,5075.5554056156334,5050.8967383153376,5021.1113869972778,4992.6325192505828,4962.4809467040095,4931.5832754400808,4905.9963612079182,4878.98021198265,4845.1839483048561,4818.472661625101,4789.9280050701163,4757.6608160294072,4724.4996957602425,4699.6108236036462,4668.2511565896975,4640.1042781913584,4611.734415425065,4585.941115315607,4551.7903027662378,4523.6654371589957,4495.347825500382,4466.9311853131112,4400.177113381139]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Conservative",{"$f":"$S$33*(L317+L531)","v":5299.0955285798582},5279.2931238366618,5259.4907190934655,5239.6883143502682,5219.8859096070719,5200.0835048638755,5180.2811001206792,5147.2146338981074,5124.6040998222197,5098.8509851978579,5075.5554056156334,5050.8967383153376,5021.1113869972778,4992.6325192505828,4962.4809467040095,4931.5832754400808,4905.9963612079182,4878.98021198265,4845.1839483048561,4818.472661625101,4789.9280050701163,4757.6608160294072,4724.4996957602425,4699.6108236036462,4668.2511565896975,4640.1042781913584,4611.734415425065,4585.941115315607,4551.7903027662378,4523.6654371589957,4495.347825500382,4466.9311853131112,4400.177113381139]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",{"$f":"$S$33*(L318+L532)","v":6830.7478904327218},6805.222601624906,6779.6973128170912,6754.1720240092754,6728.6467352014606,6703.1214463936449,6677.5961575858291,6634.9729572125607,6605.8272675403168,6572.6295415855957,6542.5997815372466,6510.8142427810662,6472.4194680234168,6435.7098255893216,6396.8435530641727,6357.0146133168591,6324.0315442150222,6289.2064155602739,6245.641798374374,6211.2099600857737,6174.4155775692871,6132.820911511667,6090.0755333383649,6057.9933821432933,6017.5685859894702,5981.2859832233125,5944.7159696310546,5911.4663785043122,5867.4451021063496,5831.1915807407313,5794.6889013480659,5758.0590516487864,5672.0098102362144]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",{"$f":"$S$33*(L319+L533)","v":6830.7478904327218},6805.222601624906,6779.6973128170912,6754.1720240092754,6728.6467352014606,6703.1214463936449,6677.5961575858291,6634.9729572125607,6605.8272675403168,6572.6295415855957,6542.5997815372466,6510.8142427810662,6472.4194680234168,6435.7098255893216,6396.8435530641727,6357.0146133168591,6324.0315442150222,6289.2064155602739,6245.641798374374,6211.2099600857737,6174.4155775692871,6132.820911511667,6090.0755333383649,6057.9933821432933,6017.5685859894702,5981.2859832233125,5944.7159696310546,5911.4663785043122,5867.4451021063496,5831.1915807407313,5794.6889013480659,5758.0590516487864,5672.0098102362144]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",{"$f":"$S$33*(L320+L534)","v":6830.7478904327218},6805.222601624906,6779.6973128170912,6754.1720240092754,6728.6467352014606,6703.1214463936449,6677.5961575858291,6634.9729572125607,6605.8272675403168,6572.6295415855957,6542.5997815372466,6510.8142427810662,6472.4194680234168,6435.7098255893216,6396.8435530641727,6357.0146133168591,6324.0315442150222,6289.2064155602739,6245.641798374374,6211.2099600857737,6174.4155775692871,6132.820911511667,6090.0755333383649,6057.9933821432933,6017.5685859894702,5981.2859832233125,5944.7159696310546,5911.4663785043122,5867.4451021063496,5831.1915807407313,5794.6889013480659,5758.0590516487864,5672.0098102362144]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Coal-new-AvgCF-Advanced",{"$f":"(L297+L511)*($S$33-1)","v":546.84134059377413},546.08186514105148,545.32238968832883,544.56291423560617,543.80343878288352,543.04396333016086,542.28448787743821,540.13791877304163,539.08903352993661,537.71200313296663,536.5965169211695,535.33964619925337,533.540430838666,531.8799235321909,530.04108667396952,528.12168349101978,526.77146885801562,525.26945258070293,523.03665593782205,521.56794571855255,519.90169823368967,517.83051017578771,515.6598652203412,514.39208437454454,512.41661775320722,510.79333956481486,509.14591470463319,507.78429363063924,505.49671071740676,503.8768563364498,502.23607375858347,500.58481169022207,494.62425596379586]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",{"$f":"(L298+L512)*($S$33-1)","v":546.84134059377413},546.08186514105148,545.32238968832883,544.56291423560617,543.80343878288352,543.04396333016086,542.28448787743821,540.13791877304163,539.08903352993661,537.71200313296663,536.5965169211695,535.33964619925337,533.540430838666,531.8799235321909,530.04108667396952,528.12168349101978,526.77146885801562,525.26945258070293,523.03665593782205,521.56794571855255,519.90169823368967,517.83051017578771,515.6598652203412,514.39208437454454,512.41661775320722,510.79333956481486,509.14591470463319,507.78429363063924,505.49671071740676,503.8768563364498,502.23607375858347,500.58481169022207,494.62425596379586]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",{"$f":"(L299+L513)*($S$33-1)","v":546.84134059377413},546.08186514105148,545.32238968832883,544.56291423560617,543.80343878288352,543.04396333016086,542.28448787743821,540.13791877304163,539.08903352993661,537.71200313296663,536.5965169211695,535.33964619925337,533.540430838666,531.8799235321909,530.04108667396952,528.12168349101978,526.77146885801562,525.26945258070293,523.03665593782205,521.56794571855255,519.90169823368967,517.83051017578771,515.6598652203412,514.39208437454454,512.41661775320722,510.79333956481486,509.14591470463319,507.78429363063924,505.49671071740676,503.8768563364498,502.23607375858347,500.58481169022207,494.62425596379586]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",{"$f":"(L300+L514)*($S$33-1)","v":546.84134059377413},546.08186514105148,545.32238968832883,544.56291423560617,543.80343878288352,543.04396333016086,542.28448787743821,540.13791877304163,539.08903352993661,537.71200313296663,536.5965169211695,535.33964619925337,533.540430838666,531.8799235321909,530.04108667396952,528.12168349101978,526.77146885801562,525.26945258070293,523.03665593782205,521.56794571855255,519.90169823368967,517.83051017578771,515.6598652203412,514.39208437454454,512.41661775320722,510.79333956481486,509.14591470463319,507.78429363063924,505.49671071740676,503.8768563364498,502.23607375858347,500.58481169022207,494.62425596379586]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",{"$f":"(L301+L515)*($S$33-1)","v":546.84134059377413},546.08186514105148,545.32238968832883,544.56291423560617,543.80343878288352,543.04396333016086,542.28448787743821,540.13791877304163,539.08903352993661,537.71200313296663,536.5965169211695,535.33964619925337,533.540430838666,531.8799235321909,530.04108667396952,528.12168349101978,526.77146885801562,525.26945258070293,523.03665593782205,521.56794571855255,519.90169823368967,517.83051017578771,515.6598652203412,514.39208437454454,512.41661775320722,510.79333956481486,509.14591470463319,507.78429363063924,505.49671071740676,503.8768563364498,502.23607375858347,500.58481169022207,494.62425596379586]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",{"$f":"(L302+L516)*($S$33-1)","v":546.84134059377413},546.08186514105148,545.32238968832883,544.56291423560617,543.80343878288352,543.04396333016086,542.28448787743821,540.13791877304163,539.08903352993661,537.71200313296663,536.5965169211695,535.33964619925337,533.540430838666,531.8799235321909,530.04108667396952,528.12168349101978,526.77146885801562,525.26945258070293,523.03665593782205,521.56794571855255,519.90169823368967,517.83051017578771,515.6598652203412,514.39208437454454,512.41661775320722,510.79333956481486,509.14591470463319,507.78429363063924,505.49671071740676,503.8768563364498,502.23607375858347,500.58481169022207,494.62425596379586]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",{"$f":"(L303+L517)*($S$33-1)","v":624.62712411864527},619.11467938801002,613.60223465737488,608.08978992673963,602.57734519610437,591.95266513656873,586.44022040593347,583.20066098870848,579.9368164660201,576.57042108252824,573.69347956812942,569.64733243609817,567.08253411426631,564.66889353861609,561.60534168172251,559.07594128256119,556.76708277904004,554.03379024395667,551.37204761884936,548.92470546290838,547.10933869179883,545.00223270080653,542.96412200299551,541.48515253674589,538.78542385582489,537.58678303705699,535.00390780384407,533.68528724799398,531.31261851624515,529.43534210891187,527.54942540929665,525.61633602663983,519.6468722638964]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",{"$f":"(L304+L518)*($S$33-1)","v":624.62712411864527},619.11467938801002,613.60223465737488,608.08978992673963,602.57734519610437,591.95266513656873,586.44022040593347,583.20066098870848,579.9368164660201,576.57042108252824,573.69347956812942,569.64733243609817,567.08253411426631,564.66889353861609,561.60534168172251,559.07594128256119,556.76708277904004,554.03379024395667,551.37204761884936,548.92470546290838,547.10933869179883,545.00223270080653,542.96412200299551,541.48515253674589,538.78542385582489,537.58678303705699,535.00390780384407,533.68528724799398,531.31261851624515,529.43534210891187,527.54942540929665,525.61633602663983,519.6468722638964]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",{"$f":"(L305+L519)*($S$33-1)","v":624.62712411864527},619.11467938801002,613.60223465737488,608.08978992673963,602.57734519610437,591.95266513656873,586.44022040593347,583.20066098870848,579.9368164660201,576.57042108252824,573.69347956812942,569.64733243609817,567.08253411426631,564.66889353861609,561.60534168172251,559.07594128256119,556.76708277904004,554.03379024395667,551.37204761884936,548.92470546290838,547.10933869179883,545.00223270080653,542.96412200299551,541.48515253674589,538.78542385582489,537.58678303705699,535.00390780384407,533.68528724799398,531.31261851624515,529.43534210891187,527.54942540929665,525.61633602663983,519.6468722638964]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",{"$f":"(L306+L520)*($S$33-1)","v":624.62712411864527},619.11467938801002,613.60223465737488,608.08978992673963,602.57734519610437,591.95266513656873,586.44022040593347,583.20066098870848,579.9368164660201,576.57042108252824,573.69347956812942,569.64733243609817,567.08253411426631,564.66889353861609,561.60534168172251,559.07594128256119,556.76708277904004,554.03379024395667,551.37204761884936,548.92470546290838,547.10933869179883,545.00223270080653,542.96412200299551,541.48515253674589,538.78542385582489,537.58678303705699,535.00390780384407,533.68528724799398,531.31261851624515,529.43534210891187,527.54942540929665,525.61633602663983,519.6468722638964]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",{"$f":"(L307+L521)*($S$33-1)","v":624.62712411864527},619.11467938801002,613.60223465737488,608.08978992673963,602.57734519610437,591.95266513656873,586.44022040593347,583.20066098870848,579.9368164660201,576.57042108252824,573.69347956812942,569.64733243609817,567.08253411426631,564.66889353861609,561.60534168172251,559.07594128256119,556.76708277904004,554.03379024395667,551.37204761884936,548.92470546290838,547.10933869179883,545.00223270080653,542.96412200299551,541.48515253674589,538.78542385582489,537.58678303705699,535.00390780384407,533.68528724799398,531.31261851624515,529.43534210891187,527.54942540929665,525.61633602663983,519.6468722638964]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",{"$f":"(L308+L522)*($S$33-1)","v":624.62712411864527},619.11467938801002,613.60223465737488,608.08978992673963,602.57734519610437,591.95266513656873,586.44022040593347,583.20066098870848,579.9368164660201,576.57042108252824,573.69347956812942,569.64733243609817,567.08253411426631,564.66889353861609,561.60534168172251,559.07594128256119,556.76708277904004,554.03379024395667,551.37204761884936,548.92470546290838,547.10933869179883,545.00223270080653,542.96412200299551,541.48515253674589,538.78542385582489,537.58678303705699,535.00390780384407,533.68528724799398,531.31261851624515,529.43534210891187,527.54942540929665,525.61633602663983,519.6468722638964]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Advanced",{"$f":"(L309+L523)*($S$33-1)","v":698.25848654614515},695.64913612183523,693.0397856975253,690.43043527321527,687.82108484890546,685.21173442459553,682.60238400028572,678.24523653323672,675.26586067207711,671.87238894761549,668.80274507073716,665.55348798214789,661.62869096340694,657.87604846354918,653.90299470375044,649.83162798499779,646.46005638173528,642.90015538191381,638.44684296297442,634.92711350912464,631.16580205935634,626.91397484409913,622.54435487283456,619.26476383504792,615.13252022674681,611.42362375461823,607.68534477250239,604.28657783193216,599.78654673107098,596.08055087058699,592.34915698408258,588.60471417061115,579.80857207681061]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Moderate",{"$f":"(L310+L524)*($S$33-1)","v":698.25848654614515},695.64913612183523,693.0397856975253,690.43043527321527,687.82108484890546,685.21173442459553,682.60238400028572,678.24523653323672,675.26586067207711,671.87238894761549,668.80274507073716,665.55348798214789,661.62869096340694,657.87604846354918,653.90299470375044,649.83162798499779,646.46005638173528,642.90015538191381,638.44684296297442,634.92711350912464,631.16580205935634,626.91397484409913,622.54435487283456,619.26476383504792,615.13252022674681,611.42362375461823,607.68534477250239,604.28657783193216,599.78654673107098,596.08055087058699,592.34915698408258,588.60471417061115,579.80857207681061]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Conservative",{"$f":"(L311+L525)*($S$33-1)","v":698.25848654614515},695.64913612183523,693.0397856975253,690.43043527321527,687.82108484890546,685.21173442459553,682.60238400028572,678.24523653323672,675.26586067207711,671.87238894761549,668.80274507073716,665.55348798214789,661.62869096340694,657.87604846354918,653.90299470375044,649.83162798499779,646.46005638173528,642.90015538191381,638.44684296297442,634.92711350912464,631.16580205935634,626.91397484409913,622.54435487283456,619.26476383504792,615.13252022674681,611.42362375461823,607.68534477250239,604.28657783193216,599.78654673107098,596.08055087058699,592.34915698408258,588.60471417061115,579.80857207681061]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",{"$f":"(L312+L526)*($S$33-1)","v":900.08335540047744},896.71990414064055,893.35645288080354,889.99300162096654,886.62955036112953,883.26609910129264,879.90264784145563,874.28621552317134,870.44570631737884,866.07126283794048,862.11426023445586,857.92589977440343,852.86664444130679,848.02943793513327,842.90805363761831,837.65981928541567,833.31366100453863,828.72477569437763,822.98429347451088,818.44723178865695,813.59885913509822,808.11795613700303,802.48542452681488,798.25797963215393,792.93122965584814,788.15029389826202,783.33148619680037,778.95020847624949,773.14955255908615,768.37244883936717,763.56251372305644,758.73582145538819,747.39716700895872]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",{"$f":"(L313+L527)*($S$33-1)","v":900.08335540047744},896.71990414064055,893.35645288080354,889.99300162096654,886.62955036112953,883.26609910129264,879.90264784145563,874.28621552317134,870.44570631737884,866.07126283794048,862.11426023445586,857.92589977440343,852.86664444130679,848.02943793513327,842.90805363761831,837.65981928541567,833.31366100453863,828.72477569437763,822.98429347451088,818.44723178865695,813.59885913509822,808.11795613700303,802.48542452681488,798.25797963215393,792.93122965584814,788.15029389826202,783.33148619680037,778.95020847624949,773.14955255908615,768.37244883936717,763.56251372305644,758.73582145538819,747.39716700895872]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",{"$f":"(L314+L528)*($S$33-1)","v":900.08335540047744},896.71990414064055,893.35645288080354,889.99300162096654,886.62955036112953,883.26609910129264,879.90264784145563,874.28621552317134,870.44570631737884,866.07126283794048,862.11426023445586,857.92589977440343,852.86664444130679,848.02943793513327,842.90805363761831,837.65981928541567,833.31366100453863,828.72477569437763,822.98429347451088,818.44723178865695,813.59885913509822,808.11795613700303,802.48542452681488,798.25797963215393,792.93122965584814,788.15029389826202,783.33148619680037,778.95020847624949,773.14955255908615,768.37244883936717,763.56251372305644,758.73582145538819,747.39716700895872]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Advanced",{"$f":"(L315+L529)*($S$33-1)","v":698.25848654614515},695.64913612183523,693.0397856975253,690.43043527321527,687.82108484890546,685.21173442459553,682.60238400028572,678.24523653323672,675.26586067207711,671.87238894761549,668.80274507073716,665.55348798214789,661.62869096340694,657.87604846354918,653.90299470375044,649.83162798499779,646.46005638173528,642.90015538191381,638.44684296297442,634.92711350912464,631.16580205935634,626.91397484409913,622.54435487283456,619.26476383504792,615.13252022674681,611.42362375461823,607.68534477250239,604.28657783193216,599.78654673107098,596.08055087058699,592.34915698408258,588.60471417061115,579.80857207681061]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Moderate",{"$f":"(L316+L530)*($S$33-1)","v":698.25848654614515},695.64913612183523,693.0397856975253,690.43043527321527,687.82108484890546,685.21173442459553,682.60238400028572,678.24523653323672,675.26586067207711,671.87238894761549,668.80274507073716,665.55348798214789,661.62869096340694,657.87604846354918,653.90299470375044,649.83162798499779,646.46005638173528,642.90015538191381,638.44684296297442,634.92711350912464,631.16580205935634,626.91397484409913,622.54435487283456,619.26476383504792,615.13252022674681,611.42362375461823,607.68534477250239,604.28657783193216,599.78654673107098,596.08055087058699,592.34915698408258,588.60471417061115,579.80857207681061]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Conservative",{"$f":"(L317+L531)*($S$33-1)","v":698.25848654614515},695.64913612183523,693.0397856975253,690.43043527321527,687.82108484890546,685.21173442459553,682.60238400028572,678.24523653323672,675.26586067207711,671.87238894761549,668.80274507073716,665.55348798214789,661.62869096340694,657.87604846354918,653.90299470375044,649.83162798499779,646.46005638173528,642.90015538191381,638.44684296297442,634.92711350912464,631.16580205935634,626.91397484409913,622.54435487283456,619.26476383504792,615.13252022674681,611.42362375461823,607.68534477250239,604.28657783193216,599.78654673107098,596.08055087058699,592.34915698408258,588.60471417061115,579.80857207681061]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",{"$f":"(L318+L532)*($S$33-1)","v":900.08335540047744},896.71990414064055,893.35645288080354,889.99300162096654,886.62955036112953,883.26609910129264,879.90264784145563,874.28621552317134,870.44570631737884,866.07126283794048,862.11426023445586,857.92589977440343,852.86664444130679,848.02943793513327,842.90805363761831,837.65981928541567,833.31366100453863,828.72477569437763,822.98429347451088,818.44723178865695,813.59885913509822,808.11795613700303,802.48542452681488,798.25797963215393,792.93122965584814,788.15029389826202,783.33148619680037,778.95020847624949,773.14955255908615,768.37244883936717,763.56251372305644,758.73582145538819,747.39716700895872]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",{"$f":"(L319+L533)*($S$33-1)","v":900.08335540047744},896.71990414064055,893.35645288080354,889.99300162096654,886.62955036112953,883.26609910129264,879.90264784145563,874.28621552317134,870.44570631737884,866.07126283794048,862.11426023445586,857.92589977440343,852.86664444130679,848.02943793513327,842.90805363761831,837.65981928541567,833.31366100453863,828.72477569437763,822.98429347451088,818.44723178865695,813.59885913509822,808.11795613700303,802.48542452681488,798.25797963215393,792.93122965584814,788.15029389826202,783.33148619680037,778.95020847624949,773.14955255908615,768.37244883936717,763.56251372305644,758.73582145538819,747.39716700895872]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",{"$f":"(L320+L534)*($S$33-1)","v":900.08335540047744},896.71990414064055,893.35645288080354,889.99300162096654,886.62955036112953,883.26609910129264,879.90264784145563,874.28621552317134,870.44570631737884,866.07126283794048,862.11426023445586,857.92589977440343,852.86664444130679,848.02943793513327,842.90805363761831,837.65981928541567,833.31366100453863,828.72477569437763,822.98429347451088,818.44723178865695,813.59885913509822,808.11795613700303,802.48542452681488,798.25797963215393,792.93122965584814,788.15029389826202,783.33148619680037,778.95020847624949,773.14955255908615,768.37244883936717,763.56251372305644,758.73582145538819,747.39716700895872]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *","Coal-new-AvgCF-Advanced",3603.1468924408737,3598.1426957676822,3593.1384990944912,3588.1343024213002,3583.1301057481087,3578.1259090749177,3573.1217124017267,3558.9779320695411,3552.0668093659847,3542.993532663364,3535.643575044518,3527.3620324841936,3515.5069718768646,3504.5658609968705,3492.449733667851,3479.8027534551311,3470.9061662772951,3461.0093554836594,3446.2974204340653,3436.6200638232594,3425.6411308102538,3411.9940374753078,3397.6916209511351,3389.3381913990306,3376.3218082373928,3365.6260006495427,3354.7710902306485,3345.7993458191595,3330.7264231025547,3320.0531750401201,3309.2420307323564,3298.3618368835128,3259.0876338403168]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",3603.1468924408737,3598.1426957676822,3593.1384990944912,3588.1343024213002,3583.1301057481087,3578.1259090749177,3573.1217124017267,3558.9779320695411,3552.0668093659847,3542.993532663364,3535.643575044518,3527.3620324841936,3515.5069718768646,3504.5658609968705,3492.449733667851,3479.8027534551311,3470.9061662772951,3461.0093554836594,3446.2974204340653,3436.6200638232594,3425.6411308102538,3411.9940374753078,3397.6916209511351,3389.3381913990306,3376.3218082373928,3365.6260006495427,3354.7710902306485,3345.7993458191595,3330.7264231025547,3320.0531750401201,3309.2420307323564,3298.3618368835128,3259.0876338403168]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",3603.1468924408737,3598.1426957676822,3593.1384990944912,3588.1343024213002,3583.1301057481087,3578.1259090749177,3573.1217124017267,3558.9779320695411,3552.0668093659847,3542.993532663364,3535.643575044518,3527.3620324841936,3515.5069718768646,3504.5658609968705,3492.449733667851,3479.8027534551311,3470.9061662772951,3461.0093554836594,3446.2974204340653,3436.6200638232594,3425.6411308102538,3411.9940374753078,3397.6916209511351,3389.3381913990306,3376.3218082373928,3365.6260006495427,3354.7710902306485,3345.7993458191595,3330.7264231025547,3320.0531750401201,3309.2420307323564,3298.3618368835128,3259.0876338403168]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",3603.1468924408737,3598.1426957676822,3593.1384990944912,3588.1343024213002,3583.1301057481087,3578.1259090749177,3573.1217124017267,3558.9779320695411,3552.0668093659847,3542.993532663364,3535.643575044518,3527.3620324841936,3515.5069718768646,3504.5658609968705,3492.449733667851,3479.8027534551311,3470.9061662772951,3461.0093554836594,3446.2974204340653,3436.6200638232594,3425.6411308102538,3411.9940374753078,3397.6916209511351,3389.3381913990306,3376.3218082373928,3365.6260006495427,3354.7710902306485,3345.7993458191595,3330.7264231025547,3320.0531750401201,3309.2420307323564,3298.3618368835128,3259.0876338403168]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",3603.1468924408737,3598.1426957676822,3593.1384990944912,3588.1343024213002,3583.1301057481087,3578.1259090749177,3573.1217124017267,3558.9779320695411,3552.0668093659847,3542.993532663364,3535.643575044518,3527.3620324841936,3515.5069718768646,3504.5658609968705,3492.449733667851,3479.8027534551311,3470.9061662772951,3461.0093554836594,3446.2974204340653,3436.6200638232594,3425.6411308102538,3411.9940374753078,3397.6916209511351,3389.3381913990306,3376.3218082373928,3365.6260006495427,3354.7710902306485,3345.7993458191595,3330.7264231025547,3320.0531750401201,3309.2420307323564,3298.3618368835128,3259.0876338403168]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",3603.1468924408737,3598.1426957676822,3593.1384990944912,3588.1343024213002,3583.1301057481087,3578.1259090749177,3573.1217124017267,3558.9779320695411,3552.0668093659847,3542.993532663364,3535.643575044518,3527.3620324841936,3515.5069718768646,3504.5658609968705,3492.449733667851,3479.8027534551311,3470.9061662772951,3461.0093554836594,3446.2974204340653,3436.6200638232594,3425.6411308102538,3411.9940374753078,3397.6916209511351,3389.3381913990306,3376.3218082373928,3365.6260006495427,3354.7710902306485,3345.7993458191595,3330.7264231025547,3320.0531750401201,3309.2420307323564,3298.3618368835128,3259.0876338403168]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",4115.6787428664275,4079.3571507948159,4043.0355587232043,4006.7139666515927,3970.3923745799807,3900.3861769905179,3864.0645849189063,3842.719072828731,3821.21354576568,3799.0323093368734,3780.0760927748911,3753.4159605154923,3736.5164607574611,3720.6129419595222,3700.4271466774535,3683.7608844338552,3668.5477764910383,3650.5380654965775,3632.9997980756848,3616.8742189921004,3604.912736466179,3591.0289792593017,3577.5998332124896,3567.8548782488688,3550.0663200602512,3542.1684553219948,3525.149846487468,3516.4614332212714,3500.8278785995417,3488.4584724277429,3476.0321352231667,3463.2949764078371,3423.9620781618628]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",4115.6787428664275,4079.3571507948159,4043.0355587232043,4006.7139666515927,3970.3923745799807,3900.3861769905179,3864.0645849189063,3842.719072828731,3821.21354576568,3799.0323093368734,3780.0760927748911,3753.4159605154923,3736.5164607574611,3720.6129419595222,3700.4271466774535,3683.7608844338552,3668.5477764910383,3650.5380654965775,3632.9997980756848,3616.8742189921004,3604.912736466179,3591.0289792593017,3577.5998332124896,3567.8548782488688,3550.0663200602512,3542.1684553219948,3525.149846487468,3516.4614332212714,3500.8278785995417,3488.4584724277429,3476.0321352231667,3463.2949764078371,3423.9620781618628]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",4115.6787428664275,4079.3571507948159,4043.0355587232043,4006.7139666515927,3970.3923745799807,3900.3861769905179,3864.0645849189063,3842.719072828731,3821.21354576568,3799.0323093368734,3780.0760927748911,3753.4159605154923,3736.5164607574611,3720.6129419595222,3700.4271466774535,3683.7608844338552,3668.5477764910383,3650.5380654965775,3632.9997980756848,3616.8742189921004,3604.912736466179,3591.0289792593017,3577.5998332124896,3567.8548782488688,3550.0663200602512,3542.1684553219948,3525.149846487468,3516.4614332212714,3500.8278785995417,3488.4584724277429,3476.0321352231667,3463.2949764078371,3423.9620781618628]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",4115.6787428664275,4079.3571507948159,4043.0355587232043,4006.7139666515927,3970.3923745799807,3900.3861769905179,3864.0645849189063,3842.719072828731,3821.21354576568,3799.0323093368734,3780.0760927748911,3753.4159605154923,3736.5164607574611,3720.6129419595222,3700.4271466774535,3683.7608844338552,3668.5477764910383,3650.5380654965775,3632.9997980756848,3616.8742189921004,3604.912736466179,3591.0289792593017,3577.5998332124896,3567.8548782488688,3550.0663200602512,3542.1684553219948,3525.149846487468,3516.4614332212714,3500.8278785995417,3488.4584724277429,3476.0321352231667,3463.2949764078371,3423.9620781618628]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",4115.6787428664275,4079.3571507948159,4043.0355587232043,4006.7139666515927,3970.3923745799807,3900.3861769905179,3864.0645849189063,3842.719072828731,3821.21354576568,3799.0323093368734,3780.0760927748911,3753.4159605154923,3736.5164607574611,3720.6129419595222,3700.4271466774535,3683.7608844338552,3668.5477764910383,3650.5380654965775,3632.9997980756848,3616.8742189921004,3604.912736466179,3591.0289792593017,3577.5998332124896,3567.8548782488688,3550.0663200602512,3542.1684553219948,3525.149846487468,3516.4614332212714,3500.8278785995417,3488.4584724277429,3476.0321352231667,3463.2949764078371,3423.9620781618628]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",4115.6787428664275,4079.3571507948159,4043.0355587232043,4006.7139666515927,3970.3923745799807,3900.3861769905179,3864.0645849189063,3842.719072828731,3821.21354576568,3799.0323093368734,3780.0760927748911,3753.4159605154923,3736.5164607574611,3720.6129419595222,3700.4271466774535,3683.7608844338552,3668.5477764910383,3650.5380654965775,3632.9997980756848,3616.8742189921004,3604.912736466179,3591.0289792593017,3577.5998332124896,3567.8548782488688,3550.0663200602512,3542.1684553219948,3525.149846487468,3516.4614332212714,3500.8278785995417,3488.4584724277429,3476.0321352231667,3463.2949764078371,3423.9620781618628]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Advanced",4600.8370420337133,4583.6439877148268,4566.4509333959404,4549.2578790770531,4532.0648247581667,4514.8717704392802,4497.6787161203938,4468.9693973648709,4449.3382391501427,4426.9785962502419,4406.7526605448966,4385.3432503331896,4359.4826960338705,4334.7564707870333,4308.5779520002588,4281.751647455083,4259.5363048261834,4236.0800566007365,4206.7371053418819,4183.5455481159761,4158.7622030107595,4130.7468411853079,4101.9553408874081,4080.346059768598,4053.1186363629504,4028.6806544367405,4004.0490706525625,3981.6545374836746,3952.0037560351666,3927.5848862884086,3902.9986685162989,3878.3264711424999,3820.3685413043286]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Moderate",4600.8370420337133,4583.6439877148268,4566.4509333959404,4549.2578790770531,4532.0648247581667,4514.8717704392802,4497.6787161203938,4468.9693973648709,4449.3382391501427,4426.9785962502419,4406.7526605448966,4385.3432503331896,4359.4826960338705,4334.7564707870333,4308.5779520002588,4281.751647455083,4259.5363048261834,4236.0800566007365,4206.7371053418819,4183.5455481159761,4158.7622030107595,4130.7468411853079,4101.9553408874081,4080.346059768598,4053.1186363629504,4028.6806544367405,4004.0490706525625,3981.6545374836746,3952.0037560351666,3927.5848862884086,3902.9986685162989,3878.3264711424999,3820.3685413043286]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Conservative",4600.8370420337133,4583.6439877148268,4566.4509333959404,4549.2578790770531,4532.0648247581667,4514.8717704392802,4497.6787161203938,4468.9693973648709,4449.3382391501427,4426.9785962502419,4406.7526605448966,4385.3432503331896,4359.4826960338705,4334.7564707870333,4308.5779520002588,4281.751647455083,4259.5363048261834,4236.0800566007365,4206.7371053418819,4183.5455481159761,4158.7622030107595,4130.7468411853079,4101.9553408874081,4080.346059768598,4053.1186363629504,4028.6806544367405,4004.0490706525625,3981.6545374836746,3952.0037560351666,3927.5848862884086,3902.9986685162989,3878.3264711424999,3820.3685413043286]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",5930.6645350322442,5908.5026974842658,5886.3408599362874,5864.179022388309,5842.0171848403306,5819.8553472923522,5797.6935097443738,5760.6867416893892,5735.3815612229382,5706.5582787476551,5680.4855213027904,5652.8883430066626,5619.5528235821102,5587.6803876541881,5553.9354994265541,5519.3547940314438,5490.7178832104837,5460.4816398658959,5422.6575048998629,5392.7627282971171,5360.8167184341892,5324.7029553746643,5287.5901088115497,5259.735402511139,5224.6373563336219,5193.1356893250504,5161.3844834342544,5132.5161700280623,5094.2955495472634,5062.819131901364,5031.1263876250096,4999.3232301933986,4924.6126432272558]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",5930.6645350322442,5908.5026974842658,5886.3408599362874,5864.179022388309,5842.0171848403306,5819.8553472923522,5797.6935097443738,5760.6867416893892,5735.3815612229382,5706.5582787476551,5680.4855213027904,5652.8883430066626,5619.5528235821102,5587.6803876541881,5553.9354994265541,5519.3547940314438,5490.7178832104837,5460.4816398658959,5422.6575048998629,5392.7627282971171,5360.8167184341892,5324.7029553746643,5287.5901088115497,5259.735402511139,5224.6373563336219,5193.1356893250504,5161.3844834342544,5132.5161700280623,5094.2955495472634,5062.819131901364,5031.1263876250096,4999.3232301933986,4924.6126432272558]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",5930.6645350322442,5908.5026974842658,5886.3408599362874,5864.179022388309,5842.0171848403306,5819.8553472923522,5797.6935097443738,5760.6867416893892,5735.3815612229382,5706.5582787476551,5680.4855213027904,5652.8883430066626,5619.5528235821102,5587.6803876541881,5553.9354994265541,5519.3547940314438,5490.7178832104837,5460.4816398658959,5422.6575048998629,5392.7627282971171,5360.8167184341892,5324.7029553746643,5287.5901088115497,5259.735402511139,5224.6373563336219,5193.1356893250504,5161.3844834342544,5132.5161700280623,5094.2955495472634,5062.819131901364,5031.1263876250096,4999.3232301933986,4924.6126432272558]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Advanced",4600.8370420337133,4583.6439877148268,4566.4509333959404,4549.2578790770531,4532.0648247581667,4514.8717704392802,4497.6787161203938,4468.9693973648709,4449.3382391501427,4426.9785962502419,4406.7526605448966,4385.3432503331896,4359.4826960338705,4334.7564707870333,4308.5779520002588,4281.751647455083,4259.5363048261834,4236.0800566007365,4206.7371053418819,4183.5455481159761,4158.7622030107595,4130.7468411853079,4101.9553408874081,4080.346059768598,4053.1186363629504,4028.6806544367405,4004.0490706525625,3981.6545374836746,3952.0037560351666,3927.5848862884086,3902.9986685162989,3878.3264711424999,3820.3685413043286]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Moderate",4600.8370420337133,4583.6439877148268,4566.4509333959404,4549.2578790770531,4532.0648247581667,4514.8717704392802,4497.6787161203938,4468.9693973648709,4449.3382391501427,4426.9785962502419,4406.7526605448966,4385.3432503331896,4359.4826960338705,4334.7564707870333,4308.5779520002588,4281.751647455083,4259.5363048261834,4236.0800566007365,4206.7371053418819,4183.5455481159761,4158.7622030107595,4130.7468411853079,4101.9553408874081,4080.346059768598,4053.1186363629504,4028.6806544367405,4004.0490706525625,3981.6545374836746,3952.0037560351666,3927.5848862884086,3902.9986685162989,3878.3264711424999,3820.3685413043286]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Conservative",4600.8370420337133,4583.6439877148268,4566.4509333959404,4549.2578790770531,4532.0648247581667,4514.8717704392802,4497.6787161203938,4468.9693973648709,4449.3382391501427,4426.9785962502419,4406.7526605448966,4385.3432503331896,4359.4826960338705,4334.7564707870333,4308.5779520002588,4281.751647455083,4259.5363048261834,4236.0800566007365,4206.7371053418819,4183.5455481159761,4158.7622030107595,4130.7468411853079,4101.9553408874081,4080.346059768598,4053.1186363629504,4028.6806544367405,4004.0490706525625,3981.6545374836746,3952.0037560351666,3927.5848862884086,3902.9986685162989,3878.3264711424999,3820.3685413043286]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",5930.6645350322442,5908.5026974842658,5886.3408599362874,5864.179022388309,5842.0171848403306,5819.8553472923522,5797.6935097443738,5760.6867416893892,5735.3815612229382,5706.5582787476551,5680.4855213027904,5652.8883430066626,5619.5528235821102,5587.6803876541881,5553.9354994265541,5519.3547940314438,5490.7178832104837,5460.4816398658959,5422.6575048998629,5392.7627282971171,5360.8167184341892,5324.7029553746643,5287.5901088115497,5259.735402511139,5224.6373563336219,5193.1356893250504,5161.3844834342544,5132.5161700280623,5094.2955495472634,5062.819131901364,5031.1263876250096,4999.3232301933986,4924.6126432272558]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",5930.6645350322442,5908.5026974842658,5886.3408599362874,5864.179022388309,5842.0171848403306,5819.8553472923522,5797.6935097443738,5760.6867416893892,5735.3815612229382,5706.5582787476551,5680.4855213027904,5652.8883430066626,5619.5528235821102,5587.6803876541881,5553.9354994265541,5519.3547940314438,5490.7178832104837,5460.4816398658959,5422.6575048998629,5392.7627282971171,5360.8167184341892,5324.7029553746643,5287.5901088115497,5259.735402511139,5224.6373563336219,5193.1356893250504,5161.3844834342544,5132.5161700280623,5094.2955495472634,5062.819131901364,5031.1263876250096,4999.3232301933986,4924.6126432272558]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",5930.6645350322442,5908.5026974842658,5886.3408599362874,5864.179022388309,5842.0171848403306,5819.8553472923522,5797.6935097443738,5760.6867416893892,5735.3815612229382,5706.5582787476551,5680.4855213027904,5652.8883430066626,5619.5528235821102,5587.6803876541881,5553.9354994265541,5519.3547940314438,5490.7178832104837,5460.4816398658959,5422.6575048998629,5392.7627282971171,5360.8167184341892,5324.7029553746643,5287.5901088115497,5259.735402511139,5224.6373563336219,5193.1356893250504,5161.3844834342544,5132.5161700280623,5094.2955495472634,5062.819131901364,5031.1263876250096,4999.3232301933986,4924.6126432272558]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Coal-new-AvgCF-Advanced",39.695481335952849,{"$f":"$L$66","v":39.695481335952849},39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",{"$f":"$L$66","v":39.695481335952849},39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",{"$f":"$L$67","v":39.695481335952849},{"$f":"$L$67","v":39.695481335952849},39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",56.070672261119995,{"$f":"$L$68","v":56.070672261119995},56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",{"$f":"$L$68","v":56.070672261119995},56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",54,{"$f":"$L$69","v":56.070672261119995},56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",{"$f":"$L$69","v":56.070672261119995},56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995,56.070672261119995]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Advanced",53.113948919449903,{"$f":"$L$70","v":53.113948919449903},53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Moderate",{"$f":"$L$70","v":53.113948919449903},53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Conservative",53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",58.241650294695482,{"$f":"$L$72","v":58.241650294695482},58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",{"$f":"$L$72","v":58.241650294695482},58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Advanced",{"$f":"$L$71","v":53.113948919449903},{"$f":"$L$71","v":53.113948919449903},53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Moderate",53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Conservative",53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903,53.113948919449903]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",{"$f":"$L$73","v":58.241650294695482},{"$f":"$L$73","v":58.241650294695482},58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482,58.241650294695482]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Coal-new-AvgCF-Advanced",4.4007858546168963,{"$f":"$L$75","v":4.4007858546168963},4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",{"$f":"$L$75","v":4.4007858546168963},4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",{"$f":"$L$76","v":4.4007858546168963},{"$f":"$L$76","v":4.4007858546168963},4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",7.88067459072,{"$f":"$L$77","v":7.88067459072},7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",{"$f":"$L$77","v":7.88067459072},7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",{"$f":"$L$78","v":7.88067459072},{"$f":"$L$78","v":7.88067459072},7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072,7.88067459072]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Advanced",6.9253438113948915,{"$f":"$L$79","v":6.9253438113948915},6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Moderate",{"$f":"$L$79","v":6.9253438113948915},6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Conservative",6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",10.736738703339881,{"$f":"$L$81","v":10.736738703339881},10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",{"$f":"$L$81","v":10.736738703339881},10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Advanced",{"$f":"$L$80","v":6.9253438113948915},{"$f":"$L$80","v":6.9253438113948915},6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Moderate",6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Conservative",6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915,6.9253438113948915]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",{"$f":"$L$82","v":10.736738703339881},{"$f":"$L$82","v":10.736738703339881},10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881,10.736738703339881]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Coal-new-AvgCF-Advanced",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[" ",null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Advanced",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Moderate",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Conservative",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Advanced",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Moderate",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Conservative",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",2.0121208251473477,2.0121208251473477,2.0223605108055009,1.9897406679764242,1.9622563850687622,1.9407141453831041,1.9343123772102162,1.9175049115913556,1.9253428290766208,1.9390943025540275,1.922261296660118,1.923582514734774,1.9216679764243616,1.9200677799607071,1.9171444007858547,1.9238055009823183,1.9245923379174852,1.9192180746561887,1.9192436149312375,1.9244135559921414,1.9214557956777996,1.9201168958742634,1.9135550098231826,1.91338605108055,1.915443025540275,1.9171738703339882,1.9175805500982317,1.9201493123772102,1.9177475442043221,1.9196434184675835,1.9189882121807464,1.9167416502946955,1.9162750491159135]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Coal-new-AvgCF-Advanced",{"$f":"L375*L219","v":17.380699687622791},17.380699687622791,17.469150092337916,17.187379889980352,16.949970654223968,16.763888787819251,16.708590314341848,16.56340742632613,16.631111357563849,16.749896585461688,16.6044930805501,16.615905762278977,16.599367980353634,16.585545483300589,16.560293333988213,16.617831917485265,16.624628614931236,16.578205728880157,16.57842634577603,16.623084296660117,16.597535163064833,16.585969746561886,16.529288174852653,16.527828709233791,16.545596854616896,16.560547891944989,16.564060791748524,16.586249760314342,16.565503286836936,16.581879848722984,16.576220176817287,16.55681437524558,16.552783874263262]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",{"$f":"L376*L220","v":17.380699687622791},17.380699687622791,17.469150092337916,17.187379889980352,16.949970654223968,16.763888787819251,16.708590314341848,16.56340742632613,16.631111357563849,16.749896585461688,16.6044930805501,16.615905762278977,16.599367980353634,16.585545483300589,16.560293333988213,16.617831917485265,16.624628614931236,16.578205728880157,16.57842634577603,16.623084296660117,16.597535163064833,16.585969746561886,16.529288174852653,16.527828709233791,16.545596854616896,16.560547891944989,16.564060791748524,16.586249760314342,16.565503286836936,16.581879848722984,16.576220176817287,16.55681437524558,16.552783874263262]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",{"$f":"L377*L221","v":17.380699687622791},17.380699687622791,17.469150092337916,17.187379889980352,16.949970654223968,16.763888787819251,16.708590314341848,16.56340742632613,16.631111357563849,16.749896585461688,16.6044930805501,16.615905762278977,16.599367980353634,16.585545483300589,16.560293333988213,16.617831917485265,16.624628614931236,16.578205728880157,16.57842634577603,16.623084296660117,16.597535163064833,16.585969746561886,16.529288174852653,16.527828709233791,16.545596854616896,16.560547891944989,16.564060791748524,16.586249760314342,16.565503286836936,16.581879848722984,16.576220176817287,16.55681437524558,16.552783874263262]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",{"$f":"L378*L222","v":17.380699687622791},17.380699687622791,17.469150092337916,17.187379889980352,16.949970654223968,16.763888787819251,16.708590314341848,16.56340742632613,16.631111357563849,16.749896585461688,16.6044930805501,16.615905762278977,16.599367980353634,16.585545483300589,16.560293333988213,16.617831917485265,16.624628614931236,16.578205728880157,16.57842634577603,16.623084296660117,16.597535163064833,16.585969746561886,16.529288174852653,16.527828709233791,16.545596854616896,16.560547891944989,16.564060791748524,16.586249760314342,16.565503286836936,16.581879848722984,16.576220176817287,16.55681437524558,16.552783874263262]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",{"$f":"L379*L223","v":17.380699687622791},17.380699687622791,17.469150092337916,17.187379889980352,16.949970654223968,16.763888787819251,16.708590314341848,16.56340742632613,16.631111357563849,16.749896585461688,16.6044930805501,16.615905762278977,16.599367980353634,16.585545483300589,16.560293333988213,16.617831917485265,16.624628614931236,16.578205728880157,16.57842634577603,16.623084296660117,16.597535163064833,16.585969746561886,16.529288174852653,16.527828709233791,16.545596854616896,16.560547891944989,16.564060791748524,16.586249760314342,16.565503286836936,16.581879848722984,16.576220176817287,16.55681437524558,16.552783874263262]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",{"$f":"L380*L224","v":17.380699687622791},17.380699687622791,17.469150092337916,17.187379889980352,16.949970654223968,16.763888787819251,16.708590314341848,16.56340742632613,16.631111357563849,16.749896585461688,16.6044930805501,16.615905762278977,16.599367980353634,16.585545483300589,16.560293333988213,16.617831917485265,16.624628614931236,16.578205728880157,16.57842634577603,16.623084296660117,16.597535163064833,16.585969746561886,16.529288174852653,16.527828709233791,16.545596854616896,16.560547891944989,16.564060791748524,16.586249760314342,16.565503286836936,16.581879848722984,16.576220176817287,16.55681437524558,16.552783874263262]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",{"$f":"L381*L225","v":17.505451178781925},17.295855259495742,17.173211337590043,16.688949852652257,16.254023722986247,15.873424447445974,15.619572445972494,15.284112066142763,15.146030255402751,15.052219523575639,14.721317763588736,14.531062913392271,14.316426424361495,14.104497900294694,14.282725785854618,14.332350982318271,14.338212917485265,14.298174656188605,14.298364931237719,14.336880992141454,14.314845677799607,14.304870874263262,14.255984823182711,14.254726080550098,14.270050540275049,14.282945333988213,14.285975098231827,14.305112377210216,14.2872192043222,14.301343467583497,14.296462180746561,14.279725294695481,14.276249115913556]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",{"$f":"L382*L226","v":17.505451178781925},17.295855259495742,17.173211337590043,16.688949852652257,16.254023722986247,15.873424447445974,15.619572445972494,15.284112066142763,15.146030255402751,15.052219523575639,14.721317763588736,14.531062913392271,14.316426424361495,14.104497900294694,14.282725785854618,14.332350982318271,14.338212917485265,14.298174656188605,14.298364931237719,14.336880992141454,14.314845677799607,14.304870874263262,14.255984823182711,14.254726080550098,14.270050540275049,14.282945333988213,14.285975098231827,14.305112377210216,14.2872192043222,14.301343467583497,14.296462180746561,14.279725294695481,14.276249115913556]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",{"$f":"L383*L227","v":17.505451178781925},17.295855259495742,17.173211337590043,16.688949852652257,16.254023722986247,15.873424447445974,15.619572445972494,15.284112066142763,15.146030255402751,15.052219523575639,14.721317763588736,14.531062913392271,14.316426424361495,14.104497900294694,14.282725785854618,14.332350982318271,14.338212917485265,14.298174656188605,14.298364931237719,14.336880992141454,14.314845677799607,14.304870874263262,14.255984823182711,14.254726080550098,14.270050540275049,14.282945333988213,14.285975098231827,14.305112377210216,14.2872192043222,14.301343467583497,14.296462180746561,14.279725294695481,14.276249115913556]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",{"$f":"L384*L228","v":17.505451178781925},17.295855259495742,17.173211337590043,16.688949852652257,16.254023722986247,15.873424447445974,15.619572445972494,15.284112066142763,15.146030255402751,15.052219523575639,14.721317763588736,14.531062913392271,14.316426424361495,14.104497900294694,14.282725785854618,14.332350982318271,14.338212917485265,14.298174656188605,14.298364931237719,14.336880992141454,14.314845677799607,14.304870874263262,14.255984823182711,14.254726080550098,14.270050540275049,14.282945333988213,14.285975098231827,14.305112377210216,14.2872192043222,14.301343467583497,14.296462180746561,14.279725294695481,14.276249115913556]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",{"$f":"L385*L229","v":17.505451178781925},17.295855259495742,17.173211337590043,16.688949852652257,16.254023722986247,15.873424447445974,15.619572445972494,15.284112066142763,15.146030255402751,15.052219523575639,14.721317763588736,14.531062913392271,14.316426424361495,14.104497900294694,14.282725785854618,14.332350982318271,14.338212917485265,14.298174656188605,14.298364931237719,14.336880992141454,14.314845677799607,14.304870874263262,14.255984823182711,14.254726080550098,14.270050540275049,14.282945333988213,14.285975098231827,14.305112377210216,14.2872192043222,14.301343467583497,14.296462180746561,14.279725294695481,14.276249115913556]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",{"$f":"L386*L230","v":17.505451178781925},17.295855259495742,17.173211337590043,16.688949852652257,16.254023722986247,15.873424447445974,15.619572445972494,15.284112066142763,15.146030255402751,15.052219523575639,14.721317763588736,14.531062913392271,14.316426424361495,14.104497900294694,14.282725785854618,14.332350982318271,14.338212917485265,14.298174656188605,14.298364931237719,14.336880992141454,14.314845677799607,14.304870874263262,14.255984823182711,14.254726080550098,14.270050540275049,14.282945333988213,14.285975098231827,14.305112377210216,14.2872192043222,14.301343467583497,14.296462180746561,14.279725294695481,14.276249115913556]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Advanced",{"$f":"L387*L231","v":19.620190166011785},19.620190166011785,19.72003734086444,19.401961253438113,19.133962010805501,18.923903631630647,18.861479990176818,18.697590392927307,18.774017926326128,18.908108544204321,18.743969903732811,18.75685310117878,18.738184438113947,18.722580922396855,18.694075052062868,18.759027440078583,18.766699887033397,18.714295445972496,18.714544489194495,18.764956584479368,18.736115463654222,18.723059851669941,18.659074900785853,18.657427384086443,18.677484942043222,18.694362409626716,18.698327944007858,18.723375944990174,18.699956303536343,18.718442973477405,18.712054056974459,18.690147832023573,18.685598003929272]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Moderate",{"$f":"L388*L232","v":19.620190166011785},19.620190166011785,19.72003734086444,19.401961253438113,19.133962010805501,18.923903631630647,18.861479990176818,18.697590392927307,18.774017926326128,18.908108544204321,18.743969903732811,18.75685310117878,18.738184438113947,18.722580922396855,18.694075052062868,18.759027440078583,18.766699887033397,18.714295445972496,18.714544489194495,18.764956584479368,18.736115463654222,18.723059851669941,18.659074900785853,18.657427384086443,18.677484942043222,18.694362409626716,18.698327944007858,18.723375944990174,18.699956303536343,18.718442973477405,18.712054056974459,18.690147832023573,18.685598003929272]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Conservative",{"$f":"L389*L233","v":19.620190166011785},19.620190166011785,19.72003734086444,19.401961253438113,19.133962010805501,18.923903631630647,18.861479990176818,18.697590392927307,18.774017926326128,18.908108544204321,18.743969903732811,18.75685310117878,18.738184438113947,18.722580922396855,18.694075052062868,18.759027440078583,18.766699887033397,18.714295445972496,18.714544489194495,18.764956584479368,18.736115463654222,18.723059851669941,18.659074900785853,18.657427384086443,18.677484942043222,18.694362409626716,18.698327944007858,18.723375944990174,18.699956303536343,18.718442973477405,18.712054056974459,18.690147832023573,18.685598003929272]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",{"$f":"L390*L234","v":25.165595160117878},25.165595160117878,25.2936629086444,24.885686534381136,24.541940608055008,24.272511816306483,24.192444901768173,23.982233929273082,24.080262763261295,24.252252442043222,24.041722037328096,24.058246511787818,24.034301381139489,24.014287723968565,23.977725020628682,24.061035400785855,24.070876370333988,24.003660459724951,24.003979891944986,24.06864034479371,24.031647636542239,24.014902016699413,23.932832507858546,23.930719340864439,23.95644592043222,23.97809359626719,23.983179940078582,24.015307449901769,23.985268535363456,24.008980234774064,24.000785569744597,23.972687820235755,23.966852039292728]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",{"$f":"L391*L235","v":25.165595160117878},25.165595160117878,25.2936629086444,24.885686534381136,24.541940608055008,24.272511816306483,24.192444901768173,23.982233929273082,24.080262763261295,24.252252442043222,24.041722037328096,24.058246511787818,24.034301381139489,24.014287723968565,23.977725020628682,24.061035400785855,24.070876370333988,24.003660459724951,24.003979891944986,24.06864034479371,24.031647636542239,24.014902016699413,23.932832507858546,23.930719340864439,23.95644592043222,23.97809359626719,23.983179940078582,24.015307449901769,23.985268535363456,24.008980234774064,24.000785569744597,23.972687820235755,23.966852039292728]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",{"$f":"L392*L236","v":25.165595160117878},25.165595160117878,25.2936629086444,24.885686534381136,24.541940608055008,24.272511816306483,24.192444901768173,23.982233929273082,24.080262763261295,24.252252442043222,24.041722037328096,24.058246511787818,24.034301381139489,24.014287723968565,23.977725020628682,24.061035400785855,24.070876370333988,24.003660459724951,24.003979891944986,24.06864034479371,24.031647636542239,24.014902016699413,23.932832507858546,23.930719340864439,23.95644592043222,23.97809359626719,23.983179940078582,24.015307449901769,23.985268535363456,24.008980234774064,24.000785569744597,23.972687820235755,23.966852039292728]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Advanced",{"$f":"L393*L237","v":19.620190166011785},19.620190166011785,19.72003734086444,19.401961253438113,19.133962010805501,18.923903631630647,18.861479990176818,18.697590392927307,18.774017926326128,18.908108544204321,18.743969903732811,18.75685310117878,18.738184438113947,18.722580922396855,18.694075052062868,18.759027440078583,18.766699887033397,18.714295445972496,18.714544489194495,18.764956584479368,18.736115463654222,18.723059851669941,18.659074900785853,18.657427384086443,18.677484942043222,18.694362409626716,18.698327944007858,18.723375944990174,18.699956303536343,18.718442973477405,18.712054056974459,18.690147832023573,18.685598003929272]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Moderate",{"$f":"L394*L238","v":19.620190166011785},19.620190166011785,19.72003734086444,19.401961253438113,19.133962010805501,18.923903631630647,18.861479990176818,18.697590392927307,18.774017926326128,18.908108544204321,18.743969903732811,18.75685310117878,18.738184438113947,18.722580922396855,18.694075052062868,18.759027440078583,18.766699887033397,18.714295445972496,18.714544489194495,18.764956584479368,18.736115463654222,18.723059851669941,18.659074900785853,18.657427384086443,18.677484942043222,18.694362409626716,18.698327944007858,18.723375944990174,18.699956303536343,18.718442973477405,18.712054056974459,18.690147832023573,18.685598003929272]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Conservative",{"$f":"L395*L239","v":19.620190166011785},19.620190166011785,19.72003734086444,19.401961253438113,19.133962010805501,18.923903631630647,18.861479990176818,18.697590392927307,18.774017926326128,18.908108544204321,18.743969903732811,18.75685310117878,18.738184438113947,18.722580922396855,18.694075052062868,18.759027440078583,18.766699887033397,18.714295445972496,18.714544489194495,18.764956584479368,18.736115463654222,18.723059851669941,18.659074900785853,18.657427384086443,18.677484942043222,18.694362409626716,18.698327944007858,18.723375944990174,18.699956303536343,18.718442973477405,18.712054056974459,18.690147832023573,18.685598003929272]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",{"$f":"L396*L240","v":25.165595160117878},25.165595160117878,25.2936629086444,24.885686534381136,24.541940608055008,24.272511816306483,24.192444901768173,23.982233929273082,24.080262763261295,24.252252442043222,24.041722037328096,24.058246511787818,24.034301381139489,24.014287723968565,23.977725020628682,24.061035400785855,24.070876370333988,24.003660459724951,24.003979891944986,24.06864034479371,24.031647636542239,24.014902016699413,23.932832507858546,23.930719340864439,23.95644592043222,23.97809359626719,23.983179940078582,24.015307449901769,23.985268535363456,24.008980234774064,24.000785569744597,23.972687820235755,23.966852039292728]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",{"$f":"L397*L241","v":25.165595160117878},25.165595160117878,25.2936629086444,24.885686534381136,24.541940608055008,24.272511816306483,24.192444901768173,23.982233929273082,24.080262763261295,24.252252442043222,24.041722037328096,24.058246511787818,24.034301381139489,24.014287723968565,23.977725020628682,24.061035400785855,24.070876370333988,24.003660459724951,24.003979891944986,24.06864034479371,24.031647636542239,24.014902016699413,23.932832507858546,23.930719340864439,23.95644592043222,23.97809359626719,23.983179940078582,24.015307449901769,23.985268535363456,24.008980234774064,24.000785569744597,23.972687820235755,23.966852039292728]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",{"$f":"L398*L242","v":25.165595160117878},25.165595160117878,25.2936629086444,24.885686534381136,24.541940608055008,24.272511816306483,24.192444901768173,23.982233929273082,24.080262763261295,24.252252442043222,24.041722037328096,24.058246511787818,24.034301381139489,24.014287723968565,23.977725020628682,24.061035400785855,24.070876370333988,24.003660459724951,24.003979891944986,24.06864034479371,24.031647636542239,24.014902016699413,23.932832507858546,23.930719340864439,23.95644592043222,23.97809359626719,23.983179940078582,24.015307449901769,23.985268535363456,24.008980234774064,24.000785569744597,23.972687820235755,23.966852039292728]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK550","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL550","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F551","v":0.05},{"$f":"'WACC Calc'!G551","v":0.05},{"$f":"'WACC Calc'!H551","v":0.05},{"$f":"'WACC Calc'!I551","v":0.05},{"$f":"'WACC Calc'!J551","v":0.05},{"$f":"'WACC Calc'!K551","v":0.05},{"$f":"'WACC Calc'!L551","v":0.05},{"$f":"'WACC Calc'!M551","v":0.05},{"$f":"'WACC Calc'!N551","v":0.05},{"$f":"'WACC Calc'!O551","v":0.05},{"$f":"'WACC Calc'!P551","v":0.05},{"$f":"'WACC Calc'!Q551","v":0.05},{"$f":"'WACC Calc'!R551","v":0.05},{"$f":"'WACC Calc'!S551","v":0.05},{"$f":"'WACC Calc'!T551","v":0.05},{"$f":"'WACC Calc'!U551","v":0.05},{"$f":"'WACC Calc'!V551","v":0.05},{"$f":"'WACC Calc'!W551","v":0.05},{"$f":"'WACC Calc'!X551","v":0.05},{"$f":"'WACC Calc'!Y551","v":0.05},{"$f":"'WACC Calc'!Z551","v":0.05},{"$f":"'WACC Calc'!AA551","v":0.05},{"$f":"'WACC Calc'!AB551","v":0.05},{"$f":"'WACC Calc'!AC551","v":0.05},{"$f":"'WACC Calc'!AD551","v":0.05},{"$f":"'WACC Calc'!AE551","v":0.05},{"$f":"'WACC Calc'!AF551","v":0.05},{"$f":"'WACC Calc'!AG551","v":0.05},{"$f":"'WACC Calc'!AH551","v":0.05},{"$f":"'WACC Calc'!AI551","v":0.05},{"$f":"'WACC Calc'!AJ551","v":0.05},{"$f":"'WACC Calc'!AK551","v":0.05},{"$f":"'WACC Calc'!AL551","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F552","v":0.05},{"$f":"'WACC Calc'!G552","v":0.05},{"$f":"'WACC Calc'!H552","v":0.05},{"$f":"'WACC Calc'!I552","v":0.05},{"$f":"'WACC Calc'!J552","v":0.05},{"$f":"'WACC Calc'!K552","v":0.05},{"$f":"'WACC Calc'!L552","v":0.05},{"$f":"'WACC Calc'!M552","v":0.05},{"$f":"'WACC Calc'!N552","v":0.05},{"$f":"'WACC Calc'!O552","v":0.05},{"$f":"'WACC Calc'!P552","v":0.05},{"$f":"'WACC Calc'!Q552","v":0.05},{"$f":"'WACC Calc'!R552","v":0.05},{"$f":"'WACC Calc'!S552","v":0.05},{"$f":"'WACC Calc'!T552","v":0.05},{"$f":"'WACC Calc'!U552","v":0.05},{"$f":"'WACC Calc'!V552","v":0.05},{"$f":"'WACC Calc'!W552","v":0.05},{"$f":"'WACC Calc'!X552","v":0.05},{"$f":"'WACC Calc'!Y552","v":0.05},{"$f":"'WACC Calc'!Z552","v":0.05},{"$f":"'WACC Calc'!AA552","v":0.05},{"$f":"'WACC Calc'!AB552","v":0.05},{"$f":"'WACC Calc'!AC552","v":0.05},{"$f":"'WACC Calc'!AD552","v":0.05},{"$f":"'WACC Calc'!AE552","v":0.05},{"$f":"'WACC Calc'!AF552","v":0.05},{"$f":"'WACC Calc'!AG552","v":0.05},{"$f":"'WACC Calc'!AH552","v":0.05},{"$f":"'WACC Calc'!AI552","v":0.05},{"$f":"'WACC Calc'!AJ552","v":0.05},{"$f":"'WACC Calc'!AK552","v":0.05},{"$f":"'WACC Calc'!AL552","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F553","v":0.05},{"$f":"'WACC Calc'!G553","v":0.05},{"$f":"'WACC Calc'!H553","v":0.05},{"$f":"'WACC Calc'!I553","v":0.05},{"$f":"'WACC Calc'!J553","v":0.05},{"$f":"'WACC Calc'!K553","v":0.05},{"$f":"'WACC Calc'!L553","v":0.05},{"$f":"'WACC Calc'!M553","v":0.05},{"$f":"'WACC Calc'!N553","v":0.05},{"$f":"'WACC Calc'!O553","v":0.05},{"$f":"'WACC Calc'!P553","v":0.05},{"$f":"'WACC Calc'!Q553","v":0.05},{"$f":"'WACC Calc'!R553","v":0.05},{"$f":"'WACC Calc'!S553","v":0.05},{"$f":"'WACC Calc'!T553","v":0.05},{"$f":"'WACC Calc'!U553","v":0.05},{"$f":"'WACC Calc'!V553","v":0.05},{"$f":"'WACC Calc'!W553","v":0.05},{"$f":"'WACC Calc'!X553","v":0.05},{"$f":"'WACC Calc'!Y553","v":0.05},{"$f":"'WACC Calc'!Z553","v":0.05},{"$f":"'WACC Calc'!AA553","v":0.05},{"$f":"'WACC Calc'!AB553","v":0.05},{"$f":"'WACC Calc'!AC553","v":0.05},{"$f":"'WACC Calc'!AD553","v":0.05},{"$f":"'WACC Calc'!AE553","v":0.05},{"$f":"'WACC Calc'!AF553","v":0.05},{"$f":"'WACC Calc'!AG553","v":0.05},{"$f":"'WACC Calc'!AH553","v":0.05},{"$f":"'WACC Calc'!AI553","v":0.05},{"$f":"'WACC Calc'!AJ553","v":0.05},{"$f":"'WACC Calc'!AK553","v":0.05},{"$f":"'WACC Calc'!AL553","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK554","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL554","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK555","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL555","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK556","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL556","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK557","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL557","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F558","v":0.1},{"$f":"'WACC Calc'!G558","v":0.1},{"$f":"'WACC Calc'!H558","v":0.1},{"$f":"'WACC Calc'!I558","v":0.1},{"$f":"'WACC Calc'!J558","v":0.1},{"$f":"'WACC Calc'!K558","v":0.1},{"$f":"'WACC Calc'!L558","v":0.1},{"$f":"'WACC Calc'!M558","v":0.1},{"$f":"'WACC Calc'!N558","v":0.1},{"$f":"'WACC Calc'!O558","v":0.1},{"$f":"'WACC Calc'!P558","v":0.1},{"$f":"'WACC Calc'!Q558","v":0.1},{"$f":"'WACC Calc'!R558","v":0.1},{"$f":"'WACC Calc'!S558","v":0.1},{"$f":"'WACC Calc'!T558","v":0.1},{"$f":"'WACC Calc'!U558","v":0.1},{"$f":"'WACC Calc'!V558","v":0.1},{"$f":"'WACC Calc'!W558","v":0.1},{"$f":"'WACC Calc'!X558","v":0.1},{"$f":"'WACC Calc'!Y558","v":0.1},{"$f":"'WACC Calc'!Z558","v":0.1},{"$f":"'WACC Calc'!AA558","v":0.1},{"$f":"'WACC Calc'!AB558","v":0.1},{"$f":"'WACC Calc'!AC558","v":0.1},{"$f":"'WACC Calc'!AD558","v":0.1},{"$f":"'WACC Calc'!AE558","v":0.1},{"$f":"'WACC Calc'!AF558","v":0.1},{"$f":"'WACC Calc'!AG558","v":0.1},{"$f":"'WACC Calc'!AH558","v":0.1},{"$f":"'WACC Calc'!AI558","v":0.1},{"$f":"'WACC Calc'!AJ558","v":0.1},{"$f":"'WACC Calc'!AK558","v":0.1},{"$f":"'WACC Calc'!AL558","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F559","v":0.1},{"$f":"'WACC Calc'!G559","v":0.1},{"$f":"'WACC Calc'!H559","v":0.1},{"$f":"'WACC Calc'!I559","v":0.1},{"$f":"'WACC Calc'!J559","v":0.1},{"$f":"'WACC Calc'!K559","v":0.1},{"$f":"'WACC Calc'!L559","v":0.1},{"$f":"'WACC Calc'!M559","v":0.1},{"$f":"'WACC Calc'!N559","v":0.1},{"$f":"'WACC Calc'!O559","v":0.1},{"$f":"'WACC Calc'!P559","v":0.1},{"$f":"'WACC Calc'!Q559","v":0.1},{"$f":"'WACC Calc'!R559","v":0.1},{"$f":"'WACC Calc'!S559","v":0.1},{"$f":"'WACC Calc'!T559","v":0.1},{"$f":"'WACC Calc'!U559","v":0.1},{"$f":"'WACC Calc'!V559","v":0.1},{"$f":"'WACC Calc'!W559","v":0.1},{"$f":"'WACC Calc'!X559","v":0.1},{"$f":"'WACC Calc'!Y559","v":0.1},{"$f":"'WACC Calc'!Z559","v":0.1},{"$f":"'WACC Calc'!AA559","v":0.1},{"$f":"'WACC Calc'!AB559","v":0.1},{"$f":"'WACC Calc'!AC559","v":0.1},{"$f":"'WACC Calc'!AD559","v":0.1},{"$f":"'WACC Calc'!AE559","v":0.1},{"$f":"'WACC Calc'!AF559","v":0.1},{"$f":"'WACC Calc'!AG559","v":0.1},{"$f":"'WACC Calc'!AH559","v":0.1},{"$f":"'WACC Calc'!AI559","v":0.1},{"$f":"'WACC Calc'!AJ559","v":0.1},{"$f":"'WACC Calc'!AK559","v":0.1},{"$f":"'WACC Calc'!AL559","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F560","v":0.1},{"$f":"'WACC Calc'!G560","v":0.1},{"$f":"'WACC Calc'!H560","v":0.1},{"$f":"'WACC Calc'!I560","v":0.1},{"$f":"'WACC Calc'!J560","v":0.1},{"$f":"'WACC Calc'!K560","v":0.1},{"$f":"'WACC Calc'!L560","v":0.1},{"$f":"'WACC Calc'!M560","v":0.1},{"$f":"'WACC Calc'!N560","v":0.1},{"$f":"'WACC Calc'!O560","v":0.1},{"$f":"'WACC Calc'!P560","v":0.1},{"$f":"'WACC Calc'!Q560","v":0.1},{"$f":"'WACC Calc'!R560","v":0.1},{"$f":"'WACC Calc'!S560","v":0.1},{"$f":"'WACC Calc'!T560","v":0.1},{"$f":"'WACC Calc'!U560","v":0.1},{"$f":"'WACC Calc'!V560","v":0.1},{"$f":"'WACC Calc'!W560","v":0.1},{"$f":"'WACC Calc'!X560","v":0.1},{"$f":"'WACC Calc'!Y560","v":0.1},{"$f":"'WACC Calc'!Z560","v":0.1},{"$f":"'WACC Calc'!AA560","v":0.1},{"$f":"'WACC Calc'!AB560","v":0.1},{"$f":"'WACC Calc'!AC560","v":0.1},{"$f":"'WACC Calc'!AD560","v":0.1},{"$f":"'WACC Calc'!AE560","v":0.1},{"$f":"'WACC Calc'!AF560","v":0.1},{"$f":"'WACC Calc'!AG560","v":0.1},{"$f":"'WACC Calc'!AH560","v":0.1},{"$f":"'WACC Calc'!AI560","v":0.1},{"$f":"'WACC Calc'!AJ560","v":0.1},{"$f":"'WACC Calc'!AK560","v":0.1},{"$f":"'WACC Calc'!AL560","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK561","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL561","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK562","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL562","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK563","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL563","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F564","v":0.67},{"$f":"'WACC Calc'!G564","v":0.67},{"$f":"'WACC Calc'!H564","v":0.67},{"$f":"'WACC Calc'!I564","v":0.67},{"$f":"'WACC Calc'!J564","v":0.67},{"$f":"'WACC Calc'!K564","v":0.67},{"$f":"'WACC Calc'!L564","v":0.67},{"$f":"'WACC Calc'!M564","v":0.67},{"$f":"'WACC Calc'!N564","v":0.67},{"$f":"'WACC Calc'!O564","v":0.67},{"$f":"'WACC Calc'!P564","v":0.67},{"$f":"'WACC Calc'!Q564","v":0.67},{"$f":"'WACC Calc'!R564","v":0.67},{"$f":"'WACC Calc'!S564","v":0.67},{"$f":"'WACC Calc'!T564","v":0.67},{"$f":"'WACC Calc'!U564","v":0.67},{"$f":"'WACC Calc'!V564","v":0.67},{"$f":"'WACC Calc'!W564","v":0.67},{"$f":"'WACC Calc'!X564","v":0.67},{"$f":"'WACC Calc'!Y564","v":0.67},{"$f":"'WACC Calc'!Z564","v":0.67},{"$f":"'WACC Calc'!AA564","v":0.67},{"$f":"'WACC Calc'!AB564","v":0.67},{"$f":"'WACC Calc'!AC564","v":0.67},{"$f":"'WACC Calc'!AD564","v":0.67},{"$f":"'WACC Calc'!AE564","v":0.67},{"$f":"'WACC Calc'!AF564","v":0.67},{"$f":"'WACC Calc'!AG564","v":0.67},{"$f":"'WACC Calc'!AH564","v":0.67},{"$f":"'WACC Calc'!AI564","v":0.67},{"$f":"'WACC Calc'!AJ564","v":0.67},{"$f":"'WACC Calc'!AK564","v":0.67},{"$f":"'WACC Calc'!AL564","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F565","v":0.67},{"$f":"'WACC Calc'!G565","v":0.67},{"$f":"'WACC Calc'!H565","v":0.67},{"$f":"'WACC Calc'!I565","v":0.67},{"$f":"'WACC Calc'!J565","v":0.67},{"$f":"'WACC Calc'!K565","v":0.67},{"$f":"'WACC Calc'!L565","v":0.67},{"$f":"'WACC Calc'!M565","v":0.67},{"$f":"'WACC Calc'!N565","v":0.67},{"$f":"'WACC Calc'!O565","v":0.67},{"$f":"'WACC Calc'!P565","v":0.67},{"$f":"'WACC Calc'!Q565","v":0.67},{"$f":"'WACC Calc'!R565","v":0.67},{"$f":"'WACC Calc'!S565","v":0.67},{"$f":"'WACC Calc'!T565","v":0.67},{"$f":"'WACC Calc'!U565","v":0.67},{"$f":"'WACC Calc'!V565","v":0.67},{"$f":"'WACC Calc'!W565","v":0.67},{"$f":"'WACC Calc'!X565","v":0.67},{"$f":"'WACC Calc'!Y565","v":0.67},{"$f":"'WACC Calc'!Z565","v":0.67},{"$f":"'WACC Calc'!AA565","v":0.67},{"$f":"'WACC Calc'!AB565","v":0.67},{"$f":"'WACC Calc'!AC565","v":0.67},{"$f":"'WACC Calc'!AD565","v":0.67},{"$f":"'WACC Calc'!AE565","v":0.67},{"$f":"'WACC Calc'!AF565","v":0.67},{"$f":"'WACC Calc'!AG565","v":0.67},{"$f":"'WACC Calc'!AH565","v":0.67},{"$f":"'WACC Calc'!AI565","v":0.67},{"$f":"'WACC Calc'!AJ565","v":0.67},{"$f":"'WACC Calc'!AK565","v":0.67},{"$f":"'WACC Calc'!AL565","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F566","v":0.67},{"$f":"'WACC Calc'!G566","v":0.67},{"$f":"'WACC Calc'!H566","v":0.67},{"$f":"'WACC Calc'!I566","v":0.67},{"$f":"'WACC Calc'!J566","v":0.67},{"$f":"'WACC Calc'!K566","v":0.67},{"$f":"'WACC Calc'!L566","v":0.67},{"$f":"'WACC Calc'!M566","v":0.67},{"$f":"'WACC Calc'!N566","v":0.67},{"$f":"'WACC Calc'!O566","v":0.67},{"$f":"'WACC Calc'!P566","v":0.67},{"$f":"'WACC Calc'!Q566","v":0.67},{"$f":"'WACC Calc'!R566","v":0.67},{"$f":"'WACC Calc'!S566","v":0.67},{"$f":"'WACC Calc'!T566","v":0.67},{"$f":"'WACC Calc'!U566","v":0.67},{"$f":"'WACC Calc'!V566","v":0.67},{"$f":"'WACC Calc'!W566","v":0.67},{"$f":"'WACC Calc'!X566","v":0.67},{"$f":"'WACC Calc'!Y566","v":0.67},{"$f":"'WACC Calc'!Z566","v":0.67},{"$f":"'WACC Calc'!AA566","v":0.67},{"$f":"'WACC Calc'!AB566","v":0.67},{"$f":"'WACC Calc'!AC566","v":0.67},{"$f":"'WACC Calc'!AD566","v":0.67},{"$f":"'WACC Calc'!AE566","v":0.67},{"$f":"'WACC Calc'!AF566","v":0.67},{"$f":"'WACC Calc'!AG566","v":0.67},{"$f":"'WACC Calc'!AH566","v":0.67},{"$f":"'WACC Calc'!AI566","v":0.67},{"$f":"'WACC Calc'!AJ566","v":0.67},{"$f":"'WACC Calc'!AK566","v":0.67},{"$f":"'WACC Calc'!AL566","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F567","v":0.25740000000000002},{"$f":"'WACC Calc'!G567","v":0.25740000000000002},{"$f":"'WACC Calc'!H567","v":0.25740000000000002},{"$f":"'WACC Calc'!I567","v":0.25740000000000002},{"$f":"'WACC Calc'!J567","v":0.25740000000000002},{"$f":"'WACC Calc'!K567","v":0.25740000000000002},{"$f":"'WACC Calc'!L567","v":0.25740000000000002},{"$f":"'WACC Calc'!M567","v":0.25740000000000002},{"$f":"'WACC Calc'!N567","v":0.25740000000000002},{"$f":"'WACC Calc'!O567","v":0.25740000000000002},{"$f":"'WACC Calc'!P567","v":0.25740000000000002},{"$f":"'WACC Calc'!Q567","v":0.25740000000000002},{"$f":"'WACC Calc'!R567","v":0.25740000000000002},{"$f":"'WACC Calc'!S567","v":0.25740000000000002},{"$f":"'WACC Calc'!T567","v":0.25740000000000002},{"$f":"'WACC Calc'!U567","v":0.25740000000000002},{"$f":"'WACC Calc'!V567","v":0.25740000000000002},{"$f":"'WACC Calc'!W567","v":0.25740000000000002},{"$f":"'WACC Calc'!X567","v":0.25740000000000002},{"$f":"'WACC Calc'!Y567","v":0.25740000000000002},{"$f":"'WACC Calc'!Z567","v":0.25740000000000002},{"$f":"'WACC Calc'!AA567","v":0.25740000000000002},{"$f":"'WACC Calc'!AB567","v":0.25740000000000002},{"$f":"'WACC Calc'!AC567","v":0.25740000000000002},{"$f":"'WACC Calc'!AD567","v":0.25740000000000002},{"$f":"'WACC Calc'!AE567","v":0.25740000000000002},{"$f":"'WACC Calc'!AF567","v":0.25740000000000002},{"$f":"'WACC Calc'!AG567","v":0.25740000000000002},{"$f":"'WACC Calc'!AH567","v":0.25740000000000002},{"$f":"'WACC Calc'!AI567","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ567","v":0.25740000000000002},{"$f":"'WACC Calc'!AK567","v":0.25740000000000002},{"$f":"'WACC Calc'!AL567","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK568","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL568","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK569","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL569","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK570","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL570","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK571","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL571","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK572","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL572","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK573","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL573","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L446 / (1 - (1 / (1 + L446)^$S$22))","v":7.1006379324544622E-2},{"$f":" M446 / (1 - (1 / (1 + M446)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",7.1006379324544622E-2,{"$f":" M447 / (1 - (1 / (1 + M447)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Coal-new-AvgCF-Advanced",{"$f":"IF($AL$8=1,L446+Coal!$S$38,L$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,M446+Coal!$S$38,M$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,N446+Coal!$S$38,N$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,O446+Coal!$S$38,O$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,P446+Coal!$S$38,P$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Q446+Coal!$S$38,Q$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,R446+Coal!$S$38,R$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,S446+Coal!$S$38,S$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,T446+Coal!$S$38,T$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,U446+Coal!$S$38,U$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,V446+Coal!$S$38,V$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,W446+Coal!$S$38,W$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,X446+Coal!$S$38,X$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Y446+Coal!$S$38,Y$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Z446+Coal!$S$38,Z$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AA446+Coal!$S$38,AA$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AB446+Coal!$S$38,AB$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AC446+Coal!$S$38,AC$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AD446+Coal!$S$38,AD$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AE446+Coal!$S$38,AE$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AF446+Coal!$S$38,AF$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AG446+Coal!$S$38,AG$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AH446+Coal!$S$38,AH$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AI446+Coal!$S$38,AI$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AJ446+Coal!$S$38,AJ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AK446+Coal!$S$38,AK$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AL446+Coal!$S$38,AL$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AM446+Coal!$S$38,AM$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AN446+Coal!$S$38,AN$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AO446+Coal!$S$38,AO$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AP446+Coal!$S$38,AP$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AQ446+Coal!$S$38,AQ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AR446+Coal!$S$38,AR$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",{"$f":"IF($AL$8=1,L447+Coal!$S$38,L$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,M447+Coal!$S$38,M$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,N447+Coal!$S$38,N$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,O447+Coal!$S$38,O$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,P447+Coal!$S$38,P$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Q447+Coal!$S$38,Q$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,R447+Coal!$S$38,R$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,S447+Coal!$S$38,S$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,T447+Coal!$S$38,T$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,U447+Coal!$S$38,U$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,V447+Coal!$S$38,V$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,W447+Coal!$S$38,W$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,X447+Coal!$S$38,X$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Y447+Coal!$S$38,Y$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Z447+Coal!$S$38,Z$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AA447+Coal!$S$38,AA$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AB447+Coal!$S$38,AB$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AC447+Coal!$S$38,AC$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AD447+Coal!$S$38,AD$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AE447+Coal!$S$38,AE$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AF447+Coal!$S$38,AF$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AG447+Coal!$S$38,AG$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AH447+Coal!$S$38,AH$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AI447+Coal!$S$38,AI$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AJ447+Coal!$S$38,AJ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AK447+Coal!$S$38,AK$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AL447+Coal!$S$38,AL$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AM447+Coal!$S$38,AM$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AN447+Coal!$S$38,AN$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AO447+Coal!$S$38,AO$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AP447+Coal!$S$38,AP$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AQ447+Coal!$S$38,AQ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AR447+Coal!$S$38,AR$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",{"$f":"IF($AL$8=1,L448+Coal!$S$38,L$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,M448+Coal!$S$38,M$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,N448+Coal!$S$38,N$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,O448+Coal!$S$38,O$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,P448+Coal!$S$38,P$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Q448+Coal!$S$38,Q$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,R448+Coal!$S$38,R$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,S448+Coal!$S$38,S$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,T448+Coal!$S$38,T$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,U448+Coal!$S$38,U$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,V448+Coal!$S$38,V$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,W448+Coal!$S$38,W$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,X448+Coal!$S$38,X$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Y448+Coal!$S$38,Y$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Z448+Coal!$S$38,Z$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AA448+Coal!$S$38,AA$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AB448+Coal!$S$38,AB$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AC448+Coal!$S$38,AC$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AD448+Coal!$S$38,AD$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AE448+Coal!$S$38,AE$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AF448+Coal!$S$38,AF$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AG448+Coal!$S$38,AG$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AH448+Coal!$S$38,AH$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AI448+Coal!$S$38,AI$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AJ448+Coal!$S$38,AJ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AK448+Coal!$S$38,AK$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AL448+Coal!$S$38,AL$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AM448+Coal!$S$38,AM$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AN448+Coal!$S$38,AN$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AO448+Coal!$S$38,AO$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AP448+Coal!$S$38,AP$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AQ448+Coal!$S$38,AQ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AR448+Coal!$S$38,AR$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",{"$f":"IF($AL$8=1,L446+Coal!$S$38,L$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,M446+Coal!$S$38,M$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,N446+Coal!$S$38,N$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,O446+Coal!$S$38,O$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,P446+Coal!$S$38,P$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Q446+Coal!$S$38,Q$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,R446+Coal!$S$38,R$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,S446+Coal!$S$38,S$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,T446+Coal!$S$38,T$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,U446+Coal!$S$38,U$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,V446+Coal!$S$38,V$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,W446+Coal!$S$38,W$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,X446+Coal!$S$38,X$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Y446+Coal!$S$38,Y$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Z446+Coal!$S$38,Z$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AA446+Coal!$S$38,AA$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AB446+Coal!$S$38,AB$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AC446+Coal!$S$38,AC$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AD446+Coal!$S$38,AD$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AE446+Coal!$S$38,AE$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AF446+Coal!$S$38,AF$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AG446+Coal!$S$38,AG$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AH446+Coal!$S$38,AH$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AI446+Coal!$S$38,AI$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AJ446+Coal!$S$38,AJ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AK446+Coal!$S$38,AK$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AL446+Coal!$S$38,AL$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AM446+Coal!$S$38,AM$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AN446+Coal!$S$38,AN$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AO446+Coal!$S$38,AO$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AP446+Coal!$S$38,AP$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AQ446+Coal!$S$38,AQ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AR446+Coal!$S$38,AR$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",{"$f":"IF($AL$8=1,L447+Coal!$S$38,L$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,M447+Coal!$S$38,M$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,N447+Coal!$S$38,N$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,O447+Coal!$S$38,O$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,P447+Coal!$S$38,P$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Q447+Coal!$S$38,Q$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,R447+Coal!$S$38,R$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,S447+Coal!$S$38,S$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,T447+Coal!$S$38,T$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,U447+Coal!$S$38,U$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,V447+Coal!$S$38,V$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,W447+Coal!$S$38,W$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,X447+Coal!$S$38,X$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Y447+Coal!$S$38,Y$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Z447+Coal!$S$38,Z$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AA447+Coal!$S$38,AA$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AB447+Coal!$S$38,AB$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AC447+Coal!$S$38,AC$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AD447+Coal!$S$38,AD$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AE447+Coal!$S$38,AE$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AF447+Coal!$S$38,AF$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AG447+Coal!$S$38,AG$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AH447+Coal!$S$38,AH$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AI447+Coal!$S$38,AI$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AJ447+Coal!$S$38,AJ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AK447+Coal!$S$38,AK$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AL447+Coal!$S$38,AL$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AM447+Coal!$S$38,AM$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AN447+Coal!$S$38,AN$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AO447+Coal!$S$38,AO$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AP447+Coal!$S$38,AP$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AQ447+Coal!$S$38,AQ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AR447+Coal!$S$38,AR$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",{"$f":"IF($AL$8=1,L448+Coal!$S$38,L$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,M448+Coal!$S$38,M$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,N448+Coal!$S$38,N$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,O448+Coal!$S$38,O$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,P448+Coal!$S$38,P$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Q448+Coal!$S$38,Q$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,R448+Coal!$S$38,R$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,S448+Coal!$S$38,S$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,T448+Coal!$S$38,T$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,U448+Coal!$S$38,U$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,V448+Coal!$S$38,V$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,W448+Coal!$S$38,W$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,X448+Coal!$S$38,X$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Y448+Coal!$S$38,Y$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Z448+Coal!$S$38,Z$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AA448+Coal!$S$38,AA$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AB448+Coal!$S$38,AB$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AC448+Coal!$S$38,AC$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AD448+Coal!$S$38,AD$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AE448+Coal!$S$38,AE$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AF448+Coal!$S$38,AF$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AG448+Coal!$S$38,AG$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AH448+Coal!$S$38,AH$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AI448+Coal!$S$38,AI$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AJ448+Coal!$S$38,AJ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AK448+Coal!$S$38,AK$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AL448+Coal!$S$38,AL$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AM448+Coal!$S$38,AM$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AN448+Coal!$S$38,AN$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AO448+Coal!$S$38,AO$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AP448+Coal!$S$38,AP$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AQ448+Coal!$S$38,AQ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AR448+Coal!$S$38,AR$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",{"$f":"IF($AL$8=1,L446+Coal!$S$38,L$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,M446+Coal!$S$38,M$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,N446+Coal!$S$38,N$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,O446+Coal!$S$38,O$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,P446+Coal!$S$38,P$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Q446+Coal!$S$38,Q$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,R446+Coal!$S$38,R$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,S446+Coal!$S$38,S$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,T446+Coal!$S$38,T$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,U446+Coal!$S$38,U$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,V446+Coal!$S$38,V$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,W446+Coal!$S$38,W$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,X446+Coal!$S$38,X$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Y446+Coal!$S$38,Y$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Z446+Coal!$S$38,Z$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AA446+Coal!$S$38,AA$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AB446+Coal!$S$38,AB$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AC446+Coal!$S$38,AC$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AD446+Coal!$S$38,AD$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AE446+Coal!$S$38,AE$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AF446+Coal!$S$38,AF$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AG446+Coal!$S$38,AG$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AH446+Coal!$S$38,AH$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AI446+Coal!$S$38,AI$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AJ446+Coal!$S$38,AJ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AK446+Coal!$S$38,AK$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AL446+Coal!$S$38,AL$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AM446+Coal!$S$38,AM$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AN446+Coal!$S$38,AN$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AO446+Coal!$S$38,AO$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AP446+Coal!$S$38,AP$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AQ446+Coal!$S$38,AQ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AR446+Coal!$S$38,AR$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",{"$f":"IF($AL$8=1,L447+Coal!$S$38,L$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,M447+Coal!$S$38,M$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,N447+Coal!$S$38,N$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,O447+Coal!$S$38,O$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,P447+Coal!$S$38,P$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Q447+Coal!$S$38,Q$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,R447+Coal!$S$38,R$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,S447+Coal!$S$38,S$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,T447+Coal!$S$38,T$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,U447+Coal!$S$38,U$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,V447+Coal!$S$38,V$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,W447+Coal!$S$38,W$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,X447+Coal!$S$38,X$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Y447+Coal!$S$38,Y$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Z447+Coal!$S$38,Z$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AA447+Coal!$S$38,AA$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AB447+Coal!$S$38,AB$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AC447+Coal!$S$38,AC$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AD447+Coal!$S$38,AD$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AE447+Coal!$S$38,AE$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AF447+Coal!$S$38,AF$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AG447+Coal!$S$38,AG$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AH447+Coal!$S$38,AH$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AI447+Coal!$S$38,AI$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AJ447+Coal!$S$38,AJ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AK447+Coal!$S$38,AK$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AL447+Coal!$S$38,AL$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AM447+Coal!$S$38,AM$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AN447+Coal!$S$38,AN$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AO447+Coal!$S$38,AO$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AP447+Coal!$S$38,AP$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AQ447+Coal!$S$38,AQ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AR447+Coal!$S$38,AR$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",{"$f":"IF($AL$8=1,L448+Coal!$S$38,L$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,M448+Coal!$S$38,M$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,N448+Coal!$S$38,N$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,O448+Coal!$S$38,O$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,P448+Coal!$S$38,P$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Q448+Coal!$S$38,Q$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,R448+Coal!$S$38,R$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,S448+Coal!$S$38,S$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,T448+Coal!$S$38,T$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,U448+Coal!$S$38,U$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,V448+Coal!$S$38,V$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,W448+Coal!$S$38,W$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,X448+Coal!$S$38,X$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Y448+Coal!$S$38,Y$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Z448+Coal!$S$38,Z$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AA448+Coal!$S$38,AA$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AB448+Coal!$S$38,AB$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AC448+Coal!$S$38,AC$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AD448+Coal!$S$38,AD$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AE448+Coal!$S$38,AE$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AF448+Coal!$S$38,AF$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AG448+Coal!$S$38,AG$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AH448+Coal!$S$38,AH$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AI448+Coal!$S$38,AI$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AJ448+Coal!$S$38,AJ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AK448+Coal!$S$38,AK$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AL448+Coal!$S$38,AL$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AM448+Coal!$S$38,AM$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AN448+Coal!$S$38,AN$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AO448+Coal!$S$38,AO$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AP448+Coal!$S$38,AP$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AQ448+Coal!$S$38,AQ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AR448+Coal!$S$38,AR$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",{"$f":"IF($AL$8=1,L446+Coal!$S$38,L$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,M446+Coal!$S$38,M$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,N446+Coal!$S$38,N$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,O446+Coal!$S$38,O$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,P446+Coal!$S$38,P$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Q446+Coal!$S$38,Q$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,R446+Coal!$S$38,R$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,S446+Coal!$S$38,S$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,T446+Coal!$S$38,T$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,U446+Coal!$S$38,U$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,V446+Coal!$S$38,V$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,W446+Coal!$S$38,W$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,X446+Coal!$S$38,X$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Y446+Coal!$S$38,Y$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Z446+Coal!$S$38,Z$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AA446+Coal!$S$38,AA$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AB446+Coal!$S$38,AB$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AC446+Coal!$S$38,AC$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AD446+Coal!$S$38,AD$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AE446+Coal!$S$38,AE$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AF446+Coal!$S$38,AF$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AG446+Coal!$S$38,AG$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AH446+Coal!$S$38,AH$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AI446+Coal!$S$38,AI$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AJ446+Coal!$S$38,AJ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AK446+Coal!$S$38,AK$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AL446+Coal!$S$38,AL$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AM446+Coal!$S$38,AM$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AN446+Coal!$S$38,AN$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AO446+Coal!$S$38,AO$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AP446+Coal!$S$38,AP$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AQ446+Coal!$S$38,AQ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AR446+Coal!$S$38,AR$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",{"$f":"IF($AL$8=1,L447+Coal!$S$38,L$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,M447+Coal!$S$38,M$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,N447+Coal!$S$38,N$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,O447+Coal!$S$38,O$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,P447+Coal!$S$38,P$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Q447+Coal!$S$38,Q$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,R447+Coal!$S$38,R$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,S447+Coal!$S$38,S$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,T447+Coal!$S$38,T$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,U447+Coal!$S$38,U$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,V447+Coal!$S$38,V$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,W447+Coal!$S$38,W$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,X447+Coal!$S$38,X$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Y447+Coal!$S$38,Y$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Z447+Coal!$S$38,Z$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AA447+Coal!$S$38,AA$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AB447+Coal!$S$38,AB$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AC447+Coal!$S$38,AC$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AD447+Coal!$S$38,AD$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AE447+Coal!$S$38,AE$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AF447+Coal!$S$38,AF$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AG447+Coal!$S$38,AG$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AH447+Coal!$S$38,AH$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AI447+Coal!$S$38,AI$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AJ447+Coal!$S$38,AJ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AK447+Coal!$S$38,AK$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AL447+Coal!$S$38,AL$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AM447+Coal!$S$38,AM$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AN447+Coal!$S$38,AN$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AO447+Coal!$S$38,AO$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AP447+Coal!$S$38,AP$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AQ447+Coal!$S$38,AQ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AR447+Coal!$S$38,AR$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",{"$f":"IF($AL$8=1,L448+Coal!$S$38,L$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,M448+Coal!$S$38,M$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,N448+Coal!$S$38,N$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,O448+Coal!$S$38,O$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,P448+Coal!$S$38,P$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Q448+Coal!$S$38,Q$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,R448+Coal!$S$38,R$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,S448+Coal!$S$38,S$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,T448+Coal!$S$38,T$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,U448+Coal!$S$38,U$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,V448+Coal!$S$38,V$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,W448+Coal!$S$38,W$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,X448+Coal!$S$38,X$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Y448+Coal!$S$38,Y$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,Z448+Coal!$S$38,Z$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AA448+Coal!$S$38,AA$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AB448+Coal!$S$38,AB$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AC448+Coal!$S$38,AC$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AD448+Coal!$S$38,AD$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AE448+Coal!$S$38,AE$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AF448+Coal!$S$38,AF$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AG448+Coal!$S$38,AG$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AH448+Coal!$S$38,AH$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AI448+Coal!$S$38,AI$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AJ448+Coal!$S$38,AJ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AK448+Coal!$S$38,AK$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AL448+Coal!$S$38,AL$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AM448+Coal!$S$38,AM$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AN448+Coal!$S$38,AN$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AO448+Coal!$S$38,AO$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AP448+Coal!$S$38,AP$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AQ448+Coal!$S$38,AQ$446)","v":5.7877099999999994E-2},{"$f":"IF($AL$8=1,AR448+Coal!$S$38,AR$446)","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Advanced",{"$f":"L446","v":5.7877099999999994E-2},{"$f":"M446","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Moderate",{"$f":"L447","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Conservative",{"$f":"L448","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",{"$f":"L446","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",{"$f":"L447","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",{"$f":"L448","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Advanced",{"$f":"L446","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Moderate",{"$f":"L447","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Conservative",{"$f":"L448","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",{"$f":"L446","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",{"$f":"L447","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",{"$f":"L448","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[]
[null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real (%)","Coal-new-AvgCF-Advanced",{"$f":" L460 / (1 - (1 / (1 + L460)^$S$22))","v":7.1006379324544622E-2},{"$f":" M460 / (1 - (1 / (1 + M460)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",{"$f":" L461 / (1 - (1 / (1 + L461)^$S$22))","v":7.1006379324544622E-2},{"$f":" M461 / (1 - (1 / (1 + M461)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",7.1006379324544622E-2,{"$f":" M462 / (1 - (1 / (1 + M462)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",{"$f":" L463 / (1 - (1 / (1 + L463)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",{"$f":" L464 / (1 - (1 / (1 + L464)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",{"$f":" L465 / (1 - (1 / (1 + L465)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",{"$f":" L466 / (1 - (1 / (1 + L466)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",{"$f":" L467 / (1 - (1 / (1 + L467)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",{"$f":" L468 / (1 - (1 / (1 + L468)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",{"$f":" L469 / (1 - (1 / (1 + L469)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",{"$f":" L470 / (1 - (1 / (1 + L470)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",{"$f":" L471 / (1 - (1 / (1 + L471)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Advanced",{"$f":" L472 / (1 - (1 / (1 + L472)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Moderate",{"$f":" L473 / (1 - (1 / (1 + L473)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Conservative",{"$f":" L474 / (1 - (1 / (1 + L474)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",{"$f":" L475 / (1 - (1 / (1 + L475)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",{"$f":" L476 / (1 - (1 / (1 + L476)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",{"$f":" L477 / (1 - (1 / (1 + L477)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Advanced",{"$f":" L478 / (1 - (1 / (1 + L478)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Moderate",{"$f":" L479 / (1 - (1 / (1 + L479)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Conservative",{"$f":" L480 / (1 - (1 / (1 + L480)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",{"$f":" L481 / (1 - (1 / (1 + L481)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",{"$f":" L482 / (1 - (1 / (1 + L482)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",{"$f":" L483 / (1 - (1 / (1 + L483)^$S$22))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Coal-new-AvgCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Coal-new-AvgCF-Advanced",{"$f":" ((L485 * $S$35 * $S$33 * (L297 * 1 + L511) +L323) * 1000 / (L167 * 8760)) + L349 + L401","v":101.77377887283407},{"$f":" ((M485 * $S$35 * $S$33 * (M297 * 1 + M511) +M323) * 1000 / (M167 * 8760)) + M349 + M401","v":101.67442385552154},101.66351924292412,101.28239402325404,100.94562977018512,100.6601928864679,100.50553939567796,100.07954109780889,100.01002925582583,99.948670571974603,99.657338516656736,99.504326644717793,99.252414470296557,99.021363448488742,98.7555535994791,98.561994750151882,98.392155589576603,98.149238066732295,97.85736293739501,97.709883369232926,97.466354777431292,97.183835343109024,96.843188744808614,96.675877456815414,96.435213917988477,96.23780676528871,96.025802593516516,95.869863506863709,95.549854115627369,95.354320391951489,95.134012595678357,94.898587736740936,94.114793893482897]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Moderate",{"$f":" ((L486 * $S$35 * $S$33 * (L298 * 1 + L512) +L324) * 1000 / (L168 * 8760)) + L350 + L402","v":101.77377887283407},101.67442385552154,101.66351924292412,101.28239402325404,100.94562977018512,100.6601928864679,100.50553939567796,100.07954109780889,100.01002925582583,99.948670571974603,99.657338516656736,99.504326644717793,99.252414470296557,99.021363448488742,98.7555535994791,98.561994750151882,98.392155589576603,98.149238066732295,97.85736293739501,97.709883369232926,97.466354777431292,97.183835343109024,96.843188744808614,96.675877456815414,96.435213917988477,96.23780676528871,96.025802593516516,95.869863506863709,95.549854115627369,95.354320391951489,95.134012595678357,94.898587736740936,94.114793893482897]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-AvgCF-Conservative",101.77377887283407,101.67442385552154,101.66351924292412,101.28239402325404,100.94562977018512,100.6601928864679,100.50553939567796,100.07954109780889,100.01002925582583,99.948670571974603,99.657338516656736,99.504326644717793,99.252414470296557,99.021363448488742,98.7555535994791,98.561994750151882,98.392155589576603,98.149238066732295,97.85736293739501,97.709883369232926,97.466354777431292,97.183835343109024,96.843188744808614,96.675877456815414,96.435213917988477,96.23780676528871,96.025802593516516,95.869863506863709,95.549854115627369,95.354320391951489,95.134012595678357,94.898587736740936,94.114793893482897]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Advanced",72.223684630708618,72.161032525673903,72.186830825354292,71.842408517962014,71.54234717717091,71.293613205731461,71.175662627219339,70.853400845460811,70.834578124408708,70.839766720897728,70.602342388906408,70.510070881498876,70.345108776776129,70.194304527642416,70.017359522991541,69.916559019437059,69.811971222883741,69.641641130572467,69.457669606314255,69.381167898129206,69.218163482653239,69.03573765020775,68.799991073495136,68.693947399884919,68.54875156557793,68.429792026606108,68.297402396568941,68.207265909138073,67.997807760462095,67.880556189334982,67.739541935475216,67.583917057729366,67.088176966794379]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Moderate",72.223684630708618,72.161032525673903,72.186830825354292,71.842408517962014,71.54234717717091,71.293613205731461,71.175662627219339,70.853400845460811,70.834578124408708,70.839766720897728,70.602342388906408,70.510070881498876,70.345108776776129,70.194304527642416,70.017359522991541,69.916559019437059,69.811971222883741,69.641641130572467,69.457669606314255,69.381167898129206,69.218163482653239,69.03573765020775,68.799991073495136,68.693947399884919,68.54875156557793,68.429792026606108,68.297402396568941,68.207265909138073,67.997807760462095,67.880556189334982,67.739541935475216,67.583917057729366,67.088176966794379]
[null,null,null,null,null,null,null,null,null,null,"Coal-new-HighCF-Conservative",72.223684630708618,72.161032525673903,72.186830825354292,71.842408517962014,71.54234717717091,71.293613205731461,71.175662627219339,70.853400845460811,70.834578124408708,70.839766720897728,70.602342388906408,70.510070881498876,70.345108776776129,70.194304527642416,70.017359522991541,69.916559019437059,69.811971222883741,69.641641130572467,69.457669606314255,69.381167898129206,69.218163482653239,69.03573765020775,68.799991073495136,68.693947399884919,68.54875156557793,68.429792026606108,68.297402396568941,68.207265909138073,67.997807760462095,67.880556189334982,67.739541935475216,67.583917057729366,67.088176966794379]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Advanced",119.0419264012509,118.11118927893675,117.26740415400309,116.06200146603737,114.90593413334338,113.13540807679794,112.1604148722965,111.40115345870132,110.83609362267477,110.30188910272902,109.59462419243155,108.87505003782461,108.32488515119358,107.79720277317368,107.57465503565282,107.29338261120184,106.99719834360197,106.59958917442427,106.25156874213452,105.96992208888932,105.71039944519985,105.42477181909517,105.10925894954413,104.9145205672508,104.57666496187892,104.43275287148114,104.09788940613848,103.94452398251407,103.61623691595283,103.38477479550372,103.13317679693036,102.86355204150574,102.07914716599282]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Moderate",119.0419264012509,118.11118927893675,117.26740415400309,116.06200146603737,114.90593413334338,113.13540807679794,112.1604148722965,111.40115345870132,110.83609362267477,110.30188910272902,109.59462419243155,108.87505003782461,108.32488515119358,107.79720277317368,107.57465503565282,107.29338261120184,106.99719834360197,106.59958917442427,106.25156874213452,105.96992208888932,105.71039944519985,105.42477181909517,105.10925894954413,104.9145205672508,104.57666496187892,104.43275287148114,104.09788940613848,103.94452398251407,103.61623691595283,103.38477479550372,103.13317679693036,102.86355204150574,102.07914716599282]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-AvgCF-Conservative",119.0419264012509,118.11118927893675,117.26740415400309,116.06200146603737,114.90593413334338,113.13540807679794,112.1604148722965,{"$f":" ((S493 * $S$35 * $S$33 * (S305 * 1 + S519) +S331) * 1000 / (S175 * 8760)) + S357 + S409","v":111.40115345870132},110.83609362267477,110.30188910272902,109.59462419243155,108.87505003782461,108.32488515119358,107.79720277317368,107.57465503565282,107.29338261120184,106.99719834360197,106.59958917442427,106.25156874213452,105.96992208888932,105.71039944519985,105.42477181909517,105.10925894954413,104.9145205672508,104.57666496187892,104.43275287148114,104.09788940613848,103.94452398251407,103.61623691595283,103.38477479550372,103.13317679693036,102.86355204150574,102.07914716599282]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Advanced",84.16627991846363,83.780032737032755,83.202645656511777,82.263641012958729,81.373971724677432,80.116900973115079,79.408305813026317,78.805601487198601,78.398272356983796,78.026754483472459,77.458522548701481,76.934485172429703,76.508268423265122,76.097229233646715,76.022732726299225,75.863697775927292,75.679092929114248,75.413574660024366,75.194187359622163,75.030812579603733,74.859020549343853,74.675222318870297,74.458204532848356,74.334939805676754,74.127553071411228,74.041567288790901,73.831525557671881,73.741884661832501,73.528260751287021,73.387521130232102,73.227063187523726,73.050858186197104,72.554937558653052]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Moderate",84.444371814934229,83.780032737032755,83.202645656511777,82.263641012958729,81.373971724677432,80.116900973115079,79.408305813026317,78.805601487198601,78.398272356983796,78.026754483472459,77.458522548701481,76.934485172429703,76.508268423265122,76.097229233646715,76.022732726299225,75.863697775927292,75.679092929114248,75.413574660024366,75.194187359622163,75.030812579603733,74.859020549343853,74.675222318870297,74.458204532848356,74.334939805676754,74.127553071411228,74.041567288790901,73.831525557671881,73.741884661832501,73.528260751287021,73.387521130232102,73.227063187523726,73.050858186197104,72.554937558653052]
[null,null,null,null,null,null,null,null,null,null,"Coal-IGCC-HighCF-Conservative",84.444371814934229,83.780032737032755,83.202645656511777,82.263641012958729,81.373971724677432,80.116900973115079,79.408305813026317,78.805601487198601,78.398272356983796,78.026754483472459,77.458522548701481,76.934485172429703,76.508268423265122,76.097229233646715,76.022732726299225,75.863697775927292,75.679092929114248,75.413574660024366,75.194187359622163,75.030812579603733,74.859020549343853,74.675222318870297,74.458204532848356,74.334939805676754,74.127553071411228,74.041567288790901,73.831525557671881,73.741884661832501,73.528260751287021,73.387521130232102,73.227063187523726,73.050858186197104,72.554937558653052]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Advanced",129.20412021752236,128.86276348814766,128.62125393362564,127.96182111682461,127.35246514481732,126.80105003626778,126.39726966543927,125.66337552035353,125.35003938304403,125.04019407024168,124.47448284511688,124.06229635382925,123.5301834782527,123.02365710360122,122.47539404602269,122.00772788872901,121.57432939150557,121.05621664585078,120.47388078669623,120.06383984222977,119.54294178543674,118.97365968177671,118.3380385228522,117.90735301266771,117.38682807546876,116.91850556472816,116.43342728386065,116.01384663093319,115.40173032215432,114.93539647346172,114.44086445389405,113.92910805771704,112.77384184125232]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Moderate",129.20412021752236,128.86276348814766,128.62125393362564,127.96182111682461,127.35246514481732,126.80105003626778,126.39726966543927,125.66337552035353,125.35003938304403,125.04019407024168,124.47448284511688,124.06229635382925,123.5301834782527,123.02365710360122,122.47539404602269,122.00772788872901,121.57432939150557,121.05621664585078,120.47388078669623,120.06383984222977,119.54294178543674,118.97365968177671,118.3380385228522,117.90735301266771,117.38682807546876,116.91850556472816,116.43342728386065,116.01384663093319,115.40173032215432,114.93539647346172,114.44086445389405,113.92910805771704,112.77384184125232]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-AvgCF-Conservative",129.20412021752236,128.86276348814766,128.62125393362564,127.96182111682461,127.35246514481732,126.80105003626778,126.39726966543927,125.66337552035353,125.35003938304403,125.04019407024168,124.47448284511688,124.06229635382925,123.5301834782527,123.02365710360122,122.47539404602269,122.00772788872901,121.57432939150557,121.05621664585078,120.47388078669623,120.06383984222977,119.54294178543674,118.97365968177671,118.3380385228522,117.90735301266771,117.38682807546876,116.91850556472816,116.43342728386065,116.01384663093319,115.40173032215432,114.93539647346172,114.44086445389405,113.92910805771704,112.77384184125232]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Advanced",166.0558444279834,165.61583579182147,165.30389490418611,164.45590989376089,163.67215533127285,162.96271790336243,162.44264235266218,161.49768646087139,161.09329766271296,160.69302011932962,159.96483234890832,159.43343308925941,158.7476332542802,158.0948134485468,157.38826829387216,156.78500162528604,156.2262756586791,155.55873912177228,154.80808535493435,154.27920477794464,153.60794515928143,152.87418464407651,152.05526409727594,151.50011414786698,150.82899221940451,150.22519511850288,149.59988225600927,149.05884848429821,148.2699644128721,147.6687326449528,147.03129949033161,{"$f":" ((AQ500 * $S$35 * $S$33 * (AQ312 * 1 + AQ526) +AQ338) * 1000 / (AQ182 * 8760)) + AQ364 + AQ416","v":146.37177107101343},144.88260596746073]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Moderate",166.0558444279834,165.61583579182147,165.30389490418611,164.45590989376089,163.67215533127285,162.96271790336243,162.44264235266218,161.49768646087139,161.09329766271296,160.69302011932962,159.96483234890832,159.43343308925941,158.7476332542802,158.0948134485468,157.38826829387216,156.78500162528604,156.2262756586791,155.55873912177228,154.80808535493435,154.27920477794464,153.60794515928143,152.87418464407651,152.05526409727594,151.50011414786698,150.82899221940451,150.22519511850288,149.59988225600927,149.05884848429821,148.2699644128721,147.6687326449528,147.03129949033161,146.37177107101343,144.88260596746073]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-AvgCF-Conservative",166.0558444279834,165.61583579182147,165.30389490418611,164.45590989376089,163.67215533127285,162.96271790336243,162.44264235266218,161.49768646087139,161.09329766271296,160.69302011932962,159.96483234890832,159.43343308925941,158.7476332542802,158.0948134485468,157.38826829387216,156.78500162528604,156.2262756586791,155.55873912177228,154.80808535493435,154.27920477794464,153.60794515928143,152.87418464407651,152.05526409727594,151.50011414786698,150.82899221940451,150.22519511850288,149.59988225600927,149.05884848429821,148.2699644128721,147.6687326449528,147.03129949033161,146.37177107101343,144.88260596746073]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Advanced",91.280830712350209,91.065575174768057,90.95016681203856,90.416835187030074,89.93358040681531,89.508266490058304,89.230587311022319,88.707259551843137,88.537906699948252,88.39205654271494,87.974690954744432,87.719530207294838,87.377089664340261,87.05191596934219,86.695657331522241,86.424746730966376,86.15428502959233,85.80821041057574,85.441088268299126,85.201144093811379,84.862017658070016,84.498212164276097,84.073760145733573,83.801566317848284,83.480738914153918,83.191654983641271,82.887235241583269,82.631905644335404,82.237260810309564,81.95002536497104,81.635819150535525,81.305019170552626,80.574841125791806]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Moderate",91.280830712350209,91.065575174768057,90.95016681203856,90.416835187030074,89.93358040681531,89.508266490058304,89.230587311022319,88.707259551843137,88.537906699948252,88.39205654271494,87.974690954744432,87.719530207294838,87.377089664340261,87.05191596934219,86.695657331522241,86.424746730966376,86.15428502959233,85.80821041057574,85.441088268299126,85.201144093811379,84.862017658070016,84.498212164276097,84.073760145733573,83.801566317848284,83.480738914153918,83.191654983641271,82.887235241583269,82.631905644335404,82.237260810309564,81.95002536497104,81.635819150535525,81.305019170552626,80.574841125791806]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 30%-HighCF-Conservative",91.280830712350209,91.065575174768057,90.95016681203856,90.416835187030074,89.93358040681531,89.508266490058304,89.230587311022319,88.707259551843137,88.537906699948252,88.39205654271494,87.974690954744432,87.719530207294838,87.377089664340261,87.05191596934219,86.695657331522241,86.424746730966376,86.15428502959233,85.80821041057574,85.441088268299126,85.201144093811379,84.862017658070016,84.498212164276097,84.073760145733573,83.801566317848284,83.480738914153918,83.191654983641271,82.887235241583269,82.631905644335404,82.237260810309564,81.95002536497104,81.635819150535525,81.305019170552626,80.574841125791806]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Advanced",117.9756064076763,117.69814213828477,117.5487456174198,116.863304973765,116.24209477804737,115.69520171690732,115.3376705329775,114.6641380584324,114.4453482443846,114.25647294542469,113.71951389598189,113.39052410987428,112.94922118920086,112.53016741952466,112.07112166451957,111.72148463511625,111.37279398374775,110.92702294879095,110.45378751666382,110.14416797893207,109.70721401893866,109.23832724154983,108.69160813700732,108.34075648133749,107.92705858995913,107.55430814775784,107.16187216853457,106.83257091729615,106.32401317441447,105.95364287560292,105.54865782184267,105.1223873205482,104.18118151970071]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Moderate",117.9756064076763,117.69814213828477,117.5487456174198,116.863304973765,116.24209477804737,115.69520171690732,115.3376705329775,114.6641380584324,114.4453482443846,114.25647294542469,113.71951389598189,113.39052410987428,112.94922118920086,112.53016741952466,112.07112166451957,111.72148463511625,111.37279398374775,110.92702294879095,110.45378751666382,110.14416797893207,109.70721401893866,109.23832724154983,108.69160813700732,108.34075648133749,107.92705858995913,107.55430814775784,107.16187216853457,106.83257091729615,106.32401317441447,105.95364287560292,105.54865782184267,105.1223873205482,104.18118151970071]
[null,null,null,null,null,null,null,null,null,null,"Coal-CCS 90%-HighCF-Conservative",117.9756064076763,117.69814213828477,117.5487456174198,116.863304973765,116.24209477804737,115.69520171690732,115.3376705329775,114.6641380584324,114.4453482443846,114.25647294542469,113.71951389598189,113.39052410987428,112.94922118920086,112.53016741952466,112.07112166451957,111.72148463511625,111.37279398374775,110.92702294879095,110.45378751666382,110.14416797893207,109.70721401893866,109.23832724154983,{"$f":" ((AH508 * $S$35 * $S$33 * (AH320 * 1 + AH534) +AH346) * 1000 / (AH190 * 8760)) + AH372 + AH424","v":108.69160813700732},108.34075648133749,107.92705858995913,107.55430814775784,107.16187216853457,106.83257091729615,106.32401317441447,105.95364287560292,105.54865782184267,105.1223873205482,104.18118151970071]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$571:$I$591,L571:L591)","v":0.59644668185856076},{"$f":"SUMPRODUCT($I$571:$I$591,M571:M591)","v":0.59644668185856076},0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$571:$I$591,L571:L591)","v":0.59644668185856076},{"$f":"SUMPRODUCT($I$571:$I$591,M571:M591)","v":0.59644668185856076},0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$571:$I$591,L571:L591)","v":0.59644668185856076},{"$f":"SUMPRODUCT($I$571:$I$591,M571:M591)","v":0.59644668185856076},0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076,0.59644668185856076]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$445*L564*(1-0/2)-0)/(1-L$445)","v":1.1398796446129902},1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$445*L565*(1-0/2)-0)/(1-L$445)","v":1.1398796446129902},1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$445*L566*(1-0/2)-0)/(1-L$445)","v":1.1398796446129902},1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902,1.1398796446129902]
[null,null,null,null,null,null,null,null,"MACRS","Depreciation Factor","Year (Advanced)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,3.7499999999999999E-2,null,1,{"$f":"1/((1+L$449)*(1+L$428))^$K571","v":0.9452893913669177},0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,{"$f":"1/((1+AB$449)*(1+AB$428))^$K571","v":0.9452893913669177},0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177]
[null,null,null,null,null,null,null,null,7.2190000000000004E-2,null,{"$f":"K571+1","v":2},0.8935720334308378,{"$f":"1/((1+M$449)*(1+M$428))^$K572","v":0.8935720334308378},0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378]
[null,null,null,null,null,null,null,null,6.6769999999999996E-2,null,{"$f":"K572+1","v":3},0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585]
[null,null,null,null,null,null,null,null,6.1769999999999999E-2,null,4,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219]
[null,null,null,null,null,null,null,null,5.713E-2,null,5,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417]
[null,null,null,null,null,null,null,null,5.2850000000000001E-2,null,6,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353]
[null,null,null,null,null,null,null,null,4.888E-2,null,7,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708]
[null,null,null,null,null,null,null,null,4.5220000000000003E-2,null,8,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891]
[null,null,null,null,null,null,null,null,4.462E-2,null,9,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541]
[null,null,null,null,null,null,null,null,4.462E-2,null,10,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556]
[null,null,null,null,null,null,null,null,4.462E-2,null,11,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121]
[null,null,null,null,null,null,null,null,4.462E-2,null,12,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005]
[null,null,null,null,null,null,null,null,4.462E-2,null,13,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523]
[null,null,null,null,null,null,null,null,4.462E-2,null,14,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071]
[null,null,null,null,null,null,null,null,4.462E-2,null,15,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,{"$f":"1/((1+AR$449)*(1+AR$428))^$K585","v":0.43000327167912111}]
[null,null,null,null,null,null,null,null,4.462E-2,null,16,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,{"$f":"1/((1+AC$449)*(1+AC$428))^$K586","v":0.40647753097133976},0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,{"$f":"1/((1+AP$449)*(1+AP$428))^$K586","v":0.40647753097133976},0.40647753097133976,0.40647753097133976]
[null,null,null,null,null,null,null,null,4.462E-2,null,17,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,{"$f":"1/((1+P$449)*(1+P$428))^$K587","v":0.38423889785622523},0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523,0.38423889785622523]
[null,null,null,null,null,null,null,null,4.462E-2,null,18,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638,0.36321695389400638]
[null,null,null,null,null,null,null,null,4.462E-2,null,19,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111,0.34334513328061111]
[null,null,null,null,null,null,null,null,4.462E-2,null,20,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215,0.32456051206762215]
[null,null,null,null,null,null,null,null,2.23E-2,null,{"$f":"K590+1","v":21},0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772,0.30680360891413772]
[]
[null,null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for within each case"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for within each case"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for within each case"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2018 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2020 Reference Case outputs (converted to 2018$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2020 Reference Coal Prices."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2018 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2020 Reference Case outputs (converted to 2018$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2020 Reference Coal Prices."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Natural Gas","index":11,"n_rows":688,"n_cols":44,"rows_kept":688,"cut":false,"hidden":false,"merged":[[335,9,364,9],[26,14,26,17],[27,14,27,17],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,14,31,17],[32,14,32,17],[33,14,33,17],[34,14,34,17],[35,14,35,17],[104,9,109,9],[67,9,72,9],[74,9,79,9],[335,7,384,7],[681,7,681,11],[681,12,681,28],[682,7,682,11],[682,12,682,28],[680,7,680,11],[674,7,674,11],[674,12,674,28],[675,7,675,11],[675,12,675,28],[676,7,676,11],[676,12,676,28],[677,7,677,11],[677,12,677,28],[678,7,678,11],[678,12,678,28],[679,7,679,11],[673,7,673,11],[673,12,673,28],[367,9,384,9],[388,7,405,7],[388,9,405,9],[409,7,426,7],[409,9,426,9],[683,7,683,11],[683,12,683,28],[687,7,687,11],[687,12,687,28],[684,7,684,11],[684,12,684,28],[685,7,685,11],[685,12,685,28],[686,7,686,11],[686,12,686,28],[472,0,489,4],[519,0,536,4],[572,0,589,4],[617,0,634,4],[668,6,668,19],[670,7,670,11],[671,7,671,11],[671,12,671,28],[672,7,672,11],[672,12,672,28],[457,6,457,19],[56,25,56,26],[57,18,57,19],[57,20,57,23],[53,9,58,9],[314,9,331,9],[112,7,124,7],[112,9,117,9],[112,21,112,27],[119,9,124,9],[131,6,131,19],[134,7,331,7],[134,9,151,9],[154,9,171,9],[174,9,191,9],[194,9,211,9],[214,9,231,9],[234,9,251,9],[254,9,271,9],[274,9,291,9],[294,9,311,9],[90,7,109,7],[90,9,95,9],[97,9,102,9],[82,7,87,7],[82,9,87,9],[60,9,65,9],[18,14,18,18],[25,9,30,9],[19,14,19,17],[20,14,20,17],[21,14,21,17],[39,9,44,9],[46,9,51,9],[55,14,55,27],[38,14,38,15],[13,14,13,19],[0,0,0,4],[9,6,9,19],[11,7,79,7],[11,9,16,9],[11,14,11,15],[11,16,11,19],[14,15,14,19],[18,9,23,9],[15,15,15,19],[22,14,22,17],[32,9,37,9],[23,14,23,17],[24,14,24,17],[25,14,25,17],[16,15,16,19],[39,17,40,17],[39,18,40,18]]}
["TEST",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2020/index.html?t=cg"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Gas-CT-AvgCF",0.11899999999999999,"*",null,"Basis Year:",null,2018]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",0.3,"**"," ","All values are given in 2018 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0.55000000000000004,"*",null,"Natural Gas Technologies"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",0.87,"**",null,"Gas-CT","Combustion Turbine"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L14","v":0.55000000000000004},"*",null,"Gas-CC","Combined Cycle"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",{"$f":"L15","v":0.87},"**",null,"Gas-CC-CCS","Combined Cycle with carbon capture sequestration"]
[]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Gas-CT-AvgCF",{"$f":"L12*8760","v":1042.44},null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",2628,null,null,"Inflation Rate",null,null,null,{"$f":"L336","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",4818,null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",7621.2,null,null,"Interest Rate Nominal - Mid",null,null,null,{"$f":"L338","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",4818,null,null,"Calculated Interest Rate Real - Mid",null,null,null,{"$f":"L341","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",7621.2,null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L343","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Mid",null,null,null,{"$f":"L345","v":0.1}]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Gas-CT-AvgCF",{"$f":"L176","v":9.5145},null,null,"Calculated Rate of Return on Equity Real - Mid",null,null,null,{"$f":"L348","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":"L26","v":9.5145},null,null,"Debt Fraction - Mid",null,null,null,{"$f":"L351","v":0.73786725423350918}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",{"$f":"L182","v":6.4005000000000001},null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L353","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",{"$f":"L28","v":6.4005000000000001},null,null,"WACC Nominal - Mid",null,null,null,{"$f":"L355","v":5.3610285726339274E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L188","v":7.5250000000000004},null,null,"WACC Real - Mid",null,null,null,{"$f":"L358","v":2.7912473879355471E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",{"$f":"L30","v":7.5250000000000004},null,null,"Depreciation Period",null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P42:P44,Q42:Q44,R42:R44)+SUMPRODUCT(P42:P44,T42:T44,S42:S44)","v":1.0421096932165899}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Gas-CT-AvgCF",{"$f":" $S$32 * (L47 + L91)","v":982.96246130209977},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O47:AD47,O49:AD49)","v":0.68222925236788845}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",982.96246130209977,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.1101456914092453}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",1088.3277390392032,null,null,"Capital Recovery Factor (CRF) Nominal - Mid",null,null,null,{"$f":"L361","v":6.7752823486933747E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",1088.3277390392032,null,null,"Capital Recovery Factor (CRF) Real - Mid",null,null,null,{"$f":"L364","v":4.965223008626661E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",2778.1376621238642,null,null,"Cost of equity during construction",null,null,null,{"$f":"S25+0.02","v":0.12000000000000001}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",2778.1376621238642]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Duration yrs",null,"3*"]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Gas-CT-AvgCF",{"$f":"(L47+L91)*($S$32-1)","v":39.719664789887553},null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",39.719664789887553,null,null,"Index","Fraction*","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",43.977277544160302,null,null,0,0.8,{"$f":"1+((1+$S$24)^(O42+0.5)-1)","v":1.0173494974687902},0.8,{"$f":"1-R42","v":0.19999999999999996},{"$f":"1+((1+$S$37)^(O42+0.5)-1)","v":1.0583005244258363}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",43.977277544160302,null,null,1,0.1,{"$f":"1+((1+$S$24)^(O43+0.5)-1)","v":1.0529567298801978},0.8,{"$f":"1-R43","v":0.19999999999999996},{"$f":"1+((1+$S$37)^(O43+0.5)-1)","v":1.1852965873569368}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",112.25931917435477,null,null,2,0.1,1.0898102154260045,0.8,0.19999999999999996,1.3275321778397693]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",112.25931917435477,null,null,"*Gas technologies can also have construction schedules less than 3 years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"*MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Gas-CT-AvgCF",{"$f":"L236","v":943.24279651221218},null,"Depreciation",0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":"L47","v":943.24279651221218},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",{"$f":"L242","v":1044.350461495043},null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O46","v":0.94911753762029638},0.90082410021841475,0.85498795182832099,0.81148405953431646,0.77019375240333254,0.73100439777158721,0.69380909400257651,0.65850637887829411,0.6249999528282244,0.59319841624112579,0.56301502014303706,0.53436742956140082,0.5071774989298039,0.48137105892067594,0.45687771412446665,0.43363065102340348]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",{"$f":"L49","v":1044.350461495043},null,"Factor"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L248","v":2665.8783429495093},null,"*Gas technologies may also have 20-year depreciation periods"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",{"$f":"L51","v":2665.8783429495093}]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Gas-CT-AvgCF",11.394891944990176]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",11.394891944990176]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",12.86345776031434,null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",12.86345776031434,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",26.994106090373279,null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",26.994106090373279,null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas-CT","Y",{"$f":"L26","v":9.5145},0,0.05,7.0000000000000007E-2,9.7999999999999997E-3,0.15,0,117,0.83299999999999996,1,0,"N"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Gas-CT-AvgCF",4.4990176817288798,null,null,"Gas-CC","Y",{"$f":"L28","v":6.4005000000000001},0,0.05,0.1,3.3E-3,0.02,0,117,0.5,0.35,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",4.4990176817288798,null,null,"Gas-CC-CCS","Y",{"$f":"L30","v":7.5250000000000004},0,0.05,0.1,3.3E-3,0.02,0,11.7,0.5,0.35,0,"Y"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",2.1611001964636545,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",2.1611001964636545]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",5.7170923379174852]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",5.7170923379174852]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/Mcf)","Gas-CT-AvgCF",{"$f":"L296","v":2.8082416502946952}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",{"$f":"L68","v":2.8082416502946952}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",{"$f":"L69","v":2.8082416502946952}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",{"$f":"L70","v":2.8082416502946952}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",{"$f":"L71","v":2.8082416502946952}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",{"$f":"L72","v":2.8082416502946952}]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Gas-CT-AvgCF",{"$f":"L68*(L26/1.023)","v":26.118294410292158}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",26.118294410292158]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",17.570039768046136]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",17.570039768046136]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",20.656909499968311]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",20.656909499968311]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Gas-CT-AvgCF",{"$f":"$S$29","v":5.3610285726339274E-2}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",5.3610285726339274E-2]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Gas-CT-AvgCF",{"$f":"L98+L105","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Gas-CT-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Gas-CT-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Gas-CT-AvgCF",{"$f":" (($S$36 * $S$34 * $S$32 * (L47 * 1 + L91) +L54) * 1000 / (L12 * 8760)) + L61 + L75","v":93.524502441211951}]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",55.570497597200102]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",34.852227314020482]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",29.290448059028044]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",63.760555101915841]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",50.009179188709382]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Gas-CT-AvgCF",{"$f":"(((L47*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L54/(8760*L12))*1000)+L61","v":65.305947146672594},"This is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF",28.619099702823217]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF",16.779057467120555]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF",11.402337551476638]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF",41.819322349978378]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF",28.540341196116898]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"2018 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"The Constant CF represents investment into a new plant that is assumed to run more than the fleet-wide average. Constant CF values are from EIA's LCOE tables at https://www.eia.gov/outlooks/aeo/pdf/electricity_generation.pdf."]
[null,null,null,null,null,null,null,null,null,null,null,null,"Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"Note: For future projections, low, mid, and Constant refer to the resulting low, mid, and Constant LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Gas-CT-AvgCF - Advanced",{"$f":"$L$12","v":0.11899999999999999},0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Moderate",0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999,0.11899999999999999]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",{"$f":"$L$13","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Advanced",{"$f":"$L$14","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",{"$f":"$L$15","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",{"$f":"$L$16","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",{"$f":"$L$17","v":0.87},0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87,0.87]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)",{"$f":"K135","v":"Gas-CT-AvgCF - Advanced"},{"$f":"L135*8760","v":1042.44},1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K136","v":"Gas-CT-AvgCF - Moderate"},{"$f":"L136*8760","v":1042.44},1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",{"$f":"L137*8760","v":1042.44},1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44,1042.44]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",{"$f":"L138*8760","v":2628},2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",{"$f":"L139*8760","v":2628},2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",{"$f":"L140*8760","v":2628},2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628,2628]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Advanced",{"$f":"L141*8760","v":4818},4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",{"$f":"L142*8760","v":4818},4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",{"$f":"L143*8760","v":4818},4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",{"$f":"L144*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",{"$f":"L145*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",{"$f":"L146*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",{"$f":"L147*8760","v":4818},4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",{"$f":"L148*8760","v":4818},4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",{"$f":"L149*8760","v":4818},4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818,4818]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",{"$f":"L150*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",{"$f":"L151*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",{"$f":"L152*8760","v":7621.2},7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2,7621.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)",{"$f":"K155","v":"Gas-CT-AvgCF - Advanced"},9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K156","v":"Gas-CT-AvgCF - Moderate"},9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145,9.5145]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Advanced",6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001,6.4005000000000001]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004,7.5250000000000004]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)",{"$f":"K175","v":"Gas-CT-AvgCF - Advanced"},{"$f":"$S$32*(L235+L389)","v":982.96246130209977},978.28409990261071,973.60573850312153,968.92737710363247,964.24901570414352,953.16828359595229,936.03560658257118,924.7229308080681,917.89861802124256,910.53274808400624,905.72575709406624,902.48928526207146,897.99041033365052,894.13511367335582,890.01088794751308,885.30372378089135,881.90121962169826,879.4478402080905,876.12999615251374,874.0919438779207,871.72308583678955,868.67498800661099,865.45942525090788,863.75910859085036,860.87054510230814,858.57369874982021,856.23634902929416,854.38008117045501,850.96552111645678,848.67471055298427,846.34886421467922,844.0052967135415,834.39253482591789]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K176","v":"Gas-CT-AvgCF - Moderate"},{"$f":"$S$32*(L236+L390)","v":982.96246130209977},978.28409990261071,973.60573850312153,968.92737710363247,964.24901570414352,953.16828359595229,936.03560658257118,924.7229308080681,917.89861802124256,910.53274808400624,905.72575709406624,902.48928526207146,897.99041033365052,894.13511367335582,890.01088794751308,885.30372378089135,881.90121962169826,879.4478402080905,876.12999615251374,874.0919438779207,871.72308583678955,868.67498800661099,865.45942525090788,863.75910859085036,860.87054510230814,858.57369874982021,856.23634902929416,854.38008117045501,850.96552111645678,848.67471055298427,846.34886421467922,844.0052967135415,834.39253482591789]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",{"$f":"$S$32*(L237+L391)","v":982.96246130209977},978.28409990261071,973.60573850312153,968.92737710363247,964.24901570414352,953.16828359595229,936.03560658257118,924.7229308080681,917.89861802124256,910.53274808400624,905.72575709406624,902.48928526207146,897.99041033365052,894.13511367335582,890.01088794751308,885.30372378089135,881.90121962169826,879.4478402080905,876.12999615251374,874.0919438779207,871.72308583678955,868.67498800661099,865.45942525090788,863.75910859085036,860.87054510230814,858.57369874982021,856.23634902929416,854.38008117045501,850.96552111645678,848.67471055298427,846.34886421467922,844.0052967135415,834.39253482591789]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",{"$f":"$S$32*(L238+L392)","v":982.96246130209977},978.28409990261071,973.60573850312153,968.92737710363247,964.24901570414352,953.16828359595229,936.03560658257118,924.7229308080681,917.89861802124256,910.53274808400624,905.72575709406624,902.48928526207146,897.99041033365052,894.13511367335582,890.01088794751308,885.30372378089135,881.90121962169826,879.4478402080905,876.12999615251374,874.0919438779207,871.72308583678955,868.67498800661099,865.45942525090788,863.75910859085036,860.87054510230814,858.57369874982021,856.23634902929416,854.38008117045501,850.96552111645678,848.67471055298427,846.34886421467922,844.0052967135415,834.39253482591789]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",{"$f":"$S$32*(L239+L393)","v":982.96246130209977},978.28409990261071,973.60573850312153,968.92737710363247,964.24901570414352,953.16828359595229,936.03560658257118,924.7229308080681,917.89861802124256,910.53274808400624,905.72575709406624,902.48928526207146,897.99041033365052,894.13511367335582,890.01088794751308,885.30372378089135,881.90121962169826,879.4478402080905,876.12999615251374,874.0919438779207,871.72308583678955,868.67498800661099,865.45942525090788,863.75910859085036,860.87054510230814,858.57369874982021,856.23634902929416,854.38008117045501,850.96552111645678,848.67471055298427,846.34886421467922,844.0052967135415,834.39253482591789]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",{"$f":"$S$32*(L240+L394)","v":982.96246130209977},978.28409990261071,973.60573850312153,968.92737710363247,964.24901570414352,953.16828359595229,936.03560658257118,924.7229308080681,917.89861802124256,910.53274808400624,905.72575709406624,902.48928526207146,897.99041033365052,894.13511367335582,890.01088794751308,885.30372378089135,881.90121962169826,879.4478402080905,876.12999615251374,874.0919438779207,871.72308583678955,868.67498800661099,865.45942525090788,863.75910859085036,860.87054510230814,858.57369874982021,856.23634902929416,854.38008117045501,850.96552111645678,848.67471055298427,846.34886421467922,844.0052967135415,834.39253482591789]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Advanced",{"$f":"$S$32*(L241+L395)","v":1088.3277390392032},1077.1341699997547,1065.9406009603063,1054.7470319208578,1043.5534628814094,1032.3598938419607,1018.1696417346128,1008.0019363728217,1001.9875410278461,995.37722560825773,990.95804854959499,987.73744809193045,983.23517681721398,979.31965541139004,975.1004685614646,970.37196523467185,966.97216541364935,964.26431600180854,960.50474516578868,958.14821000559584,955.42892077489842,951.96533040475754,948.31828693268255,946.33165720787804,943.04316107296654,940.40281816152185,937.71812617418891,935.560218757396,931.69599721029147,929.06220758551854,926.38994586598915,923.69837948711393,913.05237801739736]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",{"$f":"$S$32*(L242+L396)","v":1088.3277390392032},1077.1341699997547,1065.9406009603063,1054.7470319208578,1043.5534628814094,1032.3598938419607,1018.1696417346128,1008.0019363728217,1001.9875410278461,995.37722560825773,990.95804854959499,987.73744809193045,983.23517681721398,979.31965541139004,975.1004685614646,970.37196523467185,966.97216541364935,964.26431600180854,960.50474516578868,958.14821000559584,955.42892077489842,951.96533040475754,948.31828693268255,946.33165720787804,943.04316107296654,940.40281816152185,937.71812617418891,935.560218757396,931.69599721029147,929.06220758551854,926.38994586598915,923.69837948711393,913.05237801739736]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",{"$f":"$S$32*(L243+L397)","v":1088.3277390392032},1077.1341699997547,1065.9406009603063,1054.7470319208578,1043.5534628814094,1032.3598938419607,1018.1696417346128,1008.0019363728217,1001.9875410278461,995.37722560825773,990.95804854959499,987.73744809193045,983.23517681721398,979.31965541139004,975.1004685614646,970.37196523467185,966.97216541364935,964.26431600180854,960.50474516578868,958.14821000559584,955.42892077489842,951.96533040475754,948.31828693268255,946.33165720787804,943.04316107296654,940.40281816152185,937.71812617418891,935.560218757396,931.69599721029147,929.06220758551854,926.38994586598915,923.69837948711393,913.05237801739736]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",{"$f":"$S$32*(L244+L398)","v":1088.3277390392032},1077.1341699997547,1065.9406009603063,1054.7470319208578,1043.5534628814094,1032.3598938419607,1018.1696417346128,1008.0019363728217,1001.9875410278461,995.37722560825773,990.95804854959499,987.73744809193045,983.23517681721398,979.31965541139004,975.1004685614646,970.37196523467185,966.97216541364935,964.26431600180854,960.50474516578868,958.14821000559584,955.42892077489842,951.96533040475754,948.31828693268255,946.33165720787804,943.04316107296654,940.40281816152185,937.71812617418891,935.560218757396,931.69599721029147,929.06220758551854,926.38994586598915,923.69837948711393,913.05237801739736]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",{"$f":"$S$32*(L245+L399)","v":1088.3277390392032},1077.1341699997547,1065.9406009603063,1054.7470319208578,1043.5534628814094,1032.3598938419607,1018.1696417346128,1008.0019363728217,1001.9875410278461,995.37722560825773,990.95804854959499,987.73744809193045,983.23517681721398,979.31965541139004,975.1004685614646,970.37196523467185,966.97216541364935,964.26431600180854,960.50474516578868,958.14821000559584,955.42892077489842,951.96533040475754,948.31828693268255,946.33165720787804,943.04316107296654,940.40281816152185,937.71812617418891,935.560218757396,931.69599721029147,929.06220758551854,926.38994586598915,923.69837948711393,913.05237801739736]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",{"$f":"$S$32*(L246+L400)","v":1088.3277390392032},1077.1341699997547,1065.9406009603063,1054.7470319208578,1043.5534628814094,1032.3598938419607,1018.1696417346128,1008.0019363728217,1001.9875410278461,995.37722560825773,990.95804854959499,987.73744809193045,983.23517681721398,979.31965541139004,975.1004685614646,970.37196523467185,966.97216541364935,964.26431600180854,960.50474516578868,958.14821000559584,955.42892077489842,951.96533040475754,948.31828693268255,946.33165720787804,943.04316107296654,940.40281816152185,937.71812617418891,935.560218757396,931.69599721029147,929.06220758551854,926.38994586598915,923.69837948711393,913.05237801739736]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",{"$f":"$S$32*(L247+L401)","v":2778.1376621238642},2737.5788119015401,2697.019961679217,2656.4611114568934,2615.9022612345698,2575.3434110122462,2515.9721079417404,2473.9428077504876,2444.4917095076271,2413.5839056618333,2389.9592849765527,2370.923737240028,2348.4708877250987,2327.8165165874193,2306.472064382117,2283.4871064006015,2263.9749942066946,2247.2825524103605,2228.5094521955066,2212.9971339001481,2196.6408576186577,2178.578727014275,2160.1126875842588,2145.4289203160092,2127.7897675836703,2111.6160992164009,2095.3393889793888,2080.2311226105994,2061.3332190558544,2045.1667463710764,2028.912372374831,2012.6125543640949,1979.0681998057648]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",{"$f":"$S$32*(L248+L402)","v":2778.1376621238642},2737.5788119015401,2697.019961679217,2656.4611114568934,2615.9022612345698,2575.3434110122462,2515.9721079417404,2473.9428077504876,2444.4917095076271,2413.5839056618333,2389.9592849765527,2370.923737240028,2348.4708877250987,2327.8165165874193,2306.472064382117,2283.4871064006015,2263.9749942066946,2247.2825524103605,2228.5094521955066,2212.9971339001481,2196.6408576186577,2178.578727014275,2160.1126875842588,2145.4289203160092,2127.7897675836703,2111.6160992164009,2095.3393889793888,2080.2311226105994,2061.3332190558544,2045.1667463710764,2028.912372374831,2012.6125543640949,1979.0681998057648]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",{"$f":"$S$32*(L249+L403)","v":2778.1376621238642},2737.5788119015401,2697.019961679217,2656.4611114568934,2615.9022612345698,2575.3434110122462,2515.9721079417404,2473.9428077504876,2444.4917095076271,2413.5839056618333,2389.9592849765527,2370.923737240028,2348.4708877250987,2327.8165165874193,2306.472064382117,2283.4871064006015,2263.9749942066946,2247.2825524103605,2228.5094521955066,2212.9971339001481,2196.6408576186577,2178.578727014275,2160.1126875842588,2145.4289203160092,2127.7897675836703,2111.6160992164009,2095.3393889793888,2080.2311226105994,2061.3332190558544,2045.1667463710764,2028.912372374831,2012.6125543640949,1979.0681998057648]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",{"$f":"$S$32*(L250+L404)","v":2778.1376621238642},2737.5788119015401,2697.019961679217,2656.4611114568934,2615.9022612345698,2575.3434110122462,2515.9721079417404,2473.9428077504876,2444.4917095076271,2413.5839056618333,2389.9592849765527,2370.923737240028,2348.4708877250987,2327.8165165874193,2306.472064382117,2283.4871064006015,2263.9749942066946,2247.2825524103605,2228.5094521955066,2212.9971339001481,2196.6408576186577,2178.578727014275,2160.1126875842588,2145.4289203160092,2127.7897675836703,2111.6160992164009,2095.3393889793888,2080.2311226105994,2061.3332190558544,2045.1667463710764,2028.912372374831,2012.6125543640949,1979.0681998057648]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",{"$f":"$S$32*(L251+L405)","v":2778.1376621238642},2737.5788119015401,2697.019961679217,2656.4611114568934,2615.9022612345698,2575.3434110122462,2515.9721079417404,2473.9428077504876,2444.4917095076271,2413.5839056618333,2389.9592849765527,2370.923737240028,2348.4708877250987,2327.8165165874193,2306.472064382117,2283.4871064006015,2263.9749942066946,2247.2825524103605,2228.5094521955066,2212.9971339001481,2196.6408576186577,2178.578727014275,2160.1126875842588,2145.4289203160092,2127.7897675836703,2111.6160992164009,2095.3393889793888,2080.2311226105994,2061.3332190558544,2045.1667463710764,2028.912372374831,2012.6125543640949,1979.0681998057648]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",{"$f":"$S$32*(L252+L406)","v":2778.1376621238642},2737.5788119015401,2697.019961679217,2656.4611114568934,2615.9022612345698,2575.3434110122462,2515.9721079417404,2473.9428077504876,2444.4917095076271,2413.5839056618333,2389.9592849765527,2370.923737240028,2348.4708877250987,2327.8165165874193,2306.472064382117,2283.4871064006015,2263.9749942066946,2247.2825524103605,2228.5094521955066,2212.9971339001481,2196.6408576186577,2178.578727014275,2160.1126875842588,2145.4289203160092,2127.7897675836703,2111.6160992164009,2095.3393889793888,2080.2311226105994,2061.3332190558544,2045.1667463710764,2028.912372374831,2012.6125543640949,1979.0681998057648]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)",{"$f":"K195","v":"Gas-CT-AvgCF - Advanced"},{"$f":"(L235+L389)*($S$32-1)","v":39.719664789887553},39.530621002490527,39.341577215093487,39.152533427696461,38.963489640299436,38.515738090987085,37.823438827571195,37.366314870828511,37.090557222916921,36.792916268851009,36.598674801566993,36.467895060397169,36.286103983806306,36.130318694905618,35.963666488135374,35.773458835076568,35.635970039756423,35.53683359075935,35.402765751039347,35.320411890787277,35.224690791525845,35.101522889568436,34.971588044856063,34.90288144574069,34.786160026555237,34.693348784227787,34.598900876956691,34.523892583134696,34.385916631774265,34.293349284331789,34.199366207106351,34.104667051012072,33.716233418077977]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K196","v":"Gas-CT-AvgCF - Moderate"},{"$f":"(L236+L390)*($S$32-1)","v":39.719664789887553},39.530621002490527,39.341577215093487,39.152533427696461,38.963489640299436,38.515738090987085,37.823438827571195,37.366314870828511,37.090557222916921,36.792916268851009,36.598674801566993,36.467895060397169,36.286103983806306,36.130318694905618,35.963666488135374,35.773458835076568,35.635970039756423,35.53683359075935,35.402765751039347,35.320411890787277,35.224690791525845,35.101522889568436,34.971588044856063,34.90288144574069,34.786160026555237,34.693348784227787,34.598900876956691,34.523892583134696,34.385916631774265,34.293349284331789,34.199366207106351,34.104667051012072,33.716233418077977]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",{"$f":"(L237+L391)*($S$32-1)","v":39.719664789887553},39.530621002490527,39.341577215093487,39.152533427696461,38.963489640299436,38.515738090987085,37.823438827571195,37.366314870828511,37.090557222916921,36.792916268851009,36.598674801566993,36.467895060397169,36.286103983806306,36.130318694905618,35.963666488135374,35.773458835076568,35.635970039756423,35.53683359075935,35.402765751039347,35.320411890787277,35.224690791525845,35.101522889568436,34.971588044856063,34.90288144574069,34.786160026555237,34.693348784227787,34.598900876956691,34.523892583134696,34.385916631774265,34.293349284331789,34.199366207106351,34.104667051012072,33.716233418077977]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",{"$f":"(L238+L392)*($S$32-1)","v":39.719664789887553},39.530621002490527,39.341577215093487,39.152533427696461,38.963489640299436,38.515738090987085,37.823438827571195,37.366314870828511,37.090557222916921,36.792916268851009,36.598674801566993,36.467895060397169,36.286103983806306,36.130318694905618,35.963666488135374,35.773458835076568,35.635970039756423,35.53683359075935,35.402765751039347,35.320411890787277,35.224690791525845,35.101522889568436,34.971588044856063,34.90288144574069,34.786160026555237,34.693348784227787,34.598900876956691,34.523892583134696,34.385916631774265,34.293349284331789,34.199366207106351,34.104667051012072,33.716233418077977]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",{"$f":"(L239+L393)*($S$32-1)","v":39.719664789887553},39.530621002490527,39.341577215093487,39.152533427696461,38.963489640299436,38.515738090987085,37.823438827571195,37.366314870828511,37.090557222916921,36.792916268851009,36.598674801566993,36.467895060397169,36.286103983806306,36.130318694905618,35.963666488135374,35.773458835076568,35.635970039756423,35.53683359075935,35.402765751039347,35.320411890787277,35.224690791525845,35.101522889568436,34.971588044856063,34.90288144574069,34.786160026555237,34.693348784227787,34.598900876956691,34.523892583134696,34.385916631774265,34.293349284331789,34.199366207106351,34.104667051012072,33.716233418077977]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",{"$f":"(L240+L394)*($S$32-1)","v":39.719664789887553},39.530621002490527,39.341577215093487,39.152533427696461,38.963489640299436,38.515738090987085,37.823438827571195,37.366314870828511,37.090557222916921,36.792916268851009,36.598674801566993,36.467895060397169,36.286103983806306,36.130318694905618,35.963666488135374,35.773458835076568,35.635970039756423,35.53683359075935,35.402765751039347,35.320411890787277,35.224690791525845,35.101522889568436,34.971588044856063,34.90288144574069,34.786160026555237,34.693348784227787,34.598900876956691,34.523892583134696,34.385916631774265,34.293349284331789,34.199366207106351,34.104667051012072,33.716233418077977]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Advanced",{"$f":"(L241+L395)*($S$32-1)","v":43.977277544160302},43.524966466623923,43.072655389087558,42.620344311551186,42.168033234014814,41.715722156478435,41.142320750852804,40.731462895591768,40.488432488611792,40.221322071929478,40.04275143639908,39.912613027622875,39.730684711064384,39.572465853437883,39.401976446199534,39.210906517802393,39.073526999702736,38.964107896558822,38.812190708223127,38.71696755340961,38.60708618869608,38.467129014452375,38.319758845307689,38.239482873602384,38.106600928173357,37.999909635777499,37.89142628061488,37.804229299430986,37.648083372635845,37.541656886232197,37.433675814818791,37.324914678419916,36.894729776781197]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",{"$f":"(L242+L396)*($S$32-1)","v":43.977277544160302},43.524966466623923,43.072655389087558,42.620344311551186,42.168033234014814,41.715722156478435,41.142320750852804,40.731462895591768,40.488432488611792,40.221322071929478,40.04275143639908,39.912613027622875,39.730684711064384,39.572465853437883,39.401976446199534,39.210906517802393,39.073526999702736,38.964107896558822,38.812190708223127,38.71696755340961,38.60708618869608,38.467129014452375,38.319758845307689,38.239482873602384,38.106600928173357,37.999909635777499,37.89142628061488,37.804229299430986,37.648083372635845,37.541656886232197,37.433675814818791,37.324914678419916,36.894729776781197]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",{"$f":"(L243+L397)*($S$32-1)","v":43.977277544160302},43.524966466623923,43.072655389087558,42.620344311551186,42.168033234014814,41.715722156478435,41.142320750852804,40.731462895591768,40.488432488611792,40.221322071929478,40.04275143639908,39.912613027622875,39.730684711064384,39.572465853437883,39.401976446199534,39.210906517802393,39.073526999702736,38.964107896558822,38.812190708223127,38.71696755340961,38.60708618869608,38.467129014452375,38.319758845307689,38.239482873602384,38.106600928173357,37.999909635777499,37.89142628061488,37.804229299430986,37.648083372635845,37.541656886232197,37.433675814818791,37.324914678419916,36.894729776781197]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",{"$f":"(L244+L398)*($S$32-1)","v":43.977277544160302},43.524966466623923,43.072655389087558,42.620344311551186,42.168033234014814,41.715722156478435,41.142320750852804,40.731462895591768,40.488432488611792,40.221322071929478,40.04275143639908,39.912613027622875,39.730684711064384,39.572465853437883,39.401976446199534,39.210906517802393,39.073526999702736,38.964107896558822,38.812190708223127,38.71696755340961,38.60708618869608,38.467129014452375,38.319758845307689,38.239482873602384,38.106600928173357,37.999909635777499,37.89142628061488,37.804229299430986,37.648083372635845,37.541656886232197,37.433675814818791,37.324914678419916,36.894729776781197]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",{"$f":"(L245+L399)*($S$32-1)","v":43.977277544160302},43.524966466623923,43.072655389087558,42.620344311551186,42.168033234014814,41.715722156478435,41.142320750852804,40.731462895591768,40.488432488611792,40.221322071929478,40.04275143639908,39.912613027622875,39.730684711064384,39.572465853437883,39.401976446199534,39.210906517802393,39.073526999702736,38.964107896558822,38.812190708223127,38.71696755340961,38.60708618869608,38.467129014452375,38.319758845307689,38.239482873602384,38.106600928173357,37.999909635777499,37.89142628061488,37.804229299430986,37.648083372635845,37.541656886232197,37.433675814818791,37.324914678419916,36.894729776781197]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",{"$f":"(L246+L400)*($S$32-1)","v":43.977277544160302},43.524966466623923,43.072655389087558,42.620344311551186,42.168033234014814,41.715722156478435,41.142320750852804,40.731462895591768,40.488432488611792,40.221322071929478,40.04275143639908,39.912613027622875,39.730684711064384,39.572465853437883,39.401976446199534,39.210906517802393,39.073526999702736,38.964107896558822,38.812190708223127,38.71696755340961,38.60708618869608,38.467129014452375,38.319758845307689,38.239482873602384,38.106600928173357,37.999909635777499,37.89142628061488,37.804229299430986,37.648083372635845,37.541656886232197,37.433675814818791,37.324914678419916,36.894729776781197]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",{"$f":"(L247+L401)*($S$32-1)","v":112.25931917435477},110.62041229996616,108.98150542557757,107.34259855118897,105.70369167680037,104.06478480241176,101.66570208161747,99.967377088882003,98.777313585998186,97.528387348753796,96.573760848404461,95.804570157047749,94.897292726402625,94.062688425290418,93.200199245799965,92.271420312547434,91.482972547555434,90.808462361482995,90.049876680995055,89.423053066602421,88.762126696890391,88.032269961520356,87.286092029979102,86.692748604661517,85.979983609772461,85.326436082515144,84.668724827051889,84.058228191270175,83.294599442485847,82.641342679227918,81.984533989255056,81.32588899210532,79.970424698092444]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",{"$f":"(L248+L402)*($S$32-1)","v":112.25931917435477},110.62041229996616,108.98150542557757,107.34259855118897,105.70369167680037,104.06478480241176,101.66570208161747,99.967377088882003,98.777313585998186,97.528387348753796,96.573760848404461,95.804570157047749,94.897292726402625,94.062688425290418,93.200199245799965,92.271420312547434,91.482972547555434,90.808462361482995,90.049876680995055,89.423053066602421,88.762126696890391,88.032269961520356,87.286092029979102,86.692748604661517,85.979983609772461,85.326436082515144,84.668724827051889,84.058228191270175,83.294599442485847,82.641342679227918,81.984533989255056,81.32588899210532,79.970424698092444]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",{"$f":"(L249+L403)*($S$32-1)","v":112.25931917435477},110.62041229996616,108.98150542557757,107.34259855118897,105.70369167680037,104.06478480241176,101.66570208161747,99.967377088882003,98.777313585998186,97.528387348753796,96.573760848404461,95.804570157047749,94.897292726402625,94.062688425290418,93.200199245799965,92.271420312547434,91.482972547555434,90.808462361482995,90.049876680995055,89.423053066602421,88.762126696890391,88.032269961520356,87.286092029979102,86.692748604661517,85.979983609772461,85.326436082515144,84.668724827051889,84.058228191270175,83.294599442485847,82.641342679227918,81.984533989255056,81.32588899210532,79.970424698092444]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",{"$f":"(L250+L404)*($S$32-1)","v":112.25931917435477},110.62041229996616,108.98150542557757,107.34259855118897,105.70369167680037,104.06478480241176,101.66570208161747,99.967377088882003,98.777313585998186,97.528387348753796,96.573760848404461,95.804570157047749,94.897292726402625,94.062688425290418,93.200199245799965,92.271420312547434,91.482972547555434,90.808462361482995,90.049876680995055,89.423053066602421,88.762126696890391,88.032269961520356,87.286092029979102,86.692748604661517,85.979983609772461,85.326436082515144,84.668724827051889,84.058228191270175,83.294599442485847,82.641342679227918,81.984533989255056,81.32588899210532,79.970424698092444]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",{"$f":"(L251+L405)*($S$32-1)","v":112.25931917435477},110.62041229996616,108.98150542557757,107.34259855118897,105.70369167680037,104.06478480241176,101.66570208161747,99.967377088882003,98.777313585998186,97.528387348753796,96.573760848404461,95.804570157047749,94.897292726402625,94.062688425290418,93.200199245799965,92.271420312547434,91.482972547555434,90.808462361482995,90.049876680995055,89.423053066602421,88.762126696890391,88.032269961520356,87.286092029979102,86.692748604661517,85.979983609772461,85.326436082515144,84.668724827051889,84.058228191270175,83.294599442485847,82.641342679227918,81.984533989255056,81.32588899210532,79.970424698092444]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",{"$f":"(L252+L406)*($S$32-1)","v":112.25931917435477},110.62041229996616,108.98150542557757,107.34259855118897,105.70369167680037,104.06478480241176,101.66570208161747,99.967377088882003,98.777313585998186,97.528387348753796,96.573760848404461,95.804570157047749,94.897292726402625,94.062688425290418,93.200199245799965,92.271420312547434,91.482972547555434,90.808462361482995,90.049876680995055,89.423053066602421,88.762126696890391,88.032269961520356,87.286092029979102,86.692748604661517,85.979983609772461,85.326436082515144,84.668724827051889,84.058228191270175,83.294599442485847,82.641342679227918,81.984533989255056,81.32588899210532,79.970424698092444]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *",{"$f":"K215","v":"Gas-CT-AvgCF - Advanced"},943.24279651221218,938.75347890012017,934.26416128802805,929.77484367593604,925.28552606384403,914.65254550496525,898.212167755,887.35661593723955,880.80806079832564,873.73983181515518,869.12708229249927,866.02139020167431,861.70430634984416,858.00479497845015,854.04722145937774,849.53026494581479,846.26524958194182,843.91100661733117,840.72723040147434,838.77153198713347,836.49839504526369,833.57346511704259,830.48783720605184,828.85622714510964,826.08438507575295,823.88034996559247,821.63744815233747,819.85618858732028,816.57960448468248,814.38136126865243,812.1494980075729,809.90062966252947,800.6763014078399]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K216","v":"Gas-CT-AvgCF - Moderate"},943.24279651221218,938.75347890012017,934.26416128802805,929.77484367593604,925.28552606384403,914.65254550496525,898.212167755,887.35661593723955,880.80806079832564,873.73983181515518,869.12708229249927,866.02139020167431,861.70430634984416,858.00479497845015,854.04722145937774,849.53026494581479,846.26524958194182,843.91100661733117,840.72723040147434,838.77153198713347,836.49839504526369,833.57346511704259,830.48783720605184,828.85622714510964,826.08438507575295,823.88034996559247,821.63744815233747,819.85618858732028,816.57960448468248,814.38136126865243,812.1494980075729,809.90062966252947,800.6763014078399]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",943.24279651221218,938.75347890012017,934.26416128802805,929.77484367593604,925.28552606384403,914.65254550496525,898.212167755,887.35661593723955,880.80806079832564,873.73983181515518,869.12708229249927,866.02139020167431,861.70430634984416,858.00479497845015,854.04722145937774,849.53026494581479,846.26524958194182,843.91100661733117,840.72723040147434,838.77153198713347,836.49839504526369,833.57346511704259,830.48783720605184,828.85622714510964,826.08438507575295,823.88034996559247,821.63744815233747,819.85618858732028,816.57960448468248,814.38136126865243,812.1494980075729,809.90062966252947,800.6763014078399]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",943.24279651221218,938.75347890012017,934.26416128802805,929.77484367593604,925.28552606384403,914.65254550496525,898.212167755,887.35661593723955,880.80806079832564,873.73983181515518,869.12708229249927,866.02139020167431,861.70430634984416,858.00479497845015,854.04722145937774,849.53026494581479,846.26524958194182,843.91100661733117,840.72723040147434,838.77153198713347,836.49839504526369,833.57346511704259,830.48783720605184,828.85622714510964,826.08438507575295,823.88034996559247,821.63744815233747,819.85618858732028,816.57960448468248,814.38136126865243,812.1494980075729,809.90062966252947,800.6763014078399]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",943.24279651221218,938.75347890012017,934.26416128802805,929.77484367593604,925.28552606384403,914.65254550496525,898.212167755,887.35661593723955,880.80806079832564,873.73983181515518,869.12708229249927,866.02139020167431,861.70430634984416,858.00479497845015,854.04722145937774,849.53026494581479,846.26524958194182,843.91100661733117,840.72723040147434,838.77153198713347,836.49839504526369,833.57346511704259,830.48783720605184,828.85622714510964,826.08438507575295,823.88034996559247,821.63744815233747,819.85618858732028,816.57960448468248,814.38136126865243,812.1494980075729,809.90062966252947,800.6763014078399]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",943.24279651221218,938.75347890012017,934.26416128802805,929.77484367593604,925.28552606384403,914.65254550496525,898.212167755,887.35661593723955,880.80806079832564,873.73983181515518,869.12708229249927,866.02139020167431,861.70430634984416,858.00479497845015,854.04722145937774,849.53026494581479,846.26524958194182,843.91100661733117,840.72723040147434,838.77153198713347,836.49839504526369,833.57346511704259,830.48783720605184,828.85622714510964,826.08438507575295,823.88034996559247,821.63744815233747,819.85618858732028,816.57960448468248,814.38136126865243,812.1494980075729,809.90062966252947,800.6763014078399]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Advanced",1044.350461495043,1033.6092035331308,1022.8679455712188,1012.1266876093067,1001.3854296473945,990.64417168548232,977.02732098375998,967.27047347722987,961.49910853923427,955.1559035363282,950.91529711319595,947.82483506430754,943.50449210614954,939.7471895579522,935.69849211526503,931.16105871686943,927.89863841394663,925.30020810524968,921.69255445756551,919.43124245218621,916.82183458620239,913.49820139030521,909.99852808737489,908.09217433427568,904.93656014479313,902.40290852574435,899.82669989357407,897.75598945796503,894.04791383765564,891.52055069928633,888.95627005117035,886.37346480869405,876.15764824061614]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",1044.350461495043,1033.6092035331308,1022.8679455712188,1012.1266876093067,1001.3854296473945,990.64417168548232,977.02732098375998,967.27047347722987,961.49910853923427,955.1559035363282,950.91529711319595,947.82483506430754,943.50449210614954,939.7471895579522,935.69849211526503,931.16105871686943,927.89863841394663,925.30020810524968,921.69255445756551,919.43124245218621,916.82183458620239,913.49820139030521,909.99852808737489,908.09217433427568,904.93656014479313,902.40290852574435,899.82669989357407,897.75598945796503,894.04791383765564,891.52055069928633,888.95627005117035,886.37346480869405,876.15764824061614]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",1044.350461495043,1033.6092035331308,1022.8679455712188,1012.1266876093067,1001.3854296473945,990.64417168548232,977.02732098375998,967.27047347722987,961.49910853923427,955.1559035363282,950.91529711319595,947.82483506430754,943.50449210614954,939.7471895579522,935.69849211526503,931.16105871686943,927.89863841394663,925.30020810524968,921.69255445756551,919.43124245218621,916.82183458620239,913.49820139030521,909.99852808737489,908.09217433427568,904.93656014479313,902.40290852574435,899.82669989357407,897.75598945796503,894.04791383765564,891.52055069928633,888.95627005117035,886.37346480869405,876.15764824061614]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",1044.350461495043,1033.6092035331308,1022.8679455712188,1012.1266876093067,1001.3854296473945,990.64417168548232,977.02732098375998,967.27047347722987,961.49910853923427,955.1559035363282,950.91529711319595,947.82483506430754,943.50449210614954,939.7471895579522,935.69849211526503,931.16105871686943,927.89863841394663,925.30020810524968,921.69255445756551,919.43124245218621,916.82183458620239,913.49820139030521,909.99852808737489,908.09217433427568,904.93656014479313,902.40290852574435,899.82669989357407,897.75598945796503,894.04791383765564,891.52055069928633,888.95627005117035,886.37346480869405,876.15764824061614]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",1044.350461495043,1033.6092035331308,1022.8679455712188,1012.1266876093067,1001.3854296473945,990.64417168548232,977.02732098375998,967.27047347722987,961.49910853923427,955.1559035363282,950.91529711319595,947.82483506430754,943.50449210614954,939.7471895579522,935.69849211526503,931.16105871686943,927.89863841394663,925.30020810524968,921.69255445756551,919.43124245218621,916.82183458620239,913.49820139030521,909.99852808737489,908.09217433427568,904.93656014479313,902.40290852574435,899.82669989357407,897.75598945796503,894.04791383765564,891.52055069928633,888.95627005117035,886.37346480869405,876.15764824061614]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",1044.350461495043,1033.6092035331308,1022.8679455712188,1012.1266876093067,1001.3854296473945,990.64417168548232,977.02732098375998,967.27047347722987,961.49910853923427,955.1559035363282,950.91529711319595,947.82483506430754,943.50449210614954,939.7471895579522,935.69849211526503,931.16105871686943,927.89863841394663,925.30020810524968,921.69255445756551,919.43124245218621,916.82183458620239,913.49820139030521,909.99852808737489,908.09217433427568,904.93656014479313,902.40290852574435,899.82669989357407,897.75598945796503,894.04791383765564,891.52055069928633,888.95627005117035,886.37346480869405,876.15764824061614]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",2665.8783429495093,2626.958399601574,2588.0384562536392,2549.1185129057044,2510.1985695577696,2471.2786262098343,2414.306405860123,2373.9754306616055,2345.7143959216287,2316.0555183130796,2293.3855241281481,2275.1191670829803,2253.5735949986961,2233.7538281621287,2213.271865136317,2191.2156860880541,2172.492021659139,2156.4740900488773,2138.4595755145115,2123.5740808335458,2107.8787309217673,2090.5464570527547,2072.8265955542797,2058.7361717113477,2041.809783973898,2026.2896631338858,2010.6706641523369,1996.1728944193292,1978.0386196133686,1962.5254036918486,1946.927838385576,1931.2866653719896,1899.0977751076723]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",2665.8783429495093,2626.958399601574,2588.0384562536392,2549.1185129057044,2510.1985695577696,2471.2786262098343,2414.306405860123,2373.9754306616055,2345.7143959216287,2316.0555183130796,2293.3855241281481,2275.1191670829803,2253.5735949986961,2233.7538281621287,2213.271865136317,2191.2156860880541,2172.492021659139,2156.4740900488773,2138.4595755145115,2123.5740808335458,2107.8787309217673,2090.5464570527547,2072.8265955542797,2058.7361717113477,2041.809783973898,2026.2896631338858,2010.6706641523369,1996.1728944193292,1978.0386196133686,1962.5254036918486,1946.927838385576,1931.2866653719896,1899.0977751076723]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",2665.8783429495093,2626.958399601574,2588.0384562536392,2549.1185129057044,2510.1985695577696,2471.2786262098343,2414.306405860123,2373.9754306616055,2345.7143959216287,2316.0555183130796,2293.3855241281481,2275.1191670829803,2253.5735949986961,2233.7538281621287,2213.271865136317,2191.2156860880541,2172.492021659139,2156.4740900488773,2138.4595755145115,2123.5740808335458,2107.8787309217673,2090.5464570527547,2072.8265955542797,2058.7361717113477,2041.809783973898,2026.2896631338858,2010.6706641523369,1996.1728944193292,1978.0386196133686,1962.5254036918486,1946.927838385576,1931.2866653719896,1899.0977751076723]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",2665.8783429495093,2626.958399601574,2588.0384562536392,2549.1185129057044,2510.1985695577696,2471.2786262098343,2414.306405860123,2373.9754306616055,2345.7143959216287,2316.0555183130796,2293.3855241281481,2275.1191670829803,2253.5735949986961,2233.7538281621287,2213.271865136317,2191.2156860880541,2172.492021659139,2156.4740900488773,2138.4595755145115,2123.5740808335458,2107.8787309217673,2090.5464570527547,2072.8265955542797,2058.7361717113477,2041.809783973898,2026.2896631338858,2010.6706641523369,1996.1728944193292,1978.0386196133686,1962.5254036918486,1946.927838385576,1931.2866653719896,1899.0977751076723]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",2665.8783429495093,2626.958399601574,2588.0384562536392,2549.1185129057044,2510.1985695577696,2471.2786262098343,2414.306405860123,2373.9754306616055,2345.7143959216287,2316.0555183130796,2293.3855241281481,2275.1191670829803,2253.5735949986961,2233.7538281621287,2213.271865136317,2191.2156860880541,2172.492021659139,2156.4740900488773,2138.4595755145115,2123.5740808335458,2107.8787309217673,2090.5464570527547,2072.8265955542797,2058.7361717113477,2041.809783973898,2026.2896631338858,2010.6706641523369,1996.1728944193292,1978.0386196133686,1962.5254036918486,1946.927838385576,1931.2866653719896,1899.0977751076723]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",2665.8783429495093,2626.958399601574,2588.0384562536392,2549.1185129057044,2510.1985695577696,2471.2786262098343,2414.306405860123,2373.9754306616055,2345.7143959216287,2316.0555183130796,2293.3855241281481,2275.1191670829803,2253.5735949986961,2233.7538281621287,2213.271865136317,2191.2156860880541,2172.492021659139,2156.4740900488773,2138.4595755145115,2123.5740808335458,2107.8787309217673,2090.5464570527547,2072.8265955542797,2058.7361717113477,2041.809783973898,2026.2896631338858,2010.6706641523369,1996.1728944193292,1978.0386196133686,1962.5254036918486,1946.927838385576,1931.2866653719896,1899.0977751076723]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)",{"$f":"K235","v":"Gas-CT-AvgCF - Advanced"},{"$f":"$L$54","v":11.394891944990176},11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K236","v":"Gas-CT-AvgCF - Moderate"},11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",{"$f":"$L$55","v":11.394891944990176},11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176,11.394891944990176]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Advanced",{"$f":"$L$56","v":12.86345776031434},12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",{"$f":"$L$57","v":12.86345776031434},12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",{"$f":"$L$57","v":12.86345776031434},12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434,12.86345776031434]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",{"$f":"$L$58","v":26.994106090373279},26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",{"$f":"$L$59","v":26.994106090373279},26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",{"$f":"$L$59","v":26.994106090373279},26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279,26.994106090373279]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)",{"$f":"K255","v":"Gas-CT-AvgCF - Advanced"},{"$f":"$L$61","v":4.4990176817288798},4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K256","v":"Gas-CT-AvgCF - Moderate"},4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",{"$f":"$L$62","v":4.4990176817288798},4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",{"$f":"$L$62","v":4.4990176817288798},4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798,4.4990176817288798]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Advanced",{"$f":"$L$63","v":2.1611001964636545},2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",{"$f":"$L$64","v":2.1611001964636545},2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",{"$f":"$L$64","v":2.1611001964636545},2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545,2.1611001964636545]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",{"$f":"$L$65","v":5.7170923379174852},5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",{"$f":"$L$66","v":5.7170923379174852},5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",{"$f":"$L$66","v":5.7170923379174852},5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852,5.7170923379174852]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",{"$f":"K275","v":"Gas-CT-AvgCF - Advanced"},2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K276","v":"Gas-CT-AvgCF - Moderate"},2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Advanced",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",2.8082416502946952,2.8082416502946952,2.6043388998035364,2.767474459724951,2.7618182711198429,2.830696463654224,2.9771011787819255,3.2487249508840867,3.4539341846758349,3.5830471512770137,3.6468634577603143,3.6362789783889977,3.5669076620825146,3.5343516699410609,3.5591100196463654,3.6247495088408646,3.6775206286836934,3.6723379174852653,3.6694302554027503,3.7073271119842826,3.7280628683693515,3.7337907662082515,3.7398143418467584,3.7359557956777993,3.7450982318271122,3.7546797642436149,3.7710707269155206,3.7838290766208251,3.8259901768172888,3.8796335952848722,3.9151630648330058,3.9377151277013756,3.9933762278978389]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)",{"$f":"K295","v":"Gas-CT-AvgCF - Advanced"},{"$f":"L295*(L175)","v":26.719015181728878},26.719015181728878,24.778982462180746,26.331135747053047,26.277319940569747,26.932661503438116,28.325629165520631,30.909993545186644,32.862456800098229,34.090902120825149,34.698082368860511,34.597376339882118,33.937342950884087,33.627588963654226,33.863152281925345,34.487679201866406,34.989770021611001,34.940459115913555,34.912794165029467,35.273363806974459,35.470654161100192,35.525152245088407,35.582463555500986,35.545751417976419,35.632737126719057,35.723900616895875,35.879852431237722,36.001241749508843,36.402383537328092,36.912773842337913,37.250818980353635,37.465390582514736,37.99497812033399]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K296","v":"Gas-CT-AvgCF - Moderate"},{"$f":"L296*(L176)","v":26.719015181728878},26.719015181728878,24.778982462180746,26.331135747053047,26.277319940569747,26.932661503438116,28.325629165520631,30.909993545186644,32.862456800098229,34.090902120825149,34.698082368860511,34.597376339882118,33.937342950884087,33.627588963654226,33.863152281925345,34.487679201866406,34.989770021611001,34.940459115913555,34.912794165029467,35.273363806974459,35.470654161100192,35.525152245088407,35.582463555500986,35.545751417976419,35.632737126719057,35.723900616895875,35.879852431237722,36.001241749508843,36.402383537328092,36.912773842337913,37.250818980353635,37.465390582514736,37.99497812033399]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",{"$f":"L297*(L177)","v":26.719015181728878},26.719015181728878,24.778982462180746,26.331135747053047,26.277319940569747,26.932661503438116,28.325629165520631,30.909993545186644,32.862456800098229,34.090902120825149,34.698082368860511,34.597376339882118,33.937342950884087,33.627588963654226,33.863152281925345,34.487679201866406,34.989770021611001,34.940459115913555,34.912794165029467,35.273363806974459,35.470654161100192,35.525152245088407,35.582463555500986,35.545751417976419,35.632737126719057,35.723900616895875,35.879852431237722,36.001241749508843,36.402383537328092,36.912773842337913,37.250818980353635,37.465390582514736,37.99497812033399]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",{"$f":"L298*(L178)","v":26.719015181728878},26.719015181728878,24.778982462180746,26.331135747053047,26.277319940569747,26.932661503438116,28.325629165520631,30.909993545186644,32.862456800098229,34.090902120825149,34.698082368860511,34.597376339882118,33.937342950884087,33.627588963654226,33.863152281925345,34.487679201866406,34.989770021611001,34.940459115913555,34.912794165029467,35.273363806974459,35.470654161100192,35.525152245088407,35.582463555500986,35.545751417976419,35.632737126719057,35.723900616895875,35.879852431237722,36.001241749508843,36.402383537328092,36.912773842337913,37.250818980353635,37.465390582514736,37.99497812033399]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",{"$f":"L299*(L179)","v":26.719015181728878},26.719015181728878,24.778982462180746,26.331135747053047,26.277319940569747,26.932661503438116,28.325629165520631,30.909993545186644,32.862456800098229,34.090902120825149,34.698082368860511,34.597376339882118,33.937342950884087,33.627588963654226,33.863152281925345,34.487679201866406,34.989770021611001,34.940459115913555,34.912794165029467,35.273363806974459,35.470654161100192,35.525152245088407,35.582463555500986,35.545751417976419,35.632737126719057,35.723900616895875,35.879852431237722,36.001241749508843,36.402383537328092,36.912773842337913,37.250818980353635,37.465390582514736,37.99497812033399]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",{"$f":"L300*(L180)","v":26.719015181728878},26.719015181728878,24.778982462180746,26.331135747053047,26.277319940569747,26.932661503438116,28.325629165520631,30.909993545186644,32.862456800098229,34.090902120825149,34.698082368860511,34.597376339882118,33.937342950884087,33.627588963654226,33.863152281925345,34.487679201866406,34.989770021611001,34.940459115913555,34.912794165029467,35.273363806974459,35.470654161100192,35.525152245088407,35.582463555500986,35.545751417976419,35.632737126719057,35.723900616895875,35.879852431237722,36.001241749508843,36.402383537328092,36.912773842337913,37.250818980353635,37.465390582514736,37.99497812033399]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Advanced",{"$f":"L301*(L181)","v":17.974150682711198},17.974150682711198,16.669071128192535,17.713220279469549,17.677017844302554,18.117872715618862,19.054936094793714,20.793464048133597,22.106905749017681,22.933293291748527,23.341749561394892,23.27400360117878,22.829992491159135,22.621617863457761,22.780083680746561,23.200209231335954,23.537970783889982,23.504798840864442,23.486188349705305,23.7287471802554,23.861466388998036,23.898127799115915,23.936681694990178,23.911985070235755,23.970501232809433,24.031827831041259,24.13673818762279,24.218398004911592,24.488250126719059,24.831594826620826,25.059001196463655,25.203345674852656,25.559604546660118]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",{"$f":"L302*(L182)","v":17.974150682711198},17.974150682711198,16.669071128192535,17.713220279469549,17.677017844302554,18.117872715618862,19.054936094793714,20.793464048133597,22.106905749017681,22.933293291748527,23.341749561394892,23.27400360117878,22.829992491159135,22.621617863457761,22.780083680746561,23.200209231335954,23.537970783889982,23.504798840864442,23.486188349705305,23.7287471802554,23.861466388998036,23.898127799115915,23.936681694990178,23.911985070235755,23.970501232809433,24.031827831041259,24.13673818762279,24.218398004911592,24.488250126719059,24.831594826620826,25.059001196463655,25.203345674852656,25.559604546660118]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",{"$f":"L303*(L183)","v":17.974150682711198},17.974150682711198,16.669071128192535,17.713220279469549,17.677017844302554,18.117872715618862,19.054936094793714,20.793464048133597,22.106905749017681,22.933293291748527,23.341749561394892,23.27400360117878,22.829992491159135,22.621617863457761,22.780083680746561,23.200209231335954,23.537970783889982,23.504798840864442,23.486188349705305,23.7287471802554,23.861466388998036,23.898127799115915,23.936681694990178,23.911985070235755,23.970501232809433,24.031827831041259,24.13673818762279,24.218398004911592,24.488250126719059,24.831594826620826,25.059001196463655,25.203345674852656,25.559604546660118]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",{"$f":"L304*(L184)","v":17.974150682711198},17.974150682711198,16.669071128192535,17.713220279469549,17.677017844302554,18.117872715618862,19.054936094793714,20.793464048133597,22.106905749017681,22.933293291748527,23.341749561394892,23.27400360117878,22.829992491159135,22.621617863457761,22.780083680746561,23.200209231335954,23.537970783889982,23.504798840864442,23.486188349705305,23.7287471802554,23.861466388998036,23.898127799115915,23.936681694990178,23.911985070235755,23.970501232809433,24.031827831041259,24.13673818762279,24.218398004911592,24.488250126719059,24.831594826620826,25.059001196463655,25.203345674852656,25.559604546660118]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",{"$f":"L305*(L185)","v":17.974150682711198},17.974150682711198,16.669071128192535,17.713220279469549,17.677017844302554,18.117872715618862,19.054936094793714,20.793464048133597,22.106905749017681,22.933293291748527,23.341749561394892,23.27400360117878,22.829992491159135,22.621617863457761,22.780083680746561,23.200209231335954,23.537970783889982,23.504798840864442,23.486188349705305,23.7287471802554,23.861466388998036,23.898127799115915,23.936681694990178,23.911985070235755,23.970501232809433,24.031827831041259,24.13673818762279,24.218398004911592,24.488250126719059,24.831594826620826,25.059001196463655,25.203345674852656,25.559604546660118]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",{"$f":"L306*(L186)","v":17.974150682711198},17.974150682711198,16.669071128192535,17.713220279469549,17.677017844302554,18.117872715618862,19.054936094793714,20.793464048133597,22.106905749017681,22.933293291748527,23.341749561394892,23.27400360117878,22.829992491159135,22.621617863457761,22.780083680746561,23.200209231335954,23.537970783889982,23.504798840864442,23.486188349705305,23.7287471802554,23.861466388998036,23.898127799115915,23.936681694990178,23.911985070235755,23.970501232809433,24.031827831041259,24.13673818762279,24.218398004911592,24.488250126719059,24.831594826620826,25.059001196463655,25.203345674852656,25.559604546660118]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",{"$f":"L307*(L187)","v":21.132018418467581},21.132018418467581,19.597650221021613,20.825245309430258,20.782682490176818,21.300990888998037,22.402686370333992,24.446655255402753,25.990854739685659,26.962429813359527,27.442647519646368,27.362999312377209,26.840980157170925,26.595996316306483,26.7823028978389,27.276240054027507,27.673342730844794,27.634342829076623,27.612462671905696,27.897636517681729,28.053673084479371,28.096775515717095,28.142102922396859,28.113067362475441,28.18186419449902,28.253965225933204,28.377307220039295,28.47331380157171,28.7905760805501,29.194242804518666,29.461602062868369,29.631306335952853,30.050156114931237]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",{"$f":"L308*(L188)","v":21.132018418467581},21.132018418467581,19.597650221021613,20.825245309430258,20.782682490176818,21.300990888998037,22.402686370333992,24.446655255402753,25.990854739685659,26.962429813359527,27.442647519646368,27.362999312377209,26.840980157170925,26.595996316306483,26.7823028978389,27.276240054027507,27.673342730844794,27.634342829076623,27.612462671905696,27.897636517681729,28.053673084479371,28.096775515717095,28.142102922396859,28.113067362475441,28.18186419449902,28.253965225933204,28.377307220039295,28.47331380157171,28.7905760805501,29.194242804518666,29.461602062868369,29.631306335952853,30.050156114931237]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",{"$f":"L309*(L189)","v":21.132018418467581},21.132018418467581,19.597650221021613,20.825245309430258,20.782682490176818,21.300990888998037,22.402686370333992,24.446655255402753,25.990854739685659,26.962429813359527,27.442647519646368,27.362999312377209,26.840980157170925,26.595996316306483,26.7823028978389,27.276240054027507,27.673342730844794,27.634342829076623,27.612462671905696,27.897636517681729,28.053673084479371,28.096775515717095,28.142102922396859,28.113067362475441,28.18186419449902,28.253965225933204,28.377307220039295,28.47331380157171,28.7905760805501,29.194242804518666,29.461602062868369,29.631306335952853,30.050156114931237]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",{"$f":"L310*(L190)","v":21.132018418467581},21.132018418467581,19.597650221021613,20.825245309430258,20.782682490176818,21.300990888998037,22.402686370333992,24.446655255402753,25.990854739685659,26.962429813359527,27.442647519646368,27.362999312377209,26.840980157170925,26.595996316306483,26.7823028978389,27.276240054027507,27.673342730844794,27.634342829076623,27.612462671905696,27.897636517681729,28.053673084479371,28.096775515717095,28.142102922396859,28.113067362475441,28.18186419449902,28.253965225933204,28.377307220039295,28.47331380157171,28.7905760805501,29.194242804518666,29.461602062868369,29.631306335952853,30.050156114931237]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",{"$f":"L311*(L191)","v":21.132018418467581},21.132018418467581,19.597650221021613,20.825245309430258,20.782682490176818,21.300990888998037,22.402686370333992,24.446655255402753,25.990854739685659,26.962429813359527,27.442647519646368,27.362999312377209,26.840980157170925,26.595996316306483,26.7823028978389,27.276240054027507,27.673342730844794,27.634342829076623,27.612462671905696,27.897636517681729,28.053673084479371,28.096775515717095,28.142102922396859,28.113067362475441,28.18186419449902,28.253965225933204,28.377307220039295,28.47331380157171,28.7905760805501,29.194242804518666,29.461602062868369,29.631306335952853,30.050156114931237]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",{"$f":"L312*(L192)","v":21.132018418467581},21.132018418467581,19.597650221021613,20.825245309430258,20.782682490176818,21.300990888998037,22.402686370333992,24.446655255402753,25.990854739685659,26.962429813359527,27.442647519646368,27.362999312377209,26.840980157170925,26.595996316306483,26.7823028978389,27.276240054027507,27.673342730844794,27.634342829076623,27.612462671905696,27.897636517681729,28.053673084479371,28.096775515717095,28.142102922396859,28.113067362475441,28.18186419449902,28.253965225933204,28.377307220039295,28.47331380157171,28.7905760805501,29.194242804518666,29.461602062868369,29.631306335952853,30.050156114931237]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK524","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL524","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F525","v":0.05},{"$f":"'WACC Calc'!G525","v":0.05},{"$f":"'WACC Calc'!H525","v":0.05},{"$f":"'WACC Calc'!I525","v":0.05},{"$f":"'WACC Calc'!J525","v":0.05},{"$f":"'WACC Calc'!K525","v":0.05},{"$f":"'WACC Calc'!L525","v":0.05},{"$f":"'WACC Calc'!M525","v":0.05},{"$f":"'WACC Calc'!N525","v":0.05},{"$f":"'WACC Calc'!O525","v":0.05},{"$f":"'WACC Calc'!P525","v":0.05},{"$f":"'WACC Calc'!Q525","v":0.05},{"$f":"'WACC Calc'!R525","v":0.05},{"$f":"'WACC Calc'!S525","v":0.05},{"$f":"'WACC Calc'!T525","v":0.05},{"$f":"'WACC Calc'!U525","v":0.05},{"$f":"'WACC Calc'!V525","v":0.05},{"$f":"'WACC Calc'!W525","v":0.05},{"$f":"'WACC Calc'!X525","v":0.05},{"$f":"'WACC Calc'!Y525","v":0.05},{"$f":"'WACC Calc'!Z525","v":0.05},{"$f":"'WACC Calc'!AA525","v":0.05},{"$f":"'WACC Calc'!AB525","v":0.05},{"$f":"'WACC Calc'!AC525","v":0.05},{"$f":"'WACC Calc'!AD525","v":0.05},{"$f":"'WACC Calc'!AE525","v":0.05},{"$f":"'WACC Calc'!AF525","v":0.05},{"$f":"'WACC Calc'!AG525","v":0.05},{"$f":"'WACC Calc'!AH525","v":0.05},{"$f":"'WACC Calc'!AI525","v":0.05},{"$f":"'WACC Calc'!AJ525","v":0.05},{"$f":"'WACC Calc'!AK525","v":0.05},{"$f":"'WACC Calc'!AL525","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F526","v":0.05},{"$f":"'WACC Calc'!G526","v":0.05},{"$f":"'WACC Calc'!H526","v":0.05},{"$f":"'WACC Calc'!I526","v":0.05},{"$f":"'WACC Calc'!J526","v":0.05},{"$f":"'WACC Calc'!K526","v":0.05},{"$f":"'WACC Calc'!L526","v":0.05},{"$f":"'WACC Calc'!M526","v":0.05},{"$f":"'WACC Calc'!N526","v":0.05},{"$f":"'WACC Calc'!O526","v":0.05},{"$f":"'WACC Calc'!P526","v":0.05},{"$f":"'WACC Calc'!Q526","v":0.05},{"$f":"'WACC Calc'!R526","v":0.05},{"$f":"'WACC Calc'!S526","v":0.05},{"$f":"'WACC Calc'!T526","v":0.05},{"$f":"'WACC Calc'!U526","v":0.05},{"$f":"'WACC Calc'!V526","v":0.05},{"$f":"'WACC Calc'!W526","v":0.05},{"$f":"'WACC Calc'!X526","v":0.05},{"$f":"'WACC Calc'!Y526","v":0.05},{"$f":"'WACC Calc'!Z526","v":0.05},{"$f":"'WACC Calc'!AA526","v":0.05},{"$f":"'WACC Calc'!AB526","v":0.05},{"$f":"'WACC Calc'!AC526","v":0.05},{"$f":"'WACC Calc'!AD526","v":0.05},{"$f":"'WACC Calc'!AE526","v":0.05},{"$f":"'WACC Calc'!AF526","v":0.05},{"$f":"'WACC Calc'!AG526","v":0.05},{"$f":"'WACC Calc'!AH526","v":0.05},{"$f":"'WACC Calc'!AI526","v":0.05},{"$f":"'WACC Calc'!AJ526","v":0.05},{"$f":"'WACC Calc'!AK526","v":0.05},{"$f":"'WACC Calc'!AL526","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F527","v":0.05},{"$f":"'WACC Calc'!G527","v":0.05},{"$f":"'WACC Calc'!H527","v":0.05},{"$f":"'WACC Calc'!I527","v":0.05},{"$f":"'WACC Calc'!J527","v":0.05},{"$f":"'WACC Calc'!K527","v":0.05},{"$f":"'WACC Calc'!L527","v":0.05},{"$f":"'WACC Calc'!M527","v":0.05},{"$f":"'WACC Calc'!N527","v":0.05},{"$f":"'WACC Calc'!O527","v":0.05},{"$f":"'WACC Calc'!P527","v":0.05},{"$f":"'WACC Calc'!Q527","v":0.05},{"$f":"'WACC Calc'!R527","v":0.05},{"$f":"'WACC Calc'!S527","v":0.05},{"$f":"'WACC Calc'!T527","v":0.05},{"$f":"'WACC Calc'!U527","v":0.05},{"$f":"'WACC Calc'!V527","v":0.05},{"$f":"'WACC Calc'!W527","v":0.05},{"$f":"'WACC Calc'!X527","v":0.05},{"$f":"'WACC Calc'!Y527","v":0.05},{"$f":"'WACC Calc'!Z527","v":0.05},{"$f":"'WACC Calc'!AA527","v":0.05},{"$f":"'WACC Calc'!AB527","v":0.05},{"$f":"'WACC Calc'!AC527","v":0.05},{"$f":"'WACC Calc'!AD527","v":0.05},{"$f":"'WACC Calc'!AE527","v":0.05},{"$f":"'WACC Calc'!AF527","v":0.05},{"$f":"'WACC Calc'!AG527","v":0.05},{"$f":"'WACC Calc'!AH527","v":0.05},{"$f":"'WACC Calc'!AI527","v":0.05},{"$f":"'WACC Calc'!AJ527","v":0.05},{"$f":"'WACC Calc'!AK527","v":0.05},{"$f":"'WACC Calc'!AL527","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK528","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL528","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK529","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL529","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK530","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL530","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK531","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL531","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F532","v":0.1},{"$f":"'WACC Calc'!G532","v":0.1},{"$f":"'WACC Calc'!H532","v":0.1},{"$f":"'WACC Calc'!I532","v":0.1},{"$f":"'WACC Calc'!J532","v":0.1},{"$f":"'WACC Calc'!K532","v":0.1},{"$f":"'WACC Calc'!L532","v":0.1},{"$f":"'WACC Calc'!M532","v":0.1},{"$f":"'WACC Calc'!N532","v":0.1},{"$f":"'WACC Calc'!O532","v":0.1},{"$f":"'WACC Calc'!P532","v":0.1},{"$f":"'WACC Calc'!Q532","v":0.1},{"$f":"'WACC Calc'!R532","v":0.1},{"$f":"'WACC Calc'!S532","v":0.1},{"$f":"'WACC Calc'!T532","v":0.1},{"$f":"'WACC Calc'!U532","v":0.1},{"$f":"'WACC Calc'!V532","v":0.1},{"$f":"'WACC Calc'!W532","v":0.1},{"$f":"'WACC Calc'!X532","v":0.1},{"$f":"'WACC Calc'!Y532","v":0.1},{"$f":"'WACC Calc'!Z532","v":0.1},{"$f":"'WACC Calc'!AA532","v":0.1},{"$f":"'WACC Calc'!AB532","v":0.1},{"$f":"'WACC Calc'!AC532","v":0.1},{"$f":"'WACC Calc'!AD532","v":0.1},{"$f":"'WACC Calc'!AE532","v":0.1},{"$f":"'WACC Calc'!AF532","v":0.1},{"$f":"'WACC Calc'!AG532","v":0.1},{"$f":"'WACC Calc'!AH532","v":0.1},{"$f":"'WACC Calc'!AI532","v":0.1},{"$f":"'WACC Calc'!AJ532","v":0.1},{"$f":"'WACC Calc'!AK532","v":0.1},{"$f":"'WACC Calc'!AL532","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F533","v":0.1},{"$f":"'WACC Calc'!G533","v":0.1},{"$f":"'WACC Calc'!H533","v":0.1},{"$f":"'WACC Calc'!I533","v":0.1},{"$f":"'WACC Calc'!J533","v":0.1},{"$f":"'WACC Calc'!K533","v":0.1},{"$f":"'WACC Calc'!L533","v":0.1},{"$f":"'WACC Calc'!M533","v":0.1},{"$f":"'WACC Calc'!N533","v":0.1},{"$f":"'WACC Calc'!O533","v":0.1},{"$f":"'WACC Calc'!P533","v":0.1},{"$f":"'WACC Calc'!Q533","v":0.1},{"$f":"'WACC Calc'!R533","v":0.1},{"$f":"'WACC Calc'!S533","v":0.1},{"$f":"'WACC Calc'!T533","v":0.1},{"$f":"'WACC Calc'!U533","v":0.1},{"$f":"'WACC Calc'!V533","v":0.1},{"$f":"'WACC Calc'!W533","v":0.1},{"$f":"'WACC Calc'!X533","v":0.1},{"$f":"'WACC Calc'!Y533","v":0.1},{"$f":"'WACC Calc'!Z533","v":0.1},{"$f":"'WACC Calc'!AA533","v":0.1},{"$f":"'WACC Calc'!AB533","v":0.1},{"$f":"'WACC Calc'!AC533","v":0.1},{"$f":"'WACC Calc'!AD533","v":0.1},{"$f":"'WACC Calc'!AE533","v":0.1},{"$f":"'WACC Calc'!AF533","v":0.1},{"$f":"'WACC Calc'!AG533","v":0.1},{"$f":"'WACC Calc'!AH533","v":0.1},{"$f":"'WACC Calc'!AI533","v":0.1},{"$f":"'WACC Calc'!AJ533","v":0.1},{"$f":"'WACC Calc'!AK533","v":0.1},{"$f":"'WACC Calc'!AL533","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F534","v":0.1},{"$f":"'WACC Calc'!G534","v":0.1},{"$f":"'WACC Calc'!H534","v":0.1},{"$f":"'WACC Calc'!I534","v":0.1},{"$f":"'WACC Calc'!J534","v":0.1},{"$f":"'WACC Calc'!K534","v":0.1},{"$f":"'WACC Calc'!L534","v":0.1},{"$f":"'WACC Calc'!M534","v":0.1},{"$f":"'WACC Calc'!N534","v":0.1},{"$f":"'WACC Calc'!O534","v":0.1},{"$f":"'WACC Calc'!P534","v":0.1},{"$f":"'WACC Calc'!Q534","v":0.1},{"$f":"'WACC Calc'!R534","v":0.1},{"$f":"'WACC Calc'!S534","v":0.1},{"$f":"'WACC Calc'!T534","v":0.1},{"$f":"'WACC Calc'!U534","v":0.1},{"$f":"'WACC Calc'!V534","v":0.1},{"$f":"'WACC Calc'!W534","v":0.1},{"$f":"'WACC Calc'!X534","v":0.1},{"$f":"'WACC Calc'!Y534","v":0.1},{"$f":"'WACC Calc'!Z534","v":0.1},{"$f":"'WACC Calc'!AA534","v":0.1},{"$f":"'WACC Calc'!AB534","v":0.1},{"$f":"'WACC Calc'!AC534","v":0.1},{"$f":"'WACC Calc'!AD534","v":0.1},{"$f":"'WACC Calc'!AE534","v":0.1},{"$f":"'WACC Calc'!AF534","v":0.1},{"$f":"'WACC Calc'!AG534","v":0.1},{"$f":"'WACC Calc'!AH534","v":0.1},{"$f":"'WACC Calc'!AI534","v":0.1},{"$f":"'WACC Calc'!AJ534","v":0.1},{"$f":"'WACC Calc'!AK534","v":0.1},{"$f":"'WACC Calc'!AL534","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK535","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL535","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK536","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL536","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK537","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL537","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F538","v":0.73786725423350918},{"$f":"'WACC Calc'!G538","v":0.73786725423350918},{"$f":"'WACC Calc'!H538","v":0.73786725423350918},{"$f":"'WACC Calc'!I538","v":0.73786725423350918},{"$f":"'WACC Calc'!J538","v":0.73786725423350918},{"$f":"'WACC Calc'!K538","v":0.73786725423350918},{"$f":"'WACC Calc'!L538","v":0.73786725423350918},{"$f":"'WACC Calc'!M538","v":0.73786725423350918},{"$f":"'WACC Calc'!N538","v":0.73786725423350918},{"$f":"'WACC Calc'!O538","v":0.73786725423350918},{"$f":"'WACC Calc'!P538","v":0.73786725423350918},{"$f":"'WACC Calc'!Q538","v":0.73786725423350918},{"$f":"'WACC Calc'!R538","v":0.73786725423350918},{"$f":"'WACC Calc'!S538","v":0.73786725423350918},{"$f":"'WACC Calc'!T538","v":0.73786725423350918},{"$f":"'WACC Calc'!U538","v":0.73786725423350918},{"$f":"'WACC Calc'!V538","v":0.73786725423350918},{"$f":"'WACC Calc'!W538","v":0.73786725423350918},{"$f":"'WACC Calc'!X538","v":0.73786725423350918},{"$f":"'WACC Calc'!Y538","v":0.73786725423350918},{"$f":"'WACC Calc'!Z538","v":0.73786725423350918},{"$f":"'WACC Calc'!AA538","v":0.73786725423350918},{"$f":"'WACC Calc'!AB538","v":0.73786725423350918},{"$f":"'WACC Calc'!AC538","v":0.73786725423350918},{"$f":"'WACC Calc'!AD538","v":0.73786725423350918},{"$f":"'WACC Calc'!AE538","v":0.73786725423350918},{"$f":"'WACC Calc'!AF538","v":0.73786725423350918},{"$f":"'WACC Calc'!AG538","v":0.73786725423350918},{"$f":"'WACC Calc'!AH538","v":0.73786725423350918},{"$f":"'WACC Calc'!AI538","v":0.73786725423350918},{"$f":"'WACC Calc'!AJ538","v":0.73786725423350918},{"$f":"'WACC Calc'!AK538","v":0.73786725423350918},{"$f":"'WACC Calc'!AL538","v":0.73786725423350918}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F539","v":0.73786725423350918},{"$f":"'WACC Calc'!G539","v":0.73786725423350918},{"$f":"'WACC Calc'!H539","v":0.73786725423350918},{"$f":"'WACC Calc'!I539","v":0.73786725423350918},{"$f":"'WACC Calc'!J539","v":0.73786725423350918},{"$f":"'WACC Calc'!K539","v":0.73786725423350918},{"$f":"'WACC Calc'!L539","v":0.73786725423350918},{"$f":"'WACC Calc'!M539","v":0.73786725423350918},{"$f":"'WACC Calc'!N539","v":0.73786725423350918},{"$f":"'WACC Calc'!O539","v":0.73786725423350918},{"$f":"'WACC Calc'!P539","v":0.73786725423350918},{"$f":"'WACC Calc'!Q539","v":0.73786725423350918},{"$f":"'WACC Calc'!R539","v":0.73786725423350918},{"$f":"'WACC Calc'!S539","v":0.73786725423350918},{"$f":"'WACC Calc'!T539","v":0.73786725423350918},{"$f":"'WACC Calc'!U539","v":0.73786725423350918},{"$f":"'WACC Calc'!V539","v":0.73786725423350918},{"$f":"'WACC Calc'!W539","v":0.73786725423350918},{"$f":"'WACC Calc'!X539","v":0.73786725423350918},{"$f":"'WACC Calc'!Y539","v":0.73786725423350918},{"$f":"'WACC Calc'!Z539","v":0.73786725423350918},{"$f":"'WACC Calc'!AA539","v":0.73786725423350918},{"$f":"'WACC Calc'!AB539","v":0.73786725423350918},{"$f":"'WACC Calc'!AC539","v":0.73786725423350918},{"$f":"'WACC Calc'!AD539","v":0.73786725423350918},{"$f":"'WACC Calc'!AE539","v":0.73786725423350918},{"$f":"'WACC Calc'!AF539","v":0.73786725423350918},{"$f":"'WACC Calc'!AG539","v":0.73786725423350918},{"$f":"'WACC Calc'!AH539","v":0.73786725423350918},{"$f":"'WACC Calc'!AI539","v":0.73786725423350918},{"$f":"'WACC Calc'!AJ539","v":0.73786725423350918},{"$f":"'WACC Calc'!AK539","v":0.73786725423350918},{"$f":"'WACC Calc'!AL539","v":0.73786725423350918}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F540","v":0.73786725423350918},{"$f":"'WACC Calc'!G540","v":0.73786725423350918},{"$f":"'WACC Calc'!H540","v":0.73786725423350918},{"$f":"'WACC Calc'!I540","v":0.73786725423350918},{"$f":"'WACC Calc'!J540","v":0.73786725423350918},{"$f":"'WACC Calc'!K540","v":0.73786725423350918},{"$f":"'WACC Calc'!L540","v":0.73786725423350918},{"$f":"'WACC Calc'!M540","v":0.73786725423350918},{"$f":"'WACC Calc'!N540","v":0.73786725423350918},{"$f":"'WACC Calc'!O540","v":0.73786725423350918},{"$f":"'WACC Calc'!P540","v":0.73786725423350918},{"$f":"'WACC Calc'!Q540","v":0.73786725423350918},{"$f":"'WACC Calc'!R540","v":0.73786725423350918},{"$f":"'WACC Calc'!S540","v":0.73786725423350918},{"$f":"'WACC Calc'!T540","v":0.73786725423350918},{"$f":"'WACC Calc'!U540","v":0.73786725423350918},{"$f":"'WACC Calc'!V540","v":0.73786725423350918},{"$f":"'WACC Calc'!W540","v":0.73786725423350918},{"$f":"'WACC Calc'!X540","v":0.73786725423350918},{"$f":"'WACC Calc'!Y540","v":0.73786725423350918},{"$f":"'WACC Calc'!Z540","v":0.73786725423350918},{"$f":"'WACC Calc'!AA540","v":0.73786725423350918},{"$f":"'WACC Calc'!AB540","v":0.73786725423350918},{"$f":"'WACC Calc'!AC540","v":0.73786725423350918},{"$f":"'WACC Calc'!AD540","v":0.73786725423350918},{"$f":"'WACC Calc'!AE540","v":0.73786725423350918},{"$f":"'WACC Calc'!AF540","v":0.73786725423350918},{"$f":"'WACC Calc'!AG540","v":0.73786725423350918},{"$f":"'WACC Calc'!AH540","v":0.73786725423350918},{"$f":"'WACC Calc'!AI540","v":0.73786725423350918},{"$f":"'WACC Calc'!AJ540","v":0.73786725423350918},{"$f":"'WACC Calc'!AK540","v":0.73786725423350918},{"$f":"'WACC Calc'!AL540","v":0.73786725423350918}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F541","v":0.25740000000000002},{"$f":"'WACC Calc'!G541","v":0.25740000000000002},{"$f":"'WACC Calc'!H541","v":0.25740000000000002},{"$f":"'WACC Calc'!I541","v":0.25740000000000002},{"$f":"'WACC Calc'!J541","v":0.25740000000000002},{"$f":"'WACC Calc'!K541","v":0.25740000000000002},{"$f":"'WACC Calc'!L541","v":0.25740000000000002},{"$f":"'WACC Calc'!M541","v":0.25740000000000002},{"$f":"'WACC Calc'!N541","v":0.25740000000000002},{"$f":"'WACC Calc'!O541","v":0.25740000000000002},{"$f":"'WACC Calc'!P541","v":0.25740000000000002},{"$f":"'WACC Calc'!Q541","v":0.25740000000000002},{"$f":"'WACC Calc'!R541","v":0.25740000000000002},{"$f":"'WACC Calc'!S541","v":0.25740000000000002},{"$f":"'WACC Calc'!T541","v":0.25740000000000002},{"$f":"'WACC Calc'!U541","v":0.25740000000000002},{"$f":"'WACC Calc'!V541","v":0.25740000000000002},{"$f":"'WACC Calc'!W541","v":0.25740000000000002},{"$f":"'WACC Calc'!X541","v":0.25740000000000002},{"$f":"'WACC Calc'!Y541","v":0.25740000000000002},{"$f":"'WACC Calc'!Z541","v":0.25740000000000002},{"$f":"'WACC Calc'!AA541","v":0.25740000000000002},{"$f":"'WACC Calc'!AB541","v":0.25740000000000002},{"$f":"'WACC Calc'!AC541","v":0.25740000000000002},{"$f":"'WACC Calc'!AD541","v":0.25740000000000002},{"$f":"'WACC Calc'!AE541","v":0.25740000000000002},{"$f":"'WACC Calc'!AF541","v":0.25740000000000002},{"$f":"'WACC Calc'!AG541","v":0.25740000000000002},{"$f":"'WACC Calc'!AH541","v":0.25740000000000002},{"$f":"'WACC Calc'!AI541","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ541","v":0.25740000000000002},{"$f":"'WACC Calc'!AK541","v":0.25740000000000002},{"$f":"'WACC Calc'!AL541","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!G542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!H542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!I542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!J542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!K542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!L542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!M542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!N542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!O542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!P542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Q542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!R542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!S542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!T542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!U542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!V542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!W542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!X542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Y542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Z542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AA542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AB542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AC542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AD542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AE542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AF542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AG542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AH542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AI542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AJ542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AK542","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AL542","v":5.3610285726339274E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!G543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!H543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!I543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!J543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!K543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!L543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!M543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!N543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!O543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!P543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Q543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!R543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!S543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!T543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!U543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!V543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!W543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!X543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Y543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Z543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AA543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AB543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AC543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AD543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AE543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AF543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AG543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AH543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AI543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AJ543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AK543","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AL543","v":5.3610285726339274E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!G544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!H544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!I544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!J544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!K544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!L544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!M544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!N544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!O544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!P544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Q544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!R544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!S544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!T544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!U544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!V544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!W544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!X544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Y544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Z544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AA544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AB544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AC544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AD544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AE544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AF544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AG544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AH544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AI544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AJ544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AK544","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AL544","v":5.3610285726339274E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!O545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!P545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Q545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!R545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!S545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!T545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!U545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!V545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!W545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!X545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Y545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Z545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AA545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AB545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AC545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AD545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AE545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AF545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AG545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AH545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AI545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AJ545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AK545","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AL545","v":2.7912473879355471E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!O546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!P546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Q546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!R546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!S546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!T546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!U546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!V546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!W546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!X546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Y546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Z546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AA546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AB546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AC546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AD546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AE546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AF546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AG546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AH546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AI546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AJ546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AK546","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AL546","v":2.7912473879355471E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!O547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!P547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Q547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!R547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!S547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!T547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!U547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!V547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!W547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!X547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Y547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Z547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AA547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AB547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AC547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AD547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AE547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AF547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AG547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AH547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AI547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AJ547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AK547","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AL547","v":2.7912473879355471E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L354 / (1 - (1 / (1 + L354)^$S$21))","v":6.7752823486933747E-2},{"$f":" M354 / (1 - (1 / (1 + M354)^$S$21))","v":6.7752823486933747E-2},6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",6.7752823486933747E-2,{"$f":" M355 / (1 - (1 / (1 + M355)^$S$21))","v":6.7752823486933747E-2},6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2,6.7752823486933747E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2,4.965223008626661E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)",{"$f":"K315","v":"Gas-CT-AvgCF - Advanced"},{"$f":"L354","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Moderate",{"$f":"L355","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",{"$f":"L356","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",{"$f":"L354","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",{"$f":"L355","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",{"$f":"L356","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Advanced",{"$f":"L354","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",{"$f":"L355","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",{"$f":"L356","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",{"$f":"L354","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",{"$f":"L355","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",{"$f":"L356","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",{"$f":"L354","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",{"$f":"L355","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",{"$f":"L356","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",{"$f":"L354","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",{"$f":"L355","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",{"$f":"L356","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)",{"$f":"K368","v":"Gas-CT-AvgCF - Advanced"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K369","v":"Gas-CT-AvgCF - Moderate"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)",{"$f":"K389","v":"Gas-CT-AvgCF - Advanced"},{"$f":" ((L363 * L433 * $S$32 * (L235 * 1 + L389) +L255) * 1000 / (L135 * 8760)) + L275 + L315","v":94.125223212648677},93.877845005866305,91.690434079535805,92.995209157625737,92.694015144360094,92.763439672460805,93.25048097378496,95.236663809093898,96.828277160466342,97.667236603367627,98.020237084264821,97.748395794511595,96.850474923701555,96.336864010296253,96.354350211964942,96.729975918182703,97.052152168359697,96.873113661891324,96.67001072262488,96.922814060523194,96.994846059362189,96.888169554442172,96.77545121550169,96.648831255470469,96.58307808943303,96.552790993942153,96.585150521773144,96.608385769630303,96.828975507066929,97.218234381458359,97.433295498512365,97.523946035924567,97.5452385544138]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K390","v":"Gas-CT-AvgCF - Moderate"},{"$f":" ((L364 * L434 * $S$32 * (L236 * 1 + L390) +L256) * 1000 / (L136 * 8760)) + L276 + L316","v":94.88560467410241},94.634607469221748,92.443577544792944,93.744733624784573,93.439920613420639,93.500773518894732,93.974561648812113,95.951993438911302,97.538327767803693,98.371589260713733,98.720871240673191,98.446526342411545,97.545125317243986,97.028532096554017,97.042827957891063,97.414812385312104,97.734356590841401,97.553420245648283,97.347750751491702,97.598977531557892,97.669177074112724,97.560142679472591,97.444936906470474,97.317001647719508,97.249014001512776,97.216950155174345,97.247501600330367,97.269300911696646,97.487249278515051,97.874736071110135,98.087998004057482,98.176835648961884,98.190692109391449]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-AvgCF - Conservative",{"$f":" ((L365 * L435 * $S$32 * (L237 * 1 + L391) +L257) * 1000 / (L137 * 8760)) + L277 + L317","v":95.804997526939616},95.549624517078598,93.354218787669424,94.650999062680711,94.341810246336394,94.392299026723776,94.850062474706505,96.81691319618605,98.396864550500354,99.223236534968464,99.568022399019341,99.290650336254572,98.385041384927248,97.864842195205313,97.875280550477697,98.24286223286795,98.559223979118414,98.37599291811776,98.167220149694259,98.416540681283266,98.484524563283259,98.372639195721831,98.25442581507258,98.124900201606806,98.054210799503096,98.019998647198094,98.048363902431049,98.06842699347402,98.283181624791013,98.668525756865293,98.879612259331395,98.96625789864504,98.971123268444529]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Advanced",{"$f":" ((L363 *L433 * $S$32 * (L238 * 1 + L392) +L258) * 1000 / (L138 * 8760)) + L278 + L318","v":56.171218368636822},56.073091679946486,54.034932271708016,55.488958867889977,55.337016372716342,55.759944178460216,56.793561050775239,59.140646751179617,60.949972877687344,62.023922133543422,62.530277740613982,62.3616880581949,61.60729263474478,61.21667540013199,61.365734795484144,61.891530900648299,62.322255607797743,62.221486087127829,62.124230734185403,62.442053075525223,62.58965761538721,62.580223112441828,62.570089328611026,62.497713754825483,62.524113043238692,62.567101134433997,62.674028008459871,62.756482878800114,63.086005686634252,63.548347190832118,63.837608667199689,64.003024913677066,64.330988760495401]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Moderate",{"$f":" ((L364 *L434 * $S$32 * (L239 * 1 + L393) +L259) * 1000 / (L139 * 8760)) + L279 + L319","v":56.472836348346803},56.373274123744139,54.333679179593346,55.786270239862979,55.632892208777022,56.052419937545665,57.080779718536014,59.424394171007179,61.231626285264483,62.30331535429071,62.808195955989291,62.638613175528548,61.882837290849942,61.491037074347574,61.638830968034839,62.163182699276291,62.592863362048817,62.491341032018092,62.393067612302588,62.710264585702312,62.857142251238258,62.846772452037229,62.835651986028637,62.762754677084267,62.788267621696988,62.830550935056095,62.93676060295423,63.018645885153099,63.347120949308675,63.808759527727318,64.09730732773258,64.262004460181856,64.587018670636539]
[null,null,null,null,null,null,null,null,null,null,"Gas-CT-HighCF - Conservative",{"$f":" ((L365 *L435 * $S$32 * (L240 * 1 + L394) +L260) * 1000 / (L140 * 8760)) + L280 + L320","v":56.837528846638897},56.736230886060689,54.694900205934346,56.145755530228442,55.990641763166934,56.406058388984519,57.428061712807448,59.767479008059496,61.572179209067492,62.641135439745092,63.14423258213327,62.973449026419615,62.216003997697634,61.822773413479247,61.9690371630942,62.491642472140114,62.920060759398702,62.817628192097651,62.718123806922925,63.034564635093375,63.180563421942566,63.169062736816088,63.156749253107478,63.083221103459564,63.107662351566489,63.149093503558845,63.254435982787498,63.33563256425812,63.662840779998142,64.123629436410198,64.411314315657904,64.57514195255618,64.896589697060932]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Advanced",{"$f":" ((L363 *L433* $S$32 * (L241 * 1 + L395) +L261) * 1000 / (L141 * 8760)) + L281 + L321","v":35.25633822868555},35.128276156907276,33.695134530610346,34.611221610109098,34.446957103163825,34.75974990270187,35.534467109934724,37.156669572336632,38.401302484383415,39.152063505782507,39.509961372859252,39.405369544669739,38.909849377519521,38.656678511767993,38.766873951010538,39.132902195342609,39.431767716865153,39.367616127890955,39.305993579669313,39.521592039155536,39.623200722611713,39.620236294265709,39.617065522944607,39.569640497845477,39.590534019544961,39.621653292280072,39.695848939659129,39.752820822873801,39.978463612037814,40.291675960516379,40.48850983190669,40.602060953360763,40.836522300217815]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Moderate",{"$f":" ((L364 *L434* $S$32 * (L242 * 1 + L396) +L262) * 1000 / (L142 * 8760)) + L282 + L322","v":35.43849216371791},35.308556618927369,33.873541519618179,34.787755126104656,34.62161714614713,34.932536472672894,35.704878650612883,37.325379339297683,38.569005619114463,39.318660268855183,39.675818496150669,39.570687634519778,39.07441392006956,38.820587711624654,38.930076983542975,39.295313816008118,39.593610311405982,39.529005508378567,39.466753718985125,39.681957764052719,39.783111318767716,39.779567187642272,39.775786008908184,39.72802848064034,39.748371605166412,39.779048962443603,39.852795271638684,39.909405984855283,40.134402017407851,40.44717354725524,40.643560160921439,40.756660793621322,40.989340314112553]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-AvgCF - Conservative",{"$f":" ((L365 *L435* $S$32 * (L243 * 1 + L397) +L263) * 1000 / (L143 * 8760)) + L283 + L323","v":35.658738230297104},35.526537430782753,34.089257076749739,35.001205428512399,34.832802193831057,35.141456265633011,35.910926746842037,37.529369785949648,38.771778926048242,39.520095839078067,39.876359752712531,39.770577134669139,39.273392290691149,39.018773693926711,39.127409124419763,39.491689044531043,39.789297518746615,39.724144725292739,39.661132107465953,39.875859257953749,39.97646250715372,39.972217445483274,39.967698210600695,39.919538645917768,39.939216273909395,39.969359302123934,40.042562307285699,40.098736322434661,40.322950348275825,40.63518887525629,40.831034700415977,40.943590637904464,41.174115715515676]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Advanced",{"$f":" ((L363 * L433 * $S$32 * (L244 * 1 + L398) +L264) * 1000 / (L144 * 8760)) + L284 + L324","v":29.694558973693105},29.613600192683858,28.227561857155944,29.190752227423712,29.073591011247466,29.433487101554523,30.267917843294779,31.932906693168125,33.202848585017136,33.981426257940555,34.357920319065883,34.266880994039013,33.790306686982795,33.553612598445113,33.681562659497772,34.067488763602654,34.38066087125172,34.327904094580475,34.282102073094464,34.507616990903031,34.620668626188717,34.6322792188869,34.644455451591682,34.605390297883702,34.64012203231853,34.682352045466217,34.767845057149643,34.833897559793868,35.075801252918694,35.400096765139125,35.608175693431519,35.733053107091536,36.01231354358552]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Moderate",{"$f":" ((L364 * L434 * $S$32 * (L245 * 1 + L399) +L265) * 1000 / (L145 * 8760)) + L285 + L325","v":29.809713760207817},29.727570599708056,28.340347884689631,29.302353875466881,29.184008279800121,29.542719990616664,30.375649277056837,32.039562292971084,33.308867808122969,34.086746050687644,34.462772523445523,34.371392430151104,33.894341742617868,33.657233356975183,33.784736990409087,34.170162776667055,34.482975155156836,34.429931863854257,34.383732046225155,34.608997621585161,34.721761531804582,34.733005645734153,34.744795988695088,34.705520631834482,34.739904414033234,34.781855055339719,34.867064002653954,34.932888179437342,35.174383003439985,35.498399837215416,35.706196016371877,35.830788638290741,36.108922632829326]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-HighCF - Conservative",{"$f":" ((L365 * L435 * $S$32 * (L246 * 1 + L400) +L266) * 1000 / (L146 * 8760)) + L286 + L326","v":29.948949779309611},29.865374561225824,28.476719788623377,29.437293721816605,29.317516068565823,29.674795721798343,30.505909567776413,32.168521770739574,33.437057829747772,34.214090376690613,34.589551478743246,34.497759355532878,34.02013266657405,33.782523345786828,33.909487194411653,34.294308036078107,34.606685458648045,34.553295736616093,34.506614935494646,34.731579025775474,34.843995041703778,34.85479603862214,34.866119794362767,34.826590276550093,34.860553342548911,34.902166189620388,34.987031668867587,35.052579772159937,35.29358022410365,35.617260102043673,35.824714403408649,35.948962677780088,36.225734668199109]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Advanced",{"$f":" ((L363 * L433 * $S$32 * (L247 * 1 + L401) +L267) * 1000 / (L147 * 8760)) + L287 + L327","v":64.235664020415101},63.771643083919322,61.773253949977558,62.536828101890407,62.030244346141181,62.084531808466593,62.5069790492647,64.070104046301481,65.277362860112447,65.895331556708584,66.105267473579502,65.807839604436424,65.028944521983505,64.547660574348214,64.489772050570622,64.720745595378816,64.894616387574175,64.664643555550867,64.427986315329605,64.535688649384355,64.504598248920388,64.341057574837976,64.175120883479565,63.978093001247473,63.845085883578527,63.732149106958133,63.669274423672036,63.592432123373584,63.69348948388874,63.912200723322997,63.993598846124058,63.97682207310902,64.011901534857458]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Moderate",{"$f":" ((L364 * L434 * $S$32 * (L248 * 1 + L402) +L268) * 1000 / (L148 * 8760)) + L288 + L328","v":64.700642251755809},64.229832961069121,62.224655472936448,62.981441270658387,62.468069160718251,62.515568268852782,62.928078506214902,64.484169039145087,65.686498608534961,66.299294251195477,66.50527610398521,66.204662246098749,65.422009219466759,64.93726833983996,64.875807384871948,65.102933926252135,65.273538966882569,65.040772312879511,64.800973009882284,64.906079039792971,64.872251081532511,64.70568733999842,64.536659978774679,64.337174467380834,64.201215076269278,64.085571305026448,64.019972380950819,63.940601402872815,64.038495812217221,64.254501261373889,64.333178881812742,64.313674000449026,64.343139127506049]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-AvgCF - Conservative",{"$f":" ((L365 * L435 * $S$32 * (L249 * 1 + L403) +L269) * 1000 / (L149 * 8760)) + L289 + L329","v":65.262856987767691},64.783839758510624,62.770454331807613,63.519032190959209,62.997452142448722,63.036743312012895,63.437238514289632,64.984823532092207,66.1811930507439,66.787733847571246,66.988934760214278,66.68446865785792,65.897271823683624,65.408351096537032,65.342570641594094,65.565045692063649,65.731702045357366,65.495557323778343,65.251958888101228,65.353925673310584,65.316787677654531,65.146568683132799,64.973804329453714,64.771347248129757,64.631818202521927,64.512901348445453,64.444008488841078,64.361580034488966,64.455650054566036,64.668383877087109,64.743772082206519,64.720968588968788,64.743645308561398]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Advanced",{"$f":" ((L363* L433 * $S$32 * (L250 * 1 + L404) +L270) * 1000 / (L150 * 8760)) + L290 + L330","v":50.484288107208656},50.190941538159592,48.363226771664557,49.297475291024142,48.961565902721638,49.186527732493786,49.858813406593171,51.598800523365853,52.929991537810167,53.678022350113068,53.987372258493288,53.770047253487746,53.085635270711748,52.691266304877232,52.72319667040906,53.050892463081318,53.306871534677846,53.147141619529989,52.989482846637586,53.162462058566831,53.200199967900232,53.112665953245923,53.024435596798114,52.889197994036607,52.830417616484453,52.785540723286431,52.791159530535381,52.777893830450594,52.95847483913613,53.245215682077259,53.395013303011154,53.446827259595942,53.62306361963585]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Moderate",{"$f":" ((L364* L434 * $S$32 * (L251 * 1 + L405) +L271) * 1000 / (L151 * 8760)) + L291 + L331","v":50.778239862653926},50.480601805323261,48.648595550546617,49.578552581624592,49.238351705040472,49.459022046531032,50.125025706963989,51.860565748726756,53.188640574169234,53.933401065018565,54.240251277715288,54.020912141894954,53.334124447281624,52.937570064670865,52.967241996691513,53.292505775702381,53.546420291711897,53.38492416726649,53.225279032849052,53.396616903078026,53.432624172425136,53.343179023174933,53.252994794973176,53.116203518603669,53.05555676128894,53.008968549651456,53.012865135711635,52.99800084622597,53.176582288079423,53.461612573948514,53.609690337067221,53.659779627454569,53.832466695448176]
[null,null,null,null,null,null,null,null,null,null,"Gas-CC-CCS-HighCF - Conservative",{"$f":" ((L365* L435 * $S$32 * (L252 * 1 + L406) +L272) * 1000 / (L152 * 8760)) + L292 + L332","v":51.133662971626947},50.830835987613867,48.993640806154822,49.918408910550397,49.573019107283883,49.788500522092022,50.446908470689394,52.177071462658844,53.501378439933518,54.242184717899804,54.546012497170452,54.324238034386383,53.634577817763542,53.235381002812687,53.262322216458386,53.584645397767133,53.83606361718445,53.672431932777243,53.510385047815049,53.679738338060432,53.713653055031017,53.621897113662193,53.529350418965663,53.390680563904723,53.327777128460163,53.279119726525536,53.280933939550302,53.264136762764913,53.440300487265461,53.72326250342239,53.869260751109266,53.917264712150967,54.085660258184319]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$437:$I$452,L437:L452)","v":0.68222925236788845},0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845,0.68222925236788845]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$437:$I$452,L438:L453)","v":0.6353745376557336},0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336,0.6353745376557336]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$437:$I$452,L439:L454)","v":0.57872153911244528},0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528,0.57872153911244528]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$353*L430*(1-0/2)-0)/(1-L$353)","v":1.1101456914092453},1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453,1.1101456914092453]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$353*L431*(1-0/2)-0)/(1-L$353)","v":1.1263864718656265},1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265,1.1263864718656265]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$353*L432*(1-0/2)-0)/(1-L$353)","v":1.1460235333052204},1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204,1.1460235333052204]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.05,"Depreciation Factor",1,{"$f":"1/((1+L$357)*(1+L$336))^$K437","v":0.94911753762029638},0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638,0.94911753762029638]
[null,null,null,null,null,null,null,null,9.5000000000000001E-2,null,{"$f":"K437+1","v":2},{"$f":"1/((1+L$357)*(1+L$336))^$K438","v":0.90082410021841475},0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475,0.90082410021841475]
[null,null,null,null,null,null,null,null,8.5500000000000007E-2,null,{"$f":"K438+1","v":3},0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099,0.85498795182832099]
[null,null,null,null,null,null,null,null,7.6999999999999999E-2,null,4,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646,0.81148405953431646]
[null,null,null,null,null,null,null,null,6.93E-2,null,5,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254,0.77019375240333254]
[null,null,null,null,null,null,null,null,6.2300000000000001E-2,null,6,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721,0.73100439777158721]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,7,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651,0.69380909400257651]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,8,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,0.65850637887829411,{"$f":"1/((1+AR$357)*(1+AR$336))^$K444","v":0.65850637887829411}]
[null,null,null,null,null,null,null,null,5.91E-2,null,9,{"$f":"1/((1+L$357)*(1+L$336))^$K445","v":0.6249999528282244},0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244,0.6249999528282244]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,10,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579,0.59319841624112579]
[null,null,null,null,null,null,null,null,5.91E-2,null,11,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706,0.56301502014303706]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,12,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082,0.53436742956140082]
[null,null,null,null,null,null,null,null,5.91E-2,null,13,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039,0.5071774989298039]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,14,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594,0.48137105892067594]
[null,null,null,null,null,null,null,null,5.91E-2,null,15,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665,0.45687771412446665]
[null,null,null,null,null,null,null,null,2.9499999999999998E-2,null,16,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,{"$f":"1/((1+AA$357)*(1+AA$336))^$K452","v":0.43363065102340348},0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348,0.43363065102340348]
[]
[null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Values overlap"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for within each case"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values overlap for within each case"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2018 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2020 Reference Case outputs (converted to 2018$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"Electricity sector natural gas prices from the AEO 2020 Reference scenario."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"2018 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_a)"]
[null,null,null,null,null,null,null,"`",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2020 Reference Case outputs (converted to 2018$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"Electricity sector natural gas prices the AEO 2020. Low cost utilizes the High Oil & Gas Resource scenario, the mid cost utilizes the Reference scenario, and the high cost utilizes the Low Oil & Gas Resource scenario."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Nuclear","index":12,"n_rows":441,"n_cols":44,"rows_kept":441,"cut":false,"hidden":false,"merged":[[438,7,438,11],[438,12,438,28],[439,7,439,11],[439,12,439,28],[440,7,440,11],[440,12,440,28],[435,7,435,11],[435,12,435,28],[436,7,436,11],[436,12,436,28],[437,7,437,11],[437,12,437,28],[431,7,431,11],[431,12,431,28],[432,7,432,11],[433,7,433,11],[434,7,434,11],[434,12,434,28],[428,7,428,11],[428,12,428,28],[429,7,429,11],[429,12,429,28],[430,7,430,11],[430,12,430,28],[425,7,425,11],[425,12,425,28],[426,7,426,11],[426,12,426,28],[427,7,427,11],[427,12,427,28],[277,0,294,4],[330,0,347,4],[375,0,392,4],[421,6,421,19],[423,7,423,11],[424,7,424,11],[424,12,424,28],[180,7,182,7],[180,9,182,9],[209,6,209,19],[224,0,241,4],[115,9,117,9],[120,9,122,9],[125,9,127,9],[130,9,132,9],[168,9,170,9],[136,7,170,7],[71,21,71,27],[72,13,72,18],[72,21,72,22],[73,13,73,19],[73,21,73,22],[74,9,76,9],[75,13,75,18],[174,7,176,7],[174,9,176,9],[76,13,76,18],[82,6,82,19],[85,7,122,7],[85,9,87,9],[90,9,92,9],[95,9,97,9],[100,9,102,9],[105,9,107,9],[110,9,112,9],[70,7,76,7],[70,9,72,9],[71,13,71,18],[136,9,165,9],[57,7,67,7],[57,9,59,9],[57,14,57,27],[58,20,58,23],[58,25,58,26],[59,18,59,19],[59,20,59,23],[61,9,63,9],[65,9,67,9],[52,7,54,7],[52,9,54,9],[34,14,34,17],[35,9,37,9],[35,14,35,17],[37,14,37,15],[39,9,41,9],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,9,33,9],[31,14,31,17],[32,14,32,17],[33,14,33,17],[43,9,45,9],[47,9,49,9],[38,17,39,17],[38,18,39,18],[9,6,9,19],[11,7,49,7],[11,9,13,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,15,14,19],[15,9,17,9],[15,15,15,19],[22,14,22,17],[23,9,25,9],[23,14,23,17],[24,14,24,17],[25,14,25,17],[26,14,26,17],[16,15,16,19],[18,14,18,18],[19,9,21,9],[19,14,19,17],[20,14,20,17],[21,14,21,17],[27,9,29,9],[27,14,27,17]]}
["TEST",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2020/index.html?t=cn"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Nuclear",0.92500000000000004,"*",null,"Basis Year:",null,2018]
[null,null,null,null,null,null,null,null,null,null,null,null,null," ","All values are given in 2018 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear Technologies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nuclear","Advanced Nuclear"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Nuclear",{"$f":"L12*8760","v":8103}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Nuclear",10.461,null,null,"Inflation Rate",null,null,null,{"$f":"L137","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate - Nominal",null,null,null,{"$f":"L139","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"L142","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Nuclear",{"$f":" $S$32 * (L32 + L58)","v":7185.6550639581592},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L144","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity - Nominal",null,null,null,{"$f":"L146","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"L149","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,{"$f":"L152","v":0.67}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Nuclear",{"$f":"(L32 + L58)*($S$32-1)","v":1060.9272999489801},null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L154","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WACC - Nominal",null,null,null,{"$f":"L156","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WACC - Real",null,null,null,{"$f":"L159","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,15]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Nuclear",{"$f":"L112","v":6124.7277640091788},"**",null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P41:P46,Q41:Q46,R41:R46)+SUMPRODUCT(P41:P46,T41:T46,S41:S46)","v":1.1732203194700868}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O49:AD49,O51:AD51)","v":0.66379824017273181}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.1165342485584957}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":"L162","v":7.1006379324544622E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Nuclear",118.98821218074656,null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":"L165","v":5.2397317056243897E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of equity during construction",null,null,null,{"$f":"S25+0.02","v":0.12000000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Construction Duration yrs",null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Nuclear",2.3182711198428287,null,null,"Index","Fraction*","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,{"$f":"1+((1+$S$24)^(O41+0.5)-1)","v":1.0173494974687902},0.8,{"$f":"1-R41","v":0.19999999999999996},{"$f":"1+((1+$S$37)^(O41+0.5)-1)","v":1.0583005244258363}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.2,{"$f":"1+((1+$S$24)^(O42+0.5)-1)","v":1.0529567298801978},0.8,{"$f":"1-R42","v":0.19999999999999996},{"$f":"1+((1+$S$37)^(O42+0.5)-1)","v":1.1852965873569368}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.2,1.0898102154260045,0.8,0.19999999999999996,1.3275321778397693]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Nuclear",{"$f":"L127","v":0.6643005893909627},null,null,3,0.2,1.1279535729659147,0.8,0.19999999999999996,1.4868360391805417]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.2,1.1674319480197215,0.8,0.19999999999999996,1.6652563638822069]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0.1,1.2082920662004117,0.8,0.19999999999999996,1.8650871275480718]
[]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Nuclear",{"$f":"L44*L20","v":6.9492484656188607},null,"MACRS yr",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O48","v":0.9452893913669177},{"$f":"1/((1+$S$30)*(1+$S$20))^P48","v":0.8935720334308378},0.84468416362433585,0.79847097892972219,0.75478614569662417,0.71349133627774353,0.67445579101555708,0.63755590419298891,0.60267483263697541,0.56970212573556556,0.5385333756970121,0.50906988694340005,0.4812183635919523,0.45489061403442071,0.43000327167912111,0.40647753097133976]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor"]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Nuclear",{"$f":"$S$29","v":5.7877099999999994E-2}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Nuclear",{"$f":"L62+L66","v":0},null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Nuclear",0,null,null,"Nuclear","Y",{"$f":"L20","v":10.461},1,0.03,0.06,0,0,0,0,0,0,0,"N"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Nuclear",0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Nuclear",{"$f":" (($S$36 * $S$34 * $S$32 * (L32 * 1 + L58) +L36) * 1000 / (L12 * 8760)) + L40 + L48","v":75.832181766109201}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Nuclear",{"$f":"(((L32*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L36/(8760*L12))*1000)+L40","v":61.223072364249568},"* this is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2018 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"**Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and Constant refer to the resulting low, mid, and Constant LCOE projections."]
[]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":"$L$12","v":0.92500000000000004},0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004,0.92500000000000004]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":"L87*8760","v":8103},8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103,8103]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":"$L$20","v":10.461},10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461,10.461]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":"$S$32*(L112+L176)","v":7185.6550639581592},7148.971053592184,7112.2870432262098,7075.6030328602355,7038.9190224942613,7002.2350121282861,6965.5510017623119,6928.8669913963377,6892.1829810303625,6851.2589598080949,6813.6278029420464,6774.1539532539337,6727.7998011345171,6683.1960440087441,6636.3542050003807,6588.5183027418716,6547.775053991485,6505.1168147586513,6453.4227874690823,6411.16930743789,6366.4717553695682,6316.8299293305672,6266.0122705067661,6226.1659149347006,6177.7439681364785,6133.5759493936757,6089.1104732365557,6048.0420750528901,5995.95406657903,5951.8102131161768,5907.4100770717405,5862.8788955144619,5768.0885837282767]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":"(L112+L176)*($S$32-1)","v":1060.9272999489801},1055.5110828160309,1050.0948656830817,1044.6786485501323,1039.2624314171831,1033.8462142842338,1028.4299971512846,1023.0137800183353,1017.5975628853861,1011.5553286072382,1005.9992698634635,1000.1711464153651,993.32717951022573,986.74164998037372,979.82567845913388,972.76293829529038,966.74739420040214,960.44911100046534,952.81673729094848,946.57821483420139,939.97883693363565,932.64946083704865,925.14647870309045,919.26335655853939,912.11408974602784,905.59289488601678,899.0277818739911,892.96423103410086,885.27368790365279,878.7560609306305,872.20059507098154,865.6257809736461,851.63044879453037]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",6124.7277640091788,6093.4599707761536,6062.1921775431283,6030.9243843101031,5999.6565910770778,5968.3887978440525,5937.1210046110273,5905.853211378002,5874.5854181449768,5839.7036312008568,5807.6285330785831,5773.9828068385686,5734.4726216242916,5696.4543940283702,5656.5285265412467,5615.7553644465816,5581.0276597910834,5544.6677037581858,5500.606050178134,5464.5910926036886,5426.4929184359326,5384.1804684935187,5340.8657918036752,5306.9025583761613,5265.6298783904504,5227.9830545076593,5190.0826913625642,5155.0778440187896,5110.6803786753771,5073.0541521855466,5035.2094820007587,4997.2531145408157,4916.4581349337459]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":"$L$36","v":118.98821218074656},118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656,118.98821218074656]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":"$L$40","v":2.3182711198428287},2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287,2.3182711198428287]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",0.6643005893909627,0.66634479371316313,0.66736640471512765,0.66838899803536345,0.67043320235756387,0.67145481335952839,0.67349901768172882,0.67452062868369345,0.67554322200392924,0.67656483300589387,0.6786090373280943,0.68065324165029473,0.68167485265225936,0.68371905697445978,0.6857632612966601,0.68678487229862473,0.68882907662082515,0.69087328094302547,0.69189489194499021,0.69393909626719052,0.69598330058939095,0.69802652259332021,0.69904911591355601,0.70109233791748526,0.70313654223968569,0.70518074656188601,0.70722495088408643,0.70926915520628686,0.71131335952848718,0.71335658153241643,0.71540078585461686,0.71744499017681729,0.69701953125000005]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":"L127*L97","v":6.9492484656188607},6.9706328870333998,6.9813199597249502,6.9920173084479371,7.0134017298624762,7.0240888025540267,7.0454732239685658,7.0561602966601171,7.066857645383104,7.0775447180746562,7.0989291394891945,7.1203135609037336,7.1310006335952849,7.152385055009824,7.1737694764243614,7.1844565491159136,7.2058409705304518,7.22722539194499,7.2379124646365431,7.2592968860510805,7.2806813074656187,7.3020554528487231,7.31275280157171,7.3341269469548136,7.3555113683693518,7.37689578978389,7.3982802111984283,7.4196646326129674,7.4410490540275047,7.4624231994106083,7.4838076208251474,7.5051920422396856,7.2915213164062509]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK576","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL576","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F577","v":0.05},{"$f":"'WACC Calc'!G577","v":0.05},{"$f":"'WACC Calc'!H577","v":0.05},{"$f":"'WACC Calc'!I577","v":0.05},{"$f":"'WACC Calc'!J577","v":0.05},{"$f":"'WACC Calc'!K577","v":0.05},{"$f":"'WACC Calc'!L577","v":0.05},{"$f":"'WACC Calc'!M577","v":0.05},{"$f":"'WACC Calc'!N577","v":0.05},{"$f":"'WACC Calc'!O577","v":0.05},{"$f":"'WACC Calc'!P577","v":0.05},{"$f":"'WACC Calc'!Q577","v":0.05},{"$f":"'WACC Calc'!R577","v":0.05},{"$f":"'WACC Calc'!S577","v":0.05},{"$f":"'WACC Calc'!T577","v":0.05},{"$f":"'WACC Calc'!U577","v":0.05},{"$f":"'WACC Calc'!V577","v":0.05},{"$f":"'WACC Calc'!W577","v":0.05},{"$f":"'WACC Calc'!X577","v":0.05},{"$f":"'WACC Calc'!Y577","v":0.05},{"$f":"'WACC Calc'!Z577","v":0.05},{"$f":"'WACC Calc'!AA577","v":0.05},{"$f":"'WACC Calc'!AB577","v":0.05},{"$f":"'WACC Calc'!AC577","v":0.05},{"$f":"'WACC Calc'!AD577","v":0.05},{"$f":"'WACC Calc'!AE577","v":0.05},{"$f":"'WACC Calc'!AF577","v":0.05},{"$f":"'WACC Calc'!AG577","v":0.05},{"$f":"'WACC Calc'!AH577","v":0.05},{"$f":"'WACC Calc'!AI577","v":0.05},{"$f":"'WACC Calc'!AJ577","v":0.05},{"$f":"'WACC Calc'!AK577","v":0.05},{"$f":"'WACC Calc'!AL577","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F578","v":0.05},{"$f":"'WACC Calc'!G578","v":0.05},{"$f":"'WACC Calc'!H578","v":0.05},{"$f":"'WACC Calc'!I578","v":0.05},{"$f":"'WACC Calc'!J578","v":0.05},{"$f":"'WACC Calc'!K578","v":0.05},{"$f":"'WACC Calc'!L578","v":0.05},{"$f":"'WACC Calc'!M578","v":0.05},{"$f":"'WACC Calc'!N578","v":0.05},{"$f":"'WACC Calc'!O578","v":0.05},{"$f":"'WACC Calc'!P578","v":0.05},{"$f":"'WACC Calc'!Q578","v":0.05},{"$f":"'WACC Calc'!R578","v":0.05},{"$f":"'WACC Calc'!S578","v":0.05},{"$f":"'WACC Calc'!T578","v":0.05},{"$f":"'WACC Calc'!U578","v":0.05},{"$f":"'WACC Calc'!V578","v":0.05},{"$f":"'WACC Calc'!W578","v":0.05},{"$f":"'WACC Calc'!X578","v":0.05},{"$f":"'WACC Calc'!Y578","v":0.05},{"$f":"'WACC Calc'!Z578","v":0.05},{"$f":"'WACC Calc'!AA578","v":0.05},{"$f":"'WACC Calc'!AB578","v":0.05},{"$f":"'WACC Calc'!AC578","v":0.05},{"$f":"'WACC Calc'!AD578","v":0.05},{"$f":"'WACC Calc'!AE578","v":0.05},{"$f":"'WACC Calc'!AF578","v":0.05},{"$f":"'WACC Calc'!AG578","v":0.05},{"$f":"'WACC Calc'!AH578","v":0.05},{"$f":"'WACC Calc'!AI578","v":0.05},{"$f":"'WACC Calc'!AJ578","v":0.05},{"$f":"'WACC Calc'!AK578","v":0.05},{"$f":"'WACC Calc'!AL578","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F579","v":0.05},{"$f":"'WACC Calc'!G579","v":0.05},{"$f":"'WACC Calc'!H579","v":0.05},{"$f":"'WACC Calc'!I579","v":0.05},{"$f":"'WACC Calc'!J579","v":0.05},{"$f":"'WACC Calc'!K579","v":0.05},{"$f":"'WACC Calc'!L579","v":0.05},{"$f":"'WACC Calc'!M579","v":0.05},{"$f":"'WACC Calc'!N579","v":0.05},{"$f":"'WACC Calc'!O579","v":0.05},{"$f":"'WACC Calc'!P579","v":0.05},{"$f":"'WACC Calc'!Q579","v":0.05},{"$f":"'WACC Calc'!R579","v":0.05},{"$f":"'WACC Calc'!S579","v":0.05},{"$f":"'WACC Calc'!T579","v":0.05},{"$f":"'WACC Calc'!U579","v":0.05},{"$f":"'WACC Calc'!V579","v":0.05},{"$f":"'WACC Calc'!W579","v":0.05},{"$f":"'WACC Calc'!X579","v":0.05},{"$f":"'WACC Calc'!Y579","v":0.05},{"$f":"'WACC Calc'!Z579","v":0.05},{"$f":"'WACC Calc'!AA579","v":0.05},{"$f":"'WACC Calc'!AB579","v":0.05},{"$f":"'WACC Calc'!AC579","v":0.05},{"$f":"'WACC Calc'!AD579","v":0.05},{"$f":"'WACC Calc'!AE579","v":0.05},{"$f":"'WACC Calc'!AF579","v":0.05},{"$f":"'WACC Calc'!AG579","v":0.05},{"$f":"'WACC Calc'!AH579","v":0.05},{"$f":"'WACC Calc'!AI579","v":0.05},{"$f":"'WACC Calc'!AJ579","v":0.05},{"$f":"'WACC Calc'!AK579","v":0.05},{"$f":"'WACC Calc'!AL579","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK580","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL580","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK581","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL581","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK582","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL582","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK583","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL583","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F584","v":0.1},{"$f":"'WACC Calc'!G584","v":0.1},{"$f":"'WACC Calc'!H584","v":0.1},{"$f":"'WACC Calc'!I584","v":0.1},{"$f":"'WACC Calc'!J584","v":0.1},{"$f":"'WACC Calc'!K584","v":0.1},{"$f":"'WACC Calc'!L584","v":0.1},{"$f":"'WACC Calc'!M584","v":0.1},{"$f":"'WACC Calc'!N584","v":0.1},{"$f":"'WACC Calc'!O584","v":0.1},{"$f":"'WACC Calc'!P584","v":0.1},{"$f":"'WACC Calc'!Q584","v":0.1},{"$f":"'WACC Calc'!R584","v":0.1},{"$f":"'WACC Calc'!S584","v":0.1},{"$f":"'WACC Calc'!T584","v":0.1},{"$f":"'WACC Calc'!U584","v":0.1},{"$f":"'WACC Calc'!V584","v":0.1},{"$f":"'WACC Calc'!W584","v":0.1},{"$f":"'WACC Calc'!X584","v":0.1},{"$f":"'WACC Calc'!Y584","v":0.1},{"$f":"'WACC Calc'!Z584","v":0.1},{"$f":"'WACC Calc'!AA584","v":0.1},{"$f":"'WACC Calc'!AB584","v":0.1},{"$f":"'WACC Calc'!AC584","v":0.1},{"$f":"'WACC Calc'!AD584","v":0.1},{"$f":"'WACC Calc'!AE584","v":0.1},{"$f":"'WACC Calc'!AF584","v":0.1},{"$f":"'WACC Calc'!AG584","v":0.1},{"$f":"'WACC Calc'!AH584","v":0.1},{"$f":"'WACC Calc'!AI584","v":0.1},{"$f":"'WACC Calc'!AJ584","v":0.1},{"$f":"'WACC Calc'!AK584","v":0.1},{"$f":"'WACC Calc'!AL584","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F585","v":0.1},{"$f":"'WACC Calc'!G585","v":0.1},{"$f":"'WACC Calc'!H585","v":0.1},{"$f":"'WACC Calc'!I585","v":0.1},{"$f":"'WACC Calc'!J585","v":0.1},{"$f":"'WACC Calc'!K585","v":0.1},{"$f":"'WACC Calc'!L585","v":0.1},{"$f":"'WACC Calc'!M585","v":0.1},{"$f":"'WACC Calc'!N585","v":0.1},{"$f":"'WACC Calc'!O585","v":0.1},{"$f":"'WACC Calc'!P585","v":0.1},{"$f":"'WACC Calc'!Q585","v":0.1},{"$f":"'WACC Calc'!R585","v":0.1},{"$f":"'WACC Calc'!S585","v":0.1},{"$f":"'WACC Calc'!T585","v":0.1},{"$f":"'WACC Calc'!U585","v":0.1},{"$f":"'WACC Calc'!V585","v":0.1},{"$f":"'WACC Calc'!W585","v":0.1},{"$f":"'WACC Calc'!X585","v":0.1},{"$f":"'WACC Calc'!Y585","v":0.1},{"$f":"'WACC Calc'!Z585","v":0.1},{"$f":"'WACC Calc'!AA585","v":0.1},{"$f":"'WACC Calc'!AB585","v":0.1},{"$f":"'WACC Calc'!AC585","v":0.1},{"$f":"'WACC Calc'!AD585","v":0.1},{"$f":"'WACC Calc'!AE585","v":0.1},{"$f":"'WACC Calc'!AF585","v":0.1},{"$f":"'WACC Calc'!AG585","v":0.1},{"$f":"'WACC Calc'!AH585","v":0.1},{"$f":"'WACC Calc'!AI585","v":0.1},{"$f":"'WACC Calc'!AJ585","v":0.1},{"$f":"'WACC Calc'!AK585","v":0.1},{"$f":"'WACC Calc'!AL585","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F586","v":0.1},{"$f":"'WACC Calc'!G586","v":0.1},{"$f":"'WACC Calc'!H586","v":0.1},{"$f":"'WACC Calc'!I586","v":0.1},{"$f":"'WACC Calc'!J586","v":0.1},{"$f":"'WACC Calc'!K586","v":0.1},{"$f":"'WACC Calc'!L586","v":0.1},{"$f":"'WACC Calc'!M586","v":0.1},{"$f":"'WACC Calc'!N586","v":0.1},{"$f":"'WACC Calc'!O586","v":0.1},{"$f":"'WACC Calc'!P586","v":0.1},{"$f":"'WACC Calc'!Q586","v":0.1},{"$f":"'WACC Calc'!R586","v":0.1},{"$f":"'WACC Calc'!S586","v":0.1},{"$f":"'WACC Calc'!T586","v":0.1},{"$f":"'WACC Calc'!U586","v":0.1},{"$f":"'WACC Calc'!V586","v":0.1},{"$f":"'WACC Calc'!W586","v":0.1},{"$f":"'WACC Calc'!X586","v":0.1},{"$f":"'WACC Calc'!Y586","v":0.1},{"$f":"'WACC Calc'!Z586","v":0.1},{"$f":"'WACC Calc'!AA586","v":0.1},{"$f":"'WACC Calc'!AB586","v":0.1},{"$f":"'WACC Calc'!AC586","v":0.1},{"$f":"'WACC Calc'!AD586","v":0.1},{"$f":"'WACC Calc'!AE586","v":0.1},{"$f":"'WACC Calc'!AF586","v":0.1},{"$f":"'WACC Calc'!AG586","v":0.1},{"$f":"'WACC Calc'!AH586","v":0.1},{"$f":"'WACC Calc'!AI586","v":0.1},{"$f":"'WACC Calc'!AJ586","v":0.1},{"$f":"'WACC Calc'!AK586","v":0.1},{"$f":"'WACC Calc'!AL586","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK587","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL587","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK588","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL588","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK589","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL589","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F590","v":0.67},{"$f":"'WACC Calc'!G590","v":0.67},{"$f":"'WACC Calc'!H590","v":0.67},{"$f":"'WACC Calc'!I590","v":0.67},{"$f":"'WACC Calc'!J590","v":0.67},{"$f":"'WACC Calc'!K590","v":0.67},{"$f":"'WACC Calc'!L590","v":0.67},{"$f":"'WACC Calc'!M590","v":0.67},{"$f":"'WACC Calc'!N590","v":0.67},{"$f":"'WACC Calc'!O590","v":0.67},{"$f":"'WACC Calc'!P590","v":0.67},{"$f":"'WACC Calc'!Q590","v":0.67},{"$f":"'WACC Calc'!R590","v":0.67},{"$f":"'WACC Calc'!S590","v":0.67},{"$f":"'WACC Calc'!T590","v":0.67},{"$f":"'WACC Calc'!U590","v":0.67},{"$f":"'WACC Calc'!V590","v":0.67},{"$f":"'WACC Calc'!W590","v":0.67},{"$f":"'WACC Calc'!X590","v":0.67},{"$f":"'WACC Calc'!Y590","v":0.67},{"$f":"'WACC Calc'!Z590","v":0.67},{"$f":"'WACC Calc'!AA590","v":0.67},{"$f":"'WACC Calc'!AB590","v":0.67},{"$f":"'WACC Calc'!AC590","v":0.67},{"$f":"'WACC Calc'!AD590","v":0.67},{"$f":"'WACC Calc'!AE590","v":0.67},{"$f":"'WACC Calc'!AF590","v":0.67},{"$f":"'WACC Calc'!AG590","v":0.67},{"$f":"'WACC Calc'!AH590","v":0.67},{"$f":"'WACC Calc'!AI590","v":0.67},{"$f":"'WACC Calc'!AJ590","v":0.67},{"$f":"'WACC Calc'!AK590","v":0.67},{"$f":"'WACC Calc'!AL590","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F591","v":0.67},{"$f":"'WACC Calc'!G591","v":0.67},{"$f":"'WACC Calc'!H591","v":0.67},{"$f":"'WACC Calc'!I591","v":0.67},{"$f":"'WACC Calc'!J591","v":0.67},{"$f":"'WACC Calc'!K591","v":0.67},{"$f":"'WACC Calc'!L591","v":0.67},{"$f":"'WACC Calc'!M591","v":0.67},{"$f":"'WACC Calc'!N591","v":0.67},{"$f":"'WACC Calc'!O591","v":0.67},{"$f":"'WACC Calc'!P591","v":0.67},{"$f":"'WACC Calc'!Q591","v":0.67},{"$f":"'WACC Calc'!R591","v":0.67},{"$f":"'WACC Calc'!S591","v":0.67},{"$f":"'WACC Calc'!T591","v":0.67},{"$f":"'WACC Calc'!U591","v":0.67},{"$f":"'WACC Calc'!V591","v":0.67},{"$f":"'WACC Calc'!W591","v":0.67},{"$f":"'WACC Calc'!X591","v":0.67},{"$f":"'WACC Calc'!Y591","v":0.67},{"$f":"'WACC Calc'!Z591","v":0.67},{"$f":"'WACC Calc'!AA591","v":0.67},{"$f":"'WACC Calc'!AB591","v":0.67},{"$f":"'WACC Calc'!AC591","v":0.67},{"$f":"'WACC Calc'!AD591","v":0.67},{"$f":"'WACC Calc'!AE591","v":0.67},{"$f":"'WACC Calc'!AF591","v":0.67},{"$f":"'WACC Calc'!AG591","v":0.67},{"$f":"'WACC Calc'!AH591","v":0.67},{"$f":"'WACC Calc'!AI591","v":0.67},{"$f":"'WACC Calc'!AJ591","v":0.67},{"$f":"'WACC Calc'!AK591","v":0.67},{"$f":"'WACC Calc'!AL591","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F592","v":0.67},{"$f":"'WACC Calc'!G592","v":0.67},{"$f":"'WACC Calc'!H592","v":0.67},{"$f":"'WACC Calc'!I592","v":0.67},{"$f":"'WACC Calc'!J592","v":0.67},{"$f":"'WACC Calc'!K592","v":0.67},{"$f":"'WACC Calc'!L592","v":0.67},{"$f":"'WACC Calc'!M592","v":0.67},{"$f":"'WACC Calc'!N592","v":0.67},{"$f":"'WACC Calc'!O592","v":0.67},{"$f":"'WACC Calc'!P592","v":0.67},{"$f":"'WACC Calc'!Q592","v":0.67},{"$f":"'WACC Calc'!R592","v":0.67},{"$f":"'WACC Calc'!S592","v":0.67},{"$f":"'WACC Calc'!T592","v":0.67},{"$f":"'WACC Calc'!U592","v":0.67},{"$f":"'WACC Calc'!V592","v":0.67},{"$f":"'WACC Calc'!W592","v":0.67},{"$f":"'WACC Calc'!X592","v":0.67},{"$f":"'WACC Calc'!Y592","v":0.67},{"$f":"'WACC Calc'!Z592","v":0.67},{"$f":"'WACC Calc'!AA592","v":0.67},{"$f":"'WACC Calc'!AB592","v":0.67},{"$f":"'WACC Calc'!AC592","v":0.67},{"$f":"'WACC Calc'!AD592","v":0.67},{"$f":"'WACC Calc'!AE592","v":0.67},{"$f":"'WACC Calc'!AF592","v":0.67},{"$f":"'WACC Calc'!AG592","v":0.67},{"$f":"'WACC Calc'!AH592","v":0.67},{"$f":"'WACC Calc'!AI592","v":0.67},{"$f":"'WACC Calc'!AJ592","v":0.67},{"$f":"'WACC Calc'!AK592","v":0.67},{"$f":"'WACC Calc'!AL592","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F593","v":0.25740000000000002},{"$f":"'WACC Calc'!G593","v":0.25740000000000002},{"$f":"'WACC Calc'!H593","v":0.25740000000000002},{"$f":"'WACC Calc'!I593","v":0.25740000000000002},{"$f":"'WACC Calc'!J593","v":0.25740000000000002},{"$f":"'WACC Calc'!K593","v":0.25740000000000002},{"$f":"'WACC Calc'!L593","v":0.25740000000000002},{"$f":"'WACC Calc'!M593","v":0.25740000000000002},{"$f":"'WACC Calc'!N593","v":0.25740000000000002},{"$f":"'WACC Calc'!O593","v":0.25740000000000002},{"$f":"'WACC Calc'!P593","v":0.25740000000000002},{"$f":"'WACC Calc'!Q593","v":0.25740000000000002},{"$f":"'WACC Calc'!R593","v":0.25740000000000002},{"$f":"'WACC Calc'!S593","v":0.25740000000000002},{"$f":"'WACC Calc'!T593","v":0.25740000000000002},{"$f":"'WACC Calc'!U593","v":0.25740000000000002},{"$f":"'WACC Calc'!V593","v":0.25740000000000002},{"$f":"'WACC Calc'!W593","v":0.25740000000000002},{"$f":"'WACC Calc'!X593","v":0.25740000000000002},{"$f":"'WACC Calc'!Y593","v":0.25740000000000002},{"$f":"'WACC Calc'!Z593","v":0.25740000000000002},{"$f":"'WACC Calc'!AA593","v":0.25740000000000002},{"$f":"'WACC Calc'!AB593","v":0.25740000000000002},{"$f":"'WACC Calc'!AC593","v":0.25740000000000002},{"$f":"'WACC Calc'!AD593","v":0.25740000000000002},{"$f":"'WACC Calc'!AE593","v":0.25740000000000002},{"$f":"'WACC Calc'!AF593","v":0.25740000000000002},{"$f":"'WACC Calc'!AG593","v":0.25740000000000002},{"$f":"'WACC Calc'!AH593","v":0.25740000000000002},{"$f":"'WACC Calc'!AI593","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ593","v":0.25740000000000002},{"$f":"'WACC Calc'!AK593","v":0.25740000000000002},{"$f":"'WACC Calc'!AL593","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK594","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL594","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK595","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL595","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK596","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL596","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK597","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL597","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK598","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL598","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK599","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL599","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L155 / (1 - (1 / (1 + L155)^$S$21))","v":7.1006379324544622E-2},{"$f":" M155 / (1 - (1 / (1 + M155)^$S$21))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",7.1006379324544622E-2,{"$f":" M156 / (1 - (1 / (1 + M156)^$S$21))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":"L156","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Nuclear - Advanced"]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Moderate",{"$f":" ((L165 * L187 * $S$32 * (L112 * 1 + L176) +L117) * 1000 / (L87 * 8760)) + L122 + L132","v":75.832181766109201},75.588708814166978,75.334538513501741,75.08037848886795,74.836905536925727,74.582735236260504,74.339262284318281,74.085091983653058,73.830931959019267,73.546148916530058,73.295837597362123,73.032222095366677,72.708233682688842,72.40758041421293,72.090768266626839,71.756081665667594,71.483301143326202,71.196694451377823,70.83415231195336,70.550467968404718,70.249137503464468,69.912099263665212,69.555894752369724,69.289579493858056,68.961359018919865,68.663851767535149,68.36419688319927,68.089068792421727,67.734379470258659,67.437036415385435,67.13785328455873,66.837724009349898,65.93967028534118]
[null,null,null,null,null,null,null,null,null,null,"Nuclear - Conservative"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Constant",{"$f":"SUMPRODUCT($I$189:$I$204,L189:L204)","v":0.66379824017273181},0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181,0.66379824017273181]
[null,null,null,null,null,null,null,null,null,null,"PFF - Low",{"$f":"(1-L$154*L186*(1-0/2)-0)/(1-L$154)","v":1.1165342485584957},1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957,1.1165342485584957]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.05,"Depreciation Factor",1,{"$f":"1/((1+L$158)*(1+L$137))^$K189","v":0.9452893913669177},0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177]
[null,null,null,null,null,null,null,null,9.5000000000000001E-2,null,{"$f":"K189+1","v":2},{"$f":"1/((1+L$158)*(1+L$137))^$K190","v":0.8935720334308378},0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378]
[null,null,null,null,null,null,null,null,8.5500000000000007E-2,null,{"$f":"K190+1","v":3},0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585]
[null,null,null,null,null,null,null,null,7.6999999999999999E-2,null,4,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219]
[null,null,null,null,null,null,null,null,6.93E-2,null,5,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417]
[null,null,null,null,null,null,null,null,6.2300000000000001E-2,null,6,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,7,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708,0.67445579101555708]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,8,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,0.63755590419298891,{"$f":"1/((1+AR$158)*(1+AR$137))^$K196","v":0.63755590419298891}]
[null,null,null,null,null,null,null,null,5.91E-2,null,9,{"$f":"1/((1+L$158)*(1+L$137))^$K197","v":0.60267483263697541},0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541,0.60267483263697541]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,10,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556,0.56970212573556556]
[null,null,null,null,null,null,null,null,5.91E-2,null,11,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121,0.5385333756970121]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,12,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005,0.50906988694340005]
[null,null,null,null,null,null,null,null,5.91E-2,null,13,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523,0.4812183635919523]
[null,null,null,null,null,null,null,null,5.8999999999999997E-2,null,14,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071,0.45489061403442071]
[null,null,null,null,null,null,null,null,5.91E-2,null,15,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111,0.43000327167912111]
[null,null,null,null,null,null,null,null,2.9499999999999998E-2,null,16,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,{"$f":"1/((1+AA$158)*(1+AA$137))^$K204","v":0.40647753097133976},0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976,0.40647753097133976]
[]
[null,null,null,null,null,null,null,null,null,null,"*Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost)."]
[]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Future annual Capacity Factor uses 2018 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2020 Reference Case outputs (converted to 2018$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2020 Reference scenario nuclear fuel prices"]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Future annual Capacity Factor uses 2018 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2020 Reference Case outputs (converted to 2018$).  Material price index is removed."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"AEO 2020 Reference scenario nuclear fuel prices"]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Biopower","index":13,"n_rows":504,"n_cols":44,"rows_kept":504,"cut":false,"hidden":false,"merged":[[501,7,501,11],[501,12,501,28],[502,7,502,11],[502,12,502,28],[503,7,503,11],[503,12,503,28],[498,7,498,11],[498,12,498,28],[499,7,499,11],[499,12,499,28],[500,7,500,11],[500,12,500,28],[494,7,494,11],[494,12,494,28],[495,7,495,11],[496,7,496,11],[497,7,497,11],[497,12,497,28],[491,7,491,11],[491,12,491,28],[492,7,492,11],[492,12,492,28],[493,7,493,11],[493,12,493,28],[488,7,488,11],[488,12,488,28],[489,7,489,11],[489,12,489,28],[490,7,490,11],[490,12,490,28],[340,0,357,4],[393,0,410,4],[438,0,455,4],[484,6,484,19],[486,7,486,11],[487,7,487,11],[487,12,487,28],[240,7,248,7],[240,9,248,9],[252,7,260,7],[252,9,260,9],[280,6,280,19],[296,0,313,4],[140,9,148,9],[151,9,159,9],[162,9,170,9],[173,9,181,9],[184,9,192,9],[228,9,236,9],[196,7,236,7],[196,9,225,9],[70,7,76,7],[70,9,72,9],[74,9,76,9],[82,6,82,19],[85,7,192,7],[85,9,93,9],[96,9,104,9],[107,9,115,9],[118,9,126,9],[129,9,137,9],[56,25,56,26],[57,7,67,7],[57,9,59,9],[57,18,57,19],[57,20,57,23],[61,9,63,9],[65,9,67,9],[47,9,49,9],[52,7,54,7],[52,9,54,9],[55,14,55,27],[35,14,35,17],[37,14,37,15],[39,9,41,9],[43,9,45,9],[27,9,29,9],[27,14,27,17],[28,14,28,17],[29,14,29,17],[30,14,30,17],[31,9,33,9],[31,14,31,17],[32,14,32,17],[33,14,33,17],[38,17,39,17],[38,18,39,18],[9,6,9,19],[11,7,49,7],[11,9,13,9],[11,14,11,15],[11,16,11,19],[13,14,13,19],[14,15,14,19],[15,9,17,9],[15,15,15,19],[22,14,22,17],[23,9,25,9],[23,14,23,17],[24,14,24,17],[25,14,25,17],[26,14,26,17],[16,15,16,19],[18,14,18,18],[19,9,21,9],[19,14,19,17],[20,14,20,17],[21,14,21,17],[34,14,34,17],[35,9,37,9]]}
["TEST",null,null,null,null,null,null,null,null,null,null,"https://atb.nrel.gov/electricity/2020/index.html?t=cb"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,null,null,null,null,null,null,"Take me to: ",null,null,null,null,null,null,null,null,null,"Calculated"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"X",null,null,null,null,"Current Costs"]
[]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Dedicated",0.60599999999999998,"*",null,"Basis Year:",null,2018]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L12","v":0.60599999999999998},null,null,"All values are given in 2018 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L12","v":0.60599999999999998},null,null,"Biopower Technologies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dedicated","Dedicated biomass plant"]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Dedicated",{"$f":"L12*8760","v":5308.5599999999995},null,null,"CofireOld","Pulverized with sulfur dioxide (SO2) scrubbers and biomass co-firing"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L13*8760","v":5308.5599999999995},null,null,"CofireNew","Advanced super critical with SO2 & NOx controls & biomass co-firing"]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L14*8760","v":5308.5599999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Assumptions:"]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Dedicated",{"$f":"L109","v":13.5},null,null,"Inflation Rate",null,null,null,{"$f":"L197","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L112","v":9.6697626418988651},null,null,"Capital Recovery Period (Years)",null,null,null,30]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L115","v":9.6697626418988651},null,null,"Interest Rate - Nominal",null,null,null,{"$f":"L199","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate - Real",null,null,null,{"$f":"L202","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW)","Dedicated",{"$f":" $S$32 * (L32 + L58)","v":4348.0798914458865},null,null,"Interest During Construction  - Nominal",null,null,null,{"$f":"L204","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":" $S$32 * (L33 + L59)","v":4234.7708856925274},null,null,"Rate of Return on Equity - Nominal",null,null,null,{"$f":"L206","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":" $S$32 * (L34 + L60)","v":4234.7708856925274},null,null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"L209","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Fraction",null,null,null,{"$f":"L212","v":0.67}]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Dedicated",{"$f":"(L32+L58)*($S$32-1)","v":327.6163926601177},null,null,"Tax Rate (Federal and State)",null,null,null,{"$f":"L214","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"(L33+L59)*($S$32-1)","v":319.0788568632592},null,null,"WACC - Nominal",null,null,null,{"$f":"L216","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"(L34+L60)*($S$32-1)","v":319.0788568632592},null,null,"WACC - Real",null,null,null,{"$f":"L219","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Period",null,null,null,5]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)","Dedicated",{"$f":"L142","v":4020.4634987857685},"**",null,"Construction Finance Factor",null,null,null,{"$f":"SUMPRODUCT(P41:P44,Q41:Q44,R41:R44)+SUMPRODUCT(P41:P44,T41:T44,S41:S44)","v":1.081487219759379}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L145","v":3915.6920288292681},null,null,"Present Value of Depreciation",null,null,null,{"$f":"SUMPRODUCT(O47:T47,O49:T49)","v":0.85721261011367722}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L148","v":3915.6920288292681},null,null,"Project Finance Factor",null,null,null,{"$f":" (1 - S28 * S33) / (1 - S28)","v":1.0494929627750331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) - Nominal",null,null,null,{"$f":"L222","v":7.1006379324544622E-2}]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Dedicated",{"$f":"L153","v":122.97642436149312},null,null,"Capital Recovery Factor (CRF) - Real",null,null,null,{"$f":"L225","v":5.2397317056243897E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L156","v":39.695481335952849},null,null,"Cost of equity during construction",null,null,null,{"$f":"S25+0.02","v":0.12000000000000001}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L159","v":39.695481335952849},null,null,"Construction Duration yrs",null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Capital","Accumulated","Percent of Leverage During Construction","Percent of Equity During Construction","Accumulated"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Dedicated",{"$f":"L164","v":4.7249508840864438},null,null,"Index","Fraction*","Interest",null,null,"Equity Cost"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L167","v":4.4007858546168963},null,null,0,0.4,{"$f":"1+((1+$S$24)^(O41+0.5)-1)","v":1.0173494974687902},0.8,{"$f":"1-R41","v":0.19999999999999996},{"$f":"1+((1+$S$37)^(O41+0.5)-1)","v":1.0583005244258363}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L170","v":4.4007858546168963},null,null,1,0.3,{"$f":"1+((1+$S$24)^(O42+0.5)-1)","v":1.0529567298801978},0.8,{"$f":"1-R42","v":0.19999999999999996},{"$f":"1+((1+$S$37)^(O42+0.5)-1)","v":1.1852965873569368}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.2,1.0898102154260045,0.8,0.19999999999999996,1.3275321778397693]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Dedicated",{"$f":"L175","v":3.1356482486271999},null,null,3,0.1,1.1279535729659147,0.8,{"$f":"1-R44","v":0.19999999999999996},1.4868360391805417]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L178","v":3.1356482486271999}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L181","v":3.1356482486271999},null,"MACRS yr",1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Dedicated",{"$f":"L44*L20","v":42.331251356467199},null,"Fraction"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L45*L21","v":30.320974292710904},null,"Depreciation",{"$f":"1/((1+$S$30)*(1+$S$20))^O46","v":0.9452893913669177},0.8935720334308378,0.84468416362433585,0.79847097892972219,0.75478614569662417,0.71349133627774353]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L46*L22","v":30.320974292710904},null,"Factor"]
[]
[]
[null,null,null,null,null,null,null,"Finance",null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Dedicated",{"$f":"$S$29","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"$S$29","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"$S$29","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technology-Specific Variables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,null,"Spinning","Quick Start"]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Dedicated",{"$f":"L62+L66","v":0},null,null,null,"New","Heat Rate ","Plant","Outage Rates (%)",null,"Emissions (lbs/MMBtu)",null,null,null,"Reserve","Capacity","Cost"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"L63+L67","v":0},null,null,null,"Install (Y/N)","(MMBtu/MWh)","Load (%)","Forced","Planned","SO2","NOx","Hg","CO2","Capability","(%)","($/MW)","CCS (Y/N)"]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"L64+L68","v":0},null,null,"Dedicated","Y",{"$f":"L20","v":13.5},0.4,0.09,7.5999999999999998E-2,0.08,0,0,0,6.3E-2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CofireOld","N",{"$f":"L21","v":9.6697626418988651},0.4,7.0000000000000007E-2,0.1,0.2,0.19,4.3611999999999999E-6,210.55,0.2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,"Grid Feature Costs ($/kW)","Dedicated",0,null,null,"CofireNew","Y",{"$f":"L22","v":9.6697626418988651},0.4,7.0000000000000007E-2,0.1,0.1,0.08,4.3611999999999999E-6,210.55,0.2,0,0,"N"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",0,null,null,"Source:  Regional Energy Deployment System (ReEDS) Model Documentation:  Version 2016 (http://www.nrel.gov/docs/fy17osti/67067.pdf)"]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",0]
[]
[null,null,null,null,null,null,null,null,null,"Onshore Spur Line Costs ($/kW)","Dedicated",0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",0]
[]
[]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Dedicated",{"$f":" (($S$36 * $S$34 * $S$32 * (L32 * 1 + L58) +L36) * 1000 / (L12 * 8760)) + L40 + L48","v":115.26302554425698}]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":" (($S$36 * $S$34 * $S$32 * (L33 * 1 + L59) +L37) * 1000 / (L13 * 8760)) + L41 + L49","v":86.066783830090046}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":" (($S$36 * $S$34 * $S$32 * (L34 * 1 + L60) +L38) * 1000 / (L14 * 8760)) + L42 + L50","v":86.066783830090046}]
[]
[null,null,null,null,null,null,null,null,null,"Overnight Levelized Cost of Energy ($/MWh)","Dedicated",{"$f":"(((L32*$S$36*(1-$S$28*$S$33))/(8760*L12*(1-$S$28))+L36/(8760*L12))*1000)+L40+L48","v":111.86929408291238},"This is similar to the LCOE used in the TCDB (Transparent Cost Database)"]
[null,null,null,null,null,null,null,null,null,null,"CofireOld",{"$f":"(((L33*$S$36*(1-$S$28*$S$33))/(8760*L13*(1-$S$28))+L37/(8760*L13))*1000)+L41+L49","v":82.761491483775373}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew",{"$f":"(((L34*$S$36*(1-$S$28*$S$33))/(8760*L14*(1-$S$28))+L38/(8760*L14))*1000)+L42+L50","v":82.761491483775373}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"*2018 annual Capacity Factor taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"The same CF is assumed for all biomass technologies."]
[null,null,null,null,null,null,null,null,null,null,null,null,"**Overnight Capital Cost used here is the Capital Cost taken from AEO (which is an Overnight Capital Cost plus a defined transmission cost) with the material price index removed."]
[null,null,null,null,null,null,null,"***Note: For future projections, low, mid, and Constant refer to the resulting low, mid, and Constant LCOE projections."]
[null,null,null,"X",null,null,"Future Projections"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis Year"]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Dedicated - Advanced",{"$f":"$L$12","v":0.60599999999999998},{"$f":"L86","v":0.60599999999999998},{"$f":"M86","v":0.60599999999999998},{"$f":"N86","v":0.60599999999999998},{"$f":"O86","v":0.60599999999999998},{"$f":"P86","v":0.60599999999999998},{"$f":"Q86","v":0.60599999999999998},{"$f":"R86","v":0.60599999999999998},{"$f":"S86","v":0.60599999999999998},{"$f":"T86","v":0.60599999999999998},{"$f":"U86","v":0.60599999999999998},{"$f":"V86","v":0.60599999999999998},{"$f":"W86","v":0.60599999999999998},{"$f":"X86","v":0.60599999999999998},{"$f":"Y86","v":0.60599999999999998},{"$f":"Z86","v":0.60599999999999998},{"$f":"AA86","v":0.60599999999999998},{"$f":"AB86","v":0.60599999999999998},{"$f":"AC86","v":0.60599999999999998},{"$f":"AD86","v":0.60599999999999998},{"$f":"AE86","v":0.60599999999999998},{"$f":"AF86","v":0.60599999999999998},{"$f":"AG86","v":0.60599999999999998},{"$f":"AH86","v":0.60599999999999998},{"$f":"AI86","v":0.60599999999999998},{"$f":"AJ86","v":0.60599999999999998},{"$f":"AK86","v":0.60599999999999998},{"$f":"AL86","v":0.60599999999999998},{"$f":"AM86","v":0.60599999999999998},{"$f":"AN86","v":0.60599999999999998},{"$f":"AO86","v":0.60599999999999998},{"$f":"AP86","v":0.60599999999999998},{"$f":"AQ86","v":0.60599999999999998}]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",{"$f":"$L$12","v":0.60599999999999998},{"$f":"L87","v":0.60599999999999998},0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",{"$f":"$L$12","v":0.60599999999999998},0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Advanced",{"$f":"$L$13","v":0.60599999999999998},0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Moderate",{"$f":"$L$13","v":0.60599999999999998},0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Conservative",{"$f":"$L$13","v":0.60599999999999998},0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Advanced",{"$f":"$L$14","v":0.60599999999999998},0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Moderate",{"$f":"$L$14","v":0.60599999999999998},0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Conservative",{"$f":"$L$14","v":0.60599999999999998},{"$f":"L94","v":0.60599999999999998},0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998,0.60599999999999998]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Annual Energy Production (kWh/kW)","Dedicated - Advanced",{"$f":"L86*8760","v":5308.5599999999995},{"$f":"M86*8760","v":5308.5599999999995},5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",{"$f":"L87*8760","v":5308.5599999999995},{"$f":"M87*8760","v":5308.5599999999995},5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",{"$f":"L88*8760","v":5308.5599999999995},{"$f":"M88*8760","v":5308.5599999999995},5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Advanced",{"$f":"L89*8760","v":5308.5599999999995},{"$f":"M89*8760","v":5308.5599999999995},5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Moderate",{"$f":"L90*8760","v":5308.5599999999995},{"$f":"M90*8760","v":5308.5599999999995},5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Conservative",{"$f":"L91*8760","v":5308.5599999999995},{"$f":"M91*8760","v":5308.5599999999995},5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Advanced",{"$f":"L92*8760","v":5308.5599999999995},{"$f":"M92*8760","v":5308.5599999999995},5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Moderate",{"$f":"L93*8760","v":5308.5599999999995},{"$f":"M93*8760","v":5308.5599999999995},5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Conservative",{"$f":"L94*8760","v":5308.5599999999995},{"$f":"M94*8760","v":5308.5599999999995},5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995,5308.5599999999995]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Heat Rate  (MMBtu/MWh)","Dedicated - Advanced",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5,13.5]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Advanced",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Moderate",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Conservative",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Advanced",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Moderate",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Conservative",9.6697626418988651,9.6697626418988651,9.6697626418988651,9.6697626418988651,9.5933952528379773,9.5170278637770895,9.4406604747162035,9.3642930856553157,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279,9.2879256965944279]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"CAPEX ($/kW) ","Dedicated - Advanced",{"$f":"$S$32*(L141+L241)","v":4348.0798914458865},4335.1841303988476,4322.2883693518097,4309.3926083047718,4296.4968472577339,4283.601086210695,4270.705325163658,4246.8782788558319,4231.6790442430774,4213.8909535014091,4198.1398683591688,4181.2692859688377,4160.1571662025344,4140.1271695274218,4118.7092252928587,4096.6705634669288,4079.0442739326072,4060.2343140119419,4035.7794151765656,4017.2245214875188,3997.1432853965721,3973.9530615336344,3950.0104959908699,3932.9842881847553,3910.5441713461428,3890.7942313281296,3870.8579640126163,3853.0887460572994,3828.2956139183625,3808.5670682924215,3788.6770804301086,3768.7056797599212,3716.3551090632982]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",{"$f":"$S$32*(L142+L242)","v":4348.0798914458865},4335.1841303988476,4322.2883693518097,4309.3926083047718,4296.4968472577339,4283.601086210695,4270.705325163658,4246.8782788558319,4231.6790442430774,4213.8909535014091,4198.1398683591688,4181.2692859688377,4160.1571662025344,4140.1271695274218,4118.7092252928587,4096.6705634669288,4079.0442739326072,4060.2343140119419,4035.7794151765656,4017.2245214875188,3997.1432853965721,3973.9530615336344,3950.0104959908699,3932.9842881847553,3910.5441713461428,3890.7942313281296,3870.8579640126163,3853.0887460572994,3828.2956139183625,3808.5670682924215,3788.6770804301086,3768.7056797599212,3716.3551090632982]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",{"$f":"$S$32*(L143+L243)","v":4348.0798914458865},4335.1841303988476,4322.2883693518097,4309.3926083047718,4296.4968472577339,4283.601086210695,4270.705325163658,4246.8782788558319,4231.6790442430774,4213.8909535014091,4198.1398683591688,4181.2692859688377,4160.1571662025344,4140.1271695274218,4118.7092252928587,4096.6705634669288,4079.0442739326072,4060.2343140119419,4035.7794151765656,4017.2245214875188,3997.1432853965721,3973.9530615336344,3950.0104959908699,3932.9842881847553,3910.5441713461428,3890.7942313281296,3870.8579640126163,3853.0887460572994,3828.2956139183625,3808.5670682924215,3788.6770804301086,3768.7056797599212,3716.3551090632982]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Advanced",{"$f":"$S$32*(L144+L244)","v":4234.7708856925274},4229.3589109453087,4223.94693619809,4218.5349614508714,4213.1229867036527,4207.711011956434,4202.2990372092154,4187.002719540872,4179.5284286627884,4169.7157958675625,4161.7669106370076,4152.8105281981234,4139.9894316618247,4128.1567600751405,4115.0533232158286,4101.3757757472222,4091.7542304149169,4081.0509560252235,4065.140186291158,4054.6742487955171,4042.8006730553575,4028.0415160267498,4012.5736353441812,4003.5395080424205,3989.4624560056172,3977.8950767943525,3966.1556299046852,3956.452802984712,3940.1516297022836,3928.6086483294389,3916.9165339296187,3905.1497433335885,3862.6751946761374]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Moderate",{"$f":"$S$32*(L145+L245)","v":4234.7708856925274},4229.3589109453087,4223.94693619809,4218.5349614508714,4213.1229867036527,4207.711011956434,4202.2990372092154,4187.002719540872,4179.5284286627884,4169.7157958675625,4161.7669106370076,4152.8105281981234,4139.9894316618247,4128.1567600751405,4115.0533232158286,4101.3757757472222,4091.7542304149169,4081.0509560252235,4065.140186291158,4054.6742487955171,4042.8006730553575,4028.0415160267498,4012.5736353441812,4003.5395080424205,3989.4624560056172,3977.8950767943525,3966.1556299046852,3956.452802984712,3940.1516297022836,3928.6086483294389,3916.9165339296187,3905.1497433335885,3862.6751946761374]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Conservative",{"$f":"$S$32*(L146+L246)","v":4234.7708856925274},4229.3589109453087,4223.94693619809,4218.5349614508714,4213.1229867036527,4207.711011956434,4202.2990372092154,4187.002719540872,4179.5284286627884,4169.7157958675625,4161.7669106370076,4152.8105281981234,4139.9894316618247,4128.1567600751405,4115.0533232158286,4101.3757757472222,4091.7542304149169,4081.0509560252235,4065.140186291158,4054.6742487955171,4042.8006730553575,4028.0415160267498,4012.5736353441812,4003.5395080424205,3989.4624560056172,3977.8950767943525,3966.1556299046852,3956.452802984712,3940.1516297022836,3928.6086483294389,3916.9165339296187,3905.1497433335885,3862.6751946761374]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Advanced",{"$f":"$S$32*(L147+L247)","v":4234.7708856925274},4229.3589109453087,4223.94693619809,4218.5349614508714,4213.1229867036527,4207.711011956434,4202.2990372092154,4187.002719540872,4179.5284286627884,4169.7157958675625,4161.7669106370076,4152.8105281981234,4139.9894316618247,4128.1567600751405,4115.0533232158286,4101.3757757472222,4091.7542304149169,4081.0509560252235,4065.140186291158,4054.6742487955171,4042.8006730553575,4028.0415160267498,4012.5736353441812,4003.5395080424205,3989.4624560056172,3977.8950767943525,3966.1556299046852,3956.452802984712,3940.1516297022836,3928.6086483294389,3916.9165339296187,3905.1497433335885,3862.6751946761374]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Moderate",{"$f":"$S$32*(L148+L248)","v":4234.7708856925274},{"$f":"$S$32*(M148+M248)","v":4229.3589109453087},{"$f":"$S$32*(N148+N248)","v":4223.94693619809},4218.5349614508714,4213.1229867036527,4207.711011956434,4202.2990372092154,4187.002719540872,4179.5284286627884,4169.7157958675625,4161.7669106370076,4152.8105281981234,4139.9894316618247,4128.1567600751405,4115.0533232158286,4101.3757757472222,4091.7542304149169,4081.0509560252235,4065.140186291158,4054.6742487955171,4042.8006730553575,4028.0415160267498,4012.5736353441812,4003.5395080424205,3989.4624560056172,3977.8950767943525,3966.1556299046852,3956.452802984712,3940.1516297022836,3928.6086483294389,3916.9165339296187,3905.1497433335885,3862.6751946761374]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Conservative",{"$f":"$S$32*(L149+L249)","v":4234.7708856925274},4229.3589109453087,4223.94693619809,4218.5349614508714,4213.1229867036527,4207.711011956434,4202.2990372092154,4187.002719540872,4179.5284286627884,4169.7157958675625,4161.7669106370076,4152.8105281981234,4139.9894316618247,4128.1567600751405,4115.0533232158286,4101.3757757472222,4091.7542304149169,4081.0509560252235,4065.140186291158,4054.6742487955171,4042.8006730553575,4028.0415160267498,4012.5736353441812,4003.5395080424205,3989.4624560056172,3977.8950767943525,3966.1556299046852,3956.452802984712,3940.1516297022836,3928.6086483294389,3916.9165339296187,3905.1497433335885,3862.6751946761374]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Construction Financing Cost ($/kW)","Dedicated - Advanced",{"$f":"(L141+L241)*($S$32-1)","v":327.6163926601177},326.64473095648867,325.67306925285965,324.70140754923057,323.72974584560154,322.75808414197246,321.78642243834349,319.99111711875338,318.84589473569145,317.5056088470717,316.31880597692776,315.04765193128355,313.4569091915165,311.94770158275008,310.3339157730349,308.67336052411417,307.34526593123928,305.92798488554979,304.08537252806389,302.687310052589,301.17424168850141,299.42691926650474,297.62290987615739,296.34002986443204,294.64922603536689,293.16111995969783,291.65897461184767,290.32011073808007,288.45201339007963,286.9655193256267,285.46686101294847,283.96206845915736,280.01759053935933]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",{"$f":"(L142+L242)*($S$32-1)","v":327.6163926601177},326.64473095648867,325.67306925285965,324.70140754923057,323.72974584560154,322.75808414197246,321.78642243834349,319.99111711875338,318.84589473569145,317.5056088470717,316.31880597692776,315.04765193128355,313.4569091915165,311.94770158275008,310.3339157730349,308.67336052411417,307.34526593123928,305.92798488554979,304.08537252806389,302.687310052589,301.17424168850141,299.42691926650474,297.62290987615739,296.34002986443204,294.64922603536689,293.16111995969783,291.65897461184767,290.32011073808007,288.45201339007963,286.9655193256267,285.46686101294847,283.96206845915736,280.01759053935933]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",{"$f":"(L143+L243)*($S$32-1)","v":327.6163926601177},326.64473095648867,325.67306925285965,324.70140754923057,323.72974584560154,322.75808414197246,321.78642243834349,319.99111711875338,318.84589473569145,317.5056088470717,316.31880597692776,315.04765193128355,313.4569091915165,311.94770158275008,310.3339157730349,308.67336052411417,307.34526593123928,305.92798488554979,304.08537252806389,302.687310052589,301.17424168850141,299.42691926650474,297.62290987615739,296.34002986443204,294.64922603536689,293.16111995969783,291.65897461184767,290.32011073808007,288.45201339007963,286.9655193256267,285.46686101294847,283.96206845915736,280.01759053935933]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Advanced",{"$f":"(L144+L244)*($S$32-1)","v":319.0788568632592},318.67107878923173,318.2633007152042,317.85552264117678,317.4477445671493,317.03996649312177,316.63218841909429,315.4796510829371,314.9164829084084,314.17712681580429,313.5781992040952,312.90335932553546,311.93732339656526,311.04576268987546,310.05845315958305,309.02788590369659,308.30292774922776,307.49646415316982,306.29762946869789,305.5090485838632,304.61440585670897,303.50234216304744,302.33687800465196,301.65618025499521,300.59551137983044,299.72393975641535,298.8394032856425,298.1083207771585,296.88007021133444,296.01033690092447,295.12936680886742,294.24277006168194,291.04242444742658]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Moderate",{"$f":"(L145+L245)*($S$32-1)","v":319.0788568632592},318.67107878923173,318.2633007152042,317.85552264117678,317.4477445671493,317.03996649312177,316.63218841909429,315.4796510829371,314.9164829084084,314.17712681580429,313.5781992040952,312.90335932553546,311.93732339656526,311.04576268987546,310.05845315958305,309.02788590369659,308.30292774922776,307.49646415316982,306.29762946869789,305.5090485838632,304.61440585670897,303.50234216304744,302.33687800465196,301.65618025499521,300.59551137983044,299.72393975641535,298.8394032856425,298.1083207771585,296.88007021133444,296.01033690092447,295.12936680886742,294.24277006168194,291.04242444742658]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Conservative",{"$f":"(L146+L246)*($S$32-1)","v":319.0788568632592},318.67107878923173,318.2633007152042,317.85552264117678,317.4477445671493,317.03996649312177,316.63218841909429,315.4796510829371,314.9164829084084,314.17712681580429,313.5781992040952,312.90335932553546,311.93732339656526,311.04576268987546,310.05845315958305,309.02788590369659,308.30292774922776,307.49646415316982,306.29762946869789,305.5090485838632,304.61440585670897,303.50234216304744,302.33687800465196,301.65618025499521,300.59551137983044,299.72393975641535,298.8394032856425,298.1083207771585,296.88007021133444,296.01033690092447,295.12936680886742,294.24277006168194,291.04242444742658]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Advanced",{"$f":"(L147+L247)*($S$32-1)","v":319.0788568632592},318.67107878923173,318.2633007152042,317.85552264117678,317.4477445671493,317.03996649312177,316.63218841909429,315.4796510829371,314.9164829084084,314.17712681580429,313.5781992040952,312.90335932553546,311.93732339656526,311.04576268987546,310.05845315958305,309.02788590369659,308.30292774922776,307.49646415316982,306.29762946869789,305.5090485838632,304.61440585670897,303.50234216304744,302.33687800465196,301.65618025499521,300.59551137983044,299.72393975641535,298.8394032856425,298.1083207771585,296.88007021133444,296.01033690092447,295.12936680886742,294.24277006168194,291.04242444742658]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Moderate",{"$f":"(L148+L248)*($S$32-1)","v":319.0788568632592},{"$f":"(M148+M248)*($S$32-1)","v":318.67107878923173},{"$f":"(N148+N248)*($S$32-1)","v":318.2633007152042},317.85552264117678,317.4477445671493,317.03996649312177,316.63218841909429,315.4796510829371,314.9164829084084,314.17712681580429,313.5781992040952,312.90335932553546,311.93732339656526,311.04576268987546,310.05845315958305,309.02788590369659,308.30292774922776,307.49646415316982,306.29762946869789,305.5090485838632,304.61440585670897,303.50234216304744,302.33687800465196,301.65618025499521,300.59551137983044,299.72393975641535,298.8394032856425,298.1083207771585,296.88007021133444,296.01033690092447,295.12936680886742,294.24277006168194,291.04242444742658]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Conservative",{"$f":"(L149+L249)*($S$32-1)","v":319.0788568632592},318.67107878923173,318.2633007152042,317.85552264117678,317.4477445671493,317.03996649312177,316.63218841909429,315.4796510829371,314.9164829084084,314.17712681580429,313.5781992040952,312.90335932553546,311.93732339656526,311.04576268987546,310.05845315958305,309.02788590369659,308.30292774922776,307.49646415316982,306.29762946869789,305.5090485838632,304.61440585670897,303.50234216304744,302.33687800465196,301.65618025499521,300.59551137983044,299.72393975641535,298.8394032856425,298.1083207771585,296.88007021133444,296.01033690092447,295.12936680886742,294.24277006168194,291.04242444742658]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW) *","Dedicated - Advanced",4020.4634987857685,4008.5393994423594,3996.6153000989502,3984.6912007555411,3972.767101412132,3960.8430020687229,3948.9189027253142,3926.8871617370783,3912.8331495073862,3896.3853446543376,3881.8210623822411,3866.2216340375539,3846.700257011018,3828.1794679446721,3808.375309519824,3787.997202942815,3771.6990080013679,3754.306329126392,3731.6940426485016,3714.5372114349298,3695.9690437080708,3674.5261422671297,3652.3875861147126,3636.6442583203234,3615.8949453107757,3597.6331113684319,3579.1989894007688,3562.7686353192194,3539.8436005282829,3521.6015489667948,3503.2102194171603,3484.7436113007639,3436.3375185239388]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",4020.4634987857685,4008.5393994423594,3996.6153000989502,3984.6912007555411,3972.767101412132,3960.8430020687229,3948.9189027253142,3926.8871617370783,3912.8331495073862,3896.3853446543376,3881.8210623822411,3866.2216340375539,3846.700257011018,3828.1794679446721,3808.375309519824,3787.997202942815,3771.6990080013679,3754.306329126392,3731.6940426485016,3714.5372114349298,3695.9690437080708,3674.5261422671297,3652.3875861147126,3636.6442583203234,3615.8949453107757,3597.6331113684319,3579.1989894007688,3562.7686353192194,3539.8436005282829,3521.6015489667948,3503.2102194171603,3484.7436113007639,3436.3375185239388]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",4020.4634987857685,4008.5393994423594,3996.6153000989502,3984.6912007555411,3972.767101412132,3960.8430020687229,3948.9189027253142,3926.8871617370783,3912.8331495073862,3896.3853446543376,3881.8210623822411,3866.2216340375539,3846.700257011018,3828.1794679446721,3808.375309519824,3787.997202942815,3771.6990080013679,3754.306329126392,3731.6940426485016,3714.5372114349298,3695.9690437080708,3674.5261422671297,3652.3875861147126,3636.6442583203234,3615.8949453107757,3597.6331113684319,3579.1989894007688,3562.7686353192194,3539.8436005282829,3521.6015489667948,3503.2102194171603,3484.7436113007639,3436.3375185239388]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Advanced",3915.6920288292681,3910.6878321560771,3905.6836354828856,3900.6794388096946,3895.6752421365036,3890.6710454633121,3885.6668487901211,3871.5230684579351,3864.6119457543796,3855.5386690517585,3848.188711432912,3839.907168872588,3828.052108265259,3817.1109973852649,3804.9948700562454,3792.3478898435255,3783.4513026656891,3773.5544918720539,3758.8425568224602,3749.1652002116539,3738.1862671986487,3724.5391738637022,3710.236757339529,3701.8833277874255,3688.8669446257868,3678.1711370379371,3667.3162266190425,3658.3444822075535,3643.2715594909491,3632.5983114285145,3621.7871671207513,3610.9069732719067,3571.6327702287108]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Moderate",3915.6920288292681,3910.6878321560771,3905.6836354828856,3900.6794388096946,3895.6752421365036,3890.6710454633121,3885.6668487901211,3871.5230684579351,3864.6119457543796,3855.5386690517585,3848.188711432912,3839.907168872588,3828.052108265259,3817.1109973852649,3804.9948700562454,3792.3478898435255,3783.4513026656891,3773.5544918720539,3758.8425568224602,3749.1652002116539,3738.1862671986487,3724.5391738637022,3710.236757339529,3701.8833277874255,3688.8669446257868,3678.1711370379371,3667.3162266190425,3658.3444822075535,3643.2715594909491,3632.5983114285145,3621.7871671207513,3610.9069732719067,3571.6327702287108]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Conservative",3915.6920288292681,3910.6878321560771,3905.6836354828856,3900.6794388096946,3895.6752421365036,3890.6710454633121,3885.6668487901211,3871.5230684579351,3864.6119457543796,3855.5386690517585,3848.188711432912,3839.907168872588,3828.052108265259,3817.1109973852649,3804.9948700562454,3792.3478898435255,3783.4513026656891,3773.5544918720539,3758.8425568224602,3749.1652002116539,3738.1862671986487,3724.5391738637022,3710.236757339529,3701.8833277874255,3688.8669446257868,3678.1711370379371,3667.3162266190425,3658.3444822075535,3643.2715594909491,3632.5983114285145,3621.7871671207513,3610.9069732719067,3571.6327702287108]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Advanced",3915.6920288292681,3910.6878321560771,3905.6836354828856,3900.6794388096946,3895.6752421365036,3890.6710454633121,3885.6668487901211,3871.5230684579351,3864.6119457543796,3855.5386690517585,3848.188711432912,3839.907168872588,3828.052108265259,3817.1109973852649,3804.9948700562454,3792.3478898435255,3783.4513026656891,3773.5544918720539,3758.8425568224602,3749.1652002116539,3738.1862671986487,3724.5391738637022,3710.236757339529,3701.8833277874255,3688.8669446257868,3678.1711370379371,3667.3162266190425,3658.3444822075535,3643.2715594909491,3632.5983114285145,3621.7871671207513,3610.9069732719067,3571.6327702287108]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Moderate",3915.6920288292681,3910.6878321560771,3905.6836354828856,3900.6794388096946,3895.6752421365036,3890.6710454633121,3885.6668487901211,3871.5230684579351,3864.6119457543796,3855.5386690517585,3848.188711432912,3839.907168872588,3828.052108265259,3817.1109973852649,3804.9948700562454,3792.3478898435255,3783.4513026656891,3773.5544918720539,3758.8425568224602,3749.1652002116539,3738.1862671986487,3724.5391738637022,3710.236757339529,3701.8833277874255,3688.8669446257868,3678.1711370379371,3667.3162266190425,3658.3444822075535,3643.2715594909491,3632.5983114285145,3621.7871671207513,3610.9069732719067,3571.6327702287108]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Conservative",3915.6920288292681,3910.6878321560771,3905.6836354828856,3900.6794388096946,3895.6752421365036,3890.6710454633121,3885.6668487901211,3871.5230684579351,3864.6119457543796,3855.5386690517585,3848.188711432912,3839.907168872588,3828.052108265259,3817.1109973852649,3804.9948700562454,3792.3478898435255,3783.4513026656891,3773.5544918720539,3758.8425568224602,3749.1652002116539,3738.1862671986487,3724.5391738637022,3710.236757339529,3701.8833277874255,3688.8669446257868,3678.1711370379371,3667.3162266190425,3658.3444822075535,3643.2715594909491,3632.5983114285145,3621.7871671207513,3610.9069732719067,3571.6327702287108]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","Dedicated - Advanced",122.97642436149312,{"$f":"L152","v":122.97642436149312},{"$f":"M152","v":122.97642436149312},122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",{"$f":"L152","v":122.97642436149312},{"$f":"L153","v":122.97642436149312},122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",{"$f":"L153","v":122.97642436149312},122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312,122.97642436149312]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Advanced",39.695481335952849,{"$f":"L155","v":39.695481335952849},{"$f":"M155","v":39.695481335952849},39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Moderate",{"$f":"L155","v":39.695481335952849},{"$f":"L156","v":39.695481335952849},39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Conservative",{"$f":"L156","v":39.695481335952849},39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Advanced",39.695481335952849,{"$f":"L158","v":39.695481335952849},{"$f":"M158","v":39.695481335952849},{"$f":"N158","v":39.695481335952849},{"$f":"O158","v":39.695481335952849},{"$f":"P158","v":39.695481335952849},{"$f":"Q158","v":39.695481335952849},{"$f":"R158","v":39.695481335952849},{"$f":"S158","v":39.695481335952849},{"$f":"T158","v":39.695481335952849},{"$f":"U158","v":39.695481335952849},{"$f":"V158","v":39.695481335952849},{"$f":"W158","v":39.695481335952849},{"$f":"X158","v":39.695481335952849},{"$f":"Y158","v":39.695481335952849},{"$f":"Z158","v":39.695481335952849},{"$f":"AA158","v":39.695481335952849},{"$f":"AB158","v":39.695481335952849},{"$f":"AC158","v":39.695481335952849},{"$f":"AD158","v":39.695481335952849},{"$f":"AE158","v":39.695481335952849},{"$f":"AF158","v":39.695481335952849},{"$f":"AG158","v":39.695481335952849},{"$f":"AH158","v":39.695481335952849},{"$f":"AI158","v":39.695481335952849},{"$f":"AJ158","v":39.695481335952849},{"$f":"AK158","v":39.695481335952849},{"$f":"AL158","v":39.695481335952849},{"$f":"AM158","v":39.695481335952849},{"$f":"AN158","v":39.695481335952849},{"$f":"AO158","v":39.695481335952849},{"$f":"AP158","v":39.695481335952849},{"$f":"AQ158","v":39.695481335952849}]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Moderate",{"$f":"L158","v":39.695481335952849},39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Conservative",{"$f":"L159","v":39.695481335952849},39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849,39.695481335952849]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Dedicated - Advanced",4.7249508840864438,{"$f":"L163","v":4.7249508840864438},{"$f":"$M$163","v":4.7249508840864438},4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",{"$f":"L163","v":4.7249508840864438},4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",{"$f":"L164","v":4.7249508840864438},4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438,4.7249508840864438]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Advanced",4.4007858546168963,{"$f":"L166","v":4.4007858546168963},{"$f":"M166","v":4.4007858546168963},4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Moderate",{"$f":"L166","v":4.4007858546168963},4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Conservative",{"$f":"L167","v":4.4007858546168963},4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Advanced",{"$f":"L166","v":4.4007858546168963},{"$f":"L169","v":4.4007858546168963},{"$f":"M169","v":4.4007858546168963},4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Moderate",{"$f":"L169","v":4.4007858546168963},4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Conservative",{"$f":"L170","v":4.4007858546168963},4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963,4.4007858546168963]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)","Dedicated - Advanced",3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Advanced",3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Moderate",3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Conservative",3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Advanced",3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Moderate",3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Conservative",3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999,3.1356482486271999]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)","Dedicated - Advanced",{"$f":"L174*L108","v":42.331251356467199},42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",{"$f":"L175*L109","v":42.331251356467199},42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",{"$f":"L176*L110","v":42.331251356467199},42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199,42.331251356467199]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Advanced",{"$f":"L177*L111","v":30.320974292710904},30.320974292710904,30.320974292710904,30.320974292710904,30.081513022949899,29.842051753188894,29.602590483427893,29.363129213666888,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Moderate",{"$f":"L178*L112","v":30.320974292710904},30.320974292710904,30.320974292710904,30.320974292710904,30.081513022949899,29.842051753188894,29.602590483427893,29.363129213666888,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Conservative",{"$f":"L179*L113","v":30.320974292710904},30.320974292710904,30.320974292710904,30.320974292710904,30.081513022949899,29.842051753188894,29.602590483427893,29.363129213666888,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Advanced",{"$f":"L180*L114","v":30.320974292710904},30.320974292710904,30.320974292710904,30.320974292710904,30.081513022949899,29.842051753188894,29.602590483427893,29.363129213666888,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Moderate",{"$f":"L181*L115","v":30.320974292710904},30.320974292710904,30.320974292710904,30.320974292710904,30.081513022949899,29.842051753188894,29.602590483427893,29.363129213666888,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Conservative",{"$f":"L182*L116","v":30.320974292710904},30.320974292710904,30.320974292710904,30.320974292710904,30.081513022949899,29.842051753188894,29.602590483427893,29.363129213666888,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883,29.123667943905883]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Finance",null,"Assumptions","Inflation Rate",{"$f":"'WACC Calc'!F602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK602","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL602","v":2.5000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Advanced",{"$f":"'WACC Calc'!F603","v":0.05},{"$f":"'WACC Calc'!G603","v":0.05},{"$f":"'WACC Calc'!H603","v":0.05},{"$f":"'WACC Calc'!I603","v":0.05},{"$f":"'WACC Calc'!J603","v":0.05},{"$f":"'WACC Calc'!K603","v":0.05},{"$f":"'WACC Calc'!L603","v":0.05},{"$f":"'WACC Calc'!M603","v":0.05},{"$f":"'WACC Calc'!N603","v":0.05},{"$f":"'WACC Calc'!O603","v":0.05},{"$f":"'WACC Calc'!P603","v":0.05},{"$f":"'WACC Calc'!Q603","v":0.05},{"$f":"'WACC Calc'!R603","v":0.05},{"$f":"'WACC Calc'!S603","v":0.05},{"$f":"'WACC Calc'!T603","v":0.05},{"$f":"'WACC Calc'!U603","v":0.05},{"$f":"'WACC Calc'!V603","v":0.05},{"$f":"'WACC Calc'!W603","v":0.05},{"$f":"'WACC Calc'!X603","v":0.05},{"$f":"'WACC Calc'!Y603","v":0.05},{"$f":"'WACC Calc'!Z603","v":0.05},{"$f":"'WACC Calc'!AA603","v":0.05},{"$f":"'WACC Calc'!AB603","v":0.05},{"$f":"'WACC Calc'!AC603","v":0.05},{"$f":"'WACC Calc'!AD603","v":0.05},{"$f":"'WACC Calc'!AE603","v":0.05},{"$f":"'WACC Calc'!AF603","v":0.05},{"$f":"'WACC Calc'!AG603","v":0.05},{"$f":"'WACC Calc'!AH603","v":0.05},{"$f":"'WACC Calc'!AI603","v":0.05},{"$f":"'WACC Calc'!AJ603","v":0.05},{"$f":"'WACC Calc'!AK603","v":0.05},{"$f":"'WACC Calc'!AL603","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Moderate",{"$f":"'WACC Calc'!F604","v":0.05},{"$f":"'WACC Calc'!G604","v":0.05},{"$f":"'WACC Calc'!H604","v":0.05},{"$f":"'WACC Calc'!I604","v":0.05},{"$f":"'WACC Calc'!J604","v":0.05},{"$f":"'WACC Calc'!K604","v":0.05},{"$f":"'WACC Calc'!L604","v":0.05},{"$f":"'WACC Calc'!M604","v":0.05},{"$f":"'WACC Calc'!N604","v":0.05},{"$f":"'WACC Calc'!O604","v":0.05},{"$f":"'WACC Calc'!P604","v":0.05},{"$f":"'WACC Calc'!Q604","v":0.05},{"$f":"'WACC Calc'!R604","v":0.05},{"$f":"'WACC Calc'!S604","v":0.05},{"$f":"'WACC Calc'!T604","v":0.05},{"$f":"'WACC Calc'!U604","v":0.05},{"$f":"'WACC Calc'!V604","v":0.05},{"$f":"'WACC Calc'!W604","v":0.05},{"$f":"'WACC Calc'!X604","v":0.05},{"$f":"'WACC Calc'!Y604","v":0.05},{"$f":"'WACC Calc'!Z604","v":0.05},{"$f":"'WACC Calc'!AA604","v":0.05},{"$f":"'WACC Calc'!AB604","v":0.05},{"$f":"'WACC Calc'!AC604","v":0.05},{"$f":"'WACC Calc'!AD604","v":0.05},{"$f":"'WACC Calc'!AE604","v":0.05},{"$f":"'WACC Calc'!AF604","v":0.05},{"$f":"'WACC Calc'!AG604","v":0.05},{"$f":"'WACC Calc'!AH604","v":0.05},{"$f":"'WACC Calc'!AI604","v":0.05},{"$f":"'WACC Calc'!AJ604","v":0.05},{"$f":"'WACC Calc'!AK604","v":0.05},{"$f":"'WACC Calc'!AL604","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Interest Rate Nominal - Conservative",{"$f":"'WACC Calc'!F605","v":0.05},{"$f":"'WACC Calc'!G605","v":0.05},{"$f":"'WACC Calc'!H605","v":0.05},{"$f":"'WACC Calc'!I605","v":0.05},{"$f":"'WACC Calc'!J605","v":0.05},{"$f":"'WACC Calc'!K605","v":0.05},{"$f":"'WACC Calc'!L605","v":0.05},{"$f":"'WACC Calc'!M605","v":0.05},{"$f":"'WACC Calc'!N605","v":0.05},{"$f":"'WACC Calc'!O605","v":0.05},{"$f":"'WACC Calc'!P605","v":0.05},{"$f":"'WACC Calc'!Q605","v":0.05},{"$f":"'WACC Calc'!R605","v":0.05},{"$f":"'WACC Calc'!S605","v":0.05},{"$f":"'WACC Calc'!T605","v":0.05},{"$f":"'WACC Calc'!U605","v":0.05},{"$f":"'WACC Calc'!V605","v":0.05},{"$f":"'WACC Calc'!W605","v":0.05},{"$f":"'WACC Calc'!X605","v":0.05},{"$f":"'WACC Calc'!Y605","v":0.05},{"$f":"'WACC Calc'!Z605","v":0.05},{"$f":"'WACC Calc'!AA605","v":0.05},{"$f":"'WACC Calc'!AB605","v":0.05},{"$f":"'WACC Calc'!AC605","v":0.05},{"$f":"'WACC Calc'!AD605","v":0.05},{"$f":"'WACC Calc'!AE605","v":0.05},{"$f":"'WACC Calc'!AF605","v":0.05},{"$f":"'WACC Calc'!AG605","v":0.05},{"$f":"'WACC Calc'!AH605","v":0.05},{"$f":"'WACC Calc'!AI605","v":0.05},{"$f":"'WACC Calc'!AJ605","v":0.05},{"$f":"'WACC Calc'!AK605","v":0.05},{"$f":"'WACC Calc'!AL605","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Advanced",{"$f":"'WACC Calc'!F606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK606","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL606","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Moderate",{"$f":"'WACC Calc'!F607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK607","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL607","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Interest Rate Real - Conservative",{"$f":"'WACC Calc'!F608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK608","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL608","v":2.4390243902439046E-2}]
[null,null,null,null,null,null,null,null,null,null,"Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK609","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL609","v":3.5000000000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Advanced",{"$f":"'WACC Calc'!F610","v":0.1},{"$f":"'WACC Calc'!G610","v":0.1},{"$f":"'WACC Calc'!H610","v":0.1},{"$f":"'WACC Calc'!I610","v":0.1},{"$f":"'WACC Calc'!J610","v":0.1},{"$f":"'WACC Calc'!K610","v":0.1},{"$f":"'WACC Calc'!L610","v":0.1},{"$f":"'WACC Calc'!M610","v":0.1},{"$f":"'WACC Calc'!N610","v":0.1},{"$f":"'WACC Calc'!O610","v":0.1},{"$f":"'WACC Calc'!P610","v":0.1},{"$f":"'WACC Calc'!Q610","v":0.1},{"$f":"'WACC Calc'!R610","v":0.1},{"$f":"'WACC Calc'!S610","v":0.1},{"$f":"'WACC Calc'!T610","v":0.1},{"$f":"'WACC Calc'!U610","v":0.1},{"$f":"'WACC Calc'!V610","v":0.1},{"$f":"'WACC Calc'!W610","v":0.1},{"$f":"'WACC Calc'!X610","v":0.1},{"$f":"'WACC Calc'!Y610","v":0.1},{"$f":"'WACC Calc'!Z610","v":0.1},{"$f":"'WACC Calc'!AA610","v":0.1},{"$f":"'WACC Calc'!AB610","v":0.1},{"$f":"'WACC Calc'!AC610","v":0.1},{"$f":"'WACC Calc'!AD610","v":0.1},{"$f":"'WACC Calc'!AE610","v":0.1},{"$f":"'WACC Calc'!AF610","v":0.1},{"$f":"'WACC Calc'!AG610","v":0.1},{"$f":"'WACC Calc'!AH610","v":0.1},{"$f":"'WACC Calc'!AI610","v":0.1},{"$f":"'WACC Calc'!AJ610","v":0.1},{"$f":"'WACC Calc'!AK610","v":0.1},{"$f":"'WACC Calc'!AL610","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Moderate",{"$f":"'WACC Calc'!F611","v":0.1},{"$f":"'WACC Calc'!G611","v":0.1},{"$f":"'WACC Calc'!H611","v":0.1},{"$f":"'WACC Calc'!I611","v":0.1},{"$f":"'WACC Calc'!J611","v":0.1},{"$f":"'WACC Calc'!K611","v":0.1},{"$f":"'WACC Calc'!L611","v":0.1},{"$f":"'WACC Calc'!M611","v":0.1},{"$f":"'WACC Calc'!N611","v":0.1},{"$f":"'WACC Calc'!O611","v":0.1},{"$f":"'WACC Calc'!P611","v":0.1},{"$f":"'WACC Calc'!Q611","v":0.1},{"$f":"'WACC Calc'!R611","v":0.1},{"$f":"'WACC Calc'!S611","v":0.1},{"$f":"'WACC Calc'!T611","v":0.1},{"$f":"'WACC Calc'!U611","v":0.1},{"$f":"'WACC Calc'!V611","v":0.1},{"$f":"'WACC Calc'!W611","v":0.1},{"$f":"'WACC Calc'!X611","v":0.1},{"$f":"'WACC Calc'!Y611","v":0.1},{"$f":"'WACC Calc'!Z611","v":0.1},{"$f":"'WACC Calc'!AA611","v":0.1},{"$f":"'WACC Calc'!AB611","v":0.1},{"$f":"'WACC Calc'!AC611","v":0.1},{"$f":"'WACC Calc'!AD611","v":0.1},{"$f":"'WACC Calc'!AE611","v":0.1},{"$f":"'WACC Calc'!AF611","v":0.1},{"$f":"'WACC Calc'!AG611","v":0.1},{"$f":"'WACC Calc'!AH611","v":0.1},{"$f":"'WACC Calc'!AI611","v":0.1},{"$f":"'WACC Calc'!AJ611","v":0.1},{"$f":"'WACC Calc'!AK611","v":0.1},{"$f":"'WACC Calc'!AL611","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Rate of Return on Equity Nominal - Conservative",{"$f":"'WACC Calc'!F612","v":0.1},{"$f":"'WACC Calc'!G612","v":0.1},{"$f":"'WACC Calc'!H612","v":0.1},{"$f":"'WACC Calc'!I612","v":0.1},{"$f":"'WACC Calc'!J612","v":0.1},{"$f":"'WACC Calc'!K612","v":0.1},{"$f":"'WACC Calc'!L612","v":0.1},{"$f":"'WACC Calc'!M612","v":0.1},{"$f":"'WACC Calc'!N612","v":0.1},{"$f":"'WACC Calc'!O612","v":0.1},{"$f":"'WACC Calc'!P612","v":0.1},{"$f":"'WACC Calc'!Q612","v":0.1},{"$f":"'WACC Calc'!R612","v":0.1},{"$f":"'WACC Calc'!S612","v":0.1},{"$f":"'WACC Calc'!T612","v":0.1},{"$f":"'WACC Calc'!U612","v":0.1},{"$f":"'WACC Calc'!V612","v":0.1},{"$f":"'WACC Calc'!W612","v":0.1},{"$f":"'WACC Calc'!X612","v":0.1},{"$f":"'WACC Calc'!Y612","v":0.1},{"$f":"'WACC Calc'!Z612","v":0.1},{"$f":"'WACC Calc'!AA612","v":0.1},{"$f":"'WACC Calc'!AB612","v":0.1},{"$f":"'WACC Calc'!AC612","v":0.1},{"$f":"'WACC Calc'!AD612","v":0.1},{"$f":"'WACC Calc'!AE612","v":0.1},{"$f":"'WACC Calc'!AF612","v":0.1},{"$f":"'WACC Calc'!AG612","v":0.1},{"$f":"'WACC Calc'!AH612","v":0.1},{"$f":"'WACC Calc'!AI612","v":0.1},{"$f":"'WACC Calc'!AJ612","v":0.1},{"$f":"'WACC Calc'!AK612","v":0.1},{"$f":"'WACC Calc'!AL612","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Advanced",{"$f":"'WACC Calc'!F613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK613","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL613","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Moderate",{"$f":"'WACC Calc'!F614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK614","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL614","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Calculated Rate of Return on Equity Real - Conservative",{"$f":"'WACC Calc'!F615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK615","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL615","v":7.317073170731736E-2}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Advanced",{"$f":"'WACC Calc'!F616","v":0.67},{"$f":"'WACC Calc'!G616","v":0.67},{"$f":"'WACC Calc'!H616","v":0.67},{"$f":"'WACC Calc'!I616","v":0.67},{"$f":"'WACC Calc'!J616","v":0.67},{"$f":"'WACC Calc'!K616","v":0.67},{"$f":"'WACC Calc'!L616","v":0.67},{"$f":"'WACC Calc'!M616","v":0.67},{"$f":"'WACC Calc'!N616","v":0.67},{"$f":"'WACC Calc'!O616","v":0.67},{"$f":"'WACC Calc'!P616","v":0.67},{"$f":"'WACC Calc'!Q616","v":0.67},{"$f":"'WACC Calc'!R616","v":0.67},{"$f":"'WACC Calc'!S616","v":0.67},{"$f":"'WACC Calc'!T616","v":0.67},{"$f":"'WACC Calc'!U616","v":0.67},{"$f":"'WACC Calc'!V616","v":0.67},{"$f":"'WACC Calc'!W616","v":0.67},{"$f":"'WACC Calc'!X616","v":0.67},{"$f":"'WACC Calc'!Y616","v":0.67},{"$f":"'WACC Calc'!Z616","v":0.67},{"$f":"'WACC Calc'!AA616","v":0.67},{"$f":"'WACC Calc'!AB616","v":0.67},{"$f":"'WACC Calc'!AC616","v":0.67},{"$f":"'WACC Calc'!AD616","v":0.67},{"$f":"'WACC Calc'!AE616","v":0.67},{"$f":"'WACC Calc'!AF616","v":0.67},{"$f":"'WACC Calc'!AG616","v":0.67},{"$f":"'WACC Calc'!AH616","v":0.67},{"$f":"'WACC Calc'!AI616","v":0.67},{"$f":"'WACC Calc'!AJ616","v":0.67},{"$f":"'WACC Calc'!AK616","v":0.67},{"$f":"'WACC Calc'!AL616","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Moderate",{"$f":"'WACC Calc'!F617","v":0.67},{"$f":"'WACC Calc'!G617","v":0.67},{"$f":"'WACC Calc'!H617","v":0.67},{"$f":"'WACC Calc'!I617","v":0.67},{"$f":"'WACC Calc'!J617","v":0.67},{"$f":"'WACC Calc'!K617","v":0.67},{"$f":"'WACC Calc'!L617","v":0.67},{"$f":"'WACC Calc'!M617","v":0.67},{"$f":"'WACC Calc'!N617","v":0.67},{"$f":"'WACC Calc'!O617","v":0.67},{"$f":"'WACC Calc'!P617","v":0.67},{"$f":"'WACC Calc'!Q617","v":0.67},{"$f":"'WACC Calc'!R617","v":0.67},{"$f":"'WACC Calc'!S617","v":0.67},{"$f":"'WACC Calc'!T617","v":0.67},{"$f":"'WACC Calc'!U617","v":0.67},{"$f":"'WACC Calc'!V617","v":0.67},{"$f":"'WACC Calc'!W617","v":0.67},{"$f":"'WACC Calc'!X617","v":0.67},{"$f":"'WACC Calc'!Y617","v":0.67},{"$f":"'WACC Calc'!Z617","v":0.67},{"$f":"'WACC Calc'!AA617","v":0.67},{"$f":"'WACC Calc'!AB617","v":0.67},{"$f":"'WACC Calc'!AC617","v":0.67},{"$f":"'WACC Calc'!AD617","v":0.67},{"$f":"'WACC Calc'!AE617","v":0.67},{"$f":"'WACC Calc'!AF617","v":0.67},{"$f":"'WACC Calc'!AG617","v":0.67},{"$f":"'WACC Calc'!AH617","v":0.67},{"$f":"'WACC Calc'!AI617","v":0.67},{"$f":"'WACC Calc'!AJ617","v":0.67},{"$f":"'WACC Calc'!AK617","v":0.67},{"$f":"'WACC Calc'!AL617","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,"Debt Fraction - Conservative",{"$f":"'WACC Calc'!F618","v":0.67},{"$f":"'WACC Calc'!G618","v":0.67},{"$f":"'WACC Calc'!H618","v":0.67},{"$f":"'WACC Calc'!I618","v":0.67},{"$f":"'WACC Calc'!J618","v":0.67},{"$f":"'WACC Calc'!K618","v":0.67},{"$f":"'WACC Calc'!L618","v":0.67},{"$f":"'WACC Calc'!M618","v":0.67},{"$f":"'WACC Calc'!N618","v":0.67},{"$f":"'WACC Calc'!O618","v":0.67},{"$f":"'WACC Calc'!P618","v":0.67},{"$f":"'WACC Calc'!Q618","v":0.67},{"$f":"'WACC Calc'!R618","v":0.67},{"$f":"'WACC Calc'!S618","v":0.67},{"$f":"'WACC Calc'!T618","v":0.67},{"$f":"'WACC Calc'!U618","v":0.67},{"$f":"'WACC Calc'!V618","v":0.67},{"$f":"'WACC Calc'!W618","v":0.67},{"$f":"'WACC Calc'!X618","v":0.67},{"$f":"'WACC Calc'!Y618","v":0.67},{"$f":"'WACC Calc'!Z618","v":0.67},{"$f":"'WACC Calc'!AA618","v":0.67},{"$f":"'WACC Calc'!AB618","v":0.67},{"$f":"'WACC Calc'!AC618","v":0.67},{"$f":"'WACC Calc'!AD618","v":0.67},{"$f":"'WACC Calc'!AE618","v":0.67},{"$f":"'WACC Calc'!AF618","v":0.67},{"$f":"'WACC Calc'!AG618","v":0.67},{"$f":"'WACC Calc'!AH618","v":0.67},{"$f":"'WACC Calc'!AI618","v":0.67},{"$f":"'WACC Calc'!AJ618","v":0.67},{"$f":"'WACC Calc'!AK618","v":0.67},{"$f":"'WACC Calc'!AL618","v":0.67}]
[null,null,null,null,null,null,null,null,null,null,"Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F619","v":0.25740000000000002},{"$f":"'WACC Calc'!G619","v":0.25740000000000002},{"$f":"'WACC Calc'!H619","v":0.25740000000000002},{"$f":"'WACC Calc'!I619","v":0.25740000000000002},{"$f":"'WACC Calc'!J619","v":0.25740000000000002},{"$f":"'WACC Calc'!K619","v":0.25740000000000002},{"$f":"'WACC Calc'!L619","v":0.25740000000000002},{"$f":"'WACC Calc'!M619","v":0.25740000000000002},{"$f":"'WACC Calc'!N619","v":0.25740000000000002},{"$f":"'WACC Calc'!O619","v":0.25740000000000002},{"$f":"'WACC Calc'!P619","v":0.25740000000000002},{"$f":"'WACC Calc'!Q619","v":0.25740000000000002},{"$f":"'WACC Calc'!R619","v":0.25740000000000002},{"$f":"'WACC Calc'!S619","v":0.25740000000000002},{"$f":"'WACC Calc'!T619","v":0.25740000000000002},{"$f":"'WACC Calc'!U619","v":0.25740000000000002},{"$f":"'WACC Calc'!V619","v":0.25740000000000002},{"$f":"'WACC Calc'!W619","v":0.25740000000000002},{"$f":"'WACC Calc'!X619","v":0.25740000000000002},{"$f":"'WACC Calc'!Y619","v":0.25740000000000002},{"$f":"'WACC Calc'!Z619","v":0.25740000000000002},{"$f":"'WACC Calc'!AA619","v":0.25740000000000002},{"$f":"'WACC Calc'!AB619","v":0.25740000000000002},{"$f":"'WACC Calc'!AC619","v":0.25740000000000002},{"$f":"'WACC Calc'!AD619","v":0.25740000000000002},{"$f":"'WACC Calc'!AE619","v":0.25740000000000002},{"$f":"'WACC Calc'!AF619","v":0.25740000000000002},{"$f":"'WACC Calc'!AG619","v":0.25740000000000002},{"$f":"'WACC Calc'!AH619","v":0.25740000000000002},{"$f":"'WACC Calc'!AI619","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ619","v":0.25740000000000002},{"$f":"'WACC Calc'!AK619","v":0.25740000000000002},{"$f":"'WACC Calc'!AL619","v":0.25740000000000002}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Advanced",{"$f":"'WACC Calc'!F620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK620","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL620","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Moderate",{"$f":"'WACC Calc'!F621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK621","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL621","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Nominal - Conservative",{"$f":"'WACC Calc'!F622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK622","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL622","v":5.7877099999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Advanced",{"$f":"'WACC Calc'!F623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK623","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL623","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Moderate",{"$f":"'WACC Calc'!F624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK624","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL624","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"WACC Real - Conservative",{"$f":"'WACC Calc'!F625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK625","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL625","v":3.2075219512195163E-2}]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Advanced",{"$f":" L215 / (1 - (1 / (1 + L215)^$S$21))","v":7.1006379324544622E-2},{"$f":" M215 / (1 - (1 / (1 + M215)^$S$21))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Moderate",7.1006379324544622E-2,{"$f":" M216 / (1 - (1 / (1 + M216)^$S$21))","v":7.1006379324544622E-2},7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Nominal - Conservative",7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2,7.1006379324544622E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Advanced",5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Moderate",5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2]
[null,null,null,null,null,null,null,null,null,null,"Capital Recovery Factor (CRF) Real - Conservative",5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2,5.2397317056243897E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Weighted Average Cost of Capital (WACC) (Nominal) (%)","Dedicated - Advanced",{"$f":"L215","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",{"$f":"L216","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",{"$f":"L217","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Advanced",{"$f":"L215","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Moderate",{"$f":"L216","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Conservative",{"$f":"L217","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Advanced",{"$f":"L215","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Moderate",{"$f":"L216","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Conservative",{"$f":"L217","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Dedicated - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Dedicated - Advanced",{"$f":" ((L224 * L269 * $S$32 * (L141 * 1 + L241) +L152) * 1000 / (L86 * 8760)) + L163 + L185","v":115.26302554425698},{"$f":" ((M224 * M269 * $S$32 * (M141 * 1 + M241) +M152) * 1000 / (M86 * 8760)) + M163 + M185","v":115.12944019577068},114.99585484728442,114.86226949879816,114.72868415031189,114.59509880182563,114.46151345333936,114.21469248070974,114.0572457782574,113.87298148459038,113.70981824125113,113.53505828566895,113.3163608496682,113.10887297235226,112.88700754432537,112.6587121913447,112.4761239732959,112.28127428262238,112.02794947525319,111.83574197927555,111.62772332016274,111.3874991003664,111.1394814804664,110.96310942340958,110.73065545523937,110.5260686448708,110.31955169661592,110.13548290344963,109.87865438555406,109.67428919664002,109.46825165063686,109.26137076097442,108.71907866945264]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Moderate",{"$f":" ((L225 * L270 * $S$32 * (L142 * 1 + L242) +L153) * 1000 / (L87 * 8760)) + L164 + L186","v":115.26302554425698},{"$f":" ((M225 * M270 * $S$32 * (M142 * 1 + M242) +M153) * 1000 / (M87 * 8760)) + M164 + M186","v":115.12944019577068},114.99585484728442,114.86226949879816,114.72868415031189,114.59509880182563,114.46151345333936,114.21469248070974,114.0572457782574,113.87298148459038,113.70981824125113,113.53505828566895,113.3163608496682,113.10887297235226,112.88700754432537,112.6587121913447,112.4761239732959,112.28127428262238,112.02794947525319,111.83574197927555,111.62772332016274,111.3874991003664,111.1394814804664,110.96310942340958,110.73065545523937,110.5260686448708,110.31955169661592,110.13548290344963,109.87865438555406,109.67428919664002,109.46825165063686,109.26137076097442,108.71907866945264]
[null,null,null,null,null,null,null,null,null,null,"Dedicated - Conservative",115.26302554425698,{"$f":" ((M226 * M271 * $S$32 * (M143 * 1 + M243) +M154) * 1000 / (M88 * 8760)) + M165 + M187","v":115.12944019577068},114.99585484728442,114.86226949879816,114.72868415031189,114.59509880182563,114.46151345333936,114.21469248070974,114.0572457782574,113.87298148459038,113.70981824125113,113.53505828566895,113.3163608496682,113.10887297235226,112.88700754432537,112.6587121913447,112.4761239732959,112.28127428262238,112.02794947525319,111.83574197927555,111.62772332016274,111.3874991003664,111.1394814804664,110.96310942340958,110.73065545523937,110.5260686448708,110.31955169661592,110.13548290344963,109.87865438555406,109.67428919664002,109.46825165063686,109.26137076097442,108.71907866945264]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Advanced",{"$f":" ((L224 * L269 * $S$32 * (L144 * 1 + L244) +L155) * 1000 / (L89 * 8760)) + L166 + L188","v":86.066783830090046},{"$f":" ((M224 * M269 * $S$32 * (M144 * 1 + M244) +M155) * 1000 / (M89 * 8760)) + M166 + M188","v":86.010721955961856},85.95466008183368,85.898598207705504,85.603075063816334,85.307551919927135,85.012028776037965,84.614115134305351,84.297228751905038,84.195581089022909,84.113239721210036,84.02046183358398,83.887649924109979,83.765076967642727,83.629340335052049,83.487656572584143,83.387988357462589,83.277114665396198,83.11229727215688,83.003882119108439,82.88088544235228,82.727997440795903,82.567767872041642,82.474184636475101,82.328362463193784,82.208537632586783,82.086930377452944,81.986420177963453,81.817558650076478,81.697986553196159,81.576869608570391,81.454979103884227,81.014991315377117]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Moderate",{"$f":" ((L225 * L270 * $S$32 * (L145 * 1 + L245) +L156) * 1000 / (L90 * 8760)) + L167 + L189","v":86.066783830090046},{"$f":" ((M225 * M270 * $S$32 * (M145 * 1 + M245) +M156) * 1000 / (M90 * 8760)) + M167 + M189","v":86.010721955961856},85.95466008183368,85.898598207705504,85.603075063816334,85.307551919927135,85.012028776037965,84.614115134305351,84.297228751905038,84.195581089022909,84.113239721210036,84.02046183358398,83.887649924109979,83.765076967642727,83.629340335052049,83.487656572584143,83.387988357462589,83.277114665396198,83.11229727215688,83.003882119108439,82.88088544235228,82.727997440795903,82.567767872041642,82.474184636475101,82.328362463193784,82.208537632586783,82.086930377452944,81.986420177963453,81.817558650076478,81.697986553196159,81.576869608570391,81.454979103884227,81.014991315377117]
[null,null,null,null,null,null,null,null,null,null,"CofireOld - Conservative",86.066783830090046,{"$f":" ((M226 * M271 * $S$32 * (M146 * 1 + M246) +M157) * 1000 / (M91 * 8760)) + M168 + M190","v":86.010721955961856},85.95466008183368,85.898598207705504,85.603075063816334,85.307551919927135,85.012028776037965,84.614115134305351,84.297228751905038,84.195581089022909,84.113239721210036,84.02046183358398,83.887649924109979,83.765076967642727,83.629340335052049,83.487656572584143,83.387988357462589,83.277114665396198,83.11229727215688,83.003882119108439,82.88088544235228,82.727997440795903,82.567767872041642,82.474184636475101,82.328362463193784,82.208537632586783,82.086930377452944,81.986420177963453,81.817558650076478,81.697986553196159,81.576869608570391,81.454979103884227,81.014991315377117]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Advanced",{"$f":" ((L224* L269 * $S$32 * (L147 * 1 + L247) +L158) * 1000 / (L92 * 8760)) + L169 + L191","v":86.066783830090046},{"$f":" ((M224* M269 * $S$32 * (M147 * 1 + M247) +M158) * 1000 / (M92 * 8760)) + M169 + M191","v":86.010721955961856},85.95466008183368,85.898598207705504,85.603075063816334,85.307551919927135,85.012028776037965,84.614115134305351,84.297228751905038,84.195581089022909,84.113239721210036,84.02046183358398,83.887649924109979,83.765076967642727,83.629340335052049,83.487656572584143,83.387988357462589,83.277114665396198,83.11229727215688,83.003882119108439,82.88088544235228,82.727997440795903,82.567767872041642,82.474184636475101,82.328362463193784,82.208537632586783,82.086930377452944,81.986420177963453,81.817558650076478,81.697986553196159,81.576869608570391,81.454979103884227,81.014991315377117]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Moderate",{"$f":" ((L225* L270 * $S$32 * (L148 * 1 + L248) +L159) * 1000 / (L93 * 8760)) + L170 + L192","v":86.066783830090046},{"$f":" ((M225* M270 * $S$32 * (M148 * 1 + M248) +M159) * 1000 / (M93 * 8760)) + M170 + M192","v":86.010721955961856},85.95466008183368,85.898598207705504,85.603075063816334,85.307551919927135,85.012028776037965,84.614115134305351,84.297228751905038,84.195581089022909,84.113239721210036,84.02046183358398,83.887649924109979,83.765076967642727,83.629340335052049,83.487656572584143,83.387988357462589,83.277114665396198,83.11229727215688,83.003882119108439,82.88088544235228,82.727997440795903,82.567767872041642,82.474184636475101,82.328362463193784,82.208537632586783,82.086930377452944,81.986420177963453,81.817558650076478,81.697986553196159,81.576869608570391,81.454979103884227,81.014991315377117]
[null,null,null,null,null,null,null,null,null,null,"CofireNew - Conservative",86.066783830090046,{"$f":" ((M226* M271 * $S$32 * (M149 * 1 + M249) +M160) * 1000 / (M94 * 8760)) + M171 + M193","v":86.010721955961856},85.95466008183368,85.898598207705504,85.603075063816334,85.307551919927135,85.012028776037965,84.614115134305351,84.297228751905038,84.195581089022909,84.113239721210036,84.02046183358398,83.887649924109979,83.765076967642727,83.629340335052049,83.487656572584143,83.387988357462589,83.277114665396198,83.11229727215688,83.003882119108439,82.88088544235228,82.727997440795903,82.567767872041642,82.474184636475101,82.328362463193784,82.208537632586783,82.086930377452944,81.986420177963453,81.817558650076478,81.697986553196159,81.576869608570391,81.454979103884227,81.014991315377117]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"PVD - Advanced",{"$f":"SUMPRODUCT($I$273:$I$278,L273:L278)","v":0.85721261011367722},0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722]
[null,null,null,null,null,null,null,null,null,null,"PVD - Moderate",{"$f":"SUMPRODUCT($I$273:$I$278,L273:L278)","v":0.85721261011367722},0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722]
[null,null,null,null,null,null,null,null,null,null,"PVD - Conservative",{"$f":"SUMPRODUCT($I$273:$I$278,L273:L278)","v":0.85721261011367722},0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722,0.85721261011367722]
[null,null,null,null,null,null,null,null,null,null,"PFF - Advanced",{"$f":"(1-L$214*L266*(1-0/2)-0)/(1-L$214)","v":1.0494929627750331},1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331]
[null,null,null,null,null,null,null,null,null,null,"PFF - Moderate",{"$f":"(1-L$214*L267*(1-0/2)-0)/(1-L$214)","v":1.0494929627750331},1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331]
[null,null,null,null,null,null,null,null,null,null,"PFF - Conservative",{"$f":"(1-L$214*L268*(1-0/2)-0)/(1-L$214)","v":1.0494929627750331},1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331,1.0494929627750331]
[null,null,null,null,null,null,null,null,"MACRS",null,"Year (Low)",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,0.2,"Depreciation Factor",1,{"$f":"1/((1+L$218)*(1+L$197))^$K273","v":0.9452893913669177},0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177,0.9452893913669177]
[null,null,null,null,null,null,null,null,0.32,null,{"$f":"K273+1","v":2},{"$f":"1/((1+L$218)*(1+L$197))^$K274","v":0.8935720334308378},0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378,0.8935720334308378]
[null,null,null,null,null,null,null,null,0.192,null,{"$f":"K274+1","v":3},0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,{"$f":"1/((1+AB$218)*(1+AB$197))^$K275","v":0.84468416362433585},0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585,0.84468416362433585]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K275+1","v":4},{"$f":"1/((1+L$218)*(1+L$197))^$K276","v":0.79847097892972219},0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219,0.79847097892972219]
[null,null,null,null,null,null,null,null,0.1152,null,{"$f":"K276+1","v":5},0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417,0.75478614569662417]
[null,null,null,null,null,null,null,null,5.7599999999999998E-2,null,{"$f":"K277+1","v":6},0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353,0.71349133627774353]
[]
[]
[null,null,null,null,"X",null,"Graphics"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"X",null,null,null,"Data Sources for Default Inputs"]
[]
[null,null,null,null,null,null,null,"Current Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Annual Capacity Factor uses 2018 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2020 Reference Case outputs (converted to 2018$).  Material price index is removed. CoFire assumes an upgrade cost of $290/kW per the Electricity Market Module documentation."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2020 (converted to 2018$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2020 (converted to 2018$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"Fuel cost listed is an average of the range of fuel prices across the United States."]
[null,null,null,null,null,null,null,"Grid Feature Cost ($/kW)",null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,"Spur Line Cost ($/kW)",null,null,null,null,"N/A"]
[]
[null,null,null,null,null,null,null,"Future Projections Costs:"]
[null,null,null,null,null,null,null,"Net Capacity Factor (%)",null,null,null,null,"Future annual Capacity Factor uses 2018 value taken from EIA Electric Power Annual/Monthly (http://www.eia.gov/electricity/monthly/epm_table_grapher.cfm?t=epmt_6_07_b)"]
[null,null,null,null,null,null,null,"Heat Rate (MMBtu/MWh)",null,null,null,null,"Electricity Market Module in Assumptions to AEO 2020: Table 8.2 (converted to 2018$)."]
[null,null,null,null,null,null,null,"Overnight Capital Cost ($/kW)",null,null,null,null,"AEO 2020 Reference Case outputs (converted to 2018$).  Material price index is removed. CoFire assumes an upgrade cost of $290/kW per the Electricity Market Module documentation."]
[null,null,null,null,null,null,null,"Fixed Operating Expenses ($/kW-yr)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2020 (converted to 2018$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Variable Operating Expenses ($/MWh)",null,null,null,null,"Dedicated Biopower data is from Table 8.2 in Electricity Market Module in Assumptions to AEO 2020 (converted to 2018$). CoFire assumes the same as the corresponding coal units."]
[null,null,null,null,null,null,null,"Fuel Costs ($/MMBtu)",null,null,null,null,"Fuel cost listed is an average of the range of fuel prices across the United States."]
[null,null,null,null,null,null,null,"Grid Connection Cost ($/kW)",null,null,null,null,"N/A"]

{"sheet":"Storage","index":14,"n_rows":46,"n_cols":82,"rows_kept":46,"cut":false,"hidden":false,"merged":[[40,9,45,9],[24,9,29,9],[32,9,37,9],[9,9,14,9],[4,7,5,19],[16,9,18,9],[9,7,26,7]]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Reference: Battery Storage cost values from W. Cole and A. W. Frazier, “Cost Projections for Utility-scale Battery Storage: 2020 Update,” NREL/TP-6A20-75385. Golden, CO: National Renewable Energy Laboratory. https://www.nrel.gov/docs/fy20osti/75385.pdf.\n"]
[]
[null,null,null,null,null,null,null,null,null,"All values are given in 2018 U.S. dollars, using the Consumer Price Index (BLS, 2020) for dollar year conversions. Projections use an inflation assumption of 2.5% per year."]
[null,null,null,null,null,null,null,null,null,"For  15-year life (values in 2018$):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Battery Energy Capital Cost ($/kWh)"]
[null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,"Techno-Economic Cost and Performance Parameters",null,"CAPEX ($/kW)","4Hr Battery Storage - Advanced",{"$f":"AX10*4+AX20","v":1633.3913360754757},1544,1202.5639796527782,1117.9212930958715,1033.2786065389648,948.63591998205811,863.9932334251514,779.35054686824492,736.9615905312719,694.57263419429864,{"$f":"BH10*4+BH20","v":652.18367785732562},609.79472152035237,567.40576518337912,556.30434803848686,545.20293089359461,534.10151374870236,523.00009660381011,511.89867945891791,500.79726231402572,489.69584516913346,{"$f":"BR10*4+BR20","v":478.59442802424121},467.49301087934896,456.39159373445676,445.29017658956451,434.18875944467231,423.08734229978006,411.98592515488781,400.88450800999556,389.78309086510336,378.68167372021117,{"$f":"CB10*4+CB20","v":367.58025657531897},356.47883943042677,345.3774222855352,null,null,null,null,"Low",{"$f":"AX11","v":335.35301394813848},317,246.89946991575823,229.52140538302547,212.14334085029265,194.76527631755985,177.38721178482706,160.00914725209432,151.3062332891277,142.60331932616106,133.90040536319444,125.19749140022778,116.49457743726111,114.21533570479296,111.9360939723248,109.65685223985665,107.37761050738848,105.09836877492032,102.81912704245217,100.539885309984,98.26064357751585,95.981401845047685,93.702160112579534,91.422918380111369,89.143676647643218,86.864434915175053,84.585193182706888,82.305951450238723,80.026709717770572,77.747467985302421,75.46822625283427,73.18898452036612,70.909742787898097]
[null,null,null,null,null,null,null,null,null,null,"4Hr Battery Storage - Moderate",1633.3913360754757,1544,1454.6086639245243,1364.5016550659996,1274.394646207475,1184.2876373489507,1094.1806284904262,1004.0736196319019,966.70548255321955,929.33734547453719,891.96920839585493,854.60107131717268,817.23293423848986,807.01752256050895,796.80211088252781,786.58669920454668,776.37128752656554,766.1558758485844,755.94046417060349,745.72505249262235,735.50964081464122,725.29422913666008,715.07881745867917,704.86340578069803,694.64799410271689,684.43258242473576,674.21717074675485,664.00175906877371,653.78634739079257,643.57093571281143,633.3555240348303,623.14011235684927,612.92470067886757,null,null,null,null,"Mid",{"$f":"AY11+AY11-AZ11","v":335.35301394813848},317,298.64698605186152,280.14703669424989,261.64708733663832,243.14713797902678,224.64718862141524,206.1472392638037,198.47515412524004,190.80306898667635,183.13098384811269,175.45889870954906,167.78681357098529,165.68947840134803,163.59214323171071,161.49480806207339,159.39747289243607,157.30013772279875,155.20280255316146,153.10546738352414,151.00813221388682,148.91079704424951,146.81346187461224,144.71612670497493,142.61879153533761,140.52145636570029,138.424121196063,136.32678602642568,134.22945085678836,132.13211568715104,130.03478051751372,127.93744534787645,125.840110178239]
[null,null,null,null,null,null,null,null,null,null,"4Hr Battery Storage - Conservative",1633.3913360754757,1544,1503.542245989305,1463.0844919786098,1422.6267379679143,1382.1689839572191,1341.7112299465241,1301.2534759358286,1270.8688770053477,1240.4842780748663,1210.0996791443849,1179.7150802139038,1149.3304812834224,1134.9638502673797,1120.597219251337,1106.2305882352944,1091.8639572192515,1077.4973262032088,1063.1306951871661,1048.7640641711234,1034.3974331550805,1020.0308021390377,1005.6641711229951,991.29754010695228,976.93090909090961,962.56427807486682,948.19764705882415,933.83101604278136,919.46438502673857,905.09775401069578,890.73112299465311,876.36449197861043,861.99786096256707,null,null,null,null,"High",{"$f":"AX11","v":335.35301394813848},317,308.69358288770059,300.38716577540112,292.08074866310159,283.77433155080212,275.4679144385027,267.16149732620318,260.92320855614975,254.68491978609626,248.44663101604277,242.20834224598931,235.97005347593583,233.02042780748664,230.07080213903745,227.12117647058827,224.17155080213905,221.22192513368989,218.27229946524071,215.32267379679152,212.3730481283423,209.42342245989312,206.47379679144393,203.52417112299474,200.57454545454556,197.62491978609637,194.67529411764718,191.725668449198,188.77604278074878,185.82641711229959,182.87679144385041,179.92716577540122,176.97754010695192]
[null,null,null,null,null,null,null,null,null,null,"2Hr Battery Storage - Advanced",{"$f":"AX10*2+AX20","v":962.68530817919873},910,708.76503982126178,658.87848232982071,608.99192483837953,559.10536734693835,509.21880985549723,459.33225236405622,434.34912395301643,409.36599554197653,{"$f":"BH10*2+BH20","v":384.38286713093669},359.39973871989679,334.41661030885683,327.87367662890091,321.33074294894504,314.78780926898912,308.2448755890332,301.70194190907728,295.15900822912135,288.61607454916543,{"$f":"BR10*2+BR20","v":282.07314086920951},275.53020718925359,268.98727350929772,262.4443398293418,255.90140614938588,249.35847246942996,242.81553878947403,236.27260510951811,229.72967142956222,223.18673774960632,{"$f":"CB10*2+CB20","v":216.64380406965046},210.10087038969453,203.55793670973901]
[null,null,null,null,null,null,null,null,null,null,"2Hr Battery Storage - Moderate",962.68530817919873,910,857.31469182080127,804.20758167749966,751.10047153419839,697.99336139089701,644.88625124759574,591.77914110429447,569.75517430273953,547.73120750118449,525.70724069962955,503.68327389807462,481.65930709651929,475.6385657578129,469.61782441910646,463.59708308039995,457.57634174169345,451.55560040298695,445.53485906428057,439.51411772557401,433.49337638686757,427.47263504816107,421.45189370945468,415.43115237074824,409.41041103204168,403.38966969333524,397.36892835462879,391.34818701592229,385.32744567721579,379.30670433850935,373.28596299980279,367.2652216610964,361.24448032238956]
[null,null,null,null,null,null,null,null,null,null,"2Hr Battery Storage - Conservative",962.68530817919873,910,886.15508021390383,862.31016042780766,838.46524064171126,814.62032085561486,790.77540106951881,766.93048128342241,749.02245989304811,731.11443850267381,713.20641711229939,695.2983957219252,677.39037433155079,668.92299465240649,660.45561497326207,651.98823529411777,643.52085561497336,635.05347593582906,626.58609625668464,618.11871657754034,609.65133689839593,601.18395721925151,592.71657754010721,584.24919786096279,575.78181818181849,567.31443850267408,558.84705882352978,550.37967914438536,541.91229946524095,533.44491978609665,524.97754010695235,516.51016042780793,508.04278074866323]
[]
[null,null,null,null,null,null,null,null,null,"Fixed Operation and Maintenance Expenses ($/kW-yr)","4Hr Battery Storage - Advanced",{"$f":"0.025*L10","v":40.834783401886895},{"$f":"0.025*M10","v":38.6},30.064099491319457,27.948032327396788,25.831965163474123,23.715897999551455,21.599830835628786,19.483763671706125,18.424039763281797,17.364315854857466,16.304591946433142,15.244868038008811,14.185144129584479,13.907608700962172,13.630073272339866,13.35253784371756,13.075002415095254,12.797466986472948,12.519931557850644,12.242396129228338,11.964860700606032,11.687325271983724,11.40978984336142,11.132254414739114,10.854718986116808,10.577183557494502,10.299648128872196,10.02211270024989,9.744577271627584,9.4670418430052798,9.1895064143829739,8.9119709857606697,8.6344355571383797]
[null,null,null,null,null,null,null,null,null,null,"4Hr Battery Storage - Moderate",{"$f":"0.025*L11","v":40.834783401886895},{"$f":"0.025*M11","v":38.6},36.365216598113108,34.112541376649993,31.859866155186879,29.607190933723771,27.354515712260657,25.101840490797549,24.16763706383049,23.233433636863431,22.299230209896375,21.36502678292932,20.430823355962247,20.175438064012724,19.920052772063197,19.664667480113668,19.409282188164141,19.153896896214611,18.898511604265089,18.643126312315559,18.387741020366033,18.132355728416503,17.87697043646698,17.62158514451745,17.366199852567924,17.110814560618394,16.855429268668871,16.600043976719345,16.344658684769815,16.089273392820285,15.833888100870759,15.578502808921233,15.32311751697169,null,null,null,null,"Battery Power Capital Cost ($/kW)"]
[null,null,null,null,null,null,null,null,null,null,"4Hr Battery Storage - Conservative",{"$f":"0.025*L12","v":40.834783401886895},38.6,37.588556149732625,36.577112299465249,35.565668449197858,34.554224598930482,33.542780748663105,32.531336898395715,31.771721925133694,31.012106951871658,30.252491978609626,29.492877005347594,28.733262032085563,28.374096256684496,28.014930481283429,27.655764705882362,27.296598930481288,26.937433155080221,26.578267379679154,26.219101604278087,25.859935828877013,25.500770053475946,25.14160427807488,24.782438502673809,24.423272727272742,24.064106951871672,23.704941176470605,23.345775401069535,22.986609625668464,22.627443850267397,22.26827807486633,21.909112299465264,21.549946524064179,null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,"2Hr Battery Storage - Advanced",{"$f":"0.025*L10","v":40.834783401886895},{"$f":"0.025*M10","v":38.6},{"$f":"0.025*N10","v":30.064099491319457},27.948032327396788,25.831965163474123,23.715897999551455,21.599830835628786,19.483763671706125,18.424039763281797,17.364315854857466,16.304591946433142,15.244868038008811,14.185144129584479,13.907608700962172,13.630073272339866,13.35253784371756,13.075002415095254,12.797466986472948,12.519931557850644,12.242396129228338,11.964860700606032,11.687325271983724,11.40978984336142,11.132254414739114,10.854718986116808,10.577183557494502,10.299648128872196,10.02211270024989,9.744577271627584,9.4670418430052798,9.1895064143829739,8.9119709857606697,8.6344355571383797,null,null,null,null,"Low",{"$f":"AX21","v":291.97928028292182},276,214.96609998974535,199.83567156376978,184.70524313779424,169.57481471181868,154.44438628584311,139.3139578598676,131.73665737476102,124.15935688965442,116.58205640454783,109.00475591944122,101.4274554343346,99.443005219314998,97.45855500429542,95.474104789275813,93.489654574256221,91.505204359236629,89.520754144217037,87.53630392919743,85.551853714177824,83.567403499158246,81.58295328413864,79.598503069119047,77.614052854099455,75.629602639079863,73.645152424060257,71.660702209040679,69.676251994021072,67.69180177900148,65.707351563981902,63.722901348962303,61.738451133942824]
[null,null,null,null,null,null,null,null,null,null,"2Hr Battery Storage - Moderate",{"$f":"0.025*L11","v":40.834783401886895},{"$f":"0.025*M11","v":38.6},36.365216598113108,34.112541376649993,31.859866155186879,29.607190933723771,27.354515712260657,25.101840490797549,24.16763706383049,23.233433636863431,22.299230209896375,21.36502678292932,20.430823355962247,20.175438064012724,19.920052772063197,19.664667480113668,19.409282188164141,19.153896896214611,18.898511604265089,18.643126312315559,18.387741020366033,18.132355728416503,17.87697043646698,17.62158514451745,17.366199852567924,17.110814560618394,16.855429268668871,16.600043976719345,16.344658684769815,16.089273392820285,15.833888100870759,15.578502808921233,15.32311751697169,null,null,null,null,"Mid",{"$f":"AY21+AY21-AZ21","v":291.97928028292182},276,260.02071971707818,243.91350828899991,227.80629686092172,211.6990854328435,195.59187400476532,179.48466257668713,172.80486605225946,166.12506952783178,159.44527300340414,152.76547647897647,146.08567995454871,144.25960895511687,142.43353795568501,140.60746695625318,138.78139595682131,136.95532495738945,135.12925395795762,133.30318295852575,131.47711195909392,129.65104095966205,127.82496996023021,125.99889896079836,124.17282796136649,122.34675696193464,120.5206859625028,118.69461496307093,116.86854396363908,115.04247296420724,113.21640196477537,111.39033096534352,109.56425996591155]
[null,null,null,null,null,null,null,null,null,null,"2Hr Battery Storage - Conservative",{"$f":"0.025*L12","v":40.834783401886895},38.6,37.588556149732625,36.577112299465249,35.565668449197858,34.554224598930482,33.542780748663105,32.531336898395715,31.771721925133694,31.012106951871658,30.252491978609626,29.492877005347594,28.733262032085563,28.374096256684496,28.014930481283429,27.655764705882362,27.296598930481288,26.937433155080221,26.578267379679154,26.219101604278087,25.859935828877013,25.500770053475946,25.14160427807488,24.782438502673809,24.423272727272742,24.064106951871672,23.704941176470605,23.345775401069535,22.986609625668464,22.627443850267397,22.26827807486633,21.909112299465264,21.549946524064179,null,null,null,null,"High",{"$f":"AX21","v":291.97928028292182},276,268.76791443850271,261.53582887700537,254.30374331550803,247.07165775401069,239.83957219251337,232.60748663101603,227.17604278074865,221.74459893048126,216.31315508021387,210.88171122994655,205.45026737967916,202.88213903743315,200.31401069518719,197.74588235294121,195.17775401069522,192.60962566844924,190.04149732620328,187.47336898395727,184.90524064171129,182.3371122994653,179.76898395721935,177.20085561497336,174.63272727272735,172.06459893048137,169.49647058823541,166.92834224598943,164.36021390374344,161.79208556149743,159.22395721925147,156.65582887700549,154.08770053475939]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total System Cost ($/kW) = Battery Energy Cost ($/kWh) * Storage Duration (hr) + Battery Power Cost ($/kW)"]
[null,null,null,null,null,null,null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","4Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"4Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"4Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"2Hr Battery Storage - Advanced",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"2Hr Battery Storage - Moderate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"2Hr Battery Storage - Conservative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,"Round-Trip Efficiency","4Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"4Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"4Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"2Hr Battery Storage - Advanced",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"2Hr Battery Storage - Moderate",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,null,null,null,null,null,null,null,"2Hr Battery Storage - Conservative",0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[]
[]
[null,null,null,null,null,null,null,null,null,"Capacity Factor (%)","4Hr Battery Storage - Advanced",0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998]
[null,null,null,null,null,null,null,null,null,null,"4Hr Battery Storage - Moderate",0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998]
[null,null,null,null,null,null,null,null,null,null,"4Hr Battery Storage - Conservative",0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998,0.16699999999999998]
[null,null,null,null,null,null,null,null,null,null,"2Hr Battery Storage - Advanced",8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,"2Hr Battery Storage - Moderate",8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,"2Hr Battery Storage - Conservative",8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2]

{"sheet":"WACC Calc","index":15,"n_rows":1045,"n_cols":40,"rows_kept":1045,"cut":false,"hidden":false,"merged":[[27,0,51,0],[1016,0,1025,0],[1005,1,1005,4],[1006,1,1006,4],[1007,1,1007,4],[1008,1,1008,4],[1009,1,1009,4],[1010,1,1010,4],[1011,1,1011,4],[1012,1,1012,4],[1013,1,1013,4],[996,1,996,4],[997,1,997,4],[998,1,998,4],[999,1,999,4],[1000,1,1000,4],[1001,1,1001,4],[1002,1,1002,4],[1003,1,1003,4],[1004,1,1004,4],[986,1,986,4],[987,1,987,4],[963,0,987,0],[990,1,990,4],[991,1,991,4],[992,1,992,4],[993,1,993,4],[994,1,994,4],[995,1,995,4],[989,0,1013,0],[977,1,977,4],[978,1,978,4],[979,1,979,4],[980,1,980,4],[981,1,981,4],[982,1,982,4],[983,1,983,4],[984,1,984,4],[985,1,985,4],[968,1,968,4],[969,1,969,4],[970,1,970,4],[971,1,971,4],[972,1,972,4],[973,1,973,4],[974,1,974,4],[975,1,975,4],[976,1,976,4],[958,1,958,4],[959,1,959,4],[960,1,960,4],[961,1,961,4],[964,1,964,4],[965,1,965,4],[966,1,966,4],[967,1,967,4],[949,1,949,4],[950,1,950,4],[951,1,951,4],[952,1,952,4],[953,1,953,4],[954,1,954,4],[955,1,955,4],[956,1,956,4],[957,1,957,4],[948,1,948,4],[930,1,930,4],[931,1,931,4],[932,1,932,4],[933,1,933,4],[934,1,934,4],[935,1,935,4],[940,1,940,4],[941,1,941,4],[942,1,942,4],[943,1,943,4],[944,1,944,4],[945,1,945,4],[911,0,935,0],[938,1,938,4],[939,1,939,4],[921,1,921,4],[922,1,922,4],[923,1,923,4],[924,1,924,4],[925,1,925,4],[926,1,926,4],[927,1,927,4],[928,1,928,4],[929,1,929,4],[912,1,912,4],[913,1,913,4],[914,1,914,4],[915,1,915,4],[916,1,916,4],[917,1,917,4],[918,1,918,4],[919,1,919,4],[920,1,920,4],[937,0,961,0],[946,1,946,4],[947,1,947,4],[901,1,901,4],[902,1,902,4],[903,1,903,4],[904,1,904,4],[905,1,905,4],[906,1,906,4],[907,1,907,4],[908,1,908,4],[909,1,909,4],[892,1,892,4],[893,1,893,4],[894,1,894,4],[895,1,895,4],[896,1,896,4],[897,1,897,4],[898,1,898,4],[899,1,899,4],[900,1,900,4],[882,1,882,4],[883,1,883,4],[859,0,883,0],[886,1,886,4],[887,1,887,4],[888,1,888,4],[889,1,889,4],[890,1,890,4],[891,1,891,4],[885,0,909,0],[873,1,873,4],[874,1,874,4],[875,1,875,4],[876,1,876,4],[877,1,877,4],[878,1,878,4],[879,1,879,4],[880,1,880,4],[881,1,881,4],[864,1,864,4],[865,1,865,4],[866,1,866,4],[867,1,867,4],[868,1,868,4],[869,1,869,4],[870,1,870,4],[871,1,871,4],[872,1,872,4],[854,1,854,4],[855,1,855,4],[856,1,856,4],[857,1,857,4],[833,0,857,0],[860,1,860,4],[861,1,861,4],[862,1,862,4],[863,1,863,4],[845,1,845,4],[846,1,846,4],[847,1,847,4],[848,1,848,4],[849,1,849,4],[850,1,850,4],[851,1,851,4],[852,1,852,4],[853,1,853,4],[836,1,836,4],[837,1,837,4],[838,1,838,4],[839,1,839,4],[840,1,840,4],[841,1,841,4],[842,1,842,4],[843,1,843,4],[844,1,844,4],[825,1,825,4],[826,1,826,4],[827,1,827,4],[828,1,828,4],[829,1,829,4],[830,1,830,4],[831,1,831,4],[834,1,834,4],[835,1,835,4],[800,1,800,4],[801,1,801,4],[802,1,802,4],[803,1,803,4],[804,1,804,4],[805,1,805,4],[807,0,831,0],[808,1,808,4],[809,1,809,4],[810,1,810,4],[811,1,811,4],[812,1,812,4],[813,1,813,4],[814,1,814,4],[815,1,815,4],[816,1,816,4],[817,1,817,4],[818,1,818,4],[819,1,819,4],[820,1,820,4],[821,1,821,4],[822,1,822,4],[823,1,823,4],[824,1,824,4],[777,1,777,4],[778,1,778,4],[779,1,779,4],[755,0,779,0],[729,0,753,0],[781,0,805,0],[782,1,782,4],[783,1,783,4],[784,1,784,4],[785,1,785,4],[786,1,786,4],[787,1,787,4],[788,1,788,4],[789,1,789,4],[790,1,790,4],[791,1,791,4],[792,1,792,4],[793,1,793,4],[794,1,794,4],[795,1,795,4],[796,1,796,4],[797,1,797,4],[798,1,798,4],[799,1,799,4],[768,1,768,4],[769,1,769,4],[770,1,770,4],[771,1,771,4],[772,1,772,4],[773,1,773,4],[774,1,774,4],[775,1,775,4],[776,1,776,4],[759,1,759,4],[760,1,760,4],[761,1,761,4],[762,1,762,4],[763,1,763,4],[764,1,764,4],[765,1,765,4],[766,1,766,4],[767,1,767,4],[748,1,748,4],[749,1,749,4],[750,1,750,4],[751,1,751,4],[752,1,752,4],[753,1,753,4],[756,1,756,4],[757,1,757,4],[758,1,758,4],[739,1,739,4],[740,1,740,4],[741,1,741,4],[742,1,742,4],[743,1,743,4],[744,1,744,4],[745,1,745,4],[746,1,746,4],[747,1,747,4],[730,1,730,4],[731,1,731,4],[732,1,732,4],[733,1,733,4],[734,1,734,4],[735,1,735,4],[736,1,736,4],[737,1,737,4],[738,1,738,4],[721,1,721,4],[722,1,722,4],[723,1,723,4],[724,1,724,4],[725,1,725,4],[726,1,726,4],[727,1,727,4],[703,0,727,0],[711,1,711,4],[712,1,712,4],[713,1,713,4],[714,1,714,4],[715,1,715,4],[716,1,716,4],[717,1,717,4],[718,1,718,4],[719,1,719,4],[701,1,701,4],[704,1,704,4],[705,1,705,4],[706,1,706,4],[707,1,707,4],[708,1,708,4],[709,1,709,4],[710,1,710,4],[720,1,720,4],[677,0,701,0],[678,1,678,4],[679,1,679,4],[680,1,680,4],[681,1,681,4],[682,1,682,4],[683,1,683,4],[684,1,684,4],[685,1,685,4],[686,1,686,4],[687,1,687,4],[688,1,688,4],[689,1,689,4],[690,1,690,4],[691,1,691,4],[692,1,692,4],[693,1,693,4],[694,1,694,4],[695,1,695,4],[696,1,696,4],[697,1,697,4],[698,1,698,4],[699,1,699,4],[700,1,700,4],[674,1,674,4],[675,1,675,4],[650,1,650,4],[651,0,675,0],[652,1,652,4],[653,1,653,4],[654,1,654,4],[655,1,655,4],[656,1,656,4],[657,1,657,4],[658,1,658,4],[659,1,659,4],[660,1,660,4],[661,1,661,4],[662,1,662,4],[663,1,663,4],[664,1,664,4],[665,1,665,4],[666,1,666,4],[667,1,667,4],[668,1,668,4],[669,1,669,4],[670,1,670,4],[671,1,671,4],[672,1,672,4],[673,1,673,4],[626,0,650,0],[627,1,627,4],[628,1,628,4],[629,1,629,4],[630,1,630,4],[631,1,631,4],[632,1,632,4],[633,1,633,4],[634,1,634,4],[635,1,635,4],[636,1,636,4],[637,1,637,4],[638,1,638,4],[639,1,639,4],[640,1,640,4],[641,1,641,4],[642,1,642,4],[643,1,643,4],[644,1,644,4],[645,1,645,4],[646,1,646,4],[647,1,647,4],[648,1,648,4],[649,1,649,4],[622,1,622,4],[623,1,623,4],[624,1,624,4],[157,0,181,0],[158,1,158,4],[159,1,159,4],[160,1,160,4],[161,1,161,4],[162,1,162,4],[163,1,163,4],[164,1,164,4],[165,1,165,4],[166,1,166,4],[167,1,167,4],[168,1,168,4],[169,1,169,4],[170,1,170,4],[171,1,171,4],[172,1,172,4],[173,1,173,4],[174,1,174,4],[175,1,175,4],[176,1,176,4],[177,1,177,4],[597,1,597,4],[598,1,598,4],[600,0,624,0],[601,1,601,4],[602,1,602,4],[603,1,603,4],[604,1,604,4],[605,1,605,4],[606,1,606,4],[607,1,607,4],[608,1,608,4],[609,1,609,4],[610,1,610,4],[611,1,611,4],[612,1,612,4],[613,1,613,4],[614,1,614,4],[615,1,615,4],[616,1,616,4],[617,1,617,4],[618,1,618,4],[619,1,619,4],[620,1,620,4],[621,1,621,4],[572,1,572,4],[574,0,598,0],[575,1,575,4],[576,1,576,4],[577,1,577,4],[578,1,578,4],[579,1,579,4],[580,1,580,4],[581,1,581,4],[582,1,582,4],[583,1,583,4],[584,1,584,4],[585,1,585,4],[586,1,586,4],[587,1,587,4],[588,1,588,4],[589,1,589,4],[590,1,590,4],[591,1,591,4],[592,1,592,4],[593,1,593,4],[594,1,594,4],[595,1,595,4],[596,1,596,4],[549,1,549,4],[550,1,550,4],[551,1,551,4],[552,1,552,4],[553,1,553,4],[554,1,554,4],[555,1,555,4],[556,1,556,4],[557,1,557,4],[558,1,558,4],[559,1,559,4],[560,1,560,4],[561,1,561,4],[562,1,562,4],[563,1,563,4],[564,1,564,4],[565,1,565,4],[566,1,566,4],[567,1,567,4],[568,1,568,4],[569,1,569,4],[570,1,570,4],[571,1,571,4],[538,1,538,4],[539,1,539,4],[540,1,540,4],[541,1,541,4],[542,1,542,4],[543,1,543,4],[544,1,544,4],[545,1,545,4],[546,1,546,4],[513,1,513,4],[514,1,514,4],[515,1,515,4],[516,1,516,4],[517,1,517,4],[518,1,518,4],[519,1,519,4],[520,1,520,4],[522,0,546,0],[523,1,523,4],[524,1,524,4],[525,1,525,4],[526,1,526,4],[527,1,527,4],[528,1,528,4],[529,1,529,4],[530,1,530,4],[531,1,531,4],[532,1,532,4],[533,1,533,4],[534,1,534,4],[535,1,535,4],[536,1,536,4],[537,1,537,4],[488,1,488,4],[489,1,489,4],[490,1,490,4],[491,1,491,4],[492,1,492,4],[493,1,493,4],[494,1,494,4],[496,0,520,0],[497,1,497,4],[498,1,498,4],[499,1,499,4],[500,1,500,4],[501,1,501,4],[502,1,502,4],[503,1,503,4],[504,1,504,4],[505,1,505,4],[506,1,506,4],[507,1,507,4],[508,1,508,4],[509,1,509,4],[510,1,510,4],[511,1,511,4],[512,1,512,4],[463,1,463,4],[464,1,464,4],[465,1,465,4],[466,1,466,4],[467,1,467,4],[468,1,468,4],[470,0,494,0],[471,1,471,4],[472,1,472,4],[473,1,473,4],[474,1,474,4],[475,1,475,4],[476,1,476,4],[477,1,477,4],[478,1,478,4],[479,1,479,4],[480,1,480,4],[481,1,481,4],[482,1,482,4],[483,1,483,4],[484,1,484,4],[485,1,485,4],[486,1,486,4],[487,1,487,4],[438,1,438,4],[439,1,439,4],[440,1,440,4],[441,1,441,4],[442,1,442,4],[444,0,468,0],[445,1,445,4],[446,1,446,4],[447,1,447,4],[448,1,448,4],[449,1,449,4],[450,1,450,4],[451,1,451,4],[452,1,452,4],[453,1,453,4],[454,1,454,4],[455,1,455,4],[456,1,456,4],[457,1,457,4],[458,1,458,4],[459,1,459,4],[460,1,460,4],[461,1,461,4],[462,1,462,4],[413,1,413,4],[414,1,414,4],[415,1,415,4],[416,1,416,4],[418,0,442,0],[419,1,419,4],[420,1,420,4],[421,1,421,4],[422,1,422,4],[423,1,423,4],[424,1,424,4],[425,1,425,4],[426,1,426,4],[427,1,427,4],[428,1,428,4],[429,1,429,4],[430,1,430,4],[431,1,431,4],[432,1,432,4],[433,1,433,4],[434,1,434,4],[435,1,435,4],[436,1,436,4],[437,1,437,4],[388,1,388,4],[389,1,389,4],[390,1,390,4],[392,0,416,0],[393,1,393,4],[394,1,394,4],[395,1,395,4],[396,1,396,4],[397,1,397,4],[398,1,398,4],[399,1,399,4],[400,1,400,4],[401,1,401,4],[402,1,402,4],[403,1,403,4],[404,1,404,4],[405,1,405,4],[406,1,406,4],[407,1,407,4],[408,1,408,4],[409,1,409,4],[410,1,410,4],[411,1,411,4],[412,1,412,4],[2,0,25,0],[340,0,364,0],[366,0,390,0],[367,1,367,4],[368,1,368,4],[369,1,369,4],[370,1,370,4],[371,1,371,4],[372,1,372,4],[373,1,373,4],[374,1,374,4],[375,1,375,4],[376,1,376,4],[377,1,377,4],[378,1,378,4],[379,1,379,4],[380,1,380,4],[381,1,381,4],[382,1,382,4],[383,1,383,4],[384,1,384,4],[385,1,385,4],[386,1,386,4],[387,1,387,4],[361,1,361,4],[362,1,362,4],[363,1,363,4],[364,1,364,4],[4,1,4,4],[5,1,5,4],[7,1,7,4],[8,1,8,4],[11,1,11,4],[12,1,12,4],[14,1,14,4],[15,1,15,4],[17,1,17,4],[18,1,18,4],[21,1,21,4],[22,1,22,4],[24,1,24,4],[25,1,25,4],[178,1,178,4],[179,1,179,4],[180,1,180,4],[181,1,181,4],[352,1,352,4],[353,1,353,4],[355,1,355,4],[356,1,356,4],[357,1,357,4],[358,1,358,4],[359,1,359,4],[360,1,360,4],[343,1,343,4],[344,1,344,4],[345,1,345,4],[346,1,346,4],[347,1,347,4],[348,1,348,4],[349,1,349,4],[350,1,350,4],[351,1,351,4],[333,1,333,4],[334,1,334,4],[335,1,335,4],[336,1,336,4],[337,1,337,4],[338,1,338,4],[341,1,341,4],[342,1,342,4],[354,1,354,4],[307,1,307,4],[308,1,308,4],[309,1,309,4],[310,1,310,4],[311,1,311,4],[314,0,338,0],[315,1,315,4],[316,1,316,4],[317,1,317,4],[318,1,318,4],[319,1,319,4],[320,1,320,4],[321,1,321,4],[322,1,322,4],[323,1,323,4],[324,1,324,4],[325,1,325,4],[326,1,326,4],[327,1,327,4],[328,1,328,4],[329,1,329,4],[330,1,330,4],[331,1,331,4],[332,1,332,4],[282,1,282,4],[283,1,283,4],[284,1,284,4],[285,1,285,4],[287,0,311,0],[288,1,288,4],[289,1,289,4],[290,1,290,4],[291,1,291,4],[292,1,292,4],[293,1,293,4],[294,1,294,4],[295,1,295,4],[296,1,296,4],[297,1,297,4],[298,1,298,4],[299,1,299,4],[300,1,300,4],[301,1,301,4],[302,1,302,4],[303,1,303,4],[304,1,304,4],[305,1,305,4],[306,1,306,4],[273,1,273,4],[274,1,274,4],[275,1,275,4],[276,1,276,4],[277,1,277,4],[278,1,278,4],[279,1,279,4],[280,1,280,4],[281,1,281,4],[264,1,264,4],[265,1,265,4],[266,1,266,4],[267,1,267,4],[268,1,268,4],[269,1,269,4],[270,1,270,4],[271,1,271,4],[272,1,272,4],[253,1,253,4],[254,1,254,4],[255,1,255,4],[256,1,256,4],[257,1,257,4],[258,1,258,4],[259,1,259,4],[262,1,262,4],[263,1,263,4],[228,1,228,4],[229,1,229,4],[230,1,230,4],[231,1,231,4],[232,1,232,4],[233,1,233,4],[235,0,259,0],[236,1,236,4],[237,1,237,4],[238,1,238,4],[239,1,239,4],[240,1,240,4],[241,1,241,4],[242,1,242,4],[243,1,243,4],[244,1,244,4],[245,1,245,4],[246,1,246,4],[247,1,247,4],[248,1,248,4],[249,1,249,4],[250,1,250,4],[251,1,251,4],[252,1,252,4],[203,1,203,4],[204,1,204,4],[205,1,205,4],[206,1,206,4],[207,1,207,4],[209,0,233,0],[210,1,210,4],[211,1,211,4],[212,1,212,4],[213,1,213,4],[214,1,214,4],[215,1,215,4],[216,1,216,4],[217,1,217,4],[218,1,218,4],[219,1,219,4],[220,1,220,4],[221,1,221,4],[222,1,222,4],[223,1,223,4],[224,1,224,4],[225,1,225,4],[226,1,226,4],[227,1,227,4],[152,1,152,4],[153,1,153,4],[154,1,154,4],[155,1,155,4],[183,0,207,0],[184,1,184,4],[185,1,185,4],[186,1,186,4],[187,1,187,4],[188,1,188,4],[189,1,189,4],[190,1,190,4],[191,1,191,4],[192,1,192,4],[193,1,193,4],[194,1,194,4],[195,1,195,4],[196,1,196,4],[197,1,197,4],[198,1,198,4],[199,1,199,4],[200,1,200,4],[201,1,201,4],[202,1,202,4],[126,1,126,4],[127,1,127,4],[128,1,128,4],[131,0,155,0],[132,1,132,4],[133,1,133,4],[134,1,134,4],[135,1,135,4],[136,1,136,4],[137,1,137,4],[138,1,138,4],[139,1,139,4],[140,1,140,4],[141,1,141,4],[142,1,142,4],[143,1,143,4],[144,1,144,4],[145,1,145,4],[146,1,146,4],[147,1,147,4],[148,1,148,4],[149,1,149,4],[150,1,150,4],[151,1,151,4],[98,1,98,4],[99,1,99,4],[100,1,100,4],[105,0,129,0],[106,1,106,4],[107,1,107,4],[108,1,108,4],[109,1,109,4],[110,1,110,4],[111,1,111,4],[112,1,112,4],[113,1,113,4],[114,1,114,4],[115,1,115,4],[116,1,116,4],[117,1,117,4],[118,1,118,4],[119,1,119,4],[120,1,120,4],[121,1,121,4],[122,1,122,4],[123,1,123,4],[124,1,124,4],[125,1,125,4],[76,1,76,4],[77,1,77,4],[101,1,101,4],[53,0,77,0],[79,0,103,0],[80,1,80,4],[81,1,81,4],[82,1,82,4],[83,1,83,4],[84,1,84,4],[85,1,85,4],[86,1,86,4],[87,1,87,4],[88,1,88,4],[89,1,89,4],[90,1,90,4],[91,1,91,4],[92,1,92,4],[93,1,93,4],[94,1,94,4],[95,1,95,4],[56,1,56,4],[96,1,96,4],[97,1,97,4],[32,1,32,4],[35,1,35,4],[36,1,36,4],[39,1,39,4],[42,1,42,4],[45,1,45,4],[57,1,57,4],[59,1,59,4],[66,1,66,4],[71,1,71,4],[72,1,72,4],[75,1,75,4],[46,1,46,4],[49,1,49,4],[54,1,54,4],[55,1,55,4],[58,1,58,4],[61,1,61,4],[67,1,67,4],[69,1,69,4],[70,1,70,4],[73,1,73,4],[74,1,74,4],[261,0,285,0],[548,0,572,0],[1027,0,1047,0],[2,1,2,4],[3,1,3,4],[6,1,6,4],[9,1,9,4],[10,1,10,4],[13,1,13,4],[60,1,60,4],[63,1,63,4],[64,1,64,4],[16,1,16,4],[19,1,19,4],[20,1,20,4],[23,1,23,4],[28,1,28,4],[29,1,29,4],[102,1,102,4],[103,1,103,4],[129,1,129,4],[62,1,62,4],[65,1,65,4],[68,1,68,4]]}
[]
[null,null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["AEO","Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2]
[null,"Interest Rate Nominal - Moderate",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2]
[null,"Interest Rate Nominal - Conservative",null,null,null,3.9236449999999999E-2,5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F4)/(1+F$3) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F5)/(1+F$3) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"(1+F6)/(1+F$3) - 1","v":1.3889219512195128E-2},2.547074146341477E-2,3.1502175609756211E-2,3.5329843902439206E-2,3.5231843902439053E-2,3.4596009756097557E-2,3.4363863414634155E-2,3.4720507317073324E-2,3.4810634146341446E-2,3.4408019512195187E-2,3.4172429268292781E-2,3.4049365853658697E-2,3.4110078048780412E-2,3.3852682926829303E-2,3.3610048780487789E-2,3.3757580487804972E-2,3.3913912195121965E-2,3.3753804878048799E-2,3.3634156097561263E-2,3.3524946341463524E-2,3.3930448780487898E-2,3.3859648780487861E-2,3.378300487804875E-2,3.3841424390243846E-2,3.3667717073170733E-2,3.3520204878048965E-2,3.3485736585366022E-2,3.3310702439024453E-2,3.3263063414634253E-2,3.3184634146341541E-2,3.3105590243902583E-2,3.322024390243894E-2,3.3305248780487906E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F4","v":3.9236449999999999E-2},5.1107509999999995E-2,5.7289729999999997E-2,6.1213089999999998E-2,6.1112640000000003E-2,6.046091E-2,6.0222959999999999E-2,6.058852E-2,6.0680899999999996E-2,6.0268220000000004E-2,6.0026739999999995E-2,5.9900599999999998E-2,5.9962830000000002E-2,5.9699000000000002E-2,5.9450299999999998E-2,5.9601519999999998E-2,5.9761759999999997E-2,5.9597650000000002E-2,5.9475010000000002E-2,5.9363070000000004E-2,5.9778710000000006E-2,5.9706140000000005E-2,5.9627579999999999E-2,5.9687460000000005E-2,5.9509410000000006E-2,5.9358209999999995E-2,5.9322879999999995E-2,5.9143470000000004E-2,5.9094639999999997E-2,5.9014249999999997E-2,5.8933229999999996E-2,5.9050749999999999E-2,5.9137880000000004E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,9.5878850000000015E-2,0.10305106,0.11000505000000001,0.11259182000000001,0.11256482000000001,0.11224855,0.11199609000000001,0.11209051,0.11214176000000001,0.11204269,0.11201256000000001,0.11203352,0.11200473,0.11197456,0.11200802000000001,0.11206550000000001,0.11218883000000002,0.11224525,0.11220646000000001,0.11222635,0.11230738000000001,0.11234888000000001,0.11245556000000001,0.11254224000000002,0.11253830000000001,0.11248714000000001,0.11242018000000001,0.11233703,0.11233332000000001,0.11234420000000001,0.11242062,0.11242921,0.11245795]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F11)/(1+F$3) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"(1+F12)/(1+F$3) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"(1+F13)/(1+F$3) - 1","v":6.9150097560975787E-2},7.6147375609756374E-2,8.2931756097561093E-2,8.5455434146341602E-2,8.5429092682926866E-2,8.512053658536578E-2,8.4874234146341765E-2,8.4966351219512237E-2,8.5016351219512343E-2,8.4919697560975616E-2,8.4890302439024401E-2,8.4910751219512193E-2,8.4882663414634241E-2,8.485322926829264E-2,8.4885873170731818E-2,8.4941951219512202E-2,8.5062273170731784E-2,8.5117317073170717E-2,8.5079473170731612E-2,8.5098878048780691E-2,8.5177931707317134E-2,8.521841951219522E-2,8.5322497560975652E-2,8.5407063414634221E-2,8.5403219512195205E-2,8.5353307317073357E-2,8.528798048780506E-2,8.5206858536585495E-2,8.520323902439042E-2,8.5213853658536509E-2,8.5288409756097527E-2,8.5296790243902576E-2,8.5324829268292879E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Moderate",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Conservative",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.25739999999999996,0.25739999999999996,{"$f":"G20","v":0.25739999999999996},{"$f":"H20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F17*F4*(1-F$20)+(1-F17)*(F11)","v":5.5833732662000007E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F18*F5*(1-F$20)+(1-F18)*(F12)","v":5.5833732662000007E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F19*F6*(1-F$20)+(1-F19)*(F13)","v":5.5833732662000007E-2},6.3991886155600003E-2,6.9528032098799999E-2,7.2310832380400009E-2,7.2255275878400013E-2,7.1838383059599997E-2,7.1631378057600004E-2,7.1832024971200004E-2,7.1893685804000004E-2,7.1670184103200002E-2,7.15505382744E-2,7.1502719335999998E-2,7.1518930534800004E-2,7.1389310440000006E-2,7.1291883668000017E-2,7.1382253251200012E-2,7.1502981785600009E-2,7.1452428934000001E-2,7.13822694556E-2,7.134034946920001E-2,7.1557954027600013E-2,7.1542219738400012E-2,7.1549888544800017E-2,7.161124067760001E-2,7.1530332719600007E-2,7.1442500047599999E-2,7.1399974412800007E-2,7.1286776493200005E-2,7.1263535798400002E-2,7.123206923E-2,7.122653795879999E-2,7.1282336170000002E-2,7.1332653812800004E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F21)/(1+F$3)-1","v":3.0081690401951189E-2},3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2]
[null,"WACC Real - Moderate",null,null,null,3.0081690401951189E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2]
[null,"WACC Real - Conservative",null,null,null,3.0081690401951189E-2,3.8040864542048691E-2,4.3441982535414869E-2,4.6156909639414767E-2,4.6102708174049045E-2,4.5695983472780588E-2,4.5494027373268242E-2,4.5689780459707396E-2,4.5749937369756299E-2,4.5531886929951249E-2,4.5415159292097496E-2,4.5368506669268394E-2,4.5384322472975747E-2,4.5257863843902513E-2,4.5162813334634233E-2,4.5250978781658624E-2,4.5368762717658662E-2,4.5319442862439052E-2,4.5250994590829263E-2,4.5210097043121955E-2,4.5422394173268321E-2,4.5407043647219592E-2,4.5414525409561035E-2,4.5474381148878029E-2,4.5395446555707375E-2,4.5309756144000124E-2,4.5268267719804856E-2,4.5157830725073289E-2,4.5135156876487947E-2,4.510445778536587E-2,4.5099061423219622E-2,4.5153498702439121E-2,4.5202589085658662E-2]
[]
["ReEDs",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate - Nominal",null,null,null,{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08}]
[null,null,null,null,null,{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08}]
[null,null,null,null,null,{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08},{"$f":"8%","v":0.08}]
[null,"Calculated Interest Rate - Real",null,null,null,{"$f":"(1+F30)/(1+F$29)-1","v":5.3658536585366123E-2},5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2]
[null,null,null,null,null,{"$f":"(1+F31)/(1+F$29)-1","v":5.3658536585366123E-2},5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2]
[null,null,null,null,null,{"$f":"(1+F32)/(1+F$29)-1","v":5.3658536585366123E-2},5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2,5.3658536585366123E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"Rate of Return on Equity - Nominal",null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,null,null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,null,null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,"Calculated Rate of Return on Equity - Real",null,null,null,{"$f":"(1+F37)/(1+F$29) - 1","v":0.10243902439024399},0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399]
[null,null,null,null,null,{"$f":"(1+F38)/(1+F$29) - 1","v":0.10243902439024399},0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399]
[null,null,null,null,null,{"$f":"(1+F39)/(1+F$29) - 1","v":0.10243902439024399},0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399,0.10243902439024399]
[null,"Debt Fraction",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,"WACC - Nominal",null,null,null,{"$f":"IF(F46>0,F43*F30*(1-F$46)+(1-F43)*F37,F43*F30+(1-F43)*F37)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,{"$f":"IF(F47>0,F44*F31*(1-F$46)+(1-F44)*F38,F44*F31+(1-F44)*F38)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"IF(P47>0,P44*P31*(1-P$46)+(1-P44)*P38,P44*P31+(1-P44)*P38)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"IF(Z47>0,Z44*Z31*(1-Z$46)+(1-Z44)*Z38,Z44*Z31+(1-Z44)*Z38)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,{"$f":"IF(AJ47>0,AJ44*AJ31*(1-AJ$46)+(1-AJ44)*AJ38,AJ44*AJ31+(1-AJ44)*AJ38)","v":8.0800000000000011E-2},8.0800000000000011E-2,8.0800000000000011E-2]
[null,null,null,null,null,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2,8.0800000000000011E-2]
[null,"WACC - Real",null,null,null,{"$f":" ((1+((1-F43)*((1+F40)*(1+F$29)-1)) + (F43*((1+F33)*(1+F$29)-1)*(1-F$46))) / (1+F$29)) - 1","v":5.4439024390244173E-2},5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2]
[null,null,null,null,null,{"$f":" ((1+((1-F44)*((1+F41)*(1+F$29)-1)) + (F44*((1+F34)*(1+F$29)-1)*(1-F$46))) / (1+F$29)) - 1","v":5.4439024390244173E-2},5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2]
[null,null,null,null,null,{"$f":" ((1+((1-F45)*((1+F42)*(1+F$29)-1)) + (F45*((1+F35)*(1+F$29)-1)*(1-F$46))) / (1+F$29)) - 1","v":5.4439024390244173E-2},5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2,5.4439024390244173E-2]
[]
["Land Wind Market Factors",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"M56+0.01/5","v":4.2000000000000003E-2},{"$f":"N56+0.01/5","v":4.4000000000000004E-2},{"$f":"O56+0.01/5","v":4.6000000000000006E-2},{"$f":"P56+0.01/5","v":4.8000000000000008E-2},0.05,{"$f":"R56","v":0.05},{"$f":"S56","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F56","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R57","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F56)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"M62+0.01/5","v":3.7000000000000005E-2},{"$f":"N62+0.01/5","v":3.9000000000000007E-2},{"$f":"O62+0.01/5","v":4.1000000000000009E-2},{"$f":"P62+0.01/5","v":4.300000000000001E-2},4.4999999999999998E-2,{"$f":"R62","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.09,{"$f":"F63","v":0.09},{"$f":"G63","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F63","v":0.09},{"$f":"F64","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F64","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F63)/(1+F$55) - 1","v":6.3414634146341742E-2},6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.3225780903041599,0.31595128959331564,0.31142167446116137,0.37335195216830885,0.44343946633695974,0.43759211465776643,0.43140796421829286,0.67057649151275367,{"$f":"M69+($R69-$M69)/5","v":0.66769049688923898},{"$f":"N69+($R69-$M69)/5","v":0.6648045022657243},{"$f":"O69+($R69-$M69)/5","v":0.66191850764220961},{"$f":"P69+($R69-$M69)/5","v":0.65903251301869492},0.65614651839518012,{"$f":"R69","v":0.65614651839518012},{"$f":"S69","v":0.65614651839518012},0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F69","v":0.3225780903041599},0.31595128959331564,0.31142167446116137,0.37335195216830885,0.44343946633695974,0.43759211465776643,0.43140796421829286,0.67057649151275367,0.66769049688923898,0.6648045022657243,0.66191850764220961,0.65903251301869492,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012]
[null,"Debt Fraction - Conservative",null,null,null,0.3225780903041599,0.31595128959331564,0.31142167446116137,0.37335195216830885,0.44343946633695974,0.43759211465776643,0.43140796421829286,0.67057649151275367,0.66769049688923898,0.6648045022657243,0.66191850764220961,0.65903251301869492,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012,0.65614651839518012]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F69*F56*(1-F$72)+(1-F69)*(F63)","v":7.054983146702036E-2},7.0949401042681437E-2,7.1222518716689817E-2,6.7488370692059652E-2,6.3262373937746669E-2,6.3614945854595317E-2,6.398782538949381E-2,4.9566919867747E-2,5.0732587725546341E-2,5.1889683024915992E-2,5.303820576585596E-2,5.4178155948366238E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2]
[null,"WACC Nominal - Moderate",null,null,null,7.054983146702036E-2,7.0949401042681437E-2,7.1222518716689817E-2,6.7488370692059652E-2,6.3262373937746669E-2,6.3614945854595317E-2,6.398782538949381E-2,4.9566919867747E-2,5.0732587725546341E-2,5.1889683024915992E-2,5.303820576585596E-2,5.4178155948366238E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2]
[null,"WACC Nominal - Conservative",null,null,null,7.054983146702036E-2,7.0949401042681437E-2,7.1222518716689817E-2,6.7488370692059652E-2,6.3262373937746669E-2,6.3614945854595317E-2,6.398782538949381E-2,4.9566919867747E-2,5.0732587725546341E-2,5.1889683024915992E-2,5.303820576585596E-2,5.4178155948366238E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2,5.5309533572446834E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F73)/(1+F$55)-1","v":4.4438859967824706E-2},4.4828683944079462E-2,4.5095140211404594E-2,4.1452068967863243E-2,3.7329145305118772E-2,3.7673117906922515E-2,3.8036902819018614E-2,2.3967726700241165E-2,2.5104963634679622E-2,2.6233837097479062E-2,2.7354347088640152E-2,2.8466493608162224E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2]
[null,"WACC Real - Moderate",null,null,null,4.4438859967824706E-2,4.4828683944079462E-2,4.5095140211404594E-2,4.1452068967863243E-2,3.7329145305118772E-2,3.7673117906922515E-2,3.8036902819018614E-2,2.3967726700241165E-2,2.5104963634679622E-2,2.6233837097479062E-2,2.7354347088640152E-2,2.8466493608162224E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2]
[null,"WACC Real - Conservative",null,null,null,4.4438859967824706E-2,4.4828683944079462E-2,4.5095140211404594E-2,4.1452068967863243E-2,3.7329145305118772E-2,3.7673117906922515E-2,3.8036902819018614E-2,2.3967726700241165E-2,2.5104963634679622E-2,2.6233837097479062E-2,2.7354347088640152E-2,2.8466493608162224E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2,2.9570276656045946E-2]
[]
["Off-Shore Wind Market Factors",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"M82+0.01/5","v":4.2000000000000003E-2},{"$f":"N82+0.01/5","v":4.4000000000000004E-2},{"$f":"O82+0.01/5","v":4.6000000000000006E-2},{"$f":"P82+0.01/5","v":4.8000000000000008E-2},0.05,{"$f":"R82","v":0.05},{"$f":"S82","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F82","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R83","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F82)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.04,{"$f":"F88","v":0.04},{"$f":"G88","v":0.04},0.04,0.04,0.04,0.04,0.04,{"$f":"M88+0.01/5","v":4.2000000000000003E-2},{"$f":"N88+0.01/5","v":4.4000000000000004E-2},{"$f":"O88+0.01/5","v":4.6000000000000006E-2},{"$f":"P88+0.01/5","v":4.8000000000000008E-2},0.05,{"$f":"R88","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F89","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F89","v":0.1},{"$f":"F90","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F90","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F89)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.48,0.48,0.48,0.52,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.68779999999999997,{"$f":"M95+($R95-$M95)/5","v":0.68423999999999996},{"$f":"N95+($R95-$M95)/5","v":0.68067999999999995},{"$f":"O95+($R95-$M95)/5","v":0.67711999999999994},{"$f":"P95+($R95-$M95)/5","v":0.67355999999999994},0.67,{"$f":"R95","v":0.67},{"$f":"S95","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F95","v":0.48},0.48,0.48,0.52,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.68779999999999997,0.68423999999999996,0.68067999999999995,0.67711999999999994,0.67355999999999994,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"Debt Fraction - Conservative",null,null,null,0.48,0.48,0.48,0.52,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.68779999999999997,0.68423999999999996,0.68067999999999995,0.67711999999999994,0.67355999999999994,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F95*F82*(1-F$98)+(1-F95)*(F89)","v":6.6257919999999998E-2},6.6257919999999998E-2,6.6257919999999998E-2,6.3446080000000002E-2,6.0634239999999999E-2,6.0634239999999999E-2,6.0634239999999999E-2,5.1650411200000003E-2,5.291689820800001E-2,5.4172810592000006E-2,5.5418148352000006E-2,5.6652911488000009E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2]
[null,"WACC Nominal - Moderate",null,null,null,6.6257919999999998E-2,6.6257919999999998E-2,6.6257919999999998E-2,6.3446080000000002E-2,6.0634239999999999E-2,6.0634239999999999E-2,6.0634239999999999E-2,5.1650411200000003E-2,5.291689820800001E-2,5.4172810592000006E-2,5.5418148352000006E-2,5.6652911488000009E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2]
[null,"WACC Nominal - Conservative",null,null,null,6.6257919999999998E-2,6.6257919999999998E-2,6.6257919999999998E-2,6.3446080000000002E-2,6.0634239999999999E-2,6.0634239999999999E-2,6.0634239999999999E-2,5.1650411200000003E-2,5.291689820800001E-2,5.4172810592000006E-2,5.5418148352000006E-2,5.6652911488000009E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2,5.7877100000000001E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F99)/(1+F$81)-1","v":4.0251629268292843E-2},4.0251629268292843E-2,4.0251629268292843E-2,3.750837073170743E-2,3.4765112195122017E-2,3.4765112195122017E-2,3.4765112195122017E-2,2.6000401170731768E-2,2.7235998251707416E-2,2.8461278626341624E-2,2.967624229463417E-2,3.0880889256585498E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[null,"WACC Real - Moderate",null,null,null,4.0251629268292843E-2,4.0251629268292843E-2,4.0251629268292843E-2,3.750837073170743E-2,3.4765112195122017E-2,3.4765112195122017E-2,3.4765112195122017E-2,2.6000401170731768E-2,2.7235998251707416E-2,2.8461278626341624E-2,2.967624229463417E-2,3.0880889256585498E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[null,"WACC Real - Conservative",null,null,null,4.0251629268292843E-2,4.0251629268292843E-2,4.0251629268292843E-2,3.750837073170743E-2,3.4765112195122017E-2,3.4765112195122017E-2,3.4765112195122017E-2,2.6000401170731768E-2,2.7235998251707416E-2,2.8461278626341624E-2,2.967624229463417E-2,3.0880889256585498E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[]
["Utility PV Market Factors",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"M108+($R108-$M108)/5","v":4.2000000000000003E-2},{"$f":"N108+($R108-$M108)/5","v":4.4000000000000004E-2},4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R108","v":0.05},{"$f":"S108","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F108","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R109","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F108)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"M114+($R114-$M114)/5","v":3.7000000000000005E-2},{"$f":"N114+($R114-$M114)/5","v":3.9000000000000007E-2},4.1000000000000009E-2,4.300000000000001E-2,4.4999999999999998E-2,{"$f":"R114","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,7.7499999999999999E-2,{"$f":"F115","v":7.7499999999999999E-2},{"$f":"G115","v":7.7499999999999999E-2},7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F115","v":7.7499999999999999E-2},{"$f":"F116","v":7.7499999999999999E-2},7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F116","v":7.7499999999999999E-2},7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F115)/(1+F$55) - 1","v":5.1219512195121997E-2},5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.51858809468989941,0.51838290036477108,0.51857752047664951,0.51857751875831504,0.51857754590584926,0.5185775950787741,0.66297764418296701,{"$f":"L121","v":0.66297764418296701},{"$f":"M121+($R121-$M121)/5","v":0.65988366373728735},{"$f":"N121+($R121-$M121)/5","v":0.6567896832916077},0.65369570284592804,0.65060172240024838,0.64750774195456895,{"$f":"R121","v":0.64750774195456895},{"$f":"S121","v":0.64750774195456895},0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F121","v":0.51858809468989941},0.51838290036477108,0.51857752047664951,0.51857751875831504,0.51857754590584926,0.5185775950787741,0.66297764418296701,{"$f":"M121","v":0.66297764418296701},{"$f":"M122+($R122-$M122)/5","v":0.65988366373728735},0.6567896832916077,0.65369570284592804,0.65060172240024838,{"$f":"R121","v":0.64750774195456895},{"$f":"R122","v":0.64750774195456895},0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895]
[null,"Debt Fraction - Conservative",null,null,null,0.51858809468989941,0.51838290036477108,0.51857752047664951,0.51857751875831504,0.51857754590584926,0.5185775950787741,0.66297764418296701,{"$f":"M122","v":0.66297764418296701},0.65988366373728735,0.6567896832916077,0.65369570284592804,0.65060172240024838,{"$f":"R122","v":0.64750774195456895},0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895,0.64750774195456895]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F121*F108*(1-F$124)+(1-F121)*(F115)","v":5.2713563426201572E-2},5.27233708941654E-2,5.2714068831298061E-2,5.2714068913427573E-2,5.2714067615884028E-2,5.2714065265614916E-2,4.5812320518630913E-2,4.5812320518630913E-2,4.6940259625395234E-2,4.8059008372643708E-2,4.9168566760376342E-2,5.026893478859313E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2]
[null,"WACC Nominal - Moderate",null,null,null,5.2713563426201572E-2,5.27233708941654E-2,5.2714068831298061E-2,5.2714068913427573E-2,5.2714067615884028E-2,5.2714065265614916E-2,4.5812320518630913E-2,4.5812320518630913E-2,4.6940259625395234E-2,4.8059008372643708E-2,4.9168566760376342E-2,5.026893478859313E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2]
[null,"WACC Nominal - Conservative",null,null,null,5.2713563426201572E-2,5.27233708941654E-2,5.2714068831298061E-2,5.2714068913427573E-2,5.2714067615884028E-2,5.2714065265614916E-2,4.5812320518630913E-2,4.5812320518630913E-2,4.6940259625395234E-2,4.8059008372643708E-2,4.9168566760376342E-2,5.026893478859313E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2,5.1360112457294049E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F125)/(1+F$107)-1","v":2.7037622854830801E-2},2.7047191116259084E-2,2.7038115932973783E-2,2.7038116013100133E-2,2.7038114747203856E-2,2.7038112454258467E-2,2.0304702945005859E-2,2.0304702945005859E-2,2.1405131341849071E-2,2.249659353428668E-2,2.3579089522318464E-2,2.4652619305944645E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2]
[null,"WACC Real - Moderate",null,null,null,2.7037622854830801E-2,2.7047191116259084E-2,2.7038115932973783E-2,2.7038116013100133E-2,2.7038114747203856E-2,2.7038112454258467E-2,2.0304702945005859E-2,2.0304702945005859E-2,2.1405131341849071E-2,2.249659353428668E-2,2.3579089522318464E-2,2.4652619305944645E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2]
[null,"WACC Real - Conservative",null,null,null,2.7037622854830801E-2,2.7047191116259084E-2,2.7038115932973783E-2,2.7038116013100133E-2,2.7038114747203856E-2,2.7038112454258467E-2,2.0304702945005859E-2,2.0304702945005859E-2,2.1405131341849071E-2,2.249659353428668E-2,2.3579089522318464E-2,2.4652619305944645E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2,2.5717182885165002E-2]
[]
["Distributed PV Market Factors",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"M134+($R134-$M134)/5","v":4.2000000000000003E-2},{"$f":"N134+($R134-$M134)/5","v":4.4000000000000004E-2},4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R134","v":0.05},{"$f":"S134","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F134","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R135","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F134)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"M140+($R140-$M140)/5","v":3.7000000000000005E-2},{"$f":"N140+($R140-$M140)/5","v":3.9000000000000007E-2},4.1000000000000009E-2,4.300000000000001E-2,4.4999999999999998E-2,{"$f":"R140","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,8.7499999999999994E-2,{"$f":"F141","v":8.7499999999999994E-2},{"$f":"G141","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F141","v":8.7499999999999994E-2},{"$f":"F142","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F142","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F141)/(1+F$55) - 1","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.68452759887896109,0.68452759887896109,{"$f":"M147+($R147-$M147)/5","v":0.68159783502456783},{"$f":"N147+($R147-$M147)/5","v":0.67866807117017458},0.67573830731578133,0.67280854346138808,0.66987877960699493,{"$f":"R147","v":0.66987877960699493},{"$f":"S147","v":0.66987877960699493},0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F147","v":0.53788825591742551},{"$f":"G147","v":0.53788825591742551},0.53788825591742551,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.68452759887896109,{"$f":"M147","v":0.68452759887896109},{"$f":"M148+($R148-$M148)/5","v":0.68159783502456783},0.67866807117017458,0.67573830731578133,0.67280854346138808,{"$f":"R147","v":0.66987877960699493},0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F148","v":0.53788825591742551},0.53788825591742551,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.53788825591742551,0.68452759887896109,{"$f":"M148","v":0.68452759887896109},0.68159783502456783,0.67866807117017458,0.67573830731578133,0.67280854346138808,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493,0.66987877960699493]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F124","v":0.25739999999999996},{"$f":"G124","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F147*F134*(1-F$124)+(1-F147)*(F141)","v":5.6412210360996473E-2},5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,4.7937042895191559E-2,4.7937042895191559E-2,4.9118680631498567E-2,5.0291615797252484E-2,5.1455848392453304E-2,5.2611378417101035E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2]
[null,"WACC Nominal - Moderate",null,null,null,5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,4.7937042895191559E-2,4.7937042895191559E-2,4.9118680631498567E-2,5.0291615797252484E-2,5.1455848392453304E-2,5.2611378417101035E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2]
[null,"WACC Nominal - Conservative",null,null,null,5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,5.6412210360996473E-2,4.7937042895191559E-2,4.7937042895191559E-2,4.9118680631498567E-2,5.0291615797252484E-2,5.1455848392453304E-2,5.2611378417101035E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2,5.3758205871195661E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F151)/(1+F$107)-1","v":3.0646058888777139E-2},3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,2.2377602824577236E-2,2.2377602824577236E-2,2.3530420128291318E-2,2.4674747119270757E-2,2.581058379751533E-2,2.6937930163025481E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2]
[null,"WACC Real - Moderate",null,null,null,3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,2.2377602824577236E-2,2.2377602824577236E-2,2.3530420128291318E-2,2.4674747119270757E-2,2.581058379751533E-2,2.6937930163025481E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2]
[null,"WACC Real - Conservative",null,null,null,3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,3.0646058888777139E-2,2.2377602824577236E-2,2.2377602824577236E-2,2.3530420128291318E-2,2.4674747119270757E-2,2.581058379751533E-2,2.6937930163025481E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2,2.8056786215800766E-2]
[]
["CSP Market Factors",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"M160+($R160-$M160)/5","v":4.2000000000000003E-2},{"$f":"N160+($R160-$M160)/5","v":4.4000000000000004E-2},4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R160","v":0.05},{"$f":"S160","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F160","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R161","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F160)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"M166+($R166-$M166)/5","v":3.7000000000000005E-2},{"$f":"N166+($R166-$M166)/5","v":3.9000000000000007E-2},4.1000000000000009E-2,4.300000000000001E-2,4.4999999999999998E-2,{"$f":"R166","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F167","v":0.1},{"$f":"G167","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F167","v":0.1},{"$f":"F168","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F168","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F167)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.46404487606695238,0.46424066338348274,0.46445443255339475,0.46468872013979889,0.46491482454331279,0.46485757512075276,0.5982951806476009,{"$f":"L173","v":0.5982951806476009},{"$f":"M173+($R173-$M173)/5","v":0.59559512796436642},{"$f":"N173+($R173-$M173)/5","v":0.59289507528113194},0.59019502259789747,0.58749496991466299,0.5847949172314284,{"$f":"R173","v":0.5847949172314284},{"$f":"S173","v":0.5847949172314284},0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F173","v":0.46404487606695238},0.46424066338348274,0.46445443255339475,0.46468872013979889,0.46491482454331279,0.46485757512075276,0.5982951806476009,{"$f":"M173","v":0.5982951806476009},{"$f":"M174+($R174-$M174)/5","v":0.59559512796436642},0.59289507528113194,0.59019502259789747,0.58749496991466299,{"$f":"R173","v":0.5847949172314284},{"$f":"R174","v":0.5847949172314284},0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284]
[null,"Debt Fraction - Conservative",null,null,null,0.46404487606695238,0.46424066338348274,0.46445443255339475,0.46468872013979889,0.46491482454331279,0.46485757512075276,0.5982951806476009,{"$f":"M174","v":0.5982951806476009},0.59559512796436642,0.59289507528113194,0.59019502259789747,0.58749496991466299,{"$f":"R174","v":0.5847949172314284},0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284,0.5847949172314284]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F173*F160*(1-F$176)+(1-F173)*(F167)","v":6.7379501391997512E-2},6.7365738326794697E-2,6.735071120922656E-2,6.7334241729052696E-2,6.7318347493903294E-2,6.7322371899311562E-2,5.7942241981196255E-2,5.7942241981196255E-2,5.9016622768669577E-2,6.008298331965263E-2,6.11413236341454E-2,6.2191643712147887E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2]
[null,"WACC Nominal - Moderate",null,null,null,6.7379501391997512E-2,6.7365738326794697E-2,6.735071120922656E-2,6.7334241729052696E-2,6.7318347493903294E-2,6.7322371899311562E-2,5.7942241981196255E-2,5.7942241981196255E-2,5.9016622768669577E-2,6.008298331965263E-2,6.11413236341454E-2,6.2191643712147887E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2]
[null,"WACC Nominal - Conservative",null,null,null,6.7379501391997512E-2,6.7365738326794697E-2,6.735071120922656E-2,6.7334241729052696E-2,6.7318347493903294E-2,6.7322371899311562E-2,5.7942241981196255E-2,5.7942241981196255E-2,5.9016622768669577E-2,6.008298331965263E-2,6.11413236341454E-2,6.2191643712147887E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2,6.3233943553660105E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F177)/(1+F$159)-1","v":4.1345855016583055E-2},4.1332427635897284E-2,4.1317767033391961E-2,4.1301699247856538E-2,4.128619267697875E-2,4.1290118926157859E-2,3.2138772664581872E-2,3.2138772664581872E-2,3.3186949042604441E-2,3.4227300799661187E-2,3.5259827935751664E-2,3.6284530450876096E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2]
[null,"WACC Real - Moderate",null,null,null,4.1345855016583055E-2,4.1332427635897284E-2,4.1317767033391961E-2,4.1301699247856538E-2,4.128619267697875E-2,4.1290118926157859E-2,3.2138772664581872E-2,3.2138772664581872E-2,3.3186949042604441E-2,3.4227300799661187E-2,3.5259827935751664E-2,3.6284530450876096E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2]
[null,"WACC Real - Conservative",null,null,null,4.1345855016583055E-2,4.1332427635897284E-2,4.1317767033391961E-2,4.1301699247856538E-2,4.128619267697875E-2,4.1290118926157859E-2,3.2138772664581872E-2,3.2138772664581872E-2,3.3186949042604441E-2,3.4227300799661187E-2,3.5259827935751664E-2,3.6284530450876096E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2,3.7301408345034481E-2]
[]
["Geotherm Market Factors",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"M186+($R186-$M186)/5","v":4.2000000000000003E-2},{"$f":"N186+($R186-$M186)/5","v":4.4000000000000004E-2},4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R186","v":0.05},{"$f":"S186","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F186","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R187","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F186)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"M192+($R192-$M192)/5","v":4.2000000000000003E-2},{"$f":"N192+($R192-$M192)/5","v":4.4000000000000004E-2},4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R192","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F193","v":0.1},{"$f":"G193","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F193","v":0.1},{"$f":"F194","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F194","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F193)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.5757126129900354,0.57470048657816442,0.5742792306657708,0.57281271067800099,0.57130156321685277,0.56974366127434684,0.56813684106171114,0.60085119885845417,{"$f":"M199+($R199-$M199)/5","v":0.59820089759570638},{"$f":"N199+($R199-$M199)/5","v":0.59555059633295859},0.5929002950702108,0.59024999380746301,0.58759969254471534,{"$f":"R199","v":0.58759969254471534},{"$f":"S199","v":0.58759969254471534},0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F199","v":0.5757126129900354},0.57470048657816442,0.5742792306657708,0.57281271067800099,0.57130156321685277,0.56974366127434684,0.56813684106171114,{"$f":"M199","v":0.60085119885845417},{"$f":"M200+($R200-$M200)/5","v":0.59820089759570638},0.59555059633295859,0.5929002950702108,0.59024999380746301,{"$f":"R199","v":0.58759969254471534},0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534]
[null,"Debt Fraction - Conservative",null,null,null,0.5757126129900354,0.57470048657816442,0.5742792306657708,0.57281271067800099,0.57130156321685277,0.56974366127434684,0.56813684106171114,{"$f":"M200","v":0.60085119885845417},0.59820089759570638,0.59555059633295859,0.5929002950702108,0.59024999380746301,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534,0.58759969254471534]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F199*F186*(1-F$176)+(1-F199)*(F193)","v":5.9529706157252477E-2},5.9600854595501358E-2,5.9630467201118975E-2,5.9733557690179247E-2,5.9839785312108124E-2,5.9949299587058517E-2,6.0062252620725953E-2,5.7762564125046115E-2,5.8837317675721368E-2,5.9904198771525766E-2,6.0963207412459294E-2,6.2014343598521968E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2]
[null,"WACC Nominal - Moderate",null,null,null,5.9529706157252477E-2,5.9600854595501358E-2,5.9630467201118975E-2,5.9733557690179247E-2,5.9839785312108124E-2,5.9949299587058517E-2,6.0062252620725953E-2,5.7762564125046115E-2,5.8837317675721368E-2,5.9904198771525766E-2,6.0963207412459294E-2,6.2014343598521968E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2]
[null,"WACC Nominal - Conservative",null,null,null,5.9529706157252477E-2,5.9600854595501358E-2,5.9630467201118975E-2,5.9733557690179247E-2,5.9839785312108124E-2,5.9949299587058517E-2,6.0062252620725953E-2,5.7762564125046115E-2,5.8837317675721368E-2,5.9904198771525766E-2,6.0963207412459294E-2,6.2014343598521968E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2,6.3057607329713744E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F203)/(1+F$185)-1","v":3.3687518202197619E-2},3.3756931312684424E-2,3.378582165962829E-2,3.3886397746516472E-2,3.3990034450837259E-2,3.4096877645910739E-2,3.4207075727537672E-2,3.1963477195167123E-2,3.3012017244606229E-2,3.4052876850269254E-2,3.5086056012155531E-2,3.6111554730265283E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2]
[null,"WACC Real - Moderate",null,null,null,3.3687518202197619E-2,3.3756931312684424E-2,3.378582165962829E-2,3.3886397746516472E-2,3.3990034450837259E-2,3.4096877645910739E-2,3.4207075727537672E-2,3.1963477195167123E-2,3.3012017244606229E-2,3.4052876850269254E-2,3.5086056012155531E-2,3.6111554730265283E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2]
[null,"WACC Real - Conservative",null,null,null,3.3687518202197619E-2,3.3756931312684424E-2,3.378582165962829E-2,3.3886397746516472E-2,3.3990034450837259E-2,3.4096877645910739E-2,3.4207075727537672E-2,3.1963477195167123E-2,3.3012017244606229E-2,3.4052876850269254E-2,3.5086056012155531E-2,3.6111554730265283E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2,3.7129373004598953E-2]
[]
["Hydro Market Factors",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F212","v":0.04},{"$f":"G212","v":0.04},0.04,0.04,0.04,0.04,0.04,{"$f":"M212+($R212-$M212)/5","v":4.2000000000000003E-2},{"$f":"N212+($R212-$M212)/5","v":4.4000000000000004E-2},4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R212","v":0.05},{"$f":"S212","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F212","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R213","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F212)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"M218+($R218-$M218)/5","v":4.2000000000000003E-2},{"$f":"N218+($R218-$M218)/5","v":4.4000000000000004E-2},4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R218","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F219","v":0.1},{"$f":"G219","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F219","v":0.1},{"$f":"F220","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F220","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F219)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.65028635631341625,{"$f":"F225","v":0.65028635631341625},{"$f":"G225","v":0.65028635631341625},0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.71910912119522363,{"$f":"M225+($R225-$M225)/5","v":0.71560344973239509},{"$f":"N225+($R225-$M225)/5","v":0.71209777826956655},0.70859210680673801,0.70508643534390947,0.7015807638810807,{"$f":"R225","v":0.7015807638810807},{"$f":"S225","v":0.7015807638810807},0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F225","v":0.65028635631341625},0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,{"$f":"M225","v":0.71910912119522363},{"$f":"M226+($R226-$M226)/5","v":0.71560344973239509},0.71209777826956655,0.70859210680673801,0.70508643534390947,{"$f":"R225","v":0.7015807638810807},{"$f":"R226","v":0.7015807638810807},0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807]
[null,"Debt Fraction - Conservative",null,null,null,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,0.65028635631341625,{"$f":"M226","v":0.71910912119522363},0.71560344973239509,0.71209777826956655,0.70859210680673801,0.70508643534390947,{"$f":"R226","v":0.7015807638810807},0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807,0.7015807638810807]
[null,"Tax Rate (Federal and State)",null,null,null,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F225*F212*(1-F$228)+(1-F225)*(F219)","v":5.4287470296592102E-2},5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,4.9449505216460563E-2,5.0758754141154105E-2,5.2057589819334477E-2,5.3346012251001655E-2,5.4624021436155641E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2]
[null,"WACC Nominal - Moderate",null,null,null,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,4.9449505216460563E-2,5.0758754141154105E-2,5.2057589819334477E-2,5.3346012251001655E-2,5.4624021436155641E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2]
[null,"WACC Nominal - Conservative",null,null,null,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,5.4287470296592102E-2,4.9449505216460563E-2,5.0758754141154105E-2,5.2057589819334477E-2,5.3346012251001655E-2,5.4624021436155641E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2,5.5891617374796462E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F229)/(1+F$211)-1","v":2.8573141752772813E-2},2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.3853175820937267E-2,2.5130491845028358E-2,2.6397648604228774E-2,2.7654646098538294E-2,2.8901484327956917E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2]
[null,"WACC Real - Moderate",null,null,null,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.3853175820937267E-2,2.5130491845028358E-2,2.6397648604228774E-2,2.7654646098538294E-2,2.8901484327956917E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2]
[null,"WACC Real - Conservative",null,null,null,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.8573141752772813E-2,2.3853175820937267E-2,2.5130491845028358E-2,2.6397648604228774E-2,2.7654646098538294E-2,2.8901484327956917E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2,3.0138163292484421E-2]
[]
["Natural Gas Market Factors",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"M238+($R238-$M238)/5","v":5.2000000000000005E-2},{"$f":"N238+($R238-$M238)/5","v":5.4000000000000006E-2},5.6000000000000008E-2,5.800000000000001E-2,0.06,{"$f":"R238","v":0.06},{"$f":"S238","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F238","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,{"$f":"R239","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F238)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"M244+($R244-$M244)/5","v":3.7000000000000005E-2},{"$f":"N244+($R244-$M244)/5","v":3.9000000000000007E-2},4.1000000000000009E-2,4.300000000000001E-2,4.4999999999999998E-2,{"$f":"R244","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F245","v":0.1},{"$f":"G245","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F245","v":0.1},{"$f":"F246","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F246","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F245)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.73786725423350918,{"$f":"F251","v":0.73786725423350918},{"$f":"G251","v":0.73786725423350918},0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,{"$f":"M251+($R251-$M251)/5","v":0.73728165629291298},{"$f":"N251+($R251-$M251)/5","v":0.73669605835231677},0.73611046041172057,0.73552486247112436,0.73493926453052816,{"$f":"R251","v":0.73493926453052816},{"$f":"S251","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F251","v":0.73786725423350918},0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,{"$f":"M251","v":0.73786725423350918},{"$f":"M252+($R252-$M252)/5","v":0.73728165629291298},0.73669605835231677,0.73611046041172057,0.73552486247112436,{"$f":"R251","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Debt Fraction - Conservative",null,null,null,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,{"$f":"M252","v":0.73786725423350918},0.73728165629291298,0.73669605835231677,0.73611046041172057,0.73552486247112436,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F72","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F251*F238*(1-F$176)+(1-F251)*(F245)","v":5.3610285726339288E-2},5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.47421129847908E-2,5.5872200783119573E-2,5.70005491213256E-2,5.8127157999408874E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Moderate",null,null,null,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.47421129847908E-2,5.5872200783119573E-2,5.70005491213256E-2,5.8127157999408874E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Conservative",null,null,null,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.47421129847908E-2,5.5872200783119573E-2,5.70005491213256E-2,5.8127157999408874E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F255)/(1+F$185)-1","v":2.7912473879355471E-2},2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.9016695594917818E-2,3.0119220276214387E-2,3.1220047923244731E-2,3.2319178536008852E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Moderate",null,null,null,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.9016695594917818E-2,3.0119220276214387E-2,3.1220047923244731E-2,3.2319178536008852E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Conservative",null,null,null,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.9016695594917818E-2,3.0119220276214387E-2,3.1220047923244731E-2,3.2319178536008852E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[]
["Coal Market Factors",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F238","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"M264+0.01/5","v":5.2000000000000005E-2},{"$f":"N264+0.01/5","v":5.4000000000000006E-2},{"$f":"O264+0.01/5","v":5.6000000000000008E-2},{"$f":"P264+0.01/5","v":5.800000000000001E-2},{"$f":"R238","v":0.06},{"$f":"R264","v":0.06},{"$f":"S264","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F264","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,{"$f":"R265","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F264)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F244","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"M270+0.01/5","v":3.7000000000000005E-2},{"$f":"N270+0.01/5","v":3.9000000000000007E-2},{"$f":"O270+0.01/5","v":4.1000000000000009E-2},{"$f":"P270+0.01/5","v":4.300000000000001E-2},{"$f":"R244","v":4.4999999999999998E-2},{"$f":"R270","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F245","v":0.1},{"$f":"F271","v":0.1},{"$f":"G271","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F271","v":0.1},{"$f":"F272","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F272","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F271)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F251","v":0.73786725423350918},0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,{"$f":"M277+0.01/5","v":0.73986725423350919},{"$f":"N277+0.01/5","v":0.74186725423350919},{"$f":"O277+0.01/5","v":0.74386725423350919},{"$f":"P277+0.01/5","v":0.74586725423350919},{"$f":"R251","v":0.73493926453052816},{"$f":"R277","v":0.73493926453052816},{"$f":"S277","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F277","v":0.73786725423350918},0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,{"$f":"L278+($R278-$L278)/6","v":0.73737925594967901},0.73689125766584884,0.73640325938201867,0.7359152610981885,0.73542726281435833,{"$f":"R277","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Debt Fraction - Conservative",null,null,null,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73737925594967901,0.73689125766584884,0.73640325938201867,0.7359152610981885,0.73542726281435833,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F98","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F277*F264*(1-F$176)+(1-F277)*(F271)","v":5.3610285726339288E-2},{"$f":"G277*G264*(1-G$176)+(1-G277)*(G271)","v":5.3610285726339288E-2},5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.4583396572326887E-2,5.5562448218314506E-2,5.6547440664302111E-2,5.7538373910289715E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F278*F265*(1-F$176)+(1-F278)*(F272)","v":5.3610285726339288E-2},5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3640966178443689E-2,5.4766077526433407E-2,5.5889739324320842E-2,5.7011951572105993E-2,5.8132714269788839E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Conservative",null,null,null,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3640966178443689E-2,5.4766077526433407E-2,5.5889739324320842E-2,5.7011951572105993E-2,5.8132714269788839E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F281)/(1+F$185)-1","v":2.7912473879355471E-2},2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.8861850314465309E-2,2.9817022652014247E-2,3.0777990892002061E-2,3.1744755034428973E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Moderate",null,null,null,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.794240602775E-2,2.9040075635544893E-2,3.0136331048118192E-2,3.1231172265469231E-2,3.2324599287599121E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Conservative",null,null,null,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.794240602775E-2,2.9040075635544893E-2,3.0136331048118192E-2,3.1231172265469231E-2,3.2324599287599121E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[]
["Nuclear Market Factors",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F264","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"M290+($R290-$M290)/5","v":5.2000000000000005E-2},{"$f":"N290+($R290-$M290)/5","v":5.4000000000000006E-2},5.6000000000000008E-2,5.800000000000001E-2,{"$f":"R264","v":0.06},{"$f":"R290","v":0.06},{"$f":"S290","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F290","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,{"$f":"R291","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F290)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F270","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"M296+($R296-$M296)/5","v":3.7000000000000005E-2},{"$f":"N296+($R296-$M296)/5","v":3.9000000000000007E-2},4.1000000000000009E-2,4.300000000000001E-2,{"$f":"R270","v":4.4999999999999998E-2},{"$f":"R296","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F297","v":0.1},{"$f":"G297","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F297","v":0.1},{"$f":"F298","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F298","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F297)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F277","v":0.73786725423350918},0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,{"$f":"M303+($R303-$M303)/5","v":0.73728165629291298},{"$f":"N303+($R303-$M303)/5","v":0.73669605835231677},0.73611046041172057,0.73552486247112436,{"$f":"R277","v":0.73493926453052816},{"$f":"R303","v":0.73493926453052816},{"$f":"S303","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F303","v":0.73786725423350918},0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,{"$f":"M303","v":0.73786725423350918},{"$f":"M304+($R304-$M304)/5","v":0.73728165629291298},0.73669605835231677,0.73611046041172057,0.73552486247112436,{"$f":"R303","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Debt Fraction - Conservative",null,null,null,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,{"$f":"M304","v":0.73786725423350918},0.73728165629291298,0.73669605835231677,0.73611046041172057,0.73552486247112436,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F124","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F303*F290*(1-F$176)+(1-F303)*(F297)","v":5.3610285726339288E-2},5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.47421129847908E-2,5.5872200783119573E-2,5.70005491213256E-2,5.8127157999408874E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Moderate",null,null,null,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.47421129847908E-2,5.5872200783119573E-2,5.70005491213256E-2,5.8127157999408874E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Conservative",null,null,null,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.47421129847908E-2,5.5872200783119573E-2,5.70005491213256E-2,5.8127157999408874E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F307)/(1+F$185)-1","v":2.7912473879355471E-2},2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.9016695594917818E-2,3.0119220276214387E-2,3.1220047923244731E-2,3.2319178536008852E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Moderate",null,null,null,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.9016695594917818E-2,3.0119220276214387E-2,3.1220047923244731E-2,3.2319178536008852E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Conservative",null,null,null,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.9016695594917818E-2,3.0119220276214387E-2,3.1220047923244731E-2,3.2319178536008852E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[]
[]
["BioPower Market Factors",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F290","v":0.05},{"$f":"G290","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"M317+($R317-$M317)/5","v":5.2000000000000005E-2},{"$f":"N317+($R317-$M317)/5","v":5.4000000000000006E-2},5.6000000000000008E-2,5.800000000000001E-2,{"$f":"R290","v":0.06},{"$f":"R317","v":0.06},{"$f":"S317","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F317","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,{"$f":"R318","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,5.2000000000000005E-2,5.4000000000000006E-2,5.6000000000000008E-2,5.800000000000001E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F317)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.634146341463417E-2,2.8292682926829293E-2,3.0243902439024417E-2,3.2195121951219763E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2,3.4146341463414887E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F296","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"M323+($R323-$M323)/5","v":3.7000000000000005E-2},{"$f":"N323+($R323-$M323)/5","v":3.9000000000000007E-2},4.1000000000000009E-2,4.300000000000001E-2,{"$f":"R296","v":4.4999999999999998E-2},{"$f":"R323","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F297","v":0.1},{"$f":"F324","v":0.1},{"$f":"G324","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F324","v":0.1},{"$f":"F325","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F325","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F324)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F303","v":0.73786725423350918},0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,{"$f":"M330+($R330-$M330)/5","v":0.73728165629291298},{"$f":"N330+($R330-$M330)/5","v":0.73669605835231677},0.73611046041172057,0.73552486247112436,{"$f":"R303","v":0.73493926453052816},{"$f":"R330","v":0.73493926453052816},{"$f":"S330","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F330","v":0.73786725423350918},0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,{"$f":"M330","v":0.73786725423350918},{"$f":"M331+($R331-$M331)/5","v":0.73728165629291298},0.73669605835231677,0.73611046041172057,0.73552486247112436,{"$f":"R330","v":0.73493926453052816},0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Debt Fraction - Conservative",null,null,null,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,{"$f":"M331","v":0.73786725423350918},0.73728165629291298,0.73669605835231677,0.73611046041172057,0.73552486247112436,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816,0.73493926453052816]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.25739999999999996},{"$f":"G20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F330*F317*(1-F$176)+(1-F330)*(F324)","v":5.3610285726339288E-2},5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.47421129847908E-2,5.5872200783119573E-2,5.70005491213256E-2,5.8127157999408874E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Moderate",null,null,null,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.47421129847908E-2,5.5872200783119573E-2,5.70005491213256E-2,5.8127157999408874E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Nominal - Conservative",null,null,null,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.3610285726339288E-2,5.47421129847908E-2,5.5872200783119573E-2,5.70005491213256E-2,5.8127157999408874E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2,5.9252027417369402E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F334)/(1+F$185)-1","v":2.7912473879355471E-2},2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.9016695594917818E-2,3.0119220276214387E-2,3.1220047923244731E-2,3.2319178536008852E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Moderate",null,null,null,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.9016695594917818E-2,3.0119220276214387E-2,3.1220047923244731E-2,3.2319178536008852E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[null,"WACC Real - Conservative",null,null,null,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.9016695594917818E-2,3.0119220276214387E-2,3.1220047923244731E-2,3.2319178536008852E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2,3.341661211450675E-2]
[]
["Land-based WIND USED",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F705","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F706","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F707","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F708","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F709","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F710","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F711","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F712","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F713","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F714","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F715","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F716","v":6.3414634146341742E-2},6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F717","v":6.3414634146341742E-2},6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F718","v":6.3414634146341742E-2},6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F719","v":0.67057649151275367},0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F720","v":0.67057649151275367},0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F721","v":0.67057649151275367},0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F722","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F723","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F724","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F725","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F726","v":2.3967726700241165E-2},2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F727","v":2.3967726700241165E-2},2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F728","v":2.3967726700241165E-2},2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,0,0]
[]
["Off-Shore WIND USED",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F731","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F732","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F733","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F734","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F735","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F736","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F737","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F738","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F739","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F740","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F741","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F742","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F743","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F744","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F745","v":0.68500000000000005},0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F746","v":0.68500000000000005},0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F747","v":0.68500000000000005},0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F748","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F749","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F750","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F751","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F752","v":2.6192429268292905E-2},2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F753","v":2.6192429268292905E-2},2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F754","v":2.6192429268292905E-2},2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,0,0]
[]
["Utility PV USED",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F757","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F758","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F759","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F760","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F761","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F762","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F763","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F764","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F765","v":7.7499999999999999E-2},7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F766","v":7.7499999999999999E-2},7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F767","v":7.7499999999999999E-2},7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F768","v":5.1219512195121997E-2},5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F769","v":5.1219512195121997E-2},5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F770","v":5.1219512195121997E-2},5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F771","v":0.73517747421398261},0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F772","v":0.73517747421398261},0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F773","v":0.73517747421398261},0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F774","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F775","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F776","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F777","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F778","v":1.6938007260944854E-2},1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F779","v":1.6938007260944854E-2},1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F780","v":1.6938007260944854E-2},1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,0,0]
[]
["Commercial PV USED",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F783","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F784","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F785","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F786","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F787","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F788","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F789","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F790","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F791","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F792","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F793","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F794","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F795","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F796","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F797","v":0.75929112854256098},0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F798","v":0.75929112854256098},0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F799","v":0.75929112854256098},0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F800","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F801","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F802","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F803","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F804","v":1.8161960911955433E-2},1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F805","v":1.8161960911955433E-2},1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F806","v":1.8161960911955433E-2},1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,0,0]
[]
["CSP USED",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F835","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F836","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F837","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F838","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F839","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F840","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F841","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F842","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F843","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F844","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F845","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F846","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F847","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F848","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F849","v":0.6640353047497406},0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F850","v":0.6640353047497406},0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F851","v":0.6640353047497406},0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F852","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F853","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F854","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F855","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F856","v":2.7630218748597279E-2},2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F857","v":2.7630218748597279E-2},2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F858","v":2.7630218748597279E-2},2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,0,0]
[]
["Geo USED",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F861","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F862","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F863","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F864","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F865","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F866","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F867","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F868","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F869","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F870","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F871","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F872","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F873","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F874","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F875","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F876","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F877","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F878","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F879","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F880","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F881","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F882","v":2.262619317073189E-2},2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F883","v":2.262619317073189E-2},2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F884","v":2.262619317073189E-2},2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,0,0]
[]
["Hydro USED",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F887","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F888","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F889","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F890","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F891","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F892","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F893","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F894","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F895","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F896","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F897","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F898","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F899","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F900","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F901","v":0.71910912119522363},0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F902","v":0.71910912119522363},0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F903","v":0.71910912119522363},0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F904","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F905","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F906","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F907","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F908","v":2.3853175820937267E-2},2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F909","v":2.3853175820937267E-2},2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F910","v":2.3853175820937267E-2},2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,0,0]
[]
["Nat Gas USED",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F913","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F914","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F915","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F916","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F917","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F918","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F919","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F920","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F921","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F922","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F923","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F924","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F925","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F926","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F927","v":0.73786725423350918},0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F928","v":0.73786725423350918},0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F929","v":0.73786725423350918},0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F930","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F931","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F932","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F933","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F934","v":2.7912473879355471E-2},2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F935","v":2.7912473879355471E-2},2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F936","v":2.7912473879355471E-2},2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,0,0]
[null,null,null,null,null,{"$f":"F931","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,{"$f":"AM931","v":0},{"$f":"AN931","v":0}]
["Coal USED",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AM932","v":0},{"$f":"AN932","v":0}]
[null,"Inflation Rate",null,null,null,{"$f":"F939","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F940","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F941","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F942","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F943","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F944","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F945","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F946","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F947","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F948","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F949","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F950","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F951","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F952","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F953","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F954","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F955","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F956","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F957","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F958","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F959","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F960","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F961","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F962","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,0,0]
[]
["Nuclear USED",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F965","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F966","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F967","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F968","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F969","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F970","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F971","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F972","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F973","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F974","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F975","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F976","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F977","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F978","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F979","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F980","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F981","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F982","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F983","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F984","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F985","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F986","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F987","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F988","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,0,0]
[]
["Biopower USED",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F991","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F992","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F993","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F994","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F995","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F996","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F997","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F998","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F999","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F1000","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F1001","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F1002","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F1003","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F1004","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F1005","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F1006","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F1007","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F1008","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F1009","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F1010","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F1011","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F1012","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F1013","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F1014","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,0,0]
[]
["Res PV Market Factor",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"M629+($R629-$M629)/5","v":4.2000000000000003E-2},{"$f":"N629+($R629-$M629)/5","v":4.4000000000000004E-2},4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R629","v":0.05},{"$f":"S629","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F629","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,{"$f":"R630","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,4.2000000000000003E-2,4.4000000000000004E-2,4.6000000000000006E-2,4.8000000000000008E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F629)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.6585365853658551E-2,1.8536585365853675E-2,2.0487804878048799E-2,2.2439024390243922E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"M635+($R635-$M635)/5","v":3.7000000000000005E-2},{"$f":"N635+($R635-$M635)/5","v":3.9000000000000007E-2},4.1000000000000009E-2,4.300000000000001E-2,4.4999999999999998E-2,{"$f":"R635","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,8.7499999999999994E-2,{"$f":"F636","v":8.7499999999999994E-2},{"$f":"G636","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F636","v":8.7499999999999994E-2},{"$f":"F637","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F637","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F636)/(1+F$55) - 1","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.68472491987589723,{"$f":"L642","v":0.68472491987589723},{"$f":"M642+($R642-$M642)/5","v":0.68179622249864602},{"$f":"N642+($R642-$M642)/5","v":0.67886752512139481},0.6759388277441436,0.67301013036689239,0.6700814329896414,{"$f":"R642","v":0.6700814329896414},{"$f":"S642","v":0.6700814329896414},0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F642","v":0.53694430872108401},0.53694430872108401,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.68472491987589723,{"$f":"M642","v":0.68472491987589723},{"$f":"M643+($R643-$M643)/5","v":0.68179622249864602},0.67886752512139481,0.6759388277441436,0.67301013036689239,{"$f":"R642","v":0.6700814329896414},0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414]
[null,"Debt Fraction - Conservative",null,null,null,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.53694430872108401,0.68472491987589723,{"$f":"M643","v":0.68472491987589723},0.68179622249864602,0.67886752512139481,0.6759388277441436,0.67301013036689239,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414,0.6700814329896414]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F20","v":0.25739999999999996},0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996,0.25739999999999996]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F642*F629*(1-F$645)+(1-F642)*(F636)","v":5.6466766733156225E-2},5.6466766733156225E-2,5.6466766733156225E-2,5.6466766733156225E-2,5.6466766733156225E-2,5.6466766733156225E-2,4.7925638530852646E-2,4.7925638530852646E-2,4.9107509274123246E-2,5.0280680614704462E-2,5.1445152552596282E-2,5.2600925087798726E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2]
[null,"WACC Nominal - Moderate",null,null,null,5.6466766733156225E-2,5.6466766733156225E-2,5.6466766733156225E-2,5.6466766733156225E-2,5.6466766733156225E-2,5.6466766733156225E-2,4.7925638530852646E-2,4.7925638530852646E-2,4.9107509274123246E-2,5.0280680614704462E-2,5.1445152552596282E-2,5.2600925087798726E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2]
[null,"WACC Nominal - Conservative",null,null,null,5.6466766733156225E-2,5.6466766733156225E-2,5.6466766733156225E-2,5.6466766733156225E-2,5.6466766733156225E-2,5.6466766733156225E-2,4.7925638530852646E-2,4.7925638530852646E-2,4.9107509274123246E-2,5.0280680614704462E-2,5.1445152552596282E-2,5.2600925087798726E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2,5.374799822031176E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F646)/(1+F$628)-1","v":3.0699284617713429E-2},3.0699284617713429E-2,3.0699284617713429E-2,3.0699284617713429E-2,3.0699284617713429E-2,3.0699284617713429E-2,2.2366476615466091E-2,2.2366476615466091E-2,2.3519521243047237E-2,2.4664078648492183E-2,2.5800148831801373E-2,2.6927731792974585E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2]
[null,"WACC Real - Moderate",null,null,null,3.0699284617713429E-2,3.0699284617713429E-2,3.0699284617713429E-2,3.0699284617713429E-2,3.0699284617713429E-2,3.0699284617713429E-2,2.2366476615466091E-2,2.2366476615466091E-2,2.3519521243047237E-2,2.4664078648492183E-2,2.5800148831801373E-2,2.6927731792974585E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2]
[null,"WACC Real - Conservative",null,null,null,3.0699284617713429E-2,3.0699284617713429E-2,3.0699284617713429E-2,3.0699284617713429E-2,3.0699284617713429E-2,3.0699284617713429E-2,2.2366476615466091E-2,2.2366476615466091E-2,2.3519521243047237E-2,2.4664078648492183E-2,2.5800148831801373E-2,2.6927731792974585E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2,2.8046827532011598E-2]
["Res PV USED",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,{"$f":"F809","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0]
[null,"Interest Rate Nominal - Advanced",null,null,null,{"$f":"F810","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F811","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F812","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"F813","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"F814","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,{"$f":"F815","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,0,0]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F816","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,{"$f":"F817","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F818","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F819","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"F820","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,{"$f":"F821","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,0,0]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,{"$f":"F822","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,0,0]
[null,"Debt Fraction - Advanced",null,null,null,{"$f":"F823","v":0.75834731540792943},0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0,0]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F824","v":0.75834731540792943},0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0,0]
[null,"Debt Fraction - Conservative",null,null,null,{"$f":"F825","v":0.75834731540792943},0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0,0]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F826","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0,0]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F827","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,0,0]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F828","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,0,0]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F829","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,0,0]
[null,"WACC Real - Advanced",null,null,null,{"$f":"F830","v":1.8215179081642496E-2},1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,0,0]
[null,"WACC Real - Moderate",null,null,null,{"$f":"F831","v":1.8215179081642496E-2},1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,0,0]
[null,"WACC Real - Conservative",null,null,null,{"$f":"F832","v":1.8215179081642496E-2},1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,0,0]
[]
["AEO for R&D (Static)",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Moderate",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Interest Rate Nominal - Conservative",null,null,null,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F680)/(1+F$679) - 1","v":1.2000000000000233E-2},{"$f":"(1+G680)/(1+G$679) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,{"$f":"(1+F681)/(1+F$679) - 1","v":1.2000000000000233E-2},1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2,1.2000000000000233E-2]
[null,"Interest During Construction  - Nominal",null,null,null,{"$f":"F681","v":3.73E-2},3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2,3.73E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2,9.0300000000000005E-2]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F687)/(1+F$679) - 1","v":6.3707317073170788E-2},6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2,6.3707317073170788E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Moderate",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Debt Fraction - Conservative",null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Tax Rate (Federal and State)",null,null,null,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F693*F680*(1-F$696)+(1-F693)*(F687)","v":5.2739388000000005E-2},5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Moderate",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Nominal - Conservative",null,null,null,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2,5.2739388000000005E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F697)/(1+F$679)-1","v":2.7062817560975727E-2},2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Moderate",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[null,"WACC Real - Conservative",null,null,null,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2,2.7062817560975727E-2]
[]
["LAND WIND R&D",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F706","v":0.04},{"$f":"G706","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F706","v":0.04},{"$f":"F707","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F707","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F706)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F712","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.09,{"$f":"F713","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F713","v":0.09},{"$f":"F714","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F714","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F713)/(1+F$55) - 1","v":6.3414634146341742E-2},6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2,6.3414634146341742E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.67057649151275367,{"$f":"F719","v":0.67057649151275367},{"$f":"G719","v":0.67057649151275367},0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F719","v":0.67057649151275367},0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,{"$f":"L720+($R720-$L720)/6","v":0.67057649151275367},0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,{"$f":"R719","v":0.67057649151275367},0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367]
[null,"Debt Fraction - Conservative",null,null,null,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367,0.67057649151275367]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F719*F706*(1-F$722)+(1-F719)*(F713)","v":4.9566919867747E-2},4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,"WACC Nominal - Moderate",null,null,null,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,"WACC Nominal - Conservative",null,null,null,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2,4.9566919867747E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F723)/(1+F$705)-1","v":2.3967726700241165E-2},2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2]
[null,"WACC Real - Moderate",null,null,null,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2]
[null,"WACC Real - Conservative",null,null,null,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2,2.3967726700241165E-2]
[]
["OFFSHORE WIND R&D",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F732","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F732","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F733","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F732)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.04,{"$f":"F738","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F739","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F739","v":0.1},{"$f":"F740","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F740","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F739)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.68500000000000005,{"$f":"F745","v":0.68500000000000005},{"$f":"G745","v":0.68500000000000005},0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F745","v":0.68500000000000005},0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,{"$f":"L746+($R746-$L746)/6","v":0.68500000000000005},0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,{"$f":"R745","v":0.68500000000000005},0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005]
[null,"Debt Fraction - Conservative",null,null,null,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005,0.68500000000000005]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F745*F732*(1-F$748)+(1-F745)*(F739)","v":5.1847239999999996E-2},5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,"WACC Nominal - Moderate",null,null,null,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,"WACC Nominal - Conservative",null,null,null,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2,5.1847239999999996E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F749)/(1+F$731)-1","v":2.6192429268292905E-2},2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2]
[null,"WACC Real - Moderate",null,null,null,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2]
[null,"WACC Real - Conservative",null,null,null,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2,2.6192429268292905E-2]
[]
["Utility PV R&D",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F758","v":0.04},{"$f":"G758","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F758","v":0.04},{"$f":"F759","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F759","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F758)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F764","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,7.7499999999999999E-2,{"$f":"F765","v":7.7499999999999999E-2},7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F765","v":7.7499999999999999E-2},{"$f":"F766","v":7.7499999999999999E-2},7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F766","v":7.7499999999999999E-2},7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F765)/(1+F$55) - 1","v":5.1219512195121997E-2},5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2,5.1219512195121997E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.73517747421398261,{"$f":"F771","v":0.73517747421398261},{"$f":"G771","v":0.73517747421398261},0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F771","v":0.73517747421398261},0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,{"$f":"L772+($R772-$L772)/6","v":0.73517747421398261},0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,{"$f":"R771","v":0.73517747421398261},0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261]
[null,"Debt Fraction - Conservative",null,null,null,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261,0.73517747421398261]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F771*F758*(1-F$774)+(1-F771)*(F765)","v":4.2361457442468484E-2},4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,"WACC Nominal - Moderate",null,null,null,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,"WACC Nominal - Conservative",null,null,null,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2,4.2361457442468484E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F775)/(1+F$757)-1","v":1.6938007260944854E-2},1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2]
[null,"WACC Real - Moderate",null,null,null,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2]
[null,"WACC Real - Conservative",null,null,null,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2,1.6938007260944854E-2]
[]
["Distributed PV R&D",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F784","v":0.04},{"$f":"G784","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F784","v":0.04},{"$f":"F785","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F785","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F784)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F790","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,8.7499999999999994E-2,{"$f":"F791","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F791","v":8.7499999999999994E-2},{"$f":"F792","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F792","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F791)/(1+F$55) - 1","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.75929112854256098,{"$f":"F797","v":0.75929112854256098},{"$f":"G797","v":0.75929112854256098},0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F797","v":0.75929112854256098},0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,{"$f":"L798+($R798-$L798)/6","v":0.75929112854256098},0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,{"$f":"R797","v":0.75929112854256098},0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098]
[null,"Debt Fraction - Conservative",null,null,null,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098,0.75929112854256098]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F722","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F797*F784*(1-F$800)+(1-F797)*(F791)","v":4.3616009934754146E-2},4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,"WACC Nominal - Moderate",null,null,null,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,"WACC Nominal - Conservative",null,null,null,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2,4.3616009934754146E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F801)/(1+F$783)-1","v":1.8161960911955433E-2},1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2]
[null,"WACC Real - Moderate",null,null,null,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2]
[null,"WACC Real - Conservative",null,null,null,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2,1.8161960911955433E-2]
[]
["Res PV R&D",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F810","v":0.04},{"$f":"G810","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F810","v":0.04},{"$f":"F811","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F811","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F810)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F816","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,8.7499999999999994E-2,{"$f":"F817","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F817","v":8.7499999999999994E-2},{"$f":"F818","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F818","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F817)/(1+F$55) - 1","v":6.0975609756097615E-2},6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2,6.0975609756097615E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.75834731540792943,{"$f":"F823","v":0.75834731540792943},{"$f":"G823","v":0.75834731540792943},0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F823","v":0.75834731540792943},0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,{"$f":"L824+($R824-$L824)/6","v":0.75834731540792943},0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,{"$f":"R823","v":0.75834731540792943},0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943]
[null,"Debt Fraction - Conservative",null,null,null,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943,0.75834731540792943]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F823*F810*(1-F$826)+(1-F823)*(F817)","v":4.3670558558683306E-2},4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,"WACC Nominal - Moderate",null,null,null,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,"WACC Nominal - Conservative",null,null,null,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2,4.3670558558683306E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F827)/(1+F$809)-1","v":1.8215179081642496E-2},1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2]
[null,"WACC Real - Moderate",null,null,null,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2]
[null,"WACC Real - Conservative",null,null,null,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2,1.8215179081642496E-2]
[]
["CSP R&D",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F836","v":0.04},{"$f":"G836","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F836","v":0.04},{"$f":"F837","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F837","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F836)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F842","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F843","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F843","v":0.1},{"$f":"F844","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F844","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F843)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.6640353047497406,{"$f":"F849","v":0.6640353047497406},{"$f":"G849","v":0.6640353047497406},0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F849","v":0.6640353047497406},0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,{"$f":"L850+($R850-$L850)/6","v":0.6640353047497406},0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,{"$f":"R849","v":0.6640353047497406},0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406]
[null,"Debt Fraction - Conservative",null,null,null,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406,0.6640353047497406]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F849*F836*(1-F$852)+(1-F849)*(F843)","v":5.3320974217312238E-2},5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,"WACC Nominal - Moderate",null,null,null,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,"WACC Nominal - Conservative",null,null,null,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2,5.3320974217312238E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F853)/(1+F$835)-1","v":2.7630218748597279E-2},2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2]
[null,"WACC Real - Moderate",null,null,null,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2]
[null,"WACC Real - Conservative",null,null,null,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2,2.7630218748597279E-2]
[]
["Geotherm R&D",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F862","v":0.04},{"$f":"G862","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F862","v":0.04},{"$f":"F863","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F863","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F862)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.04,{"$f":"F868","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F869","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F869","v":0.1},{"$f":"F870","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F870","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F869)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.73699999999999999,{"$f":"F875","v":0.73699999999999999},{"$f":"G875","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F875","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,{"$f":"L876+($R876-$L876)/6","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,{"$f":"R875","v":0.73699999999999999},{"$f":"S875","v":0.73699999999999999},{"$f":"T875","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999]
[null,"Debt Fraction - Conservative",null,null,null,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,{"$f":"R876","v":0.73699999999999999},{"$f":"S876","v":0.73699999999999999},0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999,0.73699999999999999]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F875*F862*(1-F$852)+(1-F875)*(F869)","v":4.8191848000000002E-2},4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,"WACC Nominal - Moderate",null,null,null,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,"WACC Nominal - Conservative",null,null,null,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2,4.8191848000000002E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F879)/(1+F$861)-1","v":2.262619317073189E-2},2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2]
[null,"WACC Real - Moderate",null,null,null,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2]
[null,"WACC Real - Conservative",null,null,null,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2,2.262619317073189E-2]
[]
["Hydro R&D",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.04,{"$f":"F888","v":0.04},{"$f":"G888","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F888","v":0.04},{"$f":"F889","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F889","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F888)/(1+F$55) - 1","v":1.4634146341463428E-2},1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2,1.4634146341463428E-2]
[null,"Interest During Construction  - Nominal",null,null,null,0.04,{"$f":"F894","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F895","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F895","v":0.1},{"$f":"F896","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F896","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F895)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.71910912119522363,{"$f":"F901","v":0.71910912119522363},{"$f":"G901","v":0.71910912119522363},0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F901","v":0.71910912119522363},0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,{"$f":"L902+($R902-$L902)/6","v":0.71910912119522363},0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,{"$f":"R901","v":0.71910912119522363},0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363]
[null,"Debt Fraction - Conservative",null,null,null,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363,0.71910912119522363]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F901*F888*(1-F$904)+(1-F901)*(F895)","v":4.9449505216460563E-2},4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,"WACC Nominal - Moderate",null,null,null,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,"WACC Nominal - Conservative",null,null,null,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2,4.9449505216460563E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F905)/(1+F$887)-1","v":2.3853175820937267E-2},2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2]
[null,"WACC Real - Moderate",null,null,null,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2]
[null,"WACC Real - Conservative",null,null,null,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2,2.3853175820937267E-2]
[]
["Natural Gas R&D",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.05,{"$f":"F914","v":0.05},{"$f":"G914","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F914","v":0.05},{"$f":"F915","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F915","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F914)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F920","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F921","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F921","v":0.1},{"$f":"F922","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F922","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F921)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.73786725423350918,{"$f":"F927","v":0.73786725423350918},{"$f":"G927","v":0.73786725423350918},0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F927","v":0.73786725423350918},0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,{"$f":"L928+($R928-$L928)/6","v":0.73786725423350918},0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,{"$f":"R927","v":0.73786725423350918},0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918]
[null,"Debt Fraction - Conservative",null,null,null,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918,0.73786725423350918]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F927*F914*(1-F$930)+(1-F927)*(F921)","v":5.3610285726339274E-2},5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,"WACC Nominal - Moderate",null,null,null,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,"WACC Nominal - Conservative",null,null,null,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2,5.3610285726339274E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F931)/(1+F$913)-1","v":2.7912473879355471E-2},2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2]
[null,"WACC Real - Moderate",null,null,null,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2]
[null,"WACC Real - Conservative",null,null,null,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2,2.7912473879355471E-2]
[]
["Coal R&D",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.05,{"$f":"F940","v":0.05},{"$f":"G940","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F940","v":0.05},{"$f":"F941","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F941","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F940)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F946","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F947","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F947","v":0.1},{"$f":"F948","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F948","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F947)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.67,{"$f":"F953","v":0.67},{"$f":"G953","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F953","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,{"$f":"L954+($R954-$L954)/6","v":0.67},0.67,0.67,0.67,0.67,{"$f":"R953","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"Debt Fraction - Conservative",null,null,null,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F953*F940*(1-F$956)+(1-F953)*(F947)","v":5.7877099999999994E-2},{"$f":"G953*G940*(1-G$956)+(1-G953)*(G947)","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,"WACC Nominal - Moderate",null,null,null,{"$f":"F954*F941*(1-F$956)+(1-F954)*(F948)","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,"WACC Nominal - Conservative",null,null,null,{"$f":"F955*F942*(1-F$956)+(1-F955)*(F949)","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F957)/(1+F$939)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[null,"WACC Real - Moderate",null,null,null,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[null,"WACC Real - Conservative",null,null,null,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[]
["Nuclear  R&D",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.05,{"$f":"F966","v":0.05},{"$f":"G966","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F966","v":0.05},{"$f":"F967","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F967","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F966)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F972","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F973","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F973","v":0.1},{"$f":"F974","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F974","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F973)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.67,{"$f":"F979","v":0.67},{"$f":"G979","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F979","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,{"$f":"L980+($R980-$L980)/6","v":0.67},0.67,0.67,0.67,0.67,{"$f":"R979","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"Debt Fraction - Conservative",null,null,null,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F979*F966*(1-F$982)+(1-F979)*(F973)","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,"WACC Nominal - Moderate",null,null,null,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,"WACC Nominal - Conservative",null,null,null,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F983)/(1+F$965)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[null,"WACC Real - Moderate",null,null,null,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[null,"WACC Real - Conservative",null,null,null,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[]
["BioPower R&D",null,null,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Inflation Rate",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Interest Rate Nominal - Advanced",null,null,null,0.05,{"$f":"F992","v":0.05},{"$f":"G992","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Moderate",null,null,null,{"$f":"F992","v":0.05},{"$f":"F993","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Interest Rate Nominal - Conservative",null,null,null,{"$f":"F993","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"Calculated Interest Rate Real - Advanced",null,null,null,{"$f":"(1+F992)/(1+F$55) - 1","v":2.4390243902439046E-2},2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Moderate",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Calculated Interest Rate Real - Conservative",null,null,null,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2,2.4390243902439046E-2]
[null,"Interest During Construction  - Nominal",null,null,null,3.5000000000000003E-2,{"$f":"F998","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Rate of Return on Equity Nominal - Advanced",null,null,null,0.1,{"$f":"F999","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Moderate",null,null,null,{"$f":"F999","v":0.1},{"$f":"F1000","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Rate of Return on Equity Nominal - Conservative",null,null,null,{"$f":"F1000","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Calculated Rate of Return on Equity Real - Advanced",null,null,null,{"$f":"(1+F999)/(1+F$55) - 1","v":7.317073170731736E-2},7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Moderate",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Calculated Rate of Return on Equity Real - Conservative",null,null,null,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2,7.317073170731736E-2]
[null,"Debt Fraction - Advanced",null,null,null,0.67,{"$f":"F1005","v":0.67},{"$f":"G1005","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"Debt Fraction - Moderate",null,null,null,{"$f":"F1005","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,{"$f":"L1006+($R1006-$L1006)/6","v":0.67},0.67,0.67,0.67,0.67,{"$f":"R1005","v":0.67},0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"Debt Fraction - Conservative",null,null,null,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67,0.67]
[null,"Tax Rate (Federal and State)",null,null,null,{"$f":"F696","v":0.25740000000000002},0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002]
[null,"WACC Nominal - Advanced",null,null,null,{"$f":"F1005*F992*(1-F$1008)+(1-F1005)*(F999)","v":5.7877099999999994E-2},5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,"WACC Nominal - Moderate",null,null,null,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,"WACC Nominal - Conservative",null,null,null,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2,5.7877099999999994E-2]
[null,"WACC Real - Advanced",null,null,null,{"$f":"(1+F1009)/(1+F$991)-1","v":3.2075219512195163E-2},3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[null,"WACC Real - Moderate",null,null,null,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[null,"WACC Real - Conservative",null,null,null,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2,3.2075219512195163E-2]
[]
[]
["TAX CREDITS","Wind PTC",0]
[null,"Geo PTC",0]
[null,"Hydro PTC",0]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Year 1"]
["PVD Calc","Advanced",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,"Moderate",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,"Conservative",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]

{"sheet":"Summary","index":16,"n_rows":697,"n_cols":40,"rows_kept":697,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail","Metric",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,3),LEFT(F2,6),RIGHT(F2,1), LEFT(G2,1), IF(ISERROR(FIND(\"Rate\",G2)), \"0\",FIND(\"Rate\",G2)),IF(ISERROR(FIND(\"Real\",G2)), \"0\",FIND(\"Real\",G2)))","v":"M*3AEO**I110"},"Market","*",30,"AEO","*","Inflation Rate",{"$f":"'WACC Calc'!F3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK3","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL3","v":2.5000000000000001E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,3),LEFT(F3,6),RIGHT(F3,1), LEFT(G3,1), IF(ISERROR(FIND(\"Rate\",G3)), \"0\",FIND(\"Rate\",G3)),IF(ISERROR(FIND(\"Real\",G3)), \"0\",FIND(\"Real\",G3)))","v":"MA3AEO**I100"},"Market","Advanced",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F4","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G4","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H4","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I4","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J4","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K4","v":6.046091E-2},{"$f":"'WACC Calc'!L4","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M4","v":6.058852E-2},{"$f":"'WACC Calc'!N4","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O4","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P4","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q4","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R4","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S4","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T4","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U4","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V4","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W4","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X4","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y4","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z4","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA4","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB4","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC4","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD4","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE4","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF4","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG4","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH4","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI4","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ4","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK4","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL4","v":5.9137880000000004E-2}]
["MM3AEO**I100","Market","Moderate",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F5","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G5","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H5","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I5","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J5","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K5","v":6.046091E-2},{"$f":"'WACC Calc'!L5","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M5","v":6.058852E-2},{"$f":"'WACC Calc'!N5","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O5","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P5","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q5","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R5","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S5","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T5","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U5","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V5","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W5","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X5","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y5","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z5","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA5","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB5","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC5","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD5","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE5","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF5","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG5","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH5","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI5","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ5","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK5","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL5","v":5.9137880000000004E-2}]
["MC3AEO**I100","Market","Conservative",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F6","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G6","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H6","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I6","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J6","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K6","v":6.046091E-2},{"$f":"'WACC Calc'!L6","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M6","v":6.058852E-2},{"$f":"'WACC Calc'!N6","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O6","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P6","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q6","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R6","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S6","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T6","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U6","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V6","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W6","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X6","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y6","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z6","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA6","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB6","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC6","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD6","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE6","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF6","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG6","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH6","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI6","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ6","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK6","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL6","v":5.9137880000000004E-2}]
["MA3AEO**C2126","Market","Advanced",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F7","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G7","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H7","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I7","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J7","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K7","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L7","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M7","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N7","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O7","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P7","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q7","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R7","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S7","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T7","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U7","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V7","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W7","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X7","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y7","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z7","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA7","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB7","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC7","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD7","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE7","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF7","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG7","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH7","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI7","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ7","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK7","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL7","v":3.3305248780487906E-2}]
["MM3AEO**C2126","Market","Moderate",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F8","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G8","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H8","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I8","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J8","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K8","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L8","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M8","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N8","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O8","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P8","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q8","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R8","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S8","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T8","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U8","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V8","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W8","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X8","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y8","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z8","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA8","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB8","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC8","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD8","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE8","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF8","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG8","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH8","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI8","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ8","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK8","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL8","v":3.3305248780487906E-2}]
["MC3AEO**C2126","Market","Conservative",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F9","v":1.3889219512195128E-2},{"$f":"'WACC Calc'!G9","v":2.547074146341477E-2},{"$f":"'WACC Calc'!H9","v":3.1502175609756211E-2},{"$f":"'WACC Calc'!I9","v":3.5329843902439206E-2},{"$f":"'WACC Calc'!J9","v":3.5231843902439053E-2},{"$f":"'WACC Calc'!K9","v":3.4596009756097557E-2},{"$f":"'WACC Calc'!L9","v":3.4363863414634155E-2},{"$f":"'WACC Calc'!M9","v":3.4720507317073324E-2},{"$f":"'WACC Calc'!N9","v":3.4810634146341446E-2},{"$f":"'WACC Calc'!O9","v":3.4408019512195187E-2},{"$f":"'WACC Calc'!P9","v":3.4172429268292781E-2},{"$f":"'WACC Calc'!Q9","v":3.4049365853658697E-2},{"$f":"'WACC Calc'!R9","v":3.4110078048780412E-2},{"$f":"'WACC Calc'!S9","v":3.3852682926829303E-2},{"$f":"'WACC Calc'!T9","v":3.3610048780487789E-2},{"$f":"'WACC Calc'!U9","v":3.3757580487804972E-2},{"$f":"'WACC Calc'!V9","v":3.3913912195121965E-2},{"$f":"'WACC Calc'!W9","v":3.3753804878048799E-2},{"$f":"'WACC Calc'!X9","v":3.3634156097561263E-2},{"$f":"'WACC Calc'!Y9","v":3.3524946341463524E-2},{"$f":"'WACC Calc'!Z9","v":3.3930448780487898E-2},{"$f":"'WACC Calc'!AA9","v":3.3859648780487861E-2},{"$f":"'WACC Calc'!AB9","v":3.378300487804875E-2},{"$f":"'WACC Calc'!AC9","v":3.3841424390243846E-2},{"$f":"'WACC Calc'!AD9","v":3.3667717073170733E-2},{"$f":"'WACC Calc'!AE9","v":3.3520204878048965E-2},{"$f":"'WACC Calc'!AF9","v":3.3485736585366022E-2},{"$f":"'WACC Calc'!AG9","v":3.3310702439024453E-2},{"$f":"'WACC Calc'!AH9","v":3.3263063414634253E-2},{"$f":"'WACC Calc'!AI9","v":3.3184634146341541E-2},{"$f":"'WACC Calc'!AJ9","v":3.3105590243902583E-2},{"$f":"'WACC Calc'!AK9","v":3.322024390243894E-2},{"$f":"'WACC Calc'!AL9","v":3.3305248780487906E-2}]
["M*3AEO**I00","Market",{"$f":"C2","v":"*"},30,"AEO","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F10","v":3.9236449999999999E-2},{"$f":"'WACC Calc'!G10","v":5.1107509999999995E-2},{"$f":"'WACC Calc'!H10","v":5.7289729999999997E-2},{"$f":"'WACC Calc'!I10","v":6.1213089999999998E-2},{"$f":"'WACC Calc'!J10","v":6.1112640000000003E-2},{"$f":"'WACC Calc'!K10","v":6.046091E-2},{"$f":"'WACC Calc'!L10","v":6.0222959999999999E-2},{"$f":"'WACC Calc'!M10","v":6.058852E-2},{"$f":"'WACC Calc'!N10","v":6.0680899999999996E-2},{"$f":"'WACC Calc'!O10","v":6.0268220000000004E-2},{"$f":"'WACC Calc'!P10","v":6.0026739999999995E-2},{"$f":"'WACC Calc'!Q10","v":5.9900599999999998E-2},{"$f":"'WACC Calc'!R10","v":5.9962830000000002E-2},{"$f":"'WACC Calc'!S10","v":5.9699000000000002E-2},{"$f":"'WACC Calc'!T10","v":5.9450299999999998E-2},{"$f":"'WACC Calc'!U10","v":5.9601519999999998E-2},{"$f":"'WACC Calc'!V10","v":5.9761759999999997E-2},{"$f":"'WACC Calc'!W10","v":5.9597650000000002E-2},{"$f":"'WACC Calc'!X10","v":5.9475010000000002E-2},{"$f":"'WACC Calc'!Y10","v":5.9363070000000004E-2},{"$f":"'WACC Calc'!Z10","v":5.9778710000000006E-2},{"$f":"'WACC Calc'!AA10","v":5.9706140000000005E-2},{"$f":"'WACC Calc'!AB10","v":5.9627579999999999E-2},{"$f":"'WACC Calc'!AC10","v":5.9687460000000005E-2},{"$f":"'WACC Calc'!AD10","v":5.9509410000000006E-2},{"$f":"'WACC Calc'!AE10","v":5.9358209999999995E-2},{"$f":"'WACC Calc'!AF10","v":5.9322879999999995E-2},{"$f":"'WACC Calc'!AG10","v":5.9143470000000004E-2},{"$f":"'WACC Calc'!AH10","v":5.9094639999999997E-2},{"$f":"'WACC Calc'!AI10","v":5.9014249999999997E-2},{"$f":"'WACC Calc'!AJ10","v":5.8933229999999996E-2},{"$f":"'WACC Calc'!AK10","v":5.9050749999999999E-2},{"$f":"'WACC Calc'!AL10","v":5.9137880000000004E-2}]
["MA3AEO**R10","Market","Advanced",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F11","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G11","v":0.10305106},{"$f":"'WACC Calc'!H11","v":0.11000505000000001},{"$f":"'WACC Calc'!I11","v":0.11259182000000001},{"$f":"'WACC Calc'!J11","v":0.11256482000000001},{"$f":"'WACC Calc'!K11","v":0.11224855},{"$f":"'WACC Calc'!L11","v":0.11199609000000001},{"$f":"'WACC Calc'!M11","v":0.11209051},{"$f":"'WACC Calc'!N11","v":0.11214176000000001},{"$f":"'WACC Calc'!O11","v":0.11204269},{"$f":"'WACC Calc'!P11","v":0.11201256000000001},{"$f":"'WACC Calc'!Q11","v":0.11203352},{"$f":"'WACC Calc'!R11","v":0.11200473},{"$f":"'WACC Calc'!S11","v":0.11197456},{"$f":"'WACC Calc'!T11","v":0.11200802000000001},{"$f":"'WACC Calc'!U11","v":0.11206550000000001},{"$f":"'WACC Calc'!V11","v":0.11218883000000002},{"$f":"'WACC Calc'!W11","v":0.11224525},{"$f":"'WACC Calc'!X11","v":0.11220646000000001},{"$f":"'WACC Calc'!Y11","v":0.11222635},{"$f":"'WACC Calc'!Z11","v":0.11230738000000001},{"$f":"'WACC Calc'!AA11","v":0.11234888000000001},{"$f":"'WACC Calc'!AB11","v":0.11245556000000001},{"$f":"'WACC Calc'!AC11","v":0.11254224000000002},{"$f":"'WACC Calc'!AD11","v":0.11253830000000001},{"$f":"'WACC Calc'!AE11","v":0.11248714000000001},{"$f":"'WACC Calc'!AF11","v":0.11242018000000001},{"$f":"'WACC Calc'!AG11","v":0.11233703},{"$f":"'WACC Calc'!AH11","v":0.11233332000000001},{"$f":"'WACC Calc'!AI11","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ11","v":0.11242062},{"$f":"'WACC Calc'!AK11","v":0.11242921},{"$f":"'WACC Calc'!AL11","v":0.11245795}]
["MM3AEO**R10","Market","Moderate",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F12","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G12","v":0.10305106},{"$f":"'WACC Calc'!H12","v":0.11000505000000001},{"$f":"'WACC Calc'!I12","v":0.11259182000000001},{"$f":"'WACC Calc'!J12","v":0.11256482000000001},{"$f":"'WACC Calc'!K12","v":0.11224855},{"$f":"'WACC Calc'!L12","v":0.11199609000000001},{"$f":"'WACC Calc'!M12","v":0.11209051},{"$f":"'WACC Calc'!N12","v":0.11214176000000001},{"$f":"'WACC Calc'!O12","v":0.11204269},{"$f":"'WACC Calc'!P12","v":0.11201256000000001},{"$f":"'WACC Calc'!Q12","v":0.11203352},{"$f":"'WACC Calc'!R12","v":0.11200473},{"$f":"'WACC Calc'!S12","v":0.11197456},{"$f":"'WACC Calc'!T12","v":0.11200802000000001},{"$f":"'WACC Calc'!U12","v":0.11206550000000001},{"$f":"'WACC Calc'!V12","v":0.11218883000000002},{"$f":"'WACC Calc'!W12","v":0.11224525},{"$f":"'WACC Calc'!X12","v":0.11220646000000001},{"$f":"'WACC Calc'!Y12","v":0.11222635},{"$f":"'WACC Calc'!Z12","v":0.11230738000000001},{"$f":"'WACC Calc'!AA12","v":0.11234888000000001},{"$f":"'WACC Calc'!AB12","v":0.11245556000000001},{"$f":"'WACC Calc'!AC12","v":0.11254224000000002},{"$f":"'WACC Calc'!AD12","v":0.11253830000000001},{"$f":"'WACC Calc'!AE12","v":0.11248714000000001},{"$f":"'WACC Calc'!AF12","v":0.11242018000000001},{"$f":"'WACC Calc'!AG12","v":0.11233703},{"$f":"'WACC Calc'!AH12","v":0.11233332000000001},{"$f":"'WACC Calc'!AI12","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ12","v":0.11242062},{"$f":"'WACC Calc'!AK12","v":0.11242921},{"$f":"'WACC Calc'!AL12","v":0.11245795}]
["MC3AEO**R10","Market","Conservative",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F13","v":9.5878850000000015E-2},{"$f":"'WACC Calc'!G13","v":0.10305106},{"$f":"'WACC Calc'!H13","v":0.11000505000000001},{"$f":"'WACC Calc'!I13","v":0.11259182000000001},{"$f":"'WACC Calc'!J13","v":0.11256482000000001},{"$f":"'WACC Calc'!K13","v":0.11224855},{"$f":"'WACC Calc'!L13","v":0.11199609000000001},{"$f":"'WACC Calc'!M13","v":0.11209051},{"$f":"'WACC Calc'!N13","v":0.11214176000000001},{"$f":"'WACC Calc'!O13","v":0.11204269},{"$f":"'WACC Calc'!P13","v":0.11201256000000001},{"$f":"'WACC Calc'!Q13","v":0.11203352},{"$f":"'WACC Calc'!R13","v":0.11200473},{"$f":"'WACC Calc'!S13","v":0.11197456},{"$f":"'WACC Calc'!T13","v":0.11200802000000001},{"$f":"'WACC Calc'!U13","v":0.11206550000000001},{"$f":"'WACC Calc'!V13","v":0.11218883000000002},{"$f":"'WACC Calc'!W13","v":0.11224525},{"$f":"'WACC Calc'!X13","v":0.11220646000000001},{"$f":"'WACC Calc'!Y13","v":0.11222635},{"$f":"'WACC Calc'!Z13","v":0.11230738000000001},{"$f":"'WACC Calc'!AA13","v":0.11234888000000001},{"$f":"'WACC Calc'!AB13","v":0.11245556000000001},{"$f":"'WACC Calc'!AC13","v":0.11254224000000002},{"$f":"'WACC Calc'!AD13","v":0.11253830000000001},{"$f":"'WACC Calc'!AE13","v":0.11248714000000001},{"$f":"'WACC Calc'!AF13","v":0.11242018000000001},{"$f":"'WACC Calc'!AG13","v":0.11233703},{"$f":"'WACC Calc'!AH13","v":0.11233332000000001},{"$f":"'WACC Calc'!AI13","v":0.11234420000000001},{"$f":"'WACC Calc'!AJ13","v":0.11242062},{"$f":"'WACC Calc'!AK13","v":0.11242921},{"$f":"'WACC Calc'!AL13","v":0.11245795}]
["MA3AEO**C1237","Market","Advanced",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F14","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G14","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H14","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I14","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J14","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K14","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L14","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M14","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N14","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O14","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P14","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q14","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R14","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S14","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T14","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U14","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V14","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W14","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X14","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y14","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z14","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA14","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB14","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC14","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD14","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE14","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF14","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG14","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH14","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI14","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ14","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK14","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL14","v":8.5324829268292879E-2}]
["MM3AEO**C1237","Market","Moderate",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F15","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G15","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H15","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I15","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J15","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K15","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L15","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M15","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N15","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O15","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P15","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q15","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R15","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S15","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T15","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U15","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V15","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W15","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X15","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y15","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z15","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA15","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB15","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC15","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD15","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE15","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF15","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG15","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH15","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI15","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ15","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK15","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL15","v":8.5324829268292879E-2}]
["MC3AEO**C1237","Market","Conservative",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F16","v":6.9150097560975787E-2},{"$f":"'WACC Calc'!G16","v":7.6147375609756374E-2},{"$f":"'WACC Calc'!H16","v":8.2931756097561093E-2},{"$f":"'WACC Calc'!I16","v":8.5455434146341602E-2},{"$f":"'WACC Calc'!J16","v":8.5429092682926866E-2},{"$f":"'WACC Calc'!K16","v":8.512053658536578E-2},{"$f":"'WACC Calc'!L16","v":8.4874234146341765E-2},{"$f":"'WACC Calc'!M16","v":8.4966351219512237E-2},{"$f":"'WACC Calc'!N16","v":8.5016351219512343E-2},{"$f":"'WACC Calc'!O16","v":8.4919697560975616E-2},{"$f":"'WACC Calc'!P16","v":8.4890302439024401E-2},{"$f":"'WACC Calc'!Q16","v":8.4910751219512193E-2},{"$f":"'WACC Calc'!R16","v":8.4882663414634241E-2},{"$f":"'WACC Calc'!S16","v":8.485322926829264E-2},{"$f":"'WACC Calc'!T16","v":8.4885873170731818E-2},{"$f":"'WACC Calc'!U16","v":8.4941951219512202E-2},{"$f":"'WACC Calc'!V16","v":8.5062273170731784E-2},{"$f":"'WACC Calc'!W16","v":8.5117317073170717E-2},{"$f":"'WACC Calc'!X16","v":8.5079473170731612E-2},{"$f":"'WACC Calc'!Y16","v":8.5098878048780691E-2},{"$f":"'WACC Calc'!Z16","v":8.5177931707317134E-2},{"$f":"'WACC Calc'!AA16","v":8.521841951219522E-2},{"$f":"'WACC Calc'!AB16","v":8.5322497560975652E-2},{"$f":"'WACC Calc'!AC16","v":8.5407063414634221E-2},{"$f":"'WACC Calc'!AD16","v":8.5403219512195205E-2},{"$f":"'WACC Calc'!AE16","v":8.5353307317073357E-2},{"$f":"'WACC Calc'!AF16","v":8.528798048780506E-2},{"$f":"'WACC Calc'!AG16","v":8.5206858536585495E-2},{"$f":"'WACC Calc'!AH16","v":8.520323902439042E-2},{"$f":"'WACC Calc'!AI16","v":8.5213853658536509E-2},{"$f":"'WACC Calc'!AJ16","v":8.5288409756097527E-2},{"$f":"'WACC Calc'!AK16","v":8.5296790243902576E-2},{"$f":"'WACC Calc'!AL16","v":8.5324829268292879E-2}]
["MA3AEO**D00","Market","Advanced",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F17","v":0.6},{"$f":"'WACC Calc'!G17","v":0.6},{"$f":"'WACC Calc'!H17","v":0.6},{"$f":"'WACC Calc'!I17","v":0.6},{"$f":"'WACC Calc'!J17","v":0.6},{"$f":"'WACC Calc'!K17","v":0.6},{"$f":"'WACC Calc'!L17","v":0.6},{"$f":"'WACC Calc'!M17","v":0.6},{"$f":"'WACC Calc'!N17","v":0.6},{"$f":"'WACC Calc'!O17","v":0.6},{"$f":"'WACC Calc'!P17","v":0.6},{"$f":"'WACC Calc'!Q17","v":0.6},{"$f":"'WACC Calc'!R17","v":0.6},{"$f":"'WACC Calc'!S17","v":0.6},{"$f":"'WACC Calc'!T17","v":0.6},{"$f":"'WACC Calc'!U17","v":0.6},{"$f":"'WACC Calc'!V17","v":0.6},{"$f":"'WACC Calc'!W17","v":0.6},{"$f":"'WACC Calc'!X17","v":0.6},{"$f":"'WACC Calc'!Y17","v":0.6},{"$f":"'WACC Calc'!Z17","v":0.6},{"$f":"'WACC Calc'!AA17","v":0.6},{"$f":"'WACC Calc'!AB17","v":0.6},{"$f":"'WACC Calc'!AC17","v":0.6},{"$f":"'WACC Calc'!AD17","v":0.6},{"$f":"'WACC Calc'!AE17","v":0.6},{"$f":"'WACC Calc'!AF17","v":0.6},{"$f":"'WACC Calc'!AG17","v":0.6},{"$f":"'WACC Calc'!AH17","v":0.6},{"$f":"'WACC Calc'!AI17","v":0.6},{"$f":"'WACC Calc'!AJ17","v":0.6},{"$f":"'WACC Calc'!AK17","v":0.6},{"$f":"'WACC Calc'!AL17","v":0.6}]
["MM3AEO**D00","Market","Moderate",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F18","v":0.6},{"$f":"'WACC Calc'!G18","v":0.6},{"$f":"'WACC Calc'!H18","v":0.6},{"$f":"'WACC Calc'!I18","v":0.6},{"$f":"'WACC Calc'!J18","v":0.6},{"$f":"'WACC Calc'!K18","v":0.6},{"$f":"'WACC Calc'!L18","v":0.6},{"$f":"'WACC Calc'!M18","v":0.6},{"$f":"'WACC Calc'!N18","v":0.6},{"$f":"'WACC Calc'!O18","v":0.6},{"$f":"'WACC Calc'!P18","v":0.6},{"$f":"'WACC Calc'!Q18","v":0.6},{"$f":"'WACC Calc'!R18","v":0.6},{"$f":"'WACC Calc'!S18","v":0.6},{"$f":"'WACC Calc'!T18","v":0.6},{"$f":"'WACC Calc'!U18","v":0.6},{"$f":"'WACC Calc'!V18","v":0.6},{"$f":"'WACC Calc'!W18","v":0.6},{"$f":"'WACC Calc'!X18","v":0.6},{"$f":"'WACC Calc'!Y18","v":0.6},{"$f":"'WACC Calc'!Z18","v":0.6},{"$f":"'WACC Calc'!AA18","v":0.6},{"$f":"'WACC Calc'!AB18","v":0.6},{"$f":"'WACC Calc'!AC18","v":0.6},{"$f":"'WACC Calc'!AD18","v":0.6},{"$f":"'WACC Calc'!AE18","v":0.6},{"$f":"'WACC Calc'!AF18","v":0.6},{"$f":"'WACC Calc'!AG18","v":0.6},{"$f":"'WACC Calc'!AH18","v":0.6},{"$f":"'WACC Calc'!AI18","v":0.6},{"$f":"'WACC Calc'!AJ18","v":0.6},{"$f":"'WACC Calc'!AK18","v":0.6},{"$f":"'WACC Calc'!AL18","v":0.6}]
["MC3AEO**D00","Market","Conservative",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F19","v":0.6},{"$f":"'WACC Calc'!G19","v":0.6},{"$f":"'WACC Calc'!H19","v":0.6},{"$f":"'WACC Calc'!I19","v":0.6},{"$f":"'WACC Calc'!J19","v":0.6},{"$f":"'WACC Calc'!K19","v":0.6},{"$f":"'WACC Calc'!L19","v":0.6},{"$f":"'WACC Calc'!M19","v":0.6},{"$f":"'WACC Calc'!N19","v":0.6},{"$f":"'WACC Calc'!O19","v":0.6},{"$f":"'WACC Calc'!P19","v":0.6},{"$f":"'WACC Calc'!Q19","v":0.6},{"$f":"'WACC Calc'!R19","v":0.6},{"$f":"'WACC Calc'!S19","v":0.6},{"$f":"'WACC Calc'!T19","v":0.6},{"$f":"'WACC Calc'!U19","v":0.6},{"$f":"'WACC Calc'!V19","v":0.6},{"$f":"'WACC Calc'!W19","v":0.6},{"$f":"'WACC Calc'!X19","v":0.6},{"$f":"'WACC Calc'!Y19","v":0.6},{"$f":"'WACC Calc'!Z19","v":0.6},{"$f":"'WACC Calc'!AA19","v":0.6},{"$f":"'WACC Calc'!AB19","v":0.6},{"$f":"'WACC Calc'!AC19","v":0.6},{"$f":"'WACC Calc'!AD19","v":0.6},{"$f":"'WACC Calc'!AE19","v":0.6},{"$f":"'WACC Calc'!AF19","v":0.6},{"$f":"'WACC Calc'!AG19","v":0.6},{"$f":"'WACC Calc'!AH19","v":0.6},{"$f":"'WACC Calc'!AI19","v":0.6},{"$f":"'WACC Calc'!AJ19","v":0.6},{"$f":"'WACC Calc'!AK19","v":0.6},{"$f":"'WACC Calc'!AL19","v":0.6}]
["M*3AEO**T50","Market","*",30,"AEO","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F20","v":0.25739999999999996},{"$f":"'WACC Calc'!G20","v":0.25739999999999996},{"$f":"'WACC Calc'!H20","v":0.25739999999999996},{"$f":"'WACC Calc'!I20","v":0.25739999999999996},{"$f":"'WACC Calc'!J20","v":0.25739999999999996},{"$f":"'WACC Calc'!K20","v":0.25739999999999996},{"$f":"'WACC Calc'!L20","v":0.25739999999999996},{"$f":"'WACC Calc'!M20","v":0.25739999999999996},{"$f":"'WACC Calc'!N20","v":0.25739999999999996},{"$f":"'WACC Calc'!O20","v":0.25739999999999996},{"$f":"'WACC Calc'!P20","v":0.25739999999999996},{"$f":"'WACC Calc'!Q20","v":0.25739999999999996},{"$f":"'WACC Calc'!R20","v":0.25739999999999996},{"$f":"'WACC Calc'!S20","v":0.25739999999999996},{"$f":"'WACC Calc'!T20","v":0.25739999999999996},{"$f":"'WACC Calc'!U20","v":0.25739999999999996},{"$f":"'WACC Calc'!V20","v":0.25739999999999996},{"$f":"'WACC Calc'!W20","v":0.25739999999999996},{"$f":"'WACC Calc'!X20","v":0.25739999999999996},{"$f":"'WACC Calc'!Y20","v":0.25739999999999996},{"$f":"'WACC Calc'!Z20","v":0.25739999999999996},{"$f":"'WACC Calc'!AA20","v":0.25739999999999996},{"$f":"'WACC Calc'!AB20","v":0.25739999999999996},{"$f":"'WACC Calc'!AC20","v":0.25739999999999996},{"$f":"'WACC Calc'!AD20","v":0.25739999999999996},{"$f":"'WACC Calc'!AE20","v":0.25739999999999996},{"$f":"'WACC Calc'!AF20","v":0.25739999999999996},{"$f":"'WACC Calc'!AG20","v":0.25739999999999996},{"$f":"'WACC Calc'!AH20","v":0.25739999999999996},{"$f":"'WACC Calc'!AI20","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ20","v":0.25739999999999996},{"$f":"'WACC Calc'!AK20","v":0.25739999999999996},{"$f":"'WACC Calc'!AL20","v":0.25739999999999996}]
["MA3AEO**W00","Market","Advanced",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F21","v":5.5833732662000007E-2},{"$f":"'WACC Calc'!G21","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H21","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I21","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J21","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K21","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L21","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M21","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N21","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O21","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P21","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q21","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R21","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S21","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T21","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U21","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V21","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W21","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X21","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y21","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z21","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA21","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB21","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC21","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD21","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE21","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF21","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG21","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH21","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI21","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ21","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK21","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL21","v":7.1332653812800004E-2}]
["MM3AEO**W00","Market","Moderate",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F22","v":5.5833732662000007E-2},{"$f":"'WACC Calc'!G22","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H22","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I22","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J22","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K22","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L22","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M22","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N22","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O22","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P22","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q22","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R22","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S22","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T22","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U22","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V22","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W22","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X22","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y22","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z22","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA22","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB22","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC22","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD22","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE22","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF22","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG22","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH22","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI22","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ22","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK22","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL22","v":7.1332653812800004E-2}]
["MC3AEO**W00","Market","Conservative",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F23","v":5.5833732662000007E-2},{"$f":"'WACC Calc'!G23","v":6.3991886155600003E-2},{"$f":"'WACC Calc'!H23","v":6.9528032098799999E-2},{"$f":"'WACC Calc'!I23","v":7.2310832380400009E-2},{"$f":"'WACC Calc'!J23","v":7.2255275878400013E-2},{"$f":"'WACC Calc'!K23","v":7.1838383059599997E-2},{"$f":"'WACC Calc'!L23","v":7.1631378057600004E-2},{"$f":"'WACC Calc'!M23","v":7.1832024971200004E-2},{"$f":"'WACC Calc'!N23","v":7.1893685804000004E-2},{"$f":"'WACC Calc'!O23","v":7.1670184103200002E-2},{"$f":"'WACC Calc'!P23","v":7.15505382744E-2},{"$f":"'WACC Calc'!Q23","v":7.1502719335999998E-2},{"$f":"'WACC Calc'!R23","v":7.1518930534800004E-2},{"$f":"'WACC Calc'!S23","v":7.1389310440000006E-2},{"$f":"'WACC Calc'!T23","v":7.1291883668000017E-2},{"$f":"'WACC Calc'!U23","v":7.1382253251200012E-2},{"$f":"'WACC Calc'!V23","v":7.1502981785600009E-2},{"$f":"'WACC Calc'!W23","v":7.1452428934000001E-2},{"$f":"'WACC Calc'!X23","v":7.13822694556E-2},{"$f":"'WACC Calc'!Y23","v":7.134034946920001E-2},{"$f":"'WACC Calc'!Z23","v":7.1557954027600013E-2},{"$f":"'WACC Calc'!AA23","v":7.1542219738400012E-2},{"$f":"'WACC Calc'!AB23","v":7.1549888544800017E-2},{"$f":"'WACC Calc'!AC23","v":7.161124067760001E-2},{"$f":"'WACC Calc'!AD23","v":7.1530332719600007E-2},{"$f":"'WACC Calc'!AE23","v":7.1442500047599999E-2},{"$f":"'WACC Calc'!AF23","v":7.1399974412800007E-2},{"$f":"'WACC Calc'!AG23","v":7.1286776493200005E-2},{"$f":"'WACC Calc'!AH23","v":7.1263535798400002E-2},{"$f":"'WACC Calc'!AI23","v":7.123206923E-2},{"$f":"'WACC Calc'!AJ23","v":7.122653795879999E-2},{"$f":"'WACC Calc'!AK23","v":7.1282336170000002E-2},{"$f":"'WACC Calc'!AL23","v":7.1332653812800004E-2}]
["MA3AEO**W06","Market","Advanced",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F24","v":3.0081690401951189E-2},{"$f":"'WACC Calc'!G24","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H24","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I24","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J24","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K24","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L24","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M24","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N24","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O24","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P24","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q24","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R24","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S24","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T24","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U24","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V24","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W24","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X24","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y24","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z24","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA24","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB24","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC24","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD24","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE24","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF24","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG24","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH24","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI24","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ24","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK24","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL24","v":4.5202589085658662E-2}]
["MM3AEO**W06","Market","Moderate",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F25","v":3.0081690401951189E-2},{"$f":"'WACC Calc'!G25","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H25","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I25","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J25","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K25","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L25","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M25","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N25","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O25","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P25","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q25","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R25","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S25","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T25","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U25","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V25","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W25","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X25","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y25","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z25","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA25","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB25","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC25","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD25","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE25","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF25","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG25","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH25","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI25","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ25","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK25","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL25","v":4.5202589085658662E-2}]
["MC3AEO**W06","Market","Conservative",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F26","v":3.0081690401951189E-2},{"$f":"'WACC Calc'!G26","v":3.8040864542048691E-2},{"$f":"'WACC Calc'!H26","v":4.3441982535414869E-2},{"$f":"'WACC Calc'!I26","v":4.6156909639414767E-2},{"$f":"'WACC Calc'!J26","v":4.6102708174049045E-2},{"$f":"'WACC Calc'!K26","v":4.5695983472780588E-2},{"$f":"'WACC Calc'!L26","v":4.5494027373268242E-2},{"$f":"'WACC Calc'!M26","v":4.5689780459707396E-2},{"$f":"'WACC Calc'!N26","v":4.5749937369756299E-2},{"$f":"'WACC Calc'!O26","v":4.5531886929951249E-2},{"$f":"'WACC Calc'!P26","v":4.5415159292097496E-2},{"$f":"'WACC Calc'!Q26","v":4.5368506669268394E-2},{"$f":"'WACC Calc'!R26","v":4.5384322472975747E-2},{"$f":"'WACC Calc'!S26","v":4.5257863843902513E-2},{"$f":"'WACC Calc'!T26","v":4.5162813334634233E-2},{"$f":"'WACC Calc'!U26","v":4.5250978781658624E-2},{"$f":"'WACC Calc'!V26","v":4.5368762717658662E-2},{"$f":"'WACC Calc'!W26","v":4.5319442862439052E-2},{"$f":"'WACC Calc'!X26","v":4.5250994590829263E-2},{"$f":"'WACC Calc'!Y26","v":4.5210097043121955E-2},{"$f":"'WACC Calc'!Z26","v":4.5422394173268321E-2},{"$f":"'WACC Calc'!AA26","v":4.5407043647219592E-2},{"$f":"'WACC Calc'!AB26","v":4.5414525409561035E-2},{"$f":"'WACC Calc'!AC26","v":4.5474381148878029E-2},{"$f":"'WACC Calc'!AD26","v":4.5395446555707375E-2},{"$f":"'WACC Calc'!AE26","v":4.5309756144000124E-2},{"$f":"'WACC Calc'!AF26","v":4.5268267719804856E-2},{"$f":"'WACC Calc'!AG26","v":4.5157830725073289E-2},{"$f":"'WACC Calc'!AH26","v":4.5135156876487947E-2},{"$f":"'WACC Calc'!AI26","v":4.510445778536587E-2},{"$f":"'WACC Calc'!AJ26","v":4.5099061423219622E-2},{"$f":"'WACC Calc'!AK26","v":4.5153498702439121E-2},{"$f":"'WACC Calc'!AL26","v":4.5202589085658662E-2}]
["M*3Lan**I110","Market","*",30,"LandbasedWind","*","Inflation Rate",{"$f":"'WACC Calc'!F55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK55","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL55","v":2.5000000000000001E-2}]
["MA3Lan**I100","Market","Advanced",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F56","v":0.04},{"$f":"'WACC Calc'!G56","v":0.04},{"$f":"'WACC Calc'!H56","v":0.04},{"$f":"'WACC Calc'!I56","v":0.04},{"$f":"'WACC Calc'!J56","v":0.04},{"$f":"'WACC Calc'!K56","v":0.04},{"$f":"'WACC Calc'!L56","v":0.04},{"$f":"'WACC Calc'!M56","v":0.04},{"$f":"'WACC Calc'!N56","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O56","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P56","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q56","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R56","v":0.05},{"$f":"'WACC Calc'!S56","v":0.05},{"$f":"'WACC Calc'!T56","v":0.05},{"$f":"'WACC Calc'!U56","v":0.05},{"$f":"'WACC Calc'!V56","v":0.05},{"$f":"'WACC Calc'!W56","v":0.05},{"$f":"'WACC Calc'!X56","v":0.05},{"$f":"'WACC Calc'!Y56","v":0.05},{"$f":"'WACC Calc'!Z56","v":0.05},{"$f":"'WACC Calc'!AA56","v":0.05},{"$f":"'WACC Calc'!AB56","v":0.05},{"$f":"'WACC Calc'!AC56","v":0.05},{"$f":"'WACC Calc'!AD56","v":0.05},{"$f":"'WACC Calc'!AE56","v":0.05},{"$f":"'WACC Calc'!AF56","v":0.05},{"$f":"'WACC Calc'!AG56","v":0.05},{"$f":"'WACC Calc'!AH56","v":0.05},{"$f":"'WACC Calc'!AI56","v":0.05},{"$f":"'WACC Calc'!AJ56","v":0.05},{"$f":"'WACC Calc'!AK56","v":0.05},{"$f":"'WACC Calc'!AL56","v":0.05}]
["MM3Lan**I100","Market","Moderate",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F57","v":0.04},{"$f":"'WACC Calc'!G57","v":0.04},{"$f":"'WACC Calc'!H57","v":0.04},{"$f":"'WACC Calc'!I57","v":0.04},{"$f":"'WACC Calc'!J57","v":0.04},{"$f":"'WACC Calc'!K57","v":0.04},{"$f":"'WACC Calc'!L57","v":0.04},{"$f":"'WACC Calc'!M57","v":0.04},{"$f":"'WACC Calc'!N57","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O57","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P57","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q57","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R57","v":0.05},{"$f":"'WACC Calc'!S57","v":0.05},{"$f":"'WACC Calc'!T57","v":0.05},{"$f":"'WACC Calc'!U57","v":0.05},{"$f":"'WACC Calc'!V57","v":0.05},{"$f":"'WACC Calc'!W57","v":0.05},{"$f":"'WACC Calc'!X57","v":0.05},{"$f":"'WACC Calc'!Y57","v":0.05},{"$f":"'WACC Calc'!Z57","v":0.05},{"$f":"'WACC Calc'!AA57","v":0.05},{"$f":"'WACC Calc'!AB57","v":0.05},{"$f":"'WACC Calc'!AC57","v":0.05},{"$f":"'WACC Calc'!AD57","v":0.05},{"$f":"'WACC Calc'!AE57","v":0.05},{"$f":"'WACC Calc'!AF57","v":0.05},{"$f":"'WACC Calc'!AG57","v":0.05},{"$f":"'WACC Calc'!AH57","v":0.05},{"$f":"'WACC Calc'!AI57","v":0.05},{"$f":"'WACC Calc'!AJ57","v":0.05},{"$f":"'WACC Calc'!AK57","v":0.05},{"$f":"'WACC Calc'!AL57","v":0.05}]
["MC3Lan**I100","Market","Conservative",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F58","v":0.04},{"$f":"'WACC Calc'!G58","v":0.04},{"$f":"'WACC Calc'!H58","v":0.04},{"$f":"'WACC Calc'!I58","v":0.04},{"$f":"'WACC Calc'!J58","v":0.04},{"$f":"'WACC Calc'!K58","v":0.04},{"$f":"'WACC Calc'!L58","v":0.04},{"$f":"'WACC Calc'!M58","v":0.04},{"$f":"'WACC Calc'!N58","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O58","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P58","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q58","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R58","v":0.05},{"$f":"'WACC Calc'!S58","v":0.05},{"$f":"'WACC Calc'!T58","v":0.05},{"$f":"'WACC Calc'!U58","v":0.05},{"$f":"'WACC Calc'!V58","v":0.05},{"$f":"'WACC Calc'!W58","v":0.05},{"$f":"'WACC Calc'!X58","v":0.05},{"$f":"'WACC Calc'!Y58","v":0.05},{"$f":"'WACC Calc'!Z58","v":0.05},{"$f":"'WACC Calc'!AA58","v":0.05},{"$f":"'WACC Calc'!AB58","v":0.05},{"$f":"'WACC Calc'!AC58","v":0.05},{"$f":"'WACC Calc'!AD58","v":0.05},{"$f":"'WACC Calc'!AE58","v":0.05},{"$f":"'WACC Calc'!AF58","v":0.05},{"$f":"'WACC Calc'!AG58","v":0.05},{"$f":"'WACC Calc'!AH58","v":0.05},{"$f":"'WACC Calc'!AI58","v":0.05},{"$f":"'WACC Calc'!AJ58","v":0.05},{"$f":"'WACC Calc'!AK58","v":0.05},{"$f":"'WACC Calc'!AL58","v":0.05}]
["MA3Lan**C2126","Market","Advanced",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F59","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G59","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H59","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I59","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J59","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K59","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L59","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M59","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N59","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O59","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P59","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q59","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK59","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL59","v":2.4390243902439046E-2}]
["MM3Lan**C2126","Market","Moderate",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F60","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G60","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H60","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I60","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J60","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K60","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L60","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M60","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N60","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O60","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P60","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q60","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK60","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL60","v":2.4390243902439046E-2}]
["MC3Lan**C2126","Market","Conservative",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F61","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G61","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H61","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I61","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J61","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K61","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L61","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M61","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N61","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O61","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P61","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q61","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK61","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL61","v":2.4390243902439046E-2}]
["M*3Lan**I00","Market","*",30,"LandbasedWind","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F62","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G62","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H62","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I62","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J62","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K62","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L62","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M62","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N62","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!O62","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!P62","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!Q62","v":4.300000000000001E-2},{"$f":"'WACC Calc'!R62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK62","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AL62","v":4.4999999999999998E-2}]
["MA3Lan**R10","Market","Advanced",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F63","v":0.09},{"$f":"'WACC Calc'!G63","v":0.09},{"$f":"'WACC Calc'!H63","v":0.09},{"$f":"'WACC Calc'!I63","v":0.09},{"$f":"'WACC Calc'!J63","v":0.09},{"$f":"'WACC Calc'!K63","v":0.09},{"$f":"'WACC Calc'!L63","v":0.09},{"$f":"'WACC Calc'!M63","v":0.09},{"$f":"'WACC Calc'!N63","v":0.09},{"$f":"'WACC Calc'!O63","v":0.09},{"$f":"'WACC Calc'!P63","v":0.09},{"$f":"'WACC Calc'!Q63","v":0.09},{"$f":"'WACC Calc'!R63","v":0.09},{"$f":"'WACC Calc'!S63","v":0.09},{"$f":"'WACC Calc'!T63","v":0.09},{"$f":"'WACC Calc'!U63","v":0.09},{"$f":"'WACC Calc'!V63","v":0.09},{"$f":"'WACC Calc'!W63","v":0.09},{"$f":"'WACC Calc'!X63","v":0.09},{"$f":"'WACC Calc'!Y63","v":0.09},{"$f":"'WACC Calc'!Z63","v":0.09},{"$f":"'WACC Calc'!AA63","v":0.09},{"$f":"'WACC Calc'!AB63","v":0.09},{"$f":"'WACC Calc'!AC63","v":0.09},{"$f":"'WACC Calc'!AD63","v":0.09},{"$f":"'WACC Calc'!AE63","v":0.09},{"$f":"'WACC Calc'!AF63","v":0.09},{"$f":"'WACC Calc'!AG63","v":0.09},{"$f":"'WACC Calc'!AH63","v":0.09},{"$f":"'WACC Calc'!AI63","v":0.09},{"$f":"'WACC Calc'!AJ63","v":0.09},{"$f":"'WACC Calc'!AK63","v":0.09},{"$f":"'WACC Calc'!AL63","v":0.09}]
["MM3Lan**R10","Market","Moderate",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F64","v":0.09},{"$f":"'WACC Calc'!G64","v":0.09},{"$f":"'WACC Calc'!H64","v":0.09},{"$f":"'WACC Calc'!I64","v":0.09},{"$f":"'WACC Calc'!J64","v":0.09},{"$f":"'WACC Calc'!K64","v":0.09},{"$f":"'WACC Calc'!L64","v":0.09},{"$f":"'WACC Calc'!M64","v":0.09},{"$f":"'WACC Calc'!N64","v":0.09},{"$f":"'WACC Calc'!O64","v":0.09},{"$f":"'WACC Calc'!P64","v":0.09},{"$f":"'WACC Calc'!Q64","v":0.09},{"$f":"'WACC Calc'!R64","v":0.09},{"$f":"'WACC Calc'!S64","v":0.09},{"$f":"'WACC Calc'!T64","v":0.09},{"$f":"'WACC Calc'!U64","v":0.09},{"$f":"'WACC Calc'!V64","v":0.09},{"$f":"'WACC Calc'!W64","v":0.09},{"$f":"'WACC Calc'!X64","v":0.09},{"$f":"'WACC Calc'!Y64","v":0.09},{"$f":"'WACC Calc'!Z64","v":0.09},{"$f":"'WACC Calc'!AA64","v":0.09},{"$f":"'WACC Calc'!AB64","v":0.09},{"$f":"'WACC Calc'!AC64","v":0.09},{"$f":"'WACC Calc'!AD64","v":0.09},{"$f":"'WACC Calc'!AE64","v":0.09},{"$f":"'WACC Calc'!AF64","v":0.09},{"$f":"'WACC Calc'!AG64","v":0.09},{"$f":"'WACC Calc'!AH64","v":0.09},{"$f":"'WACC Calc'!AI64","v":0.09},{"$f":"'WACC Calc'!AJ64","v":0.09},{"$f":"'WACC Calc'!AK64","v":0.09},{"$f":"'WACC Calc'!AL64","v":0.09}]
["MC3Lan**R10","Market","Conservative",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F65","v":0.09},{"$f":"'WACC Calc'!G65","v":0.09},{"$f":"'WACC Calc'!H65","v":0.09},{"$f":"'WACC Calc'!I65","v":0.09},{"$f":"'WACC Calc'!J65","v":0.09},{"$f":"'WACC Calc'!K65","v":0.09},{"$f":"'WACC Calc'!L65","v":0.09},{"$f":"'WACC Calc'!M65","v":0.09},{"$f":"'WACC Calc'!N65","v":0.09},{"$f":"'WACC Calc'!O65","v":0.09},{"$f":"'WACC Calc'!P65","v":0.09},{"$f":"'WACC Calc'!Q65","v":0.09},{"$f":"'WACC Calc'!R65","v":0.09},{"$f":"'WACC Calc'!S65","v":0.09},{"$f":"'WACC Calc'!T65","v":0.09},{"$f":"'WACC Calc'!U65","v":0.09},{"$f":"'WACC Calc'!V65","v":0.09},{"$f":"'WACC Calc'!W65","v":0.09},{"$f":"'WACC Calc'!X65","v":0.09},{"$f":"'WACC Calc'!Y65","v":0.09},{"$f":"'WACC Calc'!Z65","v":0.09},{"$f":"'WACC Calc'!AA65","v":0.09},{"$f":"'WACC Calc'!AB65","v":0.09},{"$f":"'WACC Calc'!AC65","v":0.09},{"$f":"'WACC Calc'!AD65","v":0.09},{"$f":"'WACC Calc'!AE65","v":0.09},{"$f":"'WACC Calc'!AF65","v":0.09},{"$f":"'WACC Calc'!AG65","v":0.09},{"$f":"'WACC Calc'!AH65","v":0.09},{"$f":"'WACC Calc'!AI65","v":0.09},{"$f":"'WACC Calc'!AJ65","v":0.09},{"$f":"'WACC Calc'!AK65","v":0.09},{"$f":"'WACC Calc'!AL65","v":0.09}]
["MA3Lan**C1237","Market","Advanced",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK66","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AL66","v":6.3414634146341742E-2}]
["MM3Lan**C1237","Market","Moderate",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK67","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AL67","v":6.3414634146341742E-2}]
["MC3Lan**C1237","Market","Conservative",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK68","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AL68","v":6.3414634146341742E-2}]
["MA3Lan**D00","Market","Advanced",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F69","v":0.3225780903041599},{"$f":"'WACC Calc'!G69","v":0.31595128959331564},{"$f":"'WACC Calc'!H69","v":0.31142167446116137},{"$f":"'WACC Calc'!I69","v":0.37335195216830885},{"$f":"'WACC Calc'!J69","v":0.44343946633695974},{"$f":"'WACC Calc'!K69","v":0.43759211465776643},{"$f":"'WACC Calc'!L69","v":0.43140796421829286},{"$f":"'WACC Calc'!M69","v":0.67057649151275367},{"$f":"'WACC Calc'!N69","v":0.66769049688923898},{"$f":"'WACC Calc'!O69","v":0.6648045022657243},{"$f":"'WACC Calc'!P69","v":0.66191850764220961},{"$f":"'WACC Calc'!Q69","v":0.65903251301869492},{"$f":"'WACC Calc'!R69","v":0.65614651839518012},{"$f":"'WACC Calc'!S69","v":0.65614651839518012},{"$f":"'WACC Calc'!T69","v":0.65614651839518012},{"$f":"'WACC Calc'!U69","v":0.65614651839518012},{"$f":"'WACC Calc'!V69","v":0.65614651839518012},{"$f":"'WACC Calc'!W69","v":0.65614651839518012},{"$f":"'WACC Calc'!X69","v":0.65614651839518012},{"$f":"'WACC Calc'!Y69","v":0.65614651839518012},{"$f":"'WACC Calc'!Z69","v":0.65614651839518012},{"$f":"'WACC Calc'!AA69","v":0.65614651839518012},{"$f":"'WACC Calc'!AB69","v":0.65614651839518012},{"$f":"'WACC Calc'!AC69","v":0.65614651839518012},{"$f":"'WACC Calc'!AD69","v":0.65614651839518012},{"$f":"'WACC Calc'!AE69","v":0.65614651839518012},{"$f":"'WACC Calc'!AF69","v":0.65614651839518012},{"$f":"'WACC Calc'!AG69","v":0.65614651839518012},{"$f":"'WACC Calc'!AH69","v":0.65614651839518012},{"$f":"'WACC Calc'!AI69","v":0.65614651839518012},{"$f":"'WACC Calc'!AJ69","v":0.65614651839518012},{"$f":"'WACC Calc'!AK69","v":0.65614651839518012},{"$f":"'WACC Calc'!AL69","v":0.65614651839518012}]
["MM3Lan**D00","Market","Moderate",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F70","v":0.3225780903041599},{"$f":"'WACC Calc'!G70","v":0.31595128959331564},{"$f":"'WACC Calc'!H70","v":0.31142167446116137},{"$f":"'WACC Calc'!I70","v":0.37335195216830885},{"$f":"'WACC Calc'!J70","v":0.44343946633695974},{"$f":"'WACC Calc'!K70","v":0.43759211465776643},{"$f":"'WACC Calc'!L70","v":0.43140796421829286},{"$f":"'WACC Calc'!M70","v":0.67057649151275367},{"$f":"'WACC Calc'!N70","v":0.66769049688923898},{"$f":"'WACC Calc'!O70","v":0.6648045022657243},{"$f":"'WACC Calc'!P70","v":0.66191850764220961},{"$f":"'WACC Calc'!Q70","v":0.65903251301869492},{"$f":"'WACC Calc'!R70","v":0.65614651839518012},{"$f":"'WACC Calc'!S70","v":0.65614651839518012},{"$f":"'WACC Calc'!T70","v":0.65614651839518012},{"$f":"'WACC Calc'!U70","v":0.65614651839518012},{"$f":"'WACC Calc'!V70","v":0.65614651839518012},{"$f":"'WACC Calc'!W70","v":0.65614651839518012},{"$f":"'WACC Calc'!X70","v":0.65614651839518012},{"$f":"'WACC Calc'!Y70","v":0.65614651839518012},{"$f":"'WACC Calc'!Z70","v":0.65614651839518012},{"$f":"'WACC Calc'!AA70","v":0.65614651839518012},{"$f":"'WACC Calc'!AB70","v":0.65614651839518012},{"$f":"'WACC Calc'!AC70","v":0.65614651839518012},{"$f":"'WACC Calc'!AD70","v":0.65614651839518012},{"$f":"'WACC Calc'!AE70","v":0.65614651839518012},{"$f":"'WACC Calc'!AF70","v":0.65614651839518012},{"$f":"'WACC Calc'!AG70","v":0.65614651839518012},{"$f":"'WACC Calc'!AH70","v":0.65614651839518012},{"$f":"'WACC Calc'!AI70","v":0.65614651839518012},{"$f":"'WACC Calc'!AJ70","v":0.65614651839518012},{"$f":"'WACC Calc'!AK70","v":0.65614651839518012},{"$f":"'WACC Calc'!AL70","v":0.65614651839518012}]
["MC3Lan**D00","Market","Conservative",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F71","v":0.3225780903041599},{"$f":"'WACC Calc'!G71","v":0.31595128959331564},{"$f":"'WACC Calc'!H71","v":0.31142167446116137},{"$f":"'WACC Calc'!I71","v":0.37335195216830885},{"$f":"'WACC Calc'!J71","v":0.44343946633695974},{"$f":"'WACC Calc'!K71","v":0.43759211465776643},{"$f":"'WACC Calc'!L71","v":0.43140796421829286},{"$f":"'WACC Calc'!M71","v":0.67057649151275367},{"$f":"'WACC Calc'!N71","v":0.66769049688923898},{"$f":"'WACC Calc'!O71","v":0.6648045022657243},{"$f":"'WACC Calc'!P71","v":0.66191850764220961},{"$f":"'WACC Calc'!Q71","v":0.65903251301869492},{"$f":"'WACC Calc'!R71","v":0.65614651839518012},{"$f":"'WACC Calc'!S71","v":0.65614651839518012},{"$f":"'WACC Calc'!T71","v":0.65614651839518012},{"$f":"'WACC Calc'!U71","v":0.65614651839518012},{"$f":"'WACC Calc'!V71","v":0.65614651839518012},{"$f":"'WACC Calc'!W71","v":0.65614651839518012},{"$f":"'WACC Calc'!X71","v":0.65614651839518012},{"$f":"'WACC Calc'!Y71","v":0.65614651839518012},{"$f":"'WACC Calc'!Z71","v":0.65614651839518012},{"$f":"'WACC Calc'!AA71","v":0.65614651839518012},{"$f":"'WACC Calc'!AB71","v":0.65614651839518012},{"$f":"'WACC Calc'!AC71","v":0.65614651839518012},{"$f":"'WACC Calc'!AD71","v":0.65614651839518012},{"$f":"'WACC Calc'!AE71","v":0.65614651839518012},{"$f":"'WACC Calc'!AF71","v":0.65614651839518012},{"$f":"'WACC Calc'!AG71","v":0.65614651839518012},{"$f":"'WACC Calc'!AH71","v":0.65614651839518012},{"$f":"'WACC Calc'!AI71","v":0.65614651839518012},{"$f":"'WACC Calc'!AJ71","v":0.65614651839518012},{"$f":"'WACC Calc'!AK71","v":0.65614651839518012},{"$f":"'WACC Calc'!AL71","v":0.65614651839518012}]
["M*3Lan**T50","Market","*",30,"LandbasedWind","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F72","v":0.25739999999999996},{"$f":"'WACC Calc'!G72","v":0.25739999999999996},{"$f":"'WACC Calc'!H72","v":0.25739999999999996},{"$f":"'WACC Calc'!I72","v":0.25739999999999996},{"$f":"'WACC Calc'!J72","v":0.25739999999999996},{"$f":"'WACC Calc'!K72","v":0.25739999999999996},{"$f":"'WACC Calc'!L72","v":0.25739999999999996},{"$f":"'WACC Calc'!M72","v":0.25739999999999996},{"$f":"'WACC Calc'!N72","v":0.25739999999999996},{"$f":"'WACC Calc'!O72","v":0.25739999999999996},{"$f":"'WACC Calc'!P72","v":0.25739999999999996},{"$f":"'WACC Calc'!Q72","v":0.25739999999999996},{"$f":"'WACC Calc'!R72","v":0.25739999999999996},{"$f":"'WACC Calc'!S72","v":0.25739999999999996},{"$f":"'WACC Calc'!T72","v":0.25739999999999996},{"$f":"'WACC Calc'!U72","v":0.25739999999999996},{"$f":"'WACC Calc'!V72","v":0.25739999999999996},{"$f":"'WACC Calc'!W72","v":0.25739999999999996},{"$f":"'WACC Calc'!X72","v":0.25739999999999996},{"$f":"'WACC Calc'!Y72","v":0.25739999999999996},{"$f":"'WACC Calc'!Z72","v":0.25739999999999996},{"$f":"'WACC Calc'!AA72","v":0.25739999999999996},{"$f":"'WACC Calc'!AB72","v":0.25739999999999996},{"$f":"'WACC Calc'!AC72","v":0.25739999999999996},{"$f":"'WACC Calc'!AD72","v":0.25739999999999996},{"$f":"'WACC Calc'!AE72","v":0.25739999999999996},{"$f":"'WACC Calc'!AF72","v":0.25739999999999996},{"$f":"'WACC Calc'!AG72","v":0.25739999999999996},{"$f":"'WACC Calc'!AH72","v":0.25739999999999996},{"$f":"'WACC Calc'!AI72","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ72","v":0.25739999999999996},{"$f":"'WACC Calc'!AK72","v":0.25739999999999996},{"$f":"'WACC Calc'!AL72","v":0.25739999999999996}]
["MA3Lan**W00","Market","Advanced",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F73","v":7.054983146702036E-2},{"$f":"'WACC Calc'!G73","v":7.0949401042681437E-2},{"$f":"'WACC Calc'!H73","v":7.1222518716689817E-2},{"$f":"'WACC Calc'!I73","v":6.7488370692059652E-2},{"$f":"'WACC Calc'!J73","v":6.3262373937746669E-2},{"$f":"'WACC Calc'!K73","v":6.3614945854595317E-2},{"$f":"'WACC Calc'!L73","v":6.398782538949381E-2},{"$f":"'WACC Calc'!M73","v":4.9566919867747E-2},{"$f":"'WACC Calc'!N73","v":5.0732587725546341E-2},{"$f":"'WACC Calc'!O73","v":5.1889683024915992E-2},{"$f":"'WACC Calc'!P73","v":5.303820576585596E-2},{"$f":"'WACC Calc'!Q73","v":5.4178155948366238E-2},{"$f":"'WACC Calc'!R73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!S73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!T73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!U73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!V73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!W73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!X73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!Y73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!Z73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AA73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AB73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AC73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AD73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AE73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AF73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AG73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AH73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AI73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AJ73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AK73","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AL73","v":5.5309533572446834E-2}]
["MM3Lan**W00","Market","Moderate",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F74","v":7.054983146702036E-2},{"$f":"'WACC Calc'!G74","v":7.0949401042681437E-2},{"$f":"'WACC Calc'!H74","v":7.1222518716689817E-2},{"$f":"'WACC Calc'!I74","v":6.7488370692059652E-2},{"$f":"'WACC Calc'!J74","v":6.3262373937746669E-2},{"$f":"'WACC Calc'!K74","v":6.3614945854595317E-2},{"$f":"'WACC Calc'!L74","v":6.398782538949381E-2},{"$f":"'WACC Calc'!M74","v":4.9566919867747E-2},{"$f":"'WACC Calc'!N74","v":5.0732587725546341E-2},{"$f":"'WACC Calc'!O74","v":5.1889683024915992E-2},{"$f":"'WACC Calc'!P74","v":5.303820576585596E-2},{"$f":"'WACC Calc'!Q74","v":5.4178155948366238E-2},{"$f":"'WACC Calc'!R74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!S74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!T74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!U74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!V74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!W74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!X74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!Y74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!Z74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AA74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AB74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AC74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AD74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AE74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AF74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AG74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AH74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AI74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AJ74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AK74","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AL74","v":5.5309533572446834E-2}]
["MC3Lan**W00","Market","Conservative",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F75","v":7.054983146702036E-2},{"$f":"'WACC Calc'!G75","v":7.0949401042681437E-2},{"$f":"'WACC Calc'!H75","v":7.1222518716689817E-2},{"$f":"'WACC Calc'!I75","v":6.7488370692059652E-2},{"$f":"'WACC Calc'!J75","v":6.3262373937746669E-2},{"$f":"'WACC Calc'!K75","v":6.3614945854595317E-2},{"$f":"'WACC Calc'!L75","v":6.398782538949381E-2},{"$f":"'WACC Calc'!M75","v":4.9566919867747E-2},{"$f":"'WACC Calc'!N75","v":5.0732587725546341E-2},{"$f":"'WACC Calc'!O75","v":5.1889683024915992E-2},{"$f":"'WACC Calc'!P75","v":5.303820576585596E-2},{"$f":"'WACC Calc'!Q75","v":5.4178155948366238E-2},{"$f":"'WACC Calc'!R75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!S75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!T75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!U75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!V75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!W75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!X75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!Y75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!Z75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AA75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AB75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AC75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AD75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AE75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AF75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AG75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AH75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AI75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AJ75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AK75","v":5.5309533572446834E-2},{"$f":"'WACC Calc'!AL75","v":5.5309533572446834E-2}]
["MA3Lan**W06","Market","Advanced",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F76","v":4.4438859967824706E-2},{"$f":"'WACC Calc'!G76","v":4.4828683944079462E-2},{"$f":"'WACC Calc'!H76","v":4.5095140211404594E-2},{"$f":"'WACC Calc'!I76","v":4.1452068967863243E-2},{"$f":"'WACC Calc'!J76","v":3.7329145305118772E-2},{"$f":"'WACC Calc'!K76","v":3.7673117906922515E-2},{"$f":"'WACC Calc'!L76","v":3.8036902819018614E-2},{"$f":"'WACC Calc'!M76","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!N76","v":2.5104963634679622E-2},{"$f":"'WACC Calc'!O76","v":2.6233837097479062E-2},{"$f":"'WACC Calc'!P76","v":2.7354347088640152E-2},{"$f":"'WACC Calc'!Q76","v":2.8466493608162224E-2},{"$f":"'WACC Calc'!R76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!S76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!T76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!U76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!V76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!W76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!X76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!Y76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!Z76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AA76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AB76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AC76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AD76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AE76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AF76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AG76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AH76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AI76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AJ76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AK76","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AL76","v":2.9570276656045946E-2}]
["MM3Lan**W06","Market","Moderate",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F77","v":4.4438859967824706E-2},{"$f":"'WACC Calc'!G77","v":4.4828683944079462E-2},{"$f":"'WACC Calc'!H77","v":4.5095140211404594E-2},{"$f":"'WACC Calc'!I77","v":4.1452068967863243E-2},{"$f":"'WACC Calc'!J77","v":3.7329145305118772E-2},{"$f":"'WACC Calc'!K77","v":3.7673117906922515E-2},{"$f":"'WACC Calc'!L77","v":3.8036902819018614E-2},{"$f":"'WACC Calc'!M77","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!N77","v":2.5104963634679622E-2},{"$f":"'WACC Calc'!O77","v":2.6233837097479062E-2},{"$f":"'WACC Calc'!P77","v":2.7354347088640152E-2},{"$f":"'WACC Calc'!Q77","v":2.8466493608162224E-2},{"$f":"'WACC Calc'!R77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!S77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!T77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!U77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!V77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!W77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!X77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!Y77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!Z77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AA77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AB77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AC77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AD77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AE77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AF77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AG77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AH77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AI77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AJ77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AK77","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AL77","v":2.9570276656045946E-2}]
["MC3Lan**W06","Market","Conservative",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F78","v":4.4438859967824706E-2},{"$f":"'WACC Calc'!G78","v":4.4828683944079462E-2},{"$f":"'WACC Calc'!H78","v":4.5095140211404594E-2},{"$f":"'WACC Calc'!I78","v":4.1452068967863243E-2},{"$f":"'WACC Calc'!J78","v":3.7329145305118772E-2},{"$f":"'WACC Calc'!K78","v":3.7673117906922515E-2},{"$f":"'WACC Calc'!L78","v":3.8036902819018614E-2},{"$f":"'WACC Calc'!M78","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!N78","v":2.5104963634679622E-2},{"$f":"'WACC Calc'!O78","v":2.6233837097479062E-2},{"$f":"'WACC Calc'!P78","v":2.7354347088640152E-2},{"$f":"'WACC Calc'!Q78","v":2.8466493608162224E-2},{"$f":"'WACC Calc'!R78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!S78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!T78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!U78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!V78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!W78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!X78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!Y78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!Z78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AA78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AB78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AC78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AD78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AE78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AF78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AG78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AH78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AI78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AJ78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AK78","v":2.9570276656045946E-2},{"$f":"'WACC Calc'!AL78","v":2.9570276656045946E-2}]
["MA3Lan**F00","Market","Advanced",30,"LandbasedWind","*","FCR",{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!L416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!M416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!N416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!O416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!P416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Q416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!R416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!S416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!T416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!U416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!V416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!W416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!X416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Y416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Z416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AA416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AB416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AC416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AD416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AE416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AF416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AG416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AH416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AI416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AJ416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AK416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AL416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AM416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AN416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AO416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AP416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AQ416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AR416","v":4.9154778438725191E-2}]
["MM3Lan**F00","Market","Moderate",30,"LandbasedWind","*","FCR",{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!L417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!M417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!N417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!O417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!P417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Q417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!R417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!S417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!T417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!U417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!V417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!W417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!X417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Y417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Z417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AA417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AB417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AC417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AD417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AE417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AF417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AG417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AH417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AI417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AJ417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AK417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AL417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AM417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AN417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AO417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AP417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AQ417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AR417","v":4.9154778438725191E-2}]
["MC3Lan**F00","Market","Conservative",30,"LandbasedWind","*","FCR",{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!L418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!M418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!N418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!O418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!P418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Q418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!R418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!S418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!T418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!U418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!V418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!W418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!X418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Y418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Z418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AA418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AB418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AC418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AD418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AE418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AF418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AG418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AH418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AI418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AJ418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AK418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AL418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AM418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AN418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AO418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AP418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AQ418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AR418","v":4.9154778438725191E-2}]
["M*3Off**I110","Market","*",30,"OffShoreWind","*","Inflation Rate",{"$f":"'WACC Calc'!F81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK81","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL81","v":2.5000000000000001E-2}]
["MA3Off**I100","Market","Advanced",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F82","v":0.04},{"$f":"'WACC Calc'!G82","v":0.04},{"$f":"'WACC Calc'!H82","v":0.04},{"$f":"'WACC Calc'!I82","v":0.04},{"$f":"'WACC Calc'!J82","v":0.04},{"$f":"'WACC Calc'!K82","v":0.04},{"$f":"'WACC Calc'!L82","v":0.04},{"$f":"'WACC Calc'!M82","v":0.04},{"$f":"'WACC Calc'!N82","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O82","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P82","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q82","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R82","v":0.05},{"$f":"'WACC Calc'!S82","v":0.05},{"$f":"'WACC Calc'!T82","v":0.05},{"$f":"'WACC Calc'!U82","v":0.05},{"$f":"'WACC Calc'!V82","v":0.05},{"$f":"'WACC Calc'!W82","v":0.05},{"$f":"'WACC Calc'!X82","v":0.05},{"$f":"'WACC Calc'!Y82","v":0.05},{"$f":"'WACC Calc'!Z82","v":0.05},{"$f":"'WACC Calc'!AA82","v":0.05},{"$f":"'WACC Calc'!AB82","v":0.05},{"$f":"'WACC Calc'!AC82","v":0.05},{"$f":"'WACC Calc'!AD82","v":0.05},{"$f":"'WACC Calc'!AE82","v":0.05},{"$f":"'WACC Calc'!AF82","v":0.05},{"$f":"'WACC Calc'!AG82","v":0.05},{"$f":"'WACC Calc'!AH82","v":0.05},{"$f":"'WACC Calc'!AI82","v":0.05},{"$f":"'WACC Calc'!AJ82","v":0.05},{"$f":"'WACC Calc'!AK82","v":0.05},{"$f":"'WACC Calc'!AL82","v":0.05}]
["MM3Off**I100","Market","Moderate",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F83","v":0.04},{"$f":"'WACC Calc'!G83","v":0.04},{"$f":"'WACC Calc'!H83","v":0.04},{"$f":"'WACC Calc'!I83","v":0.04},{"$f":"'WACC Calc'!J83","v":0.04},{"$f":"'WACC Calc'!K83","v":0.04},{"$f":"'WACC Calc'!L83","v":0.04},{"$f":"'WACC Calc'!M83","v":0.04},{"$f":"'WACC Calc'!N83","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O83","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P83","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q83","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R83","v":0.05},{"$f":"'WACC Calc'!S83","v":0.05},{"$f":"'WACC Calc'!T83","v":0.05},{"$f":"'WACC Calc'!U83","v":0.05},{"$f":"'WACC Calc'!V83","v":0.05},{"$f":"'WACC Calc'!W83","v":0.05},{"$f":"'WACC Calc'!X83","v":0.05},{"$f":"'WACC Calc'!Y83","v":0.05},{"$f":"'WACC Calc'!Z83","v":0.05},{"$f":"'WACC Calc'!AA83","v":0.05},{"$f":"'WACC Calc'!AB83","v":0.05},{"$f":"'WACC Calc'!AC83","v":0.05},{"$f":"'WACC Calc'!AD83","v":0.05},{"$f":"'WACC Calc'!AE83","v":0.05},{"$f":"'WACC Calc'!AF83","v":0.05},{"$f":"'WACC Calc'!AG83","v":0.05},{"$f":"'WACC Calc'!AH83","v":0.05},{"$f":"'WACC Calc'!AI83","v":0.05},{"$f":"'WACC Calc'!AJ83","v":0.05},{"$f":"'WACC Calc'!AK83","v":0.05},{"$f":"'WACC Calc'!AL83","v":0.05}]
["MC3Off**I100","Market","Conservative",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F84","v":0.04},{"$f":"'WACC Calc'!G84","v":0.04},{"$f":"'WACC Calc'!H84","v":0.04},{"$f":"'WACC Calc'!I84","v":0.04},{"$f":"'WACC Calc'!J84","v":0.04},{"$f":"'WACC Calc'!K84","v":0.04},{"$f":"'WACC Calc'!L84","v":0.04},{"$f":"'WACC Calc'!M84","v":0.04},{"$f":"'WACC Calc'!N84","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O84","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P84","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q84","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R84","v":0.05},{"$f":"'WACC Calc'!S84","v":0.05},{"$f":"'WACC Calc'!T84","v":0.05},{"$f":"'WACC Calc'!U84","v":0.05},{"$f":"'WACC Calc'!V84","v":0.05},{"$f":"'WACC Calc'!W84","v":0.05},{"$f":"'WACC Calc'!X84","v":0.05},{"$f":"'WACC Calc'!Y84","v":0.05},{"$f":"'WACC Calc'!Z84","v":0.05},{"$f":"'WACC Calc'!AA84","v":0.05},{"$f":"'WACC Calc'!AB84","v":0.05},{"$f":"'WACC Calc'!AC84","v":0.05},{"$f":"'WACC Calc'!AD84","v":0.05},{"$f":"'WACC Calc'!AE84","v":0.05},{"$f":"'WACC Calc'!AF84","v":0.05},{"$f":"'WACC Calc'!AG84","v":0.05},{"$f":"'WACC Calc'!AH84","v":0.05},{"$f":"'WACC Calc'!AI84","v":0.05},{"$f":"'WACC Calc'!AJ84","v":0.05},{"$f":"'WACC Calc'!AK84","v":0.05},{"$f":"'WACC Calc'!AL84","v":0.05}]
["MA3Off**C2126","Market","Advanced",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F85","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G85","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H85","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I85","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J85","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K85","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L85","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M85","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N85","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O85","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P85","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q85","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK85","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL85","v":2.4390243902439046E-2}]
["MM3Off**C2126","Market","Moderate",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F86","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G86","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H86","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I86","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J86","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K86","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L86","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M86","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N86","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O86","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P86","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q86","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK86","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL86","v":2.4390243902439046E-2}]
["MC3Off**C2126","Market","Conservative",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F87","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G87","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H87","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I87","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J87","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K87","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L87","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M87","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N87","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O87","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P87","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q87","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK87","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL87","v":2.4390243902439046E-2}]
["M*3Off**I00","Market","*",30,"OffShoreWind","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F88","v":0.04},{"$f":"'WACC Calc'!G88","v":0.04},{"$f":"'WACC Calc'!H88","v":0.04},{"$f":"'WACC Calc'!I88","v":0.04},{"$f":"'WACC Calc'!J88","v":0.04},{"$f":"'WACC Calc'!K88","v":0.04},{"$f":"'WACC Calc'!L88","v":0.04},{"$f":"'WACC Calc'!M88","v":0.04},{"$f":"'WACC Calc'!N88","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O88","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P88","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q88","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R88","v":0.05},{"$f":"'WACC Calc'!S88","v":0.05},{"$f":"'WACC Calc'!T88","v":0.05},{"$f":"'WACC Calc'!U88","v":0.05},{"$f":"'WACC Calc'!V88","v":0.05},{"$f":"'WACC Calc'!W88","v":0.05},{"$f":"'WACC Calc'!X88","v":0.05},{"$f":"'WACC Calc'!Y88","v":0.05},{"$f":"'WACC Calc'!Z88","v":0.05},{"$f":"'WACC Calc'!AA88","v":0.05},{"$f":"'WACC Calc'!AB88","v":0.05},{"$f":"'WACC Calc'!AC88","v":0.05},{"$f":"'WACC Calc'!AD88","v":0.05},{"$f":"'WACC Calc'!AE88","v":0.05},{"$f":"'WACC Calc'!AF88","v":0.05},{"$f":"'WACC Calc'!AG88","v":0.05},{"$f":"'WACC Calc'!AH88","v":0.05},{"$f":"'WACC Calc'!AI88","v":0.05},{"$f":"'WACC Calc'!AJ88","v":0.05},{"$f":"'WACC Calc'!AK88","v":0.05},{"$f":"'WACC Calc'!AL88","v":0.05}]
["MA3Off**R10","Market","Advanced",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F89","v":0.1},{"$f":"'WACC Calc'!G89","v":0.1},{"$f":"'WACC Calc'!H89","v":0.1},{"$f":"'WACC Calc'!I89","v":0.1},{"$f":"'WACC Calc'!J89","v":0.1},{"$f":"'WACC Calc'!K89","v":0.1},{"$f":"'WACC Calc'!L89","v":0.1},{"$f":"'WACC Calc'!M89","v":0.1},{"$f":"'WACC Calc'!N89","v":0.1},{"$f":"'WACC Calc'!O89","v":0.1},{"$f":"'WACC Calc'!P89","v":0.1},{"$f":"'WACC Calc'!Q89","v":0.1},{"$f":"'WACC Calc'!R89","v":0.1},{"$f":"'WACC Calc'!S89","v":0.1},{"$f":"'WACC Calc'!T89","v":0.1},{"$f":"'WACC Calc'!U89","v":0.1},{"$f":"'WACC Calc'!V89","v":0.1},{"$f":"'WACC Calc'!W89","v":0.1},{"$f":"'WACC Calc'!X89","v":0.1},{"$f":"'WACC Calc'!Y89","v":0.1},{"$f":"'WACC Calc'!Z89","v":0.1},{"$f":"'WACC Calc'!AA89","v":0.1},{"$f":"'WACC Calc'!AB89","v":0.1},{"$f":"'WACC Calc'!AC89","v":0.1},{"$f":"'WACC Calc'!AD89","v":0.1},{"$f":"'WACC Calc'!AE89","v":0.1},{"$f":"'WACC Calc'!AF89","v":0.1},{"$f":"'WACC Calc'!AG89","v":0.1},{"$f":"'WACC Calc'!AH89","v":0.1},{"$f":"'WACC Calc'!AI89","v":0.1},{"$f":"'WACC Calc'!AJ89","v":0.1},{"$f":"'WACC Calc'!AK89","v":0.1},{"$f":"'WACC Calc'!AL89","v":0.1}]
["MM3Off**R10","Market","Moderate",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F90","v":0.1},{"$f":"'WACC Calc'!G90","v":0.1},{"$f":"'WACC Calc'!H90","v":0.1},{"$f":"'WACC Calc'!I90","v":0.1},{"$f":"'WACC Calc'!J90","v":0.1},{"$f":"'WACC Calc'!K90","v":0.1},{"$f":"'WACC Calc'!L90","v":0.1},{"$f":"'WACC Calc'!M90","v":0.1},{"$f":"'WACC Calc'!N90","v":0.1},{"$f":"'WACC Calc'!O90","v":0.1},{"$f":"'WACC Calc'!P90","v":0.1},{"$f":"'WACC Calc'!Q90","v":0.1},{"$f":"'WACC Calc'!R90","v":0.1},{"$f":"'WACC Calc'!S90","v":0.1},{"$f":"'WACC Calc'!T90","v":0.1},{"$f":"'WACC Calc'!U90","v":0.1},{"$f":"'WACC Calc'!V90","v":0.1},{"$f":"'WACC Calc'!W90","v":0.1},{"$f":"'WACC Calc'!X90","v":0.1},{"$f":"'WACC Calc'!Y90","v":0.1},{"$f":"'WACC Calc'!Z90","v":0.1},{"$f":"'WACC Calc'!AA90","v":0.1},{"$f":"'WACC Calc'!AB90","v":0.1},{"$f":"'WACC Calc'!AC90","v":0.1},{"$f":"'WACC Calc'!AD90","v":0.1},{"$f":"'WACC Calc'!AE90","v":0.1},{"$f":"'WACC Calc'!AF90","v":0.1},{"$f":"'WACC Calc'!AG90","v":0.1},{"$f":"'WACC Calc'!AH90","v":0.1},{"$f":"'WACC Calc'!AI90","v":0.1},{"$f":"'WACC Calc'!AJ90","v":0.1},{"$f":"'WACC Calc'!AK90","v":0.1},{"$f":"'WACC Calc'!AL90","v":0.1}]
["MC3Off**R10","Market","Conservative",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F91","v":0.1},{"$f":"'WACC Calc'!G91","v":0.1},{"$f":"'WACC Calc'!H91","v":0.1},{"$f":"'WACC Calc'!I91","v":0.1},{"$f":"'WACC Calc'!J91","v":0.1},{"$f":"'WACC Calc'!K91","v":0.1},{"$f":"'WACC Calc'!L91","v":0.1},{"$f":"'WACC Calc'!M91","v":0.1},{"$f":"'WACC Calc'!N91","v":0.1},{"$f":"'WACC Calc'!O91","v":0.1},{"$f":"'WACC Calc'!P91","v":0.1},{"$f":"'WACC Calc'!Q91","v":0.1},{"$f":"'WACC Calc'!R91","v":0.1},{"$f":"'WACC Calc'!S91","v":0.1},{"$f":"'WACC Calc'!T91","v":0.1},{"$f":"'WACC Calc'!U91","v":0.1},{"$f":"'WACC Calc'!V91","v":0.1},{"$f":"'WACC Calc'!W91","v":0.1},{"$f":"'WACC Calc'!X91","v":0.1},{"$f":"'WACC Calc'!Y91","v":0.1},{"$f":"'WACC Calc'!Z91","v":0.1},{"$f":"'WACC Calc'!AA91","v":0.1},{"$f":"'WACC Calc'!AB91","v":0.1},{"$f":"'WACC Calc'!AC91","v":0.1},{"$f":"'WACC Calc'!AD91","v":0.1},{"$f":"'WACC Calc'!AE91","v":0.1},{"$f":"'WACC Calc'!AF91","v":0.1},{"$f":"'WACC Calc'!AG91","v":0.1},{"$f":"'WACC Calc'!AH91","v":0.1},{"$f":"'WACC Calc'!AI91","v":0.1},{"$f":"'WACC Calc'!AJ91","v":0.1},{"$f":"'WACC Calc'!AK91","v":0.1},{"$f":"'WACC Calc'!AL91","v":0.1}]
["MA3Off**C1237","Market","Advanced",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK92","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL92","v":7.317073170731736E-2}]
["MM3Off**C1237","Market","Moderate",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK93","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL93","v":7.317073170731736E-2}]
["MC3Off**C1237","Market","Conservative",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK94","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL94","v":7.317073170731736E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B67,1), LEFT(C67,1), LEFT(D67,1),LEFT(E67,3),LEFT(F67,6),RIGHT(F67,1), LEFT(G67,1), IF(ISERROR(FIND(\"Rate\",G67)), \"0\",FIND(\"Rate\",G67)),IF(ISERROR(FIND(\"Real\",G67)), \"0\",FIND(\"Real\",G67)))","v":"MA3Off**D00"},"Market","Advanced",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F95","v":0.48},{"$f":"'WACC Calc'!G95","v":0.48},{"$f":"'WACC Calc'!H95","v":0.48},{"$f":"'WACC Calc'!I95","v":0.52},{"$f":"'WACC Calc'!J95","v":0.56000000000000005},{"$f":"'WACC Calc'!K95","v":0.56000000000000005},{"$f":"'WACC Calc'!L95","v":0.56000000000000005},{"$f":"'WACC Calc'!M95","v":0.68779999999999997},{"$f":"'WACC Calc'!N95","v":0.68423999999999996},{"$f":"'WACC Calc'!O95","v":0.68067999999999995},{"$f":"'WACC Calc'!P95","v":0.67711999999999994},{"$f":"'WACC Calc'!Q95","v":0.67355999999999994},{"$f":"'WACC Calc'!R95","v":0.67},{"$f":"'WACC Calc'!S95","v":0.67},{"$f":"'WACC Calc'!T95","v":0.67},{"$f":"'WACC Calc'!U95","v":0.67},{"$f":"'WACC Calc'!V95","v":0.67},{"$f":"'WACC Calc'!W95","v":0.67},{"$f":"'WACC Calc'!X95","v":0.67},{"$f":"'WACC Calc'!Y95","v":0.67},{"$f":"'WACC Calc'!Z95","v":0.67},{"$f":"'WACC Calc'!AA95","v":0.67},{"$f":"'WACC Calc'!AB95","v":0.67},{"$f":"'WACC Calc'!AC95","v":0.67},{"$f":"'WACC Calc'!AD95","v":0.67},{"$f":"'WACC Calc'!AE95","v":0.67},{"$f":"'WACC Calc'!AF95","v":0.67},{"$f":"'WACC Calc'!AG95","v":0.67},{"$f":"'WACC Calc'!AH95","v":0.67},{"$f":"'WACC Calc'!AI95","v":0.67},{"$f":"'WACC Calc'!AJ95","v":0.67},{"$f":"'WACC Calc'!AK95","v":0.67},{"$f":"'WACC Calc'!AL95","v":0.67}]
["MM3Off**D00","Market","Moderate",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F96","v":0.48},{"$f":"'WACC Calc'!G96","v":0.48},{"$f":"'WACC Calc'!H96","v":0.48},{"$f":"'WACC Calc'!I96","v":0.52},{"$f":"'WACC Calc'!J96","v":0.56000000000000005},{"$f":"'WACC Calc'!K96","v":0.56000000000000005},{"$f":"'WACC Calc'!L96","v":0.56000000000000005},{"$f":"'WACC Calc'!M96","v":0.68779999999999997},{"$f":"'WACC Calc'!N96","v":0.68423999999999996},{"$f":"'WACC Calc'!O96","v":0.68067999999999995},{"$f":"'WACC Calc'!P96","v":0.67711999999999994},{"$f":"'WACC Calc'!Q96","v":0.67355999999999994},{"$f":"'WACC Calc'!R96","v":0.67},{"$f":"'WACC Calc'!S96","v":0.67},{"$f":"'WACC Calc'!T96","v":0.67},{"$f":"'WACC Calc'!U96","v":0.67},{"$f":"'WACC Calc'!V96","v":0.67},{"$f":"'WACC Calc'!W96","v":0.67},{"$f":"'WACC Calc'!X96","v":0.67},{"$f":"'WACC Calc'!Y96","v":0.67},{"$f":"'WACC Calc'!Z96","v":0.67},{"$f":"'WACC Calc'!AA96","v":0.67},{"$f":"'WACC Calc'!AB96","v":0.67},{"$f":"'WACC Calc'!AC96","v":0.67},{"$f":"'WACC Calc'!AD96","v":0.67},{"$f":"'WACC Calc'!AE96","v":0.67},{"$f":"'WACC Calc'!AF96","v":0.67},{"$f":"'WACC Calc'!AG96","v":0.67},{"$f":"'WACC Calc'!AH96","v":0.67},{"$f":"'WACC Calc'!AI96","v":0.67},{"$f":"'WACC Calc'!AJ96","v":0.67},{"$f":"'WACC Calc'!AK96","v":0.67},{"$f":"'WACC Calc'!AL96","v":0.67}]
["MC3Off**D00","Market","Conservative",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F97","v":0.48},{"$f":"'WACC Calc'!G97","v":0.48},{"$f":"'WACC Calc'!H97","v":0.48},{"$f":"'WACC Calc'!I97","v":0.52},{"$f":"'WACC Calc'!J97","v":0.56000000000000005},{"$f":"'WACC Calc'!K97","v":0.56000000000000005},{"$f":"'WACC Calc'!L97","v":0.56000000000000005},{"$f":"'WACC Calc'!M97","v":0.68779999999999997},{"$f":"'WACC Calc'!N97","v":0.68423999999999996},{"$f":"'WACC Calc'!O97","v":0.68067999999999995},{"$f":"'WACC Calc'!P97","v":0.67711999999999994},{"$f":"'WACC Calc'!Q97","v":0.67355999999999994},{"$f":"'WACC Calc'!R97","v":0.67},{"$f":"'WACC Calc'!S97","v":0.67},{"$f":"'WACC Calc'!T97","v":0.67},{"$f":"'WACC Calc'!U97","v":0.67},{"$f":"'WACC Calc'!V97","v":0.67},{"$f":"'WACC Calc'!W97","v":0.67},{"$f":"'WACC Calc'!X97","v":0.67},{"$f":"'WACC Calc'!Y97","v":0.67},{"$f":"'WACC Calc'!Z97","v":0.67},{"$f":"'WACC Calc'!AA97","v":0.67},{"$f":"'WACC Calc'!AB97","v":0.67},{"$f":"'WACC Calc'!AC97","v":0.67},{"$f":"'WACC Calc'!AD97","v":0.67},{"$f":"'WACC Calc'!AE97","v":0.67},{"$f":"'WACC Calc'!AF97","v":0.67},{"$f":"'WACC Calc'!AG97","v":0.67},{"$f":"'WACC Calc'!AH97","v":0.67},{"$f":"'WACC Calc'!AI97","v":0.67},{"$f":"'WACC Calc'!AJ97","v":0.67},{"$f":"'WACC Calc'!AK97","v":0.67},{"$f":"'WACC Calc'!AL97","v":0.67}]
["M*3Off**T50","Market","*",30,"OffShoreWind","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F98","v":0.25739999999999996},{"$f":"'WACC Calc'!G98","v":0.25739999999999996},{"$f":"'WACC Calc'!H98","v":0.25739999999999996},{"$f":"'WACC Calc'!I98","v":0.25739999999999996},{"$f":"'WACC Calc'!J98","v":0.25739999999999996},{"$f":"'WACC Calc'!K98","v":0.25739999999999996},{"$f":"'WACC Calc'!L98","v":0.25739999999999996},{"$f":"'WACC Calc'!M98","v":0.25739999999999996},{"$f":"'WACC Calc'!N98","v":0.25739999999999996},{"$f":"'WACC Calc'!O98","v":0.25739999999999996},{"$f":"'WACC Calc'!P98","v":0.25739999999999996},{"$f":"'WACC Calc'!Q98","v":0.25739999999999996},{"$f":"'WACC Calc'!R98","v":0.25739999999999996},{"$f":"'WACC Calc'!S98","v":0.25739999999999996},{"$f":"'WACC Calc'!T98","v":0.25739999999999996},{"$f":"'WACC Calc'!U98","v":0.25739999999999996},{"$f":"'WACC Calc'!V98","v":0.25739999999999996},{"$f":"'WACC Calc'!W98","v":0.25739999999999996},{"$f":"'WACC Calc'!X98","v":0.25739999999999996},{"$f":"'WACC Calc'!Y98","v":0.25739999999999996},{"$f":"'WACC Calc'!Z98","v":0.25739999999999996},{"$f":"'WACC Calc'!AA98","v":0.25739999999999996},{"$f":"'WACC Calc'!AB98","v":0.25739999999999996},{"$f":"'WACC Calc'!AC98","v":0.25739999999999996},{"$f":"'WACC Calc'!AD98","v":0.25739999999999996},{"$f":"'WACC Calc'!AE98","v":0.25739999999999996},{"$f":"'WACC Calc'!AF98","v":0.25739999999999996},{"$f":"'WACC Calc'!AG98","v":0.25739999999999996},{"$f":"'WACC Calc'!AH98","v":0.25739999999999996},{"$f":"'WACC Calc'!AI98","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ98","v":0.25739999999999996},{"$f":"'WACC Calc'!AK98","v":0.25739999999999996},{"$f":"'WACC Calc'!AL98","v":0.25739999999999996}]
["MA3Off**W00","Market","Advanced",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F99","v":6.6257919999999998E-2},{"$f":"'WACC Calc'!G99","v":6.6257919999999998E-2},{"$f":"'WACC Calc'!H99","v":6.6257919999999998E-2},{"$f":"'WACC Calc'!I99","v":6.3446080000000002E-2},{"$f":"'WACC Calc'!J99","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!K99","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!L99","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!M99","v":5.1650411200000003E-2},{"$f":"'WACC Calc'!N99","v":5.291689820800001E-2},{"$f":"'WACC Calc'!O99","v":5.4172810592000006E-2},{"$f":"'WACC Calc'!P99","v":5.5418148352000006E-2},{"$f":"'WACC Calc'!Q99","v":5.6652911488000009E-2},{"$f":"'WACC Calc'!R99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!S99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!T99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!U99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!V99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!W99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!X99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!Y99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!Z99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AA99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AB99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AC99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AD99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AE99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AF99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AG99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AH99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AI99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AJ99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AK99","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AL99","v":5.7877100000000001E-2}]
["MM3Off**W00","Market","Moderate",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F100","v":6.6257919999999998E-2},{"$f":"'WACC Calc'!G100","v":6.6257919999999998E-2},{"$f":"'WACC Calc'!H100","v":6.6257919999999998E-2},{"$f":"'WACC Calc'!I100","v":6.3446080000000002E-2},{"$f":"'WACC Calc'!J100","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!K100","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!L100","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!M100","v":5.1650411200000003E-2},{"$f":"'WACC Calc'!N100","v":5.291689820800001E-2},{"$f":"'WACC Calc'!O100","v":5.4172810592000006E-2},{"$f":"'WACC Calc'!P100","v":5.5418148352000006E-2},{"$f":"'WACC Calc'!Q100","v":5.6652911488000009E-2},{"$f":"'WACC Calc'!R100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!S100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!T100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!U100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!V100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!W100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!X100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!Y100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!Z100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AA100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AB100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AC100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AD100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AE100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AF100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AG100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AH100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AI100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AJ100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AK100","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AL100","v":5.7877100000000001E-2}]
["MC3Off**W00","Market","Conservative",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F101","v":6.6257919999999998E-2},{"$f":"'WACC Calc'!G101","v":6.6257919999999998E-2},{"$f":"'WACC Calc'!H101","v":6.6257919999999998E-2},{"$f":"'WACC Calc'!I101","v":6.3446080000000002E-2},{"$f":"'WACC Calc'!J101","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!K101","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!L101","v":6.0634239999999999E-2},{"$f":"'WACC Calc'!M101","v":5.1650411200000003E-2},{"$f":"'WACC Calc'!N101","v":5.291689820800001E-2},{"$f":"'WACC Calc'!O101","v":5.4172810592000006E-2},{"$f":"'WACC Calc'!P101","v":5.5418148352000006E-2},{"$f":"'WACC Calc'!Q101","v":5.6652911488000009E-2},{"$f":"'WACC Calc'!R101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!S101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!T101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!U101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!V101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!W101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!X101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!Y101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!Z101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AA101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AB101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AC101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AD101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AE101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AF101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AG101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AH101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AI101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AJ101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AK101","v":5.7877100000000001E-2},{"$f":"'WACC Calc'!AL101","v":5.7877100000000001E-2}]
["MA3Off**W06","Market","Advanced",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F102","v":4.0251629268292843E-2},{"$f":"'WACC Calc'!G102","v":4.0251629268292843E-2},{"$f":"'WACC Calc'!H102","v":4.0251629268292843E-2},{"$f":"'WACC Calc'!I102","v":3.750837073170743E-2},{"$f":"'WACC Calc'!J102","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!K102","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!L102","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!M102","v":2.6000401170731768E-2},{"$f":"'WACC Calc'!N102","v":2.7235998251707416E-2},{"$f":"'WACC Calc'!O102","v":2.8461278626341624E-2},{"$f":"'WACC Calc'!P102","v":2.967624229463417E-2},{"$f":"'WACC Calc'!Q102","v":3.0880889256585498E-2},{"$f":"'WACC Calc'!R102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK102","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL102","v":3.2075219512195163E-2}]
["MM3Off**W06","Market","Moderate",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F103","v":4.0251629268292843E-2},{"$f":"'WACC Calc'!G103","v":4.0251629268292843E-2},{"$f":"'WACC Calc'!H103","v":4.0251629268292843E-2},{"$f":"'WACC Calc'!I103","v":3.750837073170743E-2},{"$f":"'WACC Calc'!J103","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!K103","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!L103","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!M103","v":2.6000401170731768E-2},{"$f":"'WACC Calc'!N103","v":2.7235998251707416E-2},{"$f":"'WACC Calc'!O103","v":2.8461278626341624E-2},{"$f":"'WACC Calc'!P103","v":2.967624229463417E-2},{"$f":"'WACC Calc'!Q103","v":3.0880889256585498E-2},{"$f":"'WACC Calc'!R103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK103","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL103","v":3.2075219512195163E-2}]
["MC3Off**W06","Market","Conservative",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F104","v":4.0251629268292843E-2},{"$f":"'WACC Calc'!G104","v":4.0251629268292843E-2},{"$f":"'WACC Calc'!H104","v":4.0251629268292843E-2},{"$f":"'WACC Calc'!I104","v":3.750837073170743E-2},{"$f":"'WACC Calc'!J104","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!K104","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!L104","v":3.4765112195122017E-2},{"$f":"'WACC Calc'!M104","v":2.6000401170731768E-2},{"$f":"'WACC Calc'!N104","v":2.7235998251707416E-2},{"$f":"'WACC Calc'!O104","v":2.8461278626341624E-2},{"$f":"'WACC Calc'!P104","v":2.967624229463417E-2},{"$f":"'WACC Calc'!Q104","v":3.0880889256585498E-2},{"$f":"'WACC Calc'!R104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK104","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL104","v":3.2075219512195163E-2}]
["MA3Off**F00","Market","Advanced",30,"OffShoreWind","*","FCR",{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!L583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!M583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!N583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!O583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!P583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Q583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!R583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!S583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!T583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!U583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!V583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!W583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!X583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Y583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Z583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AA583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AB583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AC583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AD583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AE583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AF583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AG583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AH583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AI583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AJ583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AK583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AL583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AM583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AN583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AO583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AP583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AQ583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AR583","v":5.0719826638420985E-2}]
["MM3Off**F00","Market","Moderate",30,"OffShoreWind","*","FCR",{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!L584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!M584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!N584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!O584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!P584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Q584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!R584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!S584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!T584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!U584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!V584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!W584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!X584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Y584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Z584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AA584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AB584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AC584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AD584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AE584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AF584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AG584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AH584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AI584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AJ584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AK584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AL584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AM584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AN584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AO584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AP584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AQ584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AR584","v":5.0719826638420985E-2}]
["MC3Off**F00","Market","Conservative",30,"OffShoreWind","*","FCR",{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!L585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!M585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!N585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!O585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!P585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Q585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!R585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!S585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!T585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!U585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!V585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!W585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!X585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Y585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Z585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AA585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AB585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AC585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AD585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AE585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AF585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AG585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AH585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AI585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AJ585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AK585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AL585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AM585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AN585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AO585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AP585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AQ585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AR585","v":5.0719826638420985E-2}]
["M*3Uti**I110","Market","*",30,"UtilityPV","*","Inflation Rate",{"$f":"'WACC Calc'!F107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK107","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL107","v":2.5000000000000001E-2}]
["MA3Uti**I100","Market","Advanced",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F108","v":0.04},{"$f":"'WACC Calc'!G108","v":0.04},{"$f":"'WACC Calc'!H108","v":0.04},{"$f":"'WACC Calc'!I108","v":0.04},{"$f":"'WACC Calc'!J108","v":0.04},{"$f":"'WACC Calc'!K108","v":0.04},{"$f":"'WACC Calc'!L108","v":0.04},{"$f":"'WACC Calc'!M108","v":0.04},{"$f":"'WACC Calc'!N108","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O108","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P108","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q108","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R108","v":0.05},{"$f":"'WACC Calc'!S108","v":0.05},{"$f":"'WACC Calc'!T108","v":0.05},{"$f":"'WACC Calc'!U108","v":0.05},{"$f":"'WACC Calc'!V108","v":0.05},{"$f":"'WACC Calc'!W108","v":0.05},{"$f":"'WACC Calc'!X108","v":0.05},{"$f":"'WACC Calc'!Y108","v":0.05},{"$f":"'WACC Calc'!Z108","v":0.05},{"$f":"'WACC Calc'!AA108","v":0.05},{"$f":"'WACC Calc'!AB108","v":0.05},{"$f":"'WACC Calc'!AC108","v":0.05},{"$f":"'WACC Calc'!AD108","v":0.05},{"$f":"'WACC Calc'!AE108","v":0.05},{"$f":"'WACC Calc'!AF108","v":0.05},{"$f":"'WACC Calc'!AG108","v":0.05},{"$f":"'WACC Calc'!AH108","v":0.05},{"$f":"'WACC Calc'!AI108","v":0.05},{"$f":"'WACC Calc'!AJ108","v":0.05},{"$f":"'WACC Calc'!AK108","v":0.05},{"$f":"'WACC Calc'!AL108","v":0.05}]
["MM3Uti**I100","Market","Moderate",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F109","v":0.04},{"$f":"'WACC Calc'!G109","v":0.04},{"$f":"'WACC Calc'!H109","v":0.04},{"$f":"'WACC Calc'!I109","v":0.04},{"$f":"'WACC Calc'!J109","v":0.04},{"$f":"'WACC Calc'!K109","v":0.04},{"$f":"'WACC Calc'!L109","v":0.04},{"$f":"'WACC Calc'!M109","v":0.04},{"$f":"'WACC Calc'!N109","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O109","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P109","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q109","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R109","v":0.05},{"$f":"'WACC Calc'!S109","v":0.05},{"$f":"'WACC Calc'!T109","v":0.05},{"$f":"'WACC Calc'!U109","v":0.05},{"$f":"'WACC Calc'!V109","v":0.05},{"$f":"'WACC Calc'!W109","v":0.05},{"$f":"'WACC Calc'!X109","v":0.05},{"$f":"'WACC Calc'!Y109","v":0.05},{"$f":"'WACC Calc'!Z109","v":0.05},{"$f":"'WACC Calc'!AA109","v":0.05},{"$f":"'WACC Calc'!AB109","v":0.05},{"$f":"'WACC Calc'!AC109","v":0.05},{"$f":"'WACC Calc'!AD109","v":0.05},{"$f":"'WACC Calc'!AE109","v":0.05},{"$f":"'WACC Calc'!AF109","v":0.05},{"$f":"'WACC Calc'!AG109","v":0.05},{"$f":"'WACC Calc'!AH109","v":0.05},{"$f":"'WACC Calc'!AI109","v":0.05},{"$f":"'WACC Calc'!AJ109","v":0.05},{"$f":"'WACC Calc'!AK109","v":0.05},{"$f":"'WACC Calc'!AL109","v":0.05}]
["MC3Uti**I100","Market","Conservative",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F110","v":0.04},{"$f":"'WACC Calc'!G110","v":0.04},{"$f":"'WACC Calc'!H110","v":0.04},{"$f":"'WACC Calc'!I110","v":0.04},{"$f":"'WACC Calc'!J110","v":0.04},{"$f":"'WACC Calc'!K110","v":0.04},{"$f":"'WACC Calc'!L110","v":0.04},{"$f":"'WACC Calc'!M110","v":0.04},{"$f":"'WACC Calc'!N110","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O110","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P110","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q110","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R110","v":0.05},{"$f":"'WACC Calc'!S110","v":0.05},{"$f":"'WACC Calc'!T110","v":0.05},{"$f":"'WACC Calc'!U110","v":0.05},{"$f":"'WACC Calc'!V110","v":0.05},{"$f":"'WACC Calc'!W110","v":0.05},{"$f":"'WACC Calc'!X110","v":0.05},{"$f":"'WACC Calc'!Y110","v":0.05},{"$f":"'WACC Calc'!Z110","v":0.05},{"$f":"'WACC Calc'!AA110","v":0.05},{"$f":"'WACC Calc'!AB110","v":0.05},{"$f":"'WACC Calc'!AC110","v":0.05},{"$f":"'WACC Calc'!AD110","v":0.05},{"$f":"'WACC Calc'!AE110","v":0.05},{"$f":"'WACC Calc'!AF110","v":0.05},{"$f":"'WACC Calc'!AG110","v":0.05},{"$f":"'WACC Calc'!AH110","v":0.05},{"$f":"'WACC Calc'!AI110","v":0.05},{"$f":"'WACC Calc'!AJ110","v":0.05},{"$f":"'WACC Calc'!AK110","v":0.05},{"$f":"'WACC Calc'!AL110","v":0.05}]
["MA3Uti**C2126","Market","Advanced",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M111","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N111","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O111","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P111","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q111","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK111","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL111","v":2.4390243902439046E-2}]
["MM3Uti**C2126","Market","Moderate",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M112","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N112","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O112","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P112","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q112","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK112","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL112","v":2.4390243902439046E-2}]
["MC3Uti**C2126","Market","Conservative",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M113","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N113","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O113","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P113","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q113","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK113","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL113","v":2.4390243902439046E-2}]
["M*3Uti**I00","Market","*",30,"UtilityPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M114","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N114","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!O114","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!P114","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!Q114","v":4.300000000000001E-2},{"$f":"'WACC Calc'!R114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK114","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AL114","v":4.4999999999999998E-2}]
["MA3Uti**R10","Market","Advanced",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!G115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!H115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!I115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!J115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!K115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!L115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!M115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!N115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!O115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!P115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Q115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!R115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!S115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!T115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!U115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!V115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!W115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!X115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Y115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Z115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AA115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AB115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AC115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AD115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AE115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AF115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AG115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AH115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AI115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AJ115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AK115","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AL115","v":7.7499999999999999E-2}]
["MM3Uti**R10","Market","Moderate",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!G116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!H116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!I116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!J116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!K116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!L116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!M116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!N116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!O116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!P116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Q116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!R116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!S116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!T116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!U116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!V116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!W116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!X116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Y116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Z116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AA116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AB116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AC116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AD116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AE116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AF116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AG116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AH116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AI116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AJ116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AK116","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AL116","v":7.7499999999999999E-2}]
["MC3Uti**R10","Market","Conservative",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!G117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!H117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!I117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!J117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!K117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!L117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!M117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!N117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!O117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!P117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Q117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!R117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!S117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!T117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!U117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!V117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!W117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!X117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Y117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Z117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AA117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AB117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AC117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AD117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AE117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AF117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AG117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AH117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AI117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AJ117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AK117","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AL117","v":7.7499999999999999E-2}]
["MA3Uti**C1237","Market","Advanced",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!G118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!H118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!I118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!J118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!K118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!L118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!M118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!N118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!O118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!P118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Q118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!R118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!S118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!T118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!U118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!V118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!W118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!X118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Y118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Z118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AA118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AB118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AC118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AD118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AE118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AF118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AG118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AH118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AI118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AJ118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AK118","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AL118","v":5.1219512195121997E-2}]
["MM3Uti**C1237","Market","Moderate",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!G119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!H119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!I119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!J119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!K119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!L119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!M119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!N119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!O119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!P119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Q119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!R119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!S119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!T119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!U119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!V119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!W119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!X119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Y119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Z119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AA119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AB119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AC119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AD119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AE119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AF119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AG119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AH119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AI119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AJ119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AK119","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AL119","v":5.1219512195121997E-2}]
["MC3Uti**C1237","Market","Conservative",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!G120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!H120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!I120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!J120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!K120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!L120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!M120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!N120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!O120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!P120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Q120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!R120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!S120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!T120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!U120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!V120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!W120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!X120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Y120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Z120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AA120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AB120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AC120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AD120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AE120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AF120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AG120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AH120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AI120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AJ120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AK120","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AL120","v":5.1219512195121997E-2}]
["MA3Uti**D00","Market","Advanced",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F121","v":0.51858809468989941},{"$f":"'WACC Calc'!G121","v":0.51838290036477108},{"$f":"'WACC Calc'!H121","v":0.51857752047664951},{"$f":"'WACC Calc'!I121","v":0.51857751875831504},{"$f":"'WACC Calc'!J121","v":0.51857754590584926},{"$f":"'WACC Calc'!K121","v":0.5185775950787741},{"$f":"'WACC Calc'!L121","v":0.66297764418296701},{"$f":"'WACC Calc'!M121","v":0.66297764418296701},{"$f":"'WACC Calc'!N121","v":0.65988366373728735},{"$f":"'WACC Calc'!O121","v":0.6567896832916077},{"$f":"'WACC Calc'!P121","v":0.65369570284592804},{"$f":"'WACC Calc'!Q121","v":0.65060172240024838},{"$f":"'WACC Calc'!R121","v":0.64750774195456895},{"$f":"'WACC Calc'!S121","v":0.64750774195456895},{"$f":"'WACC Calc'!T121","v":0.64750774195456895},{"$f":"'WACC Calc'!U121","v":0.64750774195456895},{"$f":"'WACC Calc'!V121","v":0.64750774195456895},{"$f":"'WACC Calc'!W121","v":0.64750774195456895},{"$f":"'WACC Calc'!X121","v":0.64750774195456895},{"$f":"'WACC Calc'!Y121","v":0.64750774195456895},{"$f":"'WACC Calc'!Z121","v":0.64750774195456895},{"$f":"'WACC Calc'!AA121","v":0.64750774195456895},{"$f":"'WACC Calc'!AB121","v":0.64750774195456895},{"$f":"'WACC Calc'!AC121","v":0.64750774195456895},{"$f":"'WACC Calc'!AD121","v":0.64750774195456895},{"$f":"'WACC Calc'!AE121","v":0.64750774195456895},{"$f":"'WACC Calc'!AF121","v":0.64750774195456895},{"$f":"'WACC Calc'!AG121","v":0.64750774195456895},{"$f":"'WACC Calc'!AH121","v":0.64750774195456895},{"$f":"'WACC Calc'!AI121","v":0.64750774195456895},{"$f":"'WACC Calc'!AJ121","v":0.64750774195456895},{"$f":"'WACC Calc'!AK121","v":0.64750774195456895},{"$f":"'WACC Calc'!AL121","v":0.64750774195456895}]
["MM3Uti**D00","Market","Moderate",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F122","v":0.51858809468989941},{"$f":"'WACC Calc'!G122","v":0.51838290036477108},{"$f":"'WACC Calc'!H122","v":0.51857752047664951},{"$f":"'WACC Calc'!I122","v":0.51857751875831504},{"$f":"'WACC Calc'!J122","v":0.51857754590584926},{"$f":"'WACC Calc'!K122","v":0.5185775950787741},{"$f":"'WACC Calc'!L122","v":0.66297764418296701},{"$f":"'WACC Calc'!M122","v":0.66297764418296701},{"$f":"'WACC Calc'!N122","v":0.65988366373728735},{"$f":"'WACC Calc'!O122","v":0.6567896832916077},{"$f":"'WACC Calc'!P122","v":0.65369570284592804},{"$f":"'WACC Calc'!Q122","v":0.65060172240024838},{"$f":"'WACC Calc'!R122","v":0.64750774195456895},{"$f":"'WACC Calc'!S122","v":0.64750774195456895},{"$f":"'WACC Calc'!T122","v":0.64750774195456895},{"$f":"'WACC Calc'!U122","v":0.64750774195456895},{"$f":"'WACC Calc'!V122","v":0.64750774195456895},{"$f":"'WACC Calc'!W122","v":0.64750774195456895},{"$f":"'WACC Calc'!X122","v":0.64750774195456895},{"$f":"'WACC Calc'!Y122","v":0.64750774195456895},{"$f":"'WACC Calc'!Z122","v":0.64750774195456895},{"$f":"'WACC Calc'!AA122","v":0.64750774195456895},{"$f":"'WACC Calc'!AB122","v":0.64750774195456895},{"$f":"'WACC Calc'!AC122","v":0.64750774195456895},{"$f":"'WACC Calc'!AD122","v":0.64750774195456895},{"$f":"'WACC Calc'!AE122","v":0.64750774195456895},{"$f":"'WACC Calc'!AF122","v":0.64750774195456895},{"$f":"'WACC Calc'!AG122","v":0.64750774195456895},{"$f":"'WACC Calc'!AH122","v":0.64750774195456895},{"$f":"'WACC Calc'!AI122","v":0.64750774195456895},{"$f":"'WACC Calc'!AJ122","v":0.64750774195456895},{"$f":"'WACC Calc'!AK122","v":0.64750774195456895},{"$f":"'WACC Calc'!AL122","v":0.64750774195456895}]
["MC3Uti**D00","Market","Conservative",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F123","v":0.51858809468989941},{"$f":"'WACC Calc'!G123","v":0.51838290036477108},{"$f":"'WACC Calc'!H123","v":0.51857752047664951},{"$f":"'WACC Calc'!I123","v":0.51857751875831504},{"$f":"'WACC Calc'!J123","v":0.51857754590584926},{"$f":"'WACC Calc'!K123","v":0.5185775950787741},{"$f":"'WACC Calc'!L123","v":0.66297764418296701},{"$f":"'WACC Calc'!M123","v":0.66297764418296701},{"$f":"'WACC Calc'!N123","v":0.65988366373728735},{"$f":"'WACC Calc'!O123","v":0.6567896832916077},{"$f":"'WACC Calc'!P123","v":0.65369570284592804},{"$f":"'WACC Calc'!Q123","v":0.65060172240024838},{"$f":"'WACC Calc'!R123","v":0.64750774195456895},{"$f":"'WACC Calc'!S123","v":0.64750774195456895},{"$f":"'WACC Calc'!T123","v":0.64750774195456895},{"$f":"'WACC Calc'!U123","v":0.64750774195456895},{"$f":"'WACC Calc'!V123","v":0.64750774195456895},{"$f":"'WACC Calc'!W123","v":0.64750774195456895},{"$f":"'WACC Calc'!X123","v":0.64750774195456895},{"$f":"'WACC Calc'!Y123","v":0.64750774195456895},{"$f":"'WACC Calc'!Z123","v":0.64750774195456895},{"$f":"'WACC Calc'!AA123","v":0.64750774195456895},{"$f":"'WACC Calc'!AB123","v":0.64750774195456895},{"$f":"'WACC Calc'!AC123","v":0.64750774195456895},{"$f":"'WACC Calc'!AD123","v":0.64750774195456895},{"$f":"'WACC Calc'!AE123","v":0.64750774195456895},{"$f":"'WACC Calc'!AF123","v":0.64750774195456895},{"$f":"'WACC Calc'!AG123","v":0.64750774195456895},{"$f":"'WACC Calc'!AH123","v":0.64750774195456895},{"$f":"'WACC Calc'!AI123","v":0.64750774195456895},{"$f":"'WACC Calc'!AJ123","v":0.64750774195456895},{"$f":"'WACC Calc'!AK123","v":0.64750774195456895},{"$f":"'WACC Calc'!AL123","v":0.64750774195456895}]
["M*3Uti**T50","Market","*",30,"UtilityPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F124","v":0.25739999999999996},{"$f":"'WACC Calc'!G124","v":0.25739999999999996},{"$f":"'WACC Calc'!H124","v":0.25739999999999996},{"$f":"'WACC Calc'!I124","v":0.25739999999999996},{"$f":"'WACC Calc'!J124","v":0.25739999999999996},{"$f":"'WACC Calc'!K124","v":0.25739999999999996},{"$f":"'WACC Calc'!L124","v":0.25739999999999996},{"$f":"'WACC Calc'!M124","v":0.25739999999999996},{"$f":"'WACC Calc'!N124","v":0.25739999999999996},{"$f":"'WACC Calc'!O124","v":0.25739999999999996},{"$f":"'WACC Calc'!P124","v":0.25739999999999996},{"$f":"'WACC Calc'!Q124","v":0.25739999999999996},{"$f":"'WACC Calc'!R124","v":0.25739999999999996},{"$f":"'WACC Calc'!S124","v":0.25739999999999996},{"$f":"'WACC Calc'!T124","v":0.25739999999999996},{"$f":"'WACC Calc'!U124","v":0.25739999999999996},{"$f":"'WACC Calc'!V124","v":0.25739999999999996},{"$f":"'WACC Calc'!W124","v":0.25739999999999996},{"$f":"'WACC Calc'!X124","v":0.25739999999999996},{"$f":"'WACC Calc'!Y124","v":0.25739999999999996},{"$f":"'WACC Calc'!Z124","v":0.25739999999999996},{"$f":"'WACC Calc'!AA124","v":0.25739999999999996},{"$f":"'WACC Calc'!AB124","v":0.25739999999999996},{"$f":"'WACC Calc'!AC124","v":0.25739999999999996},{"$f":"'WACC Calc'!AD124","v":0.25739999999999996},{"$f":"'WACC Calc'!AE124","v":0.25739999999999996},{"$f":"'WACC Calc'!AF124","v":0.25739999999999996},{"$f":"'WACC Calc'!AG124","v":0.25739999999999996},{"$f":"'WACC Calc'!AH124","v":0.25739999999999996},{"$f":"'WACC Calc'!AI124","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ124","v":0.25739999999999996},{"$f":"'WACC Calc'!AK124","v":0.25739999999999996},{"$f":"'WACC Calc'!AL124","v":0.25739999999999996}]
["MA3Uti**W00","Market","Advanced",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F125","v":5.2713563426201572E-2},{"$f":"'WACC Calc'!G125","v":5.27233708941654E-2},{"$f":"'WACC Calc'!H125","v":5.2714068831298061E-2},{"$f":"'WACC Calc'!I125","v":5.2714068913427573E-2},{"$f":"'WACC Calc'!J125","v":5.2714067615884028E-2},{"$f":"'WACC Calc'!K125","v":5.2714065265614916E-2},{"$f":"'WACC Calc'!L125","v":4.5812320518630913E-2},{"$f":"'WACC Calc'!M125","v":4.5812320518630913E-2},{"$f":"'WACC Calc'!N125","v":4.6940259625395234E-2},{"$f":"'WACC Calc'!O125","v":4.8059008372643708E-2},{"$f":"'WACC Calc'!P125","v":4.9168566760376342E-2},{"$f":"'WACC Calc'!Q125","v":5.026893478859313E-2},{"$f":"'WACC Calc'!R125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!S125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!T125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!U125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!V125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!W125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!X125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Y125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Z125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AA125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AB125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AC125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AD125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AE125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AF125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AG125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AH125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AI125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AJ125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AK125","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AL125","v":5.1360112457294049E-2}]
["MM3Uti**W00","Market","Moderate",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F126","v":5.2713563426201572E-2},{"$f":"'WACC Calc'!G126","v":5.27233708941654E-2},{"$f":"'WACC Calc'!H126","v":5.2714068831298061E-2},{"$f":"'WACC Calc'!I126","v":5.2714068913427573E-2},{"$f":"'WACC Calc'!J126","v":5.2714067615884028E-2},{"$f":"'WACC Calc'!K126","v":5.2714065265614916E-2},{"$f":"'WACC Calc'!L126","v":4.5812320518630913E-2},{"$f":"'WACC Calc'!M126","v":4.5812320518630913E-2},{"$f":"'WACC Calc'!N126","v":4.6940259625395234E-2},{"$f":"'WACC Calc'!O126","v":4.8059008372643708E-2},{"$f":"'WACC Calc'!P126","v":4.9168566760376342E-2},{"$f":"'WACC Calc'!Q126","v":5.026893478859313E-2},{"$f":"'WACC Calc'!R126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!S126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!T126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!U126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!V126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!W126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!X126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Y126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Z126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AA126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AB126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AC126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AD126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AE126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AF126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AG126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AH126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AI126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AJ126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AK126","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AL126","v":5.1360112457294049E-2}]
["MC3Uti**W00","Market","Conservative",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F127","v":5.2713563426201572E-2},{"$f":"'WACC Calc'!G127","v":5.27233708941654E-2},{"$f":"'WACC Calc'!H127","v":5.2714068831298061E-2},{"$f":"'WACC Calc'!I127","v":5.2714068913427573E-2},{"$f":"'WACC Calc'!J127","v":5.2714067615884028E-2},{"$f":"'WACC Calc'!K127","v":5.2714065265614916E-2},{"$f":"'WACC Calc'!L127","v":4.5812320518630913E-2},{"$f":"'WACC Calc'!M127","v":4.5812320518630913E-2},{"$f":"'WACC Calc'!N127","v":4.6940259625395234E-2},{"$f":"'WACC Calc'!O127","v":4.8059008372643708E-2},{"$f":"'WACC Calc'!P127","v":4.9168566760376342E-2},{"$f":"'WACC Calc'!Q127","v":5.026893478859313E-2},{"$f":"'WACC Calc'!R127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!S127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!T127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!U127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!V127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!W127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!X127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Y127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!Z127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AA127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AB127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AC127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AD127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AE127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AF127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AG127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AH127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AI127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AJ127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AK127","v":5.1360112457294049E-2},{"$f":"'WACC Calc'!AL127","v":5.1360112457294049E-2}]
["MA3Uti**W06","Market","Advanced",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F128","v":2.7037622854830801E-2},{"$f":"'WACC Calc'!G128","v":2.7047191116259084E-2},{"$f":"'WACC Calc'!H128","v":2.7038115932973783E-2},{"$f":"'WACC Calc'!I128","v":2.7038116013100133E-2},{"$f":"'WACC Calc'!J128","v":2.7038114747203856E-2},{"$f":"'WACC Calc'!K128","v":2.7038112454258467E-2},{"$f":"'WACC Calc'!L128","v":2.0304702945005859E-2},{"$f":"'WACC Calc'!M128","v":2.0304702945005859E-2},{"$f":"'WACC Calc'!N128","v":2.1405131341849071E-2},{"$f":"'WACC Calc'!O128","v":2.249659353428668E-2},{"$f":"'WACC Calc'!P128","v":2.3579089522318464E-2},{"$f":"'WACC Calc'!Q128","v":2.4652619305944645E-2},{"$f":"'WACC Calc'!R128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!S128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!T128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!U128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!V128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!W128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!X128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Y128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Z128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AA128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AB128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AC128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AD128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AE128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AF128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AG128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AH128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AI128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AJ128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AK128","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AL128","v":2.5717182885165002E-2}]
["MM3Uti**W06","Market","Moderate",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F129","v":2.7037622854830801E-2},{"$f":"'WACC Calc'!G129","v":2.7047191116259084E-2},{"$f":"'WACC Calc'!H129","v":2.7038115932973783E-2},{"$f":"'WACC Calc'!I129","v":2.7038116013100133E-2},{"$f":"'WACC Calc'!J129","v":2.7038114747203856E-2},{"$f":"'WACC Calc'!K129","v":2.7038112454258467E-2},{"$f":"'WACC Calc'!L129","v":2.0304702945005859E-2},{"$f":"'WACC Calc'!M129","v":2.0304702945005859E-2},{"$f":"'WACC Calc'!N129","v":2.1405131341849071E-2},{"$f":"'WACC Calc'!O129","v":2.249659353428668E-2},{"$f":"'WACC Calc'!P129","v":2.3579089522318464E-2},{"$f":"'WACC Calc'!Q129","v":2.4652619305944645E-2},{"$f":"'WACC Calc'!R129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!S129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!T129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!U129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!V129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!W129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!X129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Y129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Z129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AA129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AB129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AC129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AD129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AE129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AF129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AG129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AH129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AI129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AJ129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AK129","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AL129","v":2.5717182885165002E-2}]
["MC3Uti**W06","Market","Conservative",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F130","v":2.7037622854830801E-2},{"$f":"'WACC Calc'!G130","v":2.7047191116259084E-2},{"$f":"'WACC Calc'!H130","v":2.7038115932973783E-2},{"$f":"'WACC Calc'!I130","v":2.7038116013100133E-2},{"$f":"'WACC Calc'!J130","v":2.7038114747203856E-2},{"$f":"'WACC Calc'!K130","v":2.7038112454258467E-2},{"$f":"'WACC Calc'!L130","v":2.0304702945005859E-2},{"$f":"'WACC Calc'!M130","v":2.0304702945005859E-2},{"$f":"'WACC Calc'!N130","v":2.1405131341849071E-2},{"$f":"'WACC Calc'!O130","v":2.249659353428668E-2},{"$f":"'WACC Calc'!P130","v":2.3579089522318464E-2},{"$f":"'WACC Calc'!Q130","v":2.4652619305944645E-2},{"$f":"'WACC Calc'!R130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!S130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!T130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!U130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!V130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!W130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!X130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Y130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!Z130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AA130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AB130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AC130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AD130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AE130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AF130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AG130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AH130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AI130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AJ130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AK130","v":2.5717182885165002E-2},{"$f":"'WACC Calc'!AL130","v":2.5717182885165002E-2}]
["MA3Uti**F00","Market","Advanced",30,"UtilityPV","*","FCR",{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!L246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!M246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!N246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!O246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!P246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Q246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!R246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!S246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!T246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!U246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!V246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!W246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!X246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Y246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Z246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AA246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AB246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AC246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AD246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AE246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AF246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AG246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AH246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AI246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AJ246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AK246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AL246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AM246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AN246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AO246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AP246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AQ246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AR246","v":4.4393562425152279E-2}]
["MM3Uti**F00","Market","Moderate",30,"UtilityPV","*","FCR",{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!L247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!M247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!N247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!O247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!P247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Q247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!R247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!S247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!T247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!U247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!V247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!W247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!X247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Y247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Z247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AA247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AB247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AC247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AD247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AE247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AF247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AG247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AH247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AI247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AJ247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AK247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AL247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AM247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AN247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AO247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AP247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AQ247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AR247","v":4.4393562425152279E-2}]
["MC3Uti**F00","Market","Conservative",30,"UtilityPV","*","FCR",{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!L248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!M248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!N248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!O248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!P248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Q248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!R248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!S248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!T248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!U248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!V248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!W248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!X248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Y248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Z248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AA248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AB248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AC248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AD248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AE248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AF248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AG248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AH248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AI248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AJ248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AK248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AL248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AM248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AN248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AO248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AP248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AQ248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AR248","v":4.4393562425152279E-2}]
["M*3Com**I110","Market","*",30,"CommPV","*","Inflation Rate",{"$f":"'WACC Calc'!F133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK133","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL133","v":2.5000000000000001E-2}]
["MA3Com**I100","Market","Advanced",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F134","v":0.04},{"$f":"'WACC Calc'!G134","v":0.04},{"$f":"'WACC Calc'!H134","v":0.04},{"$f":"'WACC Calc'!I134","v":0.04},{"$f":"'WACC Calc'!J134","v":0.04},{"$f":"'WACC Calc'!K134","v":0.04},{"$f":"'WACC Calc'!L134","v":0.04},{"$f":"'WACC Calc'!M134","v":0.04},{"$f":"'WACC Calc'!N134","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O134","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P134","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q134","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R134","v":0.05},{"$f":"'WACC Calc'!S134","v":0.05},{"$f":"'WACC Calc'!T134","v":0.05},{"$f":"'WACC Calc'!U134","v":0.05},{"$f":"'WACC Calc'!V134","v":0.05},{"$f":"'WACC Calc'!W134","v":0.05},{"$f":"'WACC Calc'!X134","v":0.05},{"$f":"'WACC Calc'!Y134","v":0.05},{"$f":"'WACC Calc'!Z134","v":0.05},{"$f":"'WACC Calc'!AA134","v":0.05},{"$f":"'WACC Calc'!AB134","v":0.05},{"$f":"'WACC Calc'!AC134","v":0.05},{"$f":"'WACC Calc'!AD134","v":0.05},{"$f":"'WACC Calc'!AE134","v":0.05},{"$f":"'WACC Calc'!AF134","v":0.05},{"$f":"'WACC Calc'!AG134","v":0.05},{"$f":"'WACC Calc'!AH134","v":0.05},{"$f":"'WACC Calc'!AI134","v":0.05},{"$f":"'WACC Calc'!AJ134","v":0.05},{"$f":"'WACC Calc'!AK134","v":0.05},{"$f":"'WACC Calc'!AL134","v":0.05}]
["MM3Com**I100","Market","Moderate",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F135","v":0.04},{"$f":"'WACC Calc'!G135","v":0.04},{"$f":"'WACC Calc'!H135","v":0.04},{"$f":"'WACC Calc'!I135","v":0.04},{"$f":"'WACC Calc'!J135","v":0.04},{"$f":"'WACC Calc'!K135","v":0.04},{"$f":"'WACC Calc'!L135","v":0.04},{"$f":"'WACC Calc'!M135","v":0.04},{"$f":"'WACC Calc'!N135","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O135","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P135","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q135","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R135","v":0.05},{"$f":"'WACC Calc'!S135","v":0.05},{"$f":"'WACC Calc'!T135","v":0.05},{"$f":"'WACC Calc'!U135","v":0.05},{"$f":"'WACC Calc'!V135","v":0.05},{"$f":"'WACC Calc'!W135","v":0.05},{"$f":"'WACC Calc'!X135","v":0.05},{"$f":"'WACC Calc'!Y135","v":0.05},{"$f":"'WACC Calc'!Z135","v":0.05},{"$f":"'WACC Calc'!AA135","v":0.05},{"$f":"'WACC Calc'!AB135","v":0.05},{"$f":"'WACC Calc'!AC135","v":0.05},{"$f":"'WACC Calc'!AD135","v":0.05},{"$f":"'WACC Calc'!AE135","v":0.05},{"$f":"'WACC Calc'!AF135","v":0.05},{"$f":"'WACC Calc'!AG135","v":0.05},{"$f":"'WACC Calc'!AH135","v":0.05},{"$f":"'WACC Calc'!AI135","v":0.05},{"$f":"'WACC Calc'!AJ135","v":0.05},{"$f":"'WACC Calc'!AK135","v":0.05},{"$f":"'WACC Calc'!AL135","v":0.05}]
["MC3Com**I100","Market","Conservative",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F136","v":0.04},{"$f":"'WACC Calc'!G136","v":0.04},{"$f":"'WACC Calc'!H136","v":0.04},{"$f":"'WACC Calc'!I136","v":0.04},{"$f":"'WACC Calc'!J136","v":0.04},{"$f":"'WACC Calc'!K136","v":0.04},{"$f":"'WACC Calc'!L136","v":0.04},{"$f":"'WACC Calc'!M136","v":0.04},{"$f":"'WACC Calc'!N136","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O136","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P136","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q136","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R136","v":0.05},{"$f":"'WACC Calc'!S136","v":0.05},{"$f":"'WACC Calc'!T136","v":0.05},{"$f":"'WACC Calc'!U136","v":0.05},{"$f":"'WACC Calc'!V136","v":0.05},{"$f":"'WACC Calc'!W136","v":0.05},{"$f":"'WACC Calc'!X136","v":0.05},{"$f":"'WACC Calc'!Y136","v":0.05},{"$f":"'WACC Calc'!Z136","v":0.05},{"$f":"'WACC Calc'!AA136","v":0.05},{"$f":"'WACC Calc'!AB136","v":0.05},{"$f":"'WACC Calc'!AC136","v":0.05},{"$f":"'WACC Calc'!AD136","v":0.05},{"$f":"'WACC Calc'!AE136","v":0.05},{"$f":"'WACC Calc'!AF136","v":0.05},{"$f":"'WACC Calc'!AG136","v":0.05},{"$f":"'WACC Calc'!AH136","v":0.05},{"$f":"'WACC Calc'!AI136","v":0.05},{"$f":"'WACC Calc'!AJ136","v":0.05},{"$f":"'WACC Calc'!AK136","v":0.05},{"$f":"'WACC Calc'!AL136","v":0.05}]
["MA3Com**C2126","Market","Advanced",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F137","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G137","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H137","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I137","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J137","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K137","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L137","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M137","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N137","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O137","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P137","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q137","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK137","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL137","v":2.4390243902439046E-2}]
["MM3Com**C2126","Market","Moderate",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F138","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G138","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H138","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I138","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J138","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K138","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L138","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M138","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N138","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O138","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P138","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q138","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK138","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL138","v":2.4390243902439046E-2}]
["MC3Com**C2126","Market","Conservative",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F139","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G139","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H139","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I139","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J139","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K139","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L139","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M139","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N139","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O139","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P139","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q139","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK139","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL139","v":2.4390243902439046E-2}]
["M*3Com**I00","Market","*",30,"CommPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F140","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G140","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H140","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I140","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J140","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K140","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L140","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M140","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N140","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!O140","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!P140","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!Q140","v":4.300000000000001E-2},{"$f":"'WACC Calc'!R140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK140","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AL140","v":4.4999999999999998E-2}]
["MA3Com**R10","Market","Advanced",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK141","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL141","v":8.7499999999999994E-2}]
["MM3Com**R10","Market","Moderate",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK142","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL142","v":8.7499999999999994E-2}]
["MC3Com**R10","Market","Conservative",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK143","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL143","v":8.7499999999999994E-2}]
["MA3Com**C1237","Market","Advanced",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK144","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL144","v":6.0975609756097615E-2}]
["MM3Com**C1237","Market","Moderate",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK145","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL145","v":6.0975609756097615E-2}]
["MC3Com**C1237","Market","Conservative",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK146","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL146","v":6.0975609756097615E-2}]
["MA3Com**D00","Market","Advanced",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F147","v":0.53788825591742551},{"$f":"'WACC Calc'!G147","v":0.53788825591742551},{"$f":"'WACC Calc'!H147","v":0.53788825591742551},{"$f":"'WACC Calc'!I147","v":0.53788825591742551},{"$f":"'WACC Calc'!J147","v":0.53788825591742551},{"$f":"'WACC Calc'!K147","v":0.53788825591742551},{"$f":"'WACC Calc'!L147","v":0.68452759887896109},{"$f":"'WACC Calc'!M147","v":0.68452759887896109},{"$f":"'WACC Calc'!N147","v":0.68159783502456783},{"$f":"'WACC Calc'!O147","v":0.67866807117017458},{"$f":"'WACC Calc'!P147","v":0.67573830731578133},{"$f":"'WACC Calc'!Q147","v":0.67280854346138808},{"$f":"'WACC Calc'!R147","v":0.66987877960699493},{"$f":"'WACC Calc'!S147","v":0.66987877960699493},{"$f":"'WACC Calc'!T147","v":0.66987877960699493},{"$f":"'WACC Calc'!U147","v":0.66987877960699493},{"$f":"'WACC Calc'!V147","v":0.66987877960699493},{"$f":"'WACC Calc'!W147","v":0.66987877960699493},{"$f":"'WACC Calc'!X147","v":0.66987877960699493},{"$f":"'WACC Calc'!Y147","v":0.66987877960699493},{"$f":"'WACC Calc'!Z147","v":0.66987877960699493},{"$f":"'WACC Calc'!AA147","v":0.66987877960699493},{"$f":"'WACC Calc'!AB147","v":0.66987877960699493},{"$f":"'WACC Calc'!AC147","v":0.66987877960699493},{"$f":"'WACC Calc'!AD147","v":0.66987877960699493},{"$f":"'WACC Calc'!AE147","v":0.66987877960699493},{"$f":"'WACC Calc'!AF147","v":0.66987877960699493},{"$f":"'WACC Calc'!AG147","v":0.66987877960699493},{"$f":"'WACC Calc'!AH147","v":0.66987877960699493},{"$f":"'WACC Calc'!AI147","v":0.66987877960699493},{"$f":"'WACC Calc'!AJ147","v":0.66987877960699493},{"$f":"'WACC Calc'!AK147","v":0.66987877960699493},{"$f":"'WACC Calc'!AL147","v":0.66987877960699493}]
["MM3Com**D00","Market","Moderate",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F148","v":0.53788825591742551},{"$f":"'WACC Calc'!G148","v":0.53788825591742551},{"$f":"'WACC Calc'!H148","v":0.53788825591742551},{"$f":"'WACC Calc'!I148","v":0.53788825591742551},{"$f":"'WACC Calc'!J148","v":0.53788825591742551},{"$f":"'WACC Calc'!K148","v":0.53788825591742551},{"$f":"'WACC Calc'!L148","v":0.68452759887896109},{"$f":"'WACC Calc'!M148","v":0.68452759887896109},{"$f":"'WACC Calc'!N148","v":0.68159783502456783},{"$f":"'WACC Calc'!O148","v":0.67866807117017458},{"$f":"'WACC Calc'!P148","v":0.67573830731578133},{"$f":"'WACC Calc'!Q148","v":0.67280854346138808},{"$f":"'WACC Calc'!R148","v":0.66987877960699493},{"$f":"'WACC Calc'!S148","v":0.66987877960699493},{"$f":"'WACC Calc'!T148","v":0.66987877960699493},{"$f":"'WACC Calc'!U148","v":0.66987877960699493},{"$f":"'WACC Calc'!V148","v":0.66987877960699493},{"$f":"'WACC Calc'!W148","v":0.66987877960699493},{"$f":"'WACC Calc'!X148","v":0.66987877960699493},{"$f":"'WACC Calc'!Y148","v":0.66987877960699493},{"$f":"'WACC Calc'!Z148","v":0.66987877960699493},{"$f":"'WACC Calc'!AA148","v":0.66987877960699493},{"$f":"'WACC Calc'!AB148","v":0.66987877960699493},{"$f":"'WACC Calc'!AC148","v":0.66987877960699493},{"$f":"'WACC Calc'!AD148","v":0.66987877960699493},{"$f":"'WACC Calc'!AE148","v":0.66987877960699493},{"$f":"'WACC Calc'!AF148","v":0.66987877960699493},{"$f":"'WACC Calc'!AG148","v":0.66987877960699493},{"$f":"'WACC Calc'!AH148","v":0.66987877960699493},{"$f":"'WACC Calc'!AI148","v":0.66987877960699493},{"$f":"'WACC Calc'!AJ148","v":0.66987877960699493},{"$f":"'WACC Calc'!AK148","v":0.66987877960699493},{"$f":"'WACC Calc'!AL148","v":0.66987877960699493}]
["MC3Com**D00","Market","Conservative",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F149","v":0.53788825591742551},{"$f":"'WACC Calc'!G149","v":0.53788825591742551},{"$f":"'WACC Calc'!H149","v":0.53788825591742551},{"$f":"'WACC Calc'!I149","v":0.53788825591742551},{"$f":"'WACC Calc'!J149","v":0.53788825591742551},{"$f":"'WACC Calc'!K149","v":0.53788825591742551},{"$f":"'WACC Calc'!L149","v":0.68452759887896109},{"$f":"'WACC Calc'!M149","v":0.68452759887896109},{"$f":"'WACC Calc'!N149","v":0.68159783502456783},{"$f":"'WACC Calc'!O149","v":0.67866807117017458},{"$f":"'WACC Calc'!P149","v":0.67573830731578133},{"$f":"'WACC Calc'!Q149","v":0.67280854346138808},{"$f":"'WACC Calc'!R149","v":0.66987877960699493},{"$f":"'WACC Calc'!S149","v":0.66987877960699493},{"$f":"'WACC Calc'!T149","v":0.66987877960699493},{"$f":"'WACC Calc'!U149","v":0.66987877960699493},{"$f":"'WACC Calc'!V149","v":0.66987877960699493},{"$f":"'WACC Calc'!W149","v":0.66987877960699493},{"$f":"'WACC Calc'!X149","v":0.66987877960699493},{"$f":"'WACC Calc'!Y149","v":0.66987877960699493},{"$f":"'WACC Calc'!Z149","v":0.66987877960699493},{"$f":"'WACC Calc'!AA149","v":0.66987877960699493},{"$f":"'WACC Calc'!AB149","v":0.66987877960699493},{"$f":"'WACC Calc'!AC149","v":0.66987877960699493},{"$f":"'WACC Calc'!AD149","v":0.66987877960699493},{"$f":"'WACC Calc'!AE149","v":0.66987877960699493},{"$f":"'WACC Calc'!AF149","v":0.66987877960699493},{"$f":"'WACC Calc'!AG149","v":0.66987877960699493},{"$f":"'WACC Calc'!AH149","v":0.66987877960699493},{"$f":"'WACC Calc'!AI149","v":0.66987877960699493},{"$f":"'WACC Calc'!AJ149","v":0.66987877960699493},{"$f":"'WACC Calc'!AK149","v":0.66987877960699493},{"$f":"'WACC Calc'!AL149","v":0.66987877960699493}]
["M*3Com**T50","Market","*",30,"CommPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F150","v":0.25739999999999996},{"$f":"'WACC Calc'!G150","v":0.25739999999999996},{"$f":"'WACC Calc'!H150","v":0.25739999999999996},{"$f":"'WACC Calc'!I150","v":0.25739999999999996},{"$f":"'WACC Calc'!J150","v":0.25739999999999996},{"$f":"'WACC Calc'!K150","v":0.25739999999999996},{"$f":"'WACC Calc'!L150","v":0.25739999999999996},{"$f":"'WACC Calc'!M150","v":0.25739999999999996},{"$f":"'WACC Calc'!N150","v":0.25739999999999996},{"$f":"'WACC Calc'!O150","v":0.25739999999999996},{"$f":"'WACC Calc'!P150","v":0.25739999999999996},{"$f":"'WACC Calc'!Q150","v":0.25739999999999996},{"$f":"'WACC Calc'!R150","v":0.25739999999999996},{"$f":"'WACC Calc'!S150","v":0.25739999999999996},{"$f":"'WACC Calc'!T150","v":0.25739999999999996},{"$f":"'WACC Calc'!U150","v":0.25739999999999996},{"$f":"'WACC Calc'!V150","v":0.25739999999999996},{"$f":"'WACC Calc'!W150","v":0.25739999999999996},{"$f":"'WACC Calc'!X150","v":0.25739999999999996},{"$f":"'WACC Calc'!Y150","v":0.25739999999999996},{"$f":"'WACC Calc'!Z150","v":0.25739999999999996},{"$f":"'WACC Calc'!AA150","v":0.25739999999999996},{"$f":"'WACC Calc'!AB150","v":0.25739999999999996},{"$f":"'WACC Calc'!AC150","v":0.25739999999999996},{"$f":"'WACC Calc'!AD150","v":0.25739999999999996},{"$f":"'WACC Calc'!AE150","v":0.25739999999999996},{"$f":"'WACC Calc'!AF150","v":0.25739999999999996},{"$f":"'WACC Calc'!AG150","v":0.25739999999999996},{"$f":"'WACC Calc'!AH150","v":0.25739999999999996},{"$f":"'WACC Calc'!AI150","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ150","v":0.25739999999999996},{"$f":"'WACC Calc'!AK150","v":0.25739999999999996},{"$f":"'WACC Calc'!AL150","v":0.25739999999999996}]
["MA3Com**W00","Market","Advanced",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F151","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!G151","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!H151","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!I151","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!J151","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!K151","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!L151","v":4.7937042895191559E-2},{"$f":"'WACC Calc'!M151","v":4.7937042895191559E-2},{"$f":"'WACC Calc'!N151","v":4.9118680631498567E-2},{"$f":"'WACC Calc'!O151","v":5.0291615797252484E-2},{"$f":"'WACC Calc'!P151","v":5.1455848392453304E-2},{"$f":"'WACC Calc'!Q151","v":5.2611378417101035E-2},{"$f":"'WACC Calc'!R151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!S151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!T151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!U151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!V151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!W151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!X151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!Y151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!Z151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AA151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AB151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AC151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AD151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AE151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AF151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AG151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AH151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AI151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AJ151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AK151","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AL151","v":5.3758205871195661E-2}]
["MM3Com**W00","Market","Moderate",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F152","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!G152","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!H152","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!I152","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!J152","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!K152","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!L152","v":4.7937042895191559E-2},{"$f":"'WACC Calc'!M152","v":4.7937042895191559E-2},{"$f":"'WACC Calc'!N152","v":4.9118680631498567E-2},{"$f":"'WACC Calc'!O152","v":5.0291615797252484E-2},{"$f":"'WACC Calc'!P152","v":5.1455848392453304E-2},{"$f":"'WACC Calc'!Q152","v":5.2611378417101035E-2},{"$f":"'WACC Calc'!R152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!S152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!T152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!U152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!V152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!W152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!X152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!Y152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!Z152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AA152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AB152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AC152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AD152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AE152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AF152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AG152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AH152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AI152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AJ152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AK152","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AL152","v":5.3758205871195661E-2}]
["MC3Com**W00","Market","Conservative",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F153","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!G153","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!H153","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!I153","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!J153","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!K153","v":5.6412210360996473E-2},{"$f":"'WACC Calc'!L153","v":4.7937042895191559E-2},{"$f":"'WACC Calc'!M153","v":4.7937042895191559E-2},{"$f":"'WACC Calc'!N153","v":4.9118680631498567E-2},{"$f":"'WACC Calc'!O153","v":5.0291615797252484E-2},{"$f":"'WACC Calc'!P153","v":5.1455848392453304E-2},{"$f":"'WACC Calc'!Q153","v":5.2611378417101035E-2},{"$f":"'WACC Calc'!R153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!S153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!T153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!U153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!V153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!W153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!X153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!Y153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!Z153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AA153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AB153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AC153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AD153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AE153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AF153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AG153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AH153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AI153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AJ153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AK153","v":5.3758205871195661E-2},{"$f":"'WACC Calc'!AL153","v":5.3758205871195661E-2}]
["MA3Com**W06","Market","Advanced",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F154","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!G154","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!H154","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!I154","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!J154","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!K154","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!L154","v":2.2377602824577236E-2},{"$f":"'WACC Calc'!M154","v":2.2377602824577236E-2},{"$f":"'WACC Calc'!N154","v":2.3530420128291318E-2},{"$f":"'WACC Calc'!O154","v":2.4674747119270757E-2},{"$f":"'WACC Calc'!P154","v":2.581058379751533E-2},{"$f":"'WACC Calc'!Q154","v":2.6937930163025481E-2},{"$f":"'WACC Calc'!R154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!S154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!T154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!U154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!V154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!W154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!X154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!Y154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!Z154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AA154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AB154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AC154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AD154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AE154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AF154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AG154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AH154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AI154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AJ154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AK154","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AL154","v":2.8056786215800766E-2}]
["MM3Com**W06","Market","Moderate",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F155","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!G155","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!H155","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!I155","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!J155","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!K155","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!L155","v":2.2377602824577236E-2},{"$f":"'WACC Calc'!M155","v":2.2377602824577236E-2},{"$f":"'WACC Calc'!N155","v":2.3530420128291318E-2},{"$f":"'WACC Calc'!O155","v":2.4674747119270757E-2},{"$f":"'WACC Calc'!P155","v":2.581058379751533E-2},{"$f":"'WACC Calc'!Q155","v":2.6937930163025481E-2},{"$f":"'WACC Calc'!R155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!S155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!T155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!U155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!V155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!W155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!X155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!Y155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!Z155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AA155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AB155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AC155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AD155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AE155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AF155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AG155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AH155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AI155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AJ155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AK155","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AL155","v":2.8056786215800766E-2}]
["MC3Com**W06","Market","Conservative",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F156","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!G156","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!H156","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!I156","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!J156","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!K156","v":3.0646058888777139E-2},{"$f":"'WACC Calc'!L156","v":2.2377602824577236E-2},{"$f":"'WACC Calc'!M156","v":2.2377602824577236E-2},{"$f":"'WACC Calc'!N156","v":2.3530420128291318E-2},{"$f":"'WACC Calc'!O156","v":2.4674747119270757E-2},{"$f":"'WACC Calc'!P156","v":2.581058379751533E-2},{"$f":"'WACC Calc'!Q156","v":2.6937930163025481E-2},{"$f":"'WACC Calc'!R156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!S156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!T156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!U156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!V156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!W156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!X156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!Y156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!Z156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AA156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AB156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AC156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AD156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AE156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AF156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AG156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AH156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AI156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AJ156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AK156","v":2.8056786215800766E-2},{"$f":"'WACC Calc'!AL156","v":2.8056786215800766E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B131,1), LEFT(C131,1), LEFT(D131,1),LEFT(E131,3),LEFT(F131,6),RIGHT(F131,1), LEFT(G131,1), IF(ISERROR(FIND(\"Rate\",G131)), \"0\",FIND(\"Rate\",G131)),IF(ISERROR(FIND(\"Real\",G131)), \"0\",FIND(\"Real\",G131)))","v":"MA3Com**F00"},"Market","Advanced",30,"CommPV","*","FCR",{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!L230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!M230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!N230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!O230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!P230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Q230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!R230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!S230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!T230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!U230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!V230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!W230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!X230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Y230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Z230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AA230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AB230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AC230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AD230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AE230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AF230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AG230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AH230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AI230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AJ230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AK230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AL230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AM230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AN230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AO230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AP230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AQ230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AR230","v":4.5202251717212323E-2}]
["MM3Com**F00","Market","Moderate",30,"CommPV","*","FCR",{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!L231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!M231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!N231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!O231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!P231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Q231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!R231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!S231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!T231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!U231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!V231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!W231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!X231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Y231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Z231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AA231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AB231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AC231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AD231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AE231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AF231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AG231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AH231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AI231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AJ231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AK231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AL231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AM231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AN231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AO231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AP231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AQ231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AR231","v":4.5202251717212323E-2}]
["MC3Com**F00","Market","Conservative",30,"CommPV","*","FCR",{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!L232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!M232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!N232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!O232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!P232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Q232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!R232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!S232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!T232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!U232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!V232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!W232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!X232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Y232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Z232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AA232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AB232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AC232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AD232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AE232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AF232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AG232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AH232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AI232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AJ232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AK232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AL232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AM232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AN232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AO232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AP232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AQ232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AR232","v":4.5202251717212323E-2}]
["M*3Res**I110","Market","*",30,"ResPV","*","Inflation Rate",{"$f":"'WACC Calc'!F628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK628","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL628","v":2.5000000000000001E-2}]
["MA3Res**I100","Market","Advanced",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F629","v":0.04},{"$f":"'WACC Calc'!G629","v":0.04},{"$f":"'WACC Calc'!H629","v":0.04},{"$f":"'WACC Calc'!I629","v":0.04},{"$f":"'WACC Calc'!J629","v":0.04},{"$f":"'WACC Calc'!K629","v":0.04},{"$f":"'WACC Calc'!L629","v":0.04},{"$f":"'WACC Calc'!M629","v":0.04},{"$f":"'WACC Calc'!N629","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O629","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P629","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q629","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R629","v":0.05},{"$f":"'WACC Calc'!S629","v":0.05},{"$f":"'WACC Calc'!T629","v":0.05},{"$f":"'WACC Calc'!U629","v":0.05},{"$f":"'WACC Calc'!V629","v":0.05},{"$f":"'WACC Calc'!W629","v":0.05},{"$f":"'WACC Calc'!X629","v":0.05},{"$f":"'WACC Calc'!Y629","v":0.05},{"$f":"'WACC Calc'!Z629","v":0.05},{"$f":"'WACC Calc'!AA629","v":0.05},{"$f":"'WACC Calc'!AB629","v":0.05},{"$f":"'WACC Calc'!AC629","v":0.05},{"$f":"'WACC Calc'!AD629","v":0.05},{"$f":"'WACC Calc'!AE629","v":0.05},{"$f":"'WACC Calc'!AF629","v":0.05},{"$f":"'WACC Calc'!AG629","v":0.05},{"$f":"'WACC Calc'!AH629","v":0.05},{"$f":"'WACC Calc'!AI629","v":0.05},{"$f":"'WACC Calc'!AJ629","v":0.05},{"$f":"'WACC Calc'!AK629","v":0.05},{"$f":"'WACC Calc'!AL629","v":0.05}]
["MM3Res**I100","Market","Moderate",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F630","v":0.04},{"$f":"'WACC Calc'!G630","v":0.04},{"$f":"'WACC Calc'!H630","v":0.04},{"$f":"'WACC Calc'!I630","v":0.04},{"$f":"'WACC Calc'!J630","v":0.04},{"$f":"'WACC Calc'!K630","v":0.04},{"$f":"'WACC Calc'!L630","v":0.04},{"$f":"'WACC Calc'!M630","v":0.04},{"$f":"'WACC Calc'!N630","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O630","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P630","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q630","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R630","v":0.05},{"$f":"'WACC Calc'!S630","v":0.05},{"$f":"'WACC Calc'!T630","v":0.05},{"$f":"'WACC Calc'!U630","v":0.05},{"$f":"'WACC Calc'!V630","v":0.05},{"$f":"'WACC Calc'!W630","v":0.05},{"$f":"'WACC Calc'!X630","v":0.05},{"$f":"'WACC Calc'!Y630","v":0.05},{"$f":"'WACC Calc'!Z630","v":0.05},{"$f":"'WACC Calc'!AA630","v":0.05},{"$f":"'WACC Calc'!AB630","v":0.05},{"$f":"'WACC Calc'!AC630","v":0.05},{"$f":"'WACC Calc'!AD630","v":0.05},{"$f":"'WACC Calc'!AE630","v":0.05},{"$f":"'WACC Calc'!AF630","v":0.05},{"$f":"'WACC Calc'!AG630","v":0.05},{"$f":"'WACC Calc'!AH630","v":0.05},{"$f":"'WACC Calc'!AI630","v":0.05},{"$f":"'WACC Calc'!AJ630","v":0.05},{"$f":"'WACC Calc'!AK630","v":0.05},{"$f":"'WACC Calc'!AL630","v":0.05}]
["MC3Res**I100","Market","Conservative",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F631","v":0.04},{"$f":"'WACC Calc'!G631","v":0.04},{"$f":"'WACC Calc'!H631","v":0.04},{"$f":"'WACC Calc'!I631","v":0.04},{"$f":"'WACC Calc'!J631","v":0.04},{"$f":"'WACC Calc'!K631","v":0.04},{"$f":"'WACC Calc'!L631","v":0.04},{"$f":"'WACC Calc'!M631","v":0.04},{"$f":"'WACC Calc'!N631","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O631","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P631","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q631","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R631","v":0.05},{"$f":"'WACC Calc'!S631","v":0.05},{"$f":"'WACC Calc'!T631","v":0.05},{"$f":"'WACC Calc'!U631","v":0.05},{"$f":"'WACC Calc'!V631","v":0.05},{"$f":"'WACC Calc'!W631","v":0.05},{"$f":"'WACC Calc'!X631","v":0.05},{"$f":"'WACC Calc'!Y631","v":0.05},{"$f":"'WACC Calc'!Z631","v":0.05},{"$f":"'WACC Calc'!AA631","v":0.05},{"$f":"'WACC Calc'!AB631","v":0.05},{"$f":"'WACC Calc'!AC631","v":0.05},{"$f":"'WACC Calc'!AD631","v":0.05},{"$f":"'WACC Calc'!AE631","v":0.05},{"$f":"'WACC Calc'!AF631","v":0.05},{"$f":"'WACC Calc'!AG631","v":0.05},{"$f":"'WACC Calc'!AH631","v":0.05},{"$f":"'WACC Calc'!AI631","v":0.05},{"$f":"'WACC Calc'!AJ631","v":0.05},{"$f":"'WACC Calc'!AK631","v":0.05},{"$f":"'WACC Calc'!AL631","v":0.05}]
["MA3Res**C2126","Market","Advanced",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F632","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G632","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H632","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I632","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J632","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K632","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L632","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M632","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N632","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O632","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P632","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q632","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK632","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL632","v":2.4390243902439046E-2}]
["MM3Res**C2126","Market","Moderate",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F633","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G633","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H633","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I633","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J633","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K633","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L633","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M633","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N633","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O633","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P633","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q633","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK633","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL633","v":2.4390243902439046E-2}]
["MC3Res**C2126","Market","Conservative",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F634","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G634","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H634","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I634","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J634","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K634","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L634","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M634","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N634","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O634","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P634","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q634","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK634","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL634","v":2.4390243902439046E-2}]
["M*3Res**I00","Market","*",30,"ResPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F635","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G635","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H635","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I635","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J635","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K635","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L635","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M635","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N635","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!O635","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!P635","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!Q635","v":4.300000000000001E-2},{"$f":"'WACC Calc'!R635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK635","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AL635","v":4.4999999999999998E-2}]
["MA3Res**R10","Market","Advanced",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK636","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL636","v":8.7499999999999994E-2}]
["MM3Res**R10","Market","Moderate",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK637","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL637","v":8.7499999999999994E-2}]
["MC3Res**R10","Market","Conservative",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK638","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL638","v":8.7499999999999994E-2}]
["MA3Res**C1237","Market","Advanced",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK639","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL639","v":6.0975609756097615E-2}]
["MM3Res**C1237","Market","Moderate",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK640","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL640","v":6.0975609756097615E-2}]
["MC3Res**C1237","Market","Conservative",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK641","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL641","v":6.0975609756097615E-2}]
["MA3Res**D00","Market","Advanced",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F642","v":0.53694430872108401},{"$f":"'WACC Calc'!G642","v":0.53694430872108401},{"$f":"'WACC Calc'!H642","v":0.53694430872108401},{"$f":"'WACC Calc'!I642","v":0.53694430872108401},{"$f":"'WACC Calc'!J642","v":0.53694430872108401},{"$f":"'WACC Calc'!K642","v":0.53694430872108401},{"$f":"'WACC Calc'!L642","v":0.68472491987589723},{"$f":"'WACC Calc'!M642","v":0.68472491987589723},{"$f":"'WACC Calc'!N642","v":0.68179622249864602},{"$f":"'WACC Calc'!O642","v":0.67886752512139481},{"$f":"'WACC Calc'!P642","v":0.6759388277441436},{"$f":"'WACC Calc'!Q642","v":0.67301013036689239},{"$f":"'WACC Calc'!R642","v":0.6700814329896414},{"$f":"'WACC Calc'!S642","v":0.6700814329896414},{"$f":"'WACC Calc'!T642","v":0.6700814329896414},{"$f":"'WACC Calc'!U642","v":0.6700814329896414},{"$f":"'WACC Calc'!V642","v":0.6700814329896414},{"$f":"'WACC Calc'!W642","v":0.6700814329896414},{"$f":"'WACC Calc'!X642","v":0.6700814329896414},{"$f":"'WACC Calc'!Y642","v":0.6700814329896414},{"$f":"'WACC Calc'!Z642","v":0.6700814329896414},{"$f":"'WACC Calc'!AA642","v":0.6700814329896414},{"$f":"'WACC Calc'!AB642","v":0.6700814329896414},{"$f":"'WACC Calc'!AC642","v":0.6700814329896414},{"$f":"'WACC Calc'!AD642","v":0.6700814329896414},{"$f":"'WACC Calc'!AE642","v":0.6700814329896414},{"$f":"'WACC Calc'!AF642","v":0.6700814329896414},{"$f":"'WACC Calc'!AG642","v":0.6700814329896414},{"$f":"'WACC Calc'!AH642","v":0.6700814329896414},{"$f":"'WACC Calc'!AI642","v":0.6700814329896414},{"$f":"'WACC Calc'!AJ642","v":0.6700814329896414},{"$f":"'WACC Calc'!AK642","v":0.6700814329896414},{"$f":"'WACC Calc'!AL642","v":0.6700814329896414}]
["MM3Res**D00","Market","Moderate",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F643","v":0.53694430872108401},{"$f":"'WACC Calc'!G643","v":0.53694430872108401},{"$f":"'WACC Calc'!H643","v":0.53694430872108401},{"$f":"'WACC Calc'!I643","v":0.53694430872108401},{"$f":"'WACC Calc'!J643","v":0.53694430872108401},{"$f":"'WACC Calc'!K643","v":0.53694430872108401},{"$f":"'WACC Calc'!L643","v":0.68472491987589723},{"$f":"'WACC Calc'!M643","v":0.68472491987589723},{"$f":"'WACC Calc'!N643","v":0.68179622249864602},{"$f":"'WACC Calc'!O643","v":0.67886752512139481},{"$f":"'WACC Calc'!P643","v":0.6759388277441436},{"$f":"'WACC Calc'!Q643","v":0.67301013036689239},{"$f":"'WACC Calc'!R643","v":0.6700814329896414},{"$f":"'WACC Calc'!S643","v":0.6700814329896414},{"$f":"'WACC Calc'!T643","v":0.6700814329896414},{"$f":"'WACC Calc'!U643","v":0.6700814329896414},{"$f":"'WACC Calc'!V643","v":0.6700814329896414},{"$f":"'WACC Calc'!W643","v":0.6700814329896414},{"$f":"'WACC Calc'!X643","v":0.6700814329896414},{"$f":"'WACC Calc'!Y643","v":0.6700814329896414},{"$f":"'WACC Calc'!Z643","v":0.6700814329896414},{"$f":"'WACC Calc'!AA643","v":0.6700814329896414},{"$f":"'WACC Calc'!AB643","v":0.6700814329896414},{"$f":"'WACC Calc'!AC643","v":0.6700814329896414},{"$f":"'WACC Calc'!AD643","v":0.6700814329896414},{"$f":"'WACC Calc'!AE643","v":0.6700814329896414},{"$f":"'WACC Calc'!AF643","v":0.6700814329896414},{"$f":"'WACC Calc'!AG643","v":0.6700814329896414},{"$f":"'WACC Calc'!AH643","v":0.6700814329896414},{"$f":"'WACC Calc'!AI643","v":0.6700814329896414},{"$f":"'WACC Calc'!AJ643","v":0.6700814329896414},{"$f":"'WACC Calc'!AK643","v":0.6700814329896414},{"$f":"'WACC Calc'!AL643","v":0.6700814329896414}]
["MC3Res**D00","Market","Conservative",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F644","v":0.53694430872108401},{"$f":"'WACC Calc'!G644","v":0.53694430872108401},{"$f":"'WACC Calc'!H644","v":0.53694430872108401},{"$f":"'WACC Calc'!I644","v":0.53694430872108401},{"$f":"'WACC Calc'!J644","v":0.53694430872108401},{"$f":"'WACC Calc'!K644","v":0.53694430872108401},{"$f":"'WACC Calc'!L644","v":0.68472491987589723},{"$f":"'WACC Calc'!M644","v":0.68472491987589723},{"$f":"'WACC Calc'!N644","v":0.68179622249864602},{"$f":"'WACC Calc'!O644","v":0.67886752512139481},{"$f":"'WACC Calc'!P644","v":0.6759388277441436},{"$f":"'WACC Calc'!Q644","v":0.67301013036689239},{"$f":"'WACC Calc'!R644","v":0.6700814329896414},{"$f":"'WACC Calc'!S644","v":0.6700814329896414},{"$f":"'WACC Calc'!T644","v":0.6700814329896414},{"$f":"'WACC Calc'!U644","v":0.6700814329896414},{"$f":"'WACC Calc'!V644","v":0.6700814329896414},{"$f":"'WACC Calc'!W644","v":0.6700814329896414},{"$f":"'WACC Calc'!X644","v":0.6700814329896414},{"$f":"'WACC Calc'!Y644","v":0.6700814329896414},{"$f":"'WACC Calc'!Z644","v":0.6700814329896414},{"$f":"'WACC Calc'!AA644","v":0.6700814329896414},{"$f":"'WACC Calc'!AB644","v":0.6700814329896414},{"$f":"'WACC Calc'!AC644","v":0.6700814329896414},{"$f":"'WACC Calc'!AD644","v":0.6700814329896414},{"$f":"'WACC Calc'!AE644","v":0.6700814329896414},{"$f":"'WACC Calc'!AF644","v":0.6700814329896414},{"$f":"'WACC Calc'!AG644","v":0.6700814329896414},{"$f":"'WACC Calc'!AH644","v":0.6700814329896414},{"$f":"'WACC Calc'!AI644","v":0.6700814329896414},{"$f":"'WACC Calc'!AJ644","v":0.6700814329896414},{"$f":"'WACC Calc'!AK644","v":0.6700814329896414},{"$f":"'WACC Calc'!AL644","v":0.6700814329896414}]
["M*3Res**T50","Market","*",30,"ResPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F645","v":0.25739999999999996},{"$f":"'WACC Calc'!G645","v":0.25739999999999996},{"$f":"'WACC Calc'!H645","v":0.25739999999999996},{"$f":"'WACC Calc'!I645","v":0.25739999999999996},{"$f":"'WACC Calc'!J645","v":0.25739999999999996},{"$f":"'WACC Calc'!K645","v":0.25739999999999996},{"$f":"'WACC Calc'!L645","v":0.25739999999999996},{"$f":"'WACC Calc'!M645","v":0.25739999999999996},{"$f":"'WACC Calc'!N645","v":0.25739999999999996},{"$f":"'WACC Calc'!O645","v":0.25739999999999996},{"$f":"'WACC Calc'!P645","v":0.25739999999999996},{"$f":"'WACC Calc'!Q645","v":0.25739999999999996},{"$f":"'WACC Calc'!R645","v":0.25739999999999996},{"$f":"'WACC Calc'!S645","v":0.25739999999999996},{"$f":"'WACC Calc'!T645","v":0.25739999999999996},{"$f":"'WACC Calc'!U645","v":0.25739999999999996},{"$f":"'WACC Calc'!V645","v":0.25739999999999996},{"$f":"'WACC Calc'!W645","v":0.25739999999999996},{"$f":"'WACC Calc'!X645","v":0.25739999999999996},{"$f":"'WACC Calc'!Y645","v":0.25739999999999996},{"$f":"'WACC Calc'!Z645","v":0.25739999999999996},{"$f":"'WACC Calc'!AA645","v":0.25739999999999996},{"$f":"'WACC Calc'!AB645","v":0.25739999999999996},{"$f":"'WACC Calc'!AC645","v":0.25739999999999996},{"$f":"'WACC Calc'!AD645","v":0.25739999999999996},{"$f":"'WACC Calc'!AE645","v":0.25739999999999996},{"$f":"'WACC Calc'!AF645","v":0.25739999999999996},{"$f":"'WACC Calc'!AG645","v":0.25739999999999996},{"$f":"'WACC Calc'!AH645","v":0.25739999999999996},{"$f":"'WACC Calc'!AI645","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ645","v":0.25739999999999996},{"$f":"'WACC Calc'!AK645","v":0.25739999999999996},{"$f":"'WACC Calc'!AL645","v":0.25739999999999996}]
["MA3Res**W00","Market","Advanced",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F646","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!G646","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!H646","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!I646","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!J646","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!K646","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!L646","v":4.7925638530852646E-2},{"$f":"'WACC Calc'!M646","v":4.7925638530852646E-2},{"$f":"'WACC Calc'!N646","v":4.9107509274123246E-2},{"$f":"'WACC Calc'!O646","v":5.0280680614704462E-2},{"$f":"'WACC Calc'!P646","v":5.1445152552596282E-2},{"$f":"'WACC Calc'!Q646","v":5.2600925087798726E-2},{"$f":"'WACC Calc'!R646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!S646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!T646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!U646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!V646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!W646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!X646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!Y646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!Z646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AA646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AB646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AC646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AD646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AE646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AF646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AG646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AH646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AI646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AJ646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AK646","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AL646","v":5.374799822031176E-2}]
["MM3Res**W00","Market","Moderate",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F647","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!G647","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!H647","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!I647","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!J647","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!K647","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!L647","v":4.7925638530852646E-2},{"$f":"'WACC Calc'!M647","v":4.7925638530852646E-2},{"$f":"'WACC Calc'!N647","v":4.9107509274123246E-2},{"$f":"'WACC Calc'!O647","v":5.0280680614704462E-2},{"$f":"'WACC Calc'!P647","v":5.1445152552596282E-2},{"$f":"'WACC Calc'!Q647","v":5.2600925087798726E-2},{"$f":"'WACC Calc'!R647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!S647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!T647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!U647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!V647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!W647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!X647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!Y647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!Z647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AA647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AB647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AC647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AD647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AE647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AF647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AG647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AH647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AI647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AJ647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AK647","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AL647","v":5.374799822031176E-2}]
["MC3Res**W00","Market","Conservative",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F648","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!G648","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!H648","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!I648","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!J648","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!K648","v":5.6466766733156225E-2},{"$f":"'WACC Calc'!L648","v":4.7925638530852646E-2},{"$f":"'WACC Calc'!M648","v":4.7925638530852646E-2},{"$f":"'WACC Calc'!N648","v":4.9107509274123246E-2},{"$f":"'WACC Calc'!O648","v":5.0280680614704462E-2},{"$f":"'WACC Calc'!P648","v":5.1445152552596282E-2},{"$f":"'WACC Calc'!Q648","v":5.2600925087798726E-2},{"$f":"'WACC Calc'!R648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!S648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!T648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!U648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!V648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!W648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!X648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!Y648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!Z648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AA648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AB648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AC648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AD648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AE648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AF648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AG648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AH648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AI648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AJ648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AK648","v":5.374799822031176E-2},{"$f":"'WACC Calc'!AL648","v":5.374799822031176E-2}]
["MA3Res**W06","Market","Advanced",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F649","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!G649","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!H649","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!I649","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!J649","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!K649","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!L649","v":2.2366476615466091E-2},{"$f":"'WACC Calc'!M649","v":2.2366476615466091E-2},{"$f":"'WACC Calc'!N649","v":2.3519521243047237E-2},{"$f":"'WACC Calc'!O649","v":2.4664078648492183E-2},{"$f":"'WACC Calc'!P649","v":2.5800148831801373E-2},{"$f":"'WACC Calc'!Q649","v":2.6927731792974585E-2},{"$f":"'WACC Calc'!R649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!S649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!T649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!U649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!V649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!W649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!X649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!Y649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!Z649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AA649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AB649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AC649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AD649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AE649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AF649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AG649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AH649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AI649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AJ649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AK649","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AL649","v":2.8046827532011598E-2}]
["MM3Res**W06","Market","Moderate",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F650","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!G650","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!H650","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!I650","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!J650","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!K650","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!L650","v":2.2366476615466091E-2},{"$f":"'WACC Calc'!M650","v":2.2366476615466091E-2},{"$f":"'WACC Calc'!N650","v":2.3519521243047237E-2},{"$f":"'WACC Calc'!O650","v":2.4664078648492183E-2},{"$f":"'WACC Calc'!P650","v":2.5800148831801373E-2},{"$f":"'WACC Calc'!Q650","v":2.6927731792974585E-2},{"$f":"'WACC Calc'!R650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!S650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!T650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!U650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!V650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!W650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!X650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!Y650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!Z650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AA650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AB650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AC650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AD650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AE650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AF650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AG650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AH650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AI650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AJ650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AK650","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AL650","v":2.8046827532011598E-2}]
["MC3Res**W06","Market","Conservative",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F651","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!G651","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!H651","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!I651","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!J651","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!K651","v":3.0699284617713429E-2},{"$f":"'WACC Calc'!L651","v":2.2366476615466091E-2},{"$f":"'WACC Calc'!M651","v":2.2366476615466091E-2},{"$f":"'WACC Calc'!N651","v":2.3519521243047237E-2},{"$f":"'WACC Calc'!O651","v":2.4664078648492183E-2},{"$f":"'WACC Calc'!P651","v":2.5800148831801373E-2},{"$f":"'WACC Calc'!Q651","v":2.6927731792974585E-2},{"$f":"'WACC Calc'!R651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!S651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!T651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!U651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!V651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!W651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!X651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!Y651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!Z651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AA651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AB651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AC651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AD651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AE651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AF651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AG651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AH651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AI651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AJ651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AK651","v":2.8046827532011598E-2},{"$f":"'WACC Calc'!AL651","v":2.8046827532011598E-2}]
["MA3Res**F00","Market","Advanced",30,"ResPV","*","FCR",{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!L230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!M230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!N230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!O230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!P230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Q230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!R230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!S230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!T230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!U230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!V230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!W230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!X230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Y230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Z230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AA230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AB230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AC230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AD230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AE230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AF230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AG230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AH230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AI230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AJ230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AK230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AL230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AM230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AN230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AO230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AP230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AQ230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AR230","v":4.5237609215953427E-2}]
["MM3Res**F00","Market","Moderate",30,"ResPV","*","FCR",{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!L231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!M231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!N231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!O231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!P231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Q231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!R231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!S231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!T231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!U231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!V231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!W231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!X231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Y231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Z231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AA231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AB231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AC231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AD231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AE231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AF231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AG231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AH231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AI231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AJ231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AK231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AL231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AM231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AN231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AO231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AP231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AQ231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AR231","v":4.5237609215953427E-2}]
["MC3Res**F00","Market","Conservative",30,"ResPV","*","FCR",{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!L232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!M232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!N232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!O232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!P232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Q232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!R232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!S232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!T232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!U232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!V232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!W232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!X232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Y232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Z232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AA232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AB232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AC232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AD232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AE232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AF232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AG232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AH232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AI232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AJ232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AK232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AL232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AM232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AN232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AO232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AP232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AQ232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AR232","v":4.5237609215953427E-2}]
["M*3CSP**I110","Market","*",30,"CSP","*","Inflation Rate",{"$f":"'WACC Calc'!F159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK159","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL159","v":2.5000000000000001E-2}]
["MA3CSP**I100","Market","Advanced",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F160","v":0.04},{"$f":"'WACC Calc'!G160","v":0.04},{"$f":"'WACC Calc'!H160","v":0.04},{"$f":"'WACC Calc'!I160","v":0.04},{"$f":"'WACC Calc'!J160","v":0.04},{"$f":"'WACC Calc'!K160","v":0.04},{"$f":"'WACC Calc'!L160","v":0.04},{"$f":"'WACC Calc'!M160","v":0.04},{"$f":"'WACC Calc'!N160","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O160","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P160","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q160","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R160","v":0.05},{"$f":"'WACC Calc'!S160","v":0.05},{"$f":"'WACC Calc'!T160","v":0.05},{"$f":"'WACC Calc'!U160","v":0.05},{"$f":"'WACC Calc'!V160","v":0.05},{"$f":"'WACC Calc'!W160","v":0.05},{"$f":"'WACC Calc'!X160","v":0.05},{"$f":"'WACC Calc'!Y160","v":0.05},{"$f":"'WACC Calc'!Z160","v":0.05},{"$f":"'WACC Calc'!AA160","v":0.05},{"$f":"'WACC Calc'!AB160","v":0.05},{"$f":"'WACC Calc'!AC160","v":0.05},{"$f":"'WACC Calc'!AD160","v":0.05},{"$f":"'WACC Calc'!AE160","v":0.05},{"$f":"'WACC Calc'!AF160","v":0.05},{"$f":"'WACC Calc'!AG160","v":0.05},{"$f":"'WACC Calc'!AH160","v":0.05},{"$f":"'WACC Calc'!AI160","v":0.05},{"$f":"'WACC Calc'!AJ160","v":0.05},{"$f":"'WACC Calc'!AK160","v":0.05},{"$f":"'WACC Calc'!AL160","v":0.05}]
["MM3CSP**I100","Market","Moderate",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F161","v":0.04},{"$f":"'WACC Calc'!G161","v":0.04},{"$f":"'WACC Calc'!H161","v":0.04},{"$f":"'WACC Calc'!I161","v":0.04},{"$f":"'WACC Calc'!J161","v":0.04},{"$f":"'WACC Calc'!K161","v":0.04},{"$f":"'WACC Calc'!L161","v":0.04},{"$f":"'WACC Calc'!M161","v":0.04},{"$f":"'WACC Calc'!N161","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O161","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P161","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q161","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R161","v":0.05},{"$f":"'WACC Calc'!S161","v":0.05},{"$f":"'WACC Calc'!T161","v":0.05},{"$f":"'WACC Calc'!U161","v":0.05},{"$f":"'WACC Calc'!V161","v":0.05},{"$f":"'WACC Calc'!W161","v":0.05},{"$f":"'WACC Calc'!X161","v":0.05},{"$f":"'WACC Calc'!Y161","v":0.05},{"$f":"'WACC Calc'!Z161","v":0.05},{"$f":"'WACC Calc'!AA161","v":0.05},{"$f":"'WACC Calc'!AB161","v":0.05},{"$f":"'WACC Calc'!AC161","v":0.05},{"$f":"'WACC Calc'!AD161","v":0.05},{"$f":"'WACC Calc'!AE161","v":0.05},{"$f":"'WACC Calc'!AF161","v":0.05},{"$f":"'WACC Calc'!AG161","v":0.05},{"$f":"'WACC Calc'!AH161","v":0.05},{"$f":"'WACC Calc'!AI161","v":0.05},{"$f":"'WACC Calc'!AJ161","v":0.05},{"$f":"'WACC Calc'!AK161","v":0.05},{"$f":"'WACC Calc'!AL161","v":0.05}]
["MC3CSP**I100","Market","Conservative",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F162","v":0.04},{"$f":"'WACC Calc'!G162","v":0.04},{"$f":"'WACC Calc'!H162","v":0.04},{"$f":"'WACC Calc'!I162","v":0.04},{"$f":"'WACC Calc'!J162","v":0.04},{"$f":"'WACC Calc'!K162","v":0.04},{"$f":"'WACC Calc'!L162","v":0.04},{"$f":"'WACC Calc'!M162","v":0.04},{"$f":"'WACC Calc'!N162","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O162","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P162","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q162","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R162","v":0.05},{"$f":"'WACC Calc'!S162","v":0.05},{"$f":"'WACC Calc'!T162","v":0.05},{"$f":"'WACC Calc'!U162","v":0.05},{"$f":"'WACC Calc'!V162","v":0.05},{"$f":"'WACC Calc'!W162","v":0.05},{"$f":"'WACC Calc'!X162","v":0.05},{"$f":"'WACC Calc'!Y162","v":0.05},{"$f":"'WACC Calc'!Z162","v":0.05},{"$f":"'WACC Calc'!AA162","v":0.05},{"$f":"'WACC Calc'!AB162","v":0.05},{"$f":"'WACC Calc'!AC162","v":0.05},{"$f":"'WACC Calc'!AD162","v":0.05},{"$f":"'WACC Calc'!AE162","v":0.05},{"$f":"'WACC Calc'!AF162","v":0.05},{"$f":"'WACC Calc'!AG162","v":0.05},{"$f":"'WACC Calc'!AH162","v":0.05},{"$f":"'WACC Calc'!AI162","v":0.05},{"$f":"'WACC Calc'!AJ162","v":0.05},{"$f":"'WACC Calc'!AK162","v":0.05},{"$f":"'WACC Calc'!AL162","v":0.05}]
["MA3CSP**C2126","Market","Advanced",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F163","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G163","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H163","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I163","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J163","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K163","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L163","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M163","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N163","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O163","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P163","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q163","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK163","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL163","v":2.4390243902439046E-2}]
["MM3CSP**C2126","Market","Moderate",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F164","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G164","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H164","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I164","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J164","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K164","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L164","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M164","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N164","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O164","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P164","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q164","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK164","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL164","v":2.4390243902439046E-2}]
["MC3CSP**C2126","Market","Conservative",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F165","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G165","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H165","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I165","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J165","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K165","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L165","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M165","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N165","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O165","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P165","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q165","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK165","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL165","v":2.4390243902439046E-2}]
["M*3CSP**I00","Market","*",30,"CSP","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F166","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G166","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H166","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I166","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J166","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K166","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L166","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M166","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N166","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!O166","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!P166","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!Q166","v":4.300000000000001E-2},{"$f":"'WACC Calc'!R166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK166","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AL166","v":4.4999999999999998E-2}]
["MA3CSP**R10","Market","Advanced",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F167","v":0.1},{"$f":"'WACC Calc'!G167","v":0.1},{"$f":"'WACC Calc'!H167","v":0.1},{"$f":"'WACC Calc'!I167","v":0.1},{"$f":"'WACC Calc'!J167","v":0.1},{"$f":"'WACC Calc'!K167","v":0.1},{"$f":"'WACC Calc'!L167","v":0.1},{"$f":"'WACC Calc'!M167","v":0.1},{"$f":"'WACC Calc'!N167","v":0.1},{"$f":"'WACC Calc'!O167","v":0.1},{"$f":"'WACC Calc'!P167","v":0.1},{"$f":"'WACC Calc'!Q167","v":0.1},{"$f":"'WACC Calc'!R167","v":0.1},{"$f":"'WACC Calc'!S167","v":0.1},{"$f":"'WACC Calc'!T167","v":0.1},{"$f":"'WACC Calc'!U167","v":0.1},{"$f":"'WACC Calc'!V167","v":0.1},{"$f":"'WACC Calc'!W167","v":0.1},{"$f":"'WACC Calc'!X167","v":0.1},{"$f":"'WACC Calc'!Y167","v":0.1},{"$f":"'WACC Calc'!Z167","v":0.1},{"$f":"'WACC Calc'!AA167","v":0.1},{"$f":"'WACC Calc'!AB167","v":0.1},{"$f":"'WACC Calc'!AC167","v":0.1},{"$f":"'WACC Calc'!AD167","v":0.1},{"$f":"'WACC Calc'!AE167","v":0.1},{"$f":"'WACC Calc'!AF167","v":0.1},{"$f":"'WACC Calc'!AG167","v":0.1},{"$f":"'WACC Calc'!AH167","v":0.1},{"$f":"'WACC Calc'!AI167","v":0.1},{"$f":"'WACC Calc'!AJ167","v":0.1},{"$f":"'WACC Calc'!AK167","v":0.1},{"$f":"'WACC Calc'!AL167","v":0.1}]
["MM3CSP**R10","Market","Moderate",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F168","v":0.1},{"$f":"'WACC Calc'!G168","v":0.1},{"$f":"'WACC Calc'!H168","v":0.1},{"$f":"'WACC Calc'!I168","v":0.1},{"$f":"'WACC Calc'!J168","v":0.1},{"$f":"'WACC Calc'!K168","v":0.1},{"$f":"'WACC Calc'!L168","v":0.1},{"$f":"'WACC Calc'!M168","v":0.1},{"$f":"'WACC Calc'!N168","v":0.1},{"$f":"'WACC Calc'!O168","v":0.1},{"$f":"'WACC Calc'!P168","v":0.1},{"$f":"'WACC Calc'!Q168","v":0.1},{"$f":"'WACC Calc'!R168","v":0.1},{"$f":"'WACC Calc'!S168","v":0.1},{"$f":"'WACC Calc'!T168","v":0.1},{"$f":"'WACC Calc'!U168","v":0.1},{"$f":"'WACC Calc'!V168","v":0.1},{"$f":"'WACC Calc'!W168","v":0.1},{"$f":"'WACC Calc'!X168","v":0.1},{"$f":"'WACC Calc'!Y168","v":0.1},{"$f":"'WACC Calc'!Z168","v":0.1},{"$f":"'WACC Calc'!AA168","v":0.1},{"$f":"'WACC Calc'!AB168","v":0.1},{"$f":"'WACC Calc'!AC168","v":0.1},{"$f":"'WACC Calc'!AD168","v":0.1},{"$f":"'WACC Calc'!AE168","v":0.1},{"$f":"'WACC Calc'!AF168","v":0.1},{"$f":"'WACC Calc'!AG168","v":0.1},{"$f":"'WACC Calc'!AH168","v":0.1},{"$f":"'WACC Calc'!AI168","v":0.1},{"$f":"'WACC Calc'!AJ168","v":0.1},{"$f":"'WACC Calc'!AK168","v":0.1},{"$f":"'WACC Calc'!AL168","v":0.1}]
["MC3CSP**R10","Market","Conservative",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F169","v":0.1},{"$f":"'WACC Calc'!G169","v":0.1},{"$f":"'WACC Calc'!H169","v":0.1},{"$f":"'WACC Calc'!I169","v":0.1},{"$f":"'WACC Calc'!J169","v":0.1},{"$f":"'WACC Calc'!K169","v":0.1},{"$f":"'WACC Calc'!L169","v":0.1},{"$f":"'WACC Calc'!M169","v":0.1},{"$f":"'WACC Calc'!N169","v":0.1},{"$f":"'WACC Calc'!O169","v":0.1},{"$f":"'WACC Calc'!P169","v":0.1},{"$f":"'WACC Calc'!Q169","v":0.1},{"$f":"'WACC Calc'!R169","v":0.1},{"$f":"'WACC Calc'!S169","v":0.1},{"$f":"'WACC Calc'!T169","v":0.1},{"$f":"'WACC Calc'!U169","v":0.1},{"$f":"'WACC Calc'!V169","v":0.1},{"$f":"'WACC Calc'!W169","v":0.1},{"$f":"'WACC Calc'!X169","v":0.1},{"$f":"'WACC Calc'!Y169","v":0.1},{"$f":"'WACC Calc'!Z169","v":0.1},{"$f":"'WACC Calc'!AA169","v":0.1},{"$f":"'WACC Calc'!AB169","v":0.1},{"$f":"'WACC Calc'!AC169","v":0.1},{"$f":"'WACC Calc'!AD169","v":0.1},{"$f":"'WACC Calc'!AE169","v":0.1},{"$f":"'WACC Calc'!AF169","v":0.1},{"$f":"'WACC Calc'!AG169","v":0.1},{"$f":"'WACC Calc'!AH169","v":0.1},{"$f":"'WACC Calc'!AI169","v":0.1},{"$f":"'WACC Calc'!AJ169","v":0.1},{"$f":"'WACC Calc'!AK169","v":0.1},{"$f":"'WACC Calc'!AL169","v":0.1}]
["MA3CSP**C1237","Market","Advanced",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK170","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL170","v":7.317073170731736E-2}]
["MM3CSP**C1237","Market","Moderate",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK171","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL171","v":7.317073170731736E-2}]
["MC3CSP**C1237","Market","Conservative",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK172","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL172","v":7.317073170731736E-2}]
["MA3CSP**D00","Market","Advanced",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F173","v":0.46404487606695238},{"$f":"'WACC Calc'!G173","v":0.46424066338348274},{"$f":"'WACC Calc'!H173","v":0.46445443255339475},{"$f":"'WACC Calc'!I173","v":0.46468872013979889},{"$f":"'WACC Calc'!J173","v":0.46491482454331279},{"$f":"'WACC Calc'!K173","v":0.46485757512075276},{"$f":"'WACC Calc'!L173","v":0.5982951806476009},{"$f":"'WACC Calc'!M173","v":0.5982951806476009},{"$f":"'WACC Calc'!N173","v":0.59559512796436642},{"$f":"'WACC Calc'!O173","v":0.59289507528113194},{"$f":"'WACC Calc'!P173","v":0.59019502259789747},{"$f":"'WACC Calc'!Q173","v":0.58749496991466299},{"$f":"'WACC Calc'!R173","v":0.5847949172314284},{"$f":"'WACC Calc'!S173","v":0.5847949172314284},{"$f":"'WACC Calc'!T173","v":0.5847949172314284},{"$f":"'WACC Calc'!U173","v":0.5847949172314284},{"$f":"'WACC Calc'!V173","v":0.5847949172314284},{"$f":"'WACC Calc'!W173","v":0.5847949172314284},{"$f":"'WACC Calc'!X173","v":0.5847949172314284},{"$f":"'WACC Calc'!Y173","v":0.5847949172314284},{"$f":"'WACC Calc'!Z173","v":0.5847949172314284},{"$f":"'WACC Calc'!AA173","v":0.5847949172314284},{"$f":"'WACC Calc'!AB173","v":0.5847949172314284},{"$f":"'WACC Calc'!AC173","v":0.5847949172314284},{"$f":"'WACC Calc'!AD173","v":0.5847949172314284},{"$f":"'WACC Calc'!AE173","v":0.5847949172314284},{"$f":"'WACC Calc'!AF173","v":0.5847949172314284},{"$f":"'WACC Calc'!AG173","v":0.5847949172314284},{"$f":"'WACC Calc'!AH173","v":0.5847949172314284},{"$f":"'WACC Calc'!AI173","v":0.5847949172314284},{"$f":"'WACC Calc'!AJ173","v":0.5847949172314284},{"$f":"'WACC Calc'!AK173","v":0.5847949172314284},{"$f":"'WACC Calc'!AL173","v":0.5847949172314284}]
["MM3CSP**D00","Market","Moderate",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F174","v":0.46404487606695238},{"$f":"'WACC Calc'!G174","v":0.46424066338348274},{"$f":"'WACC Calc'!H174","v":0.46445443255339475},{"$f":"'WACC Calc'!I174","v":0.46468872013979889},{"$f":"'WACC Calc'!J174","v":0.46491482454331279},{"$f":"'WACC Calc'!K174","v":0.46485757512075276},{"$f":"'WACC Calc'!L174","v":0.5982951806476009},{"$f":"'WACC Calc'!M174","v":0.5982951806476009},{"$f":"'WACC Calc'!N174","v":0.59559512796436642},{"$f":"'WACC Calc'!O174","v":0.59289507528113194},{"$f":"'WACC Calc'!P174","v":0.59019502259789747},{"$f":"'WACC Calc'!Q174","v":0.58749496991466299},{"$f":"'WACC Calc'!R174","v":0.5847949172314284},{"$f":"'WACC Calc'!S174","v":0.5847949172314284},{"$f":"'WACC Calc'!T174","v":0.5847949172314284},{"$f":"'WACC Calc'!U174","v":0.5847949172314284},{"$f":"'WACC Calc'!V174","v":0.5847949172314284},{"$f":"'WACC Calc'!W174","v":0.5847949172314284},{"$f":"'WACC Calc'!X174","v":0.5847949172314284},{"$f":"'WACC Calc'!Y174","v":0.5847949172314284},{"$f":"'WACC Calc'!Z174","v":0.5847949172314284},{"$f":"'WACC Calc'!AA174","v":0.5847949172314284},{"$f":"'WACC Calc'!AB174","v":0.5847949172314284},{"$f":"'WACC Calc'!AC174","v":0.5847949172314284},{"$f":"'WACC Calc'!AD174","v":0.5847949172314284},{"$f":"'WACC Calc'!AE174","v":0.5847949172314284},{"$f":"'WACC Calc'!AF174","v":0.5847949172314284},{"$f":"'WACC Calc'!AG174","v":0.5847949172314284},{"$f":"'WACC Calc'!AH174","v":0.5847949172314284},{"$f":"'WACC Calc'!AI174","v":0.5847949172314284},{"$f":"'WACC Calc'!AJ174","v":0.5847949172314284},{"$f":"'WACC Calc'!AK174","v":0.5847949172314284},{"$f":"'WACC Calc'!AL174","v":0.5847949172314284}]
["MC3CSP**D00","Market","Conservative",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F175","v":0.46404487606695238},{"$f":"'WACC Calc'!G175","v":0.46424066338348274},{"$f":"'WACC Calc'!H175","v":0.46445443255339475},{"$f":"'WACC Calc'!I175","v":0.46468872013979889},{"$f":"'WACC Calc'!J175","v":0.46491482454331279},{"$f":"'WACC Calc'!K175","v":0.46485757512075276},{"$f":"'WACC Calc'!L175","v":0.5982951806476009},{"$f":"'WACC Calc'!M175","v":0.5982951806476009},{"$f":"'WACC Calc'!N175","v":0.59559512796436642},{"$f":"'WACC Calc'!O175","v":0.59289507528113194},{"$f":"'WACC Calc'!P175","v":0.59019502259789747},{"$f":"'WACC Calc'!Q175","v":0.58749496991466299},{"$f":"'WACC Calc'!R175","v":0.5847949172314284},{"$f":"'WACC Calc'!S175","v":0.5847949172314284},{"$f":"'WACC Calc'!T175","v":0.5847949172314284},{"$f":"'WACC Calc'!U175","v":0.5847949172314284},{"$f":"'WACC Calc'!V175","v":0.5847949172314284},{"$f":"'WACC Calc'!W175","v":0.5847949172314284},{"$f":"'WACC Calc'!X175","v":0.5847949172314284},{"$f":"'WACC Calc'!Y175","v":0.5847949172314284},{"$f":"'WACC Calc'!Z175","v":0.5847949172314284},{"$f":"'WACC Calc'!AA175","v":0.5847949172314284},{"$f":"'WACC Calc'!AB175","v":0.5847949172314284},{"$f":"'WACC Calc'!AC175","v":0.5847949172314284},{"$f":"'WACC Calc'!AD175","v":0.5847949172314284},{"$f":"'WACC Calc'!AE175","v":0.5847949172314284},{"$f":"'WACC Calc'!AF175","v":0.5847949172314284},{"$f":"'WACC Calc'!AG175","v":0.5847949172314284},{"$f":"'WACC Calc'!AH175","v":0.5847949172314284},{"$f":"'WACC Calc'!AI175","v":0.5847949172314284},{"$f":"'WACC Calc'!AJ175","v":0.5847949172314284},{"$f":"'WACC Calc'!AK175","v":0.5847949172314284},{"$f":"'WACC Calc'!AL175","v":0.5847949172314284}]
["M*3CSP**T50","Market","*",30,"CSP","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F176","v":0.25739999999999996},{"$f":"'WACC Calc'!G176","v":0.25739999999999996},{"$f":"'WACC Calc'!H176","v":0.25739999999999996},{"$f":"'WACC Calc'!I176","v":0.25739999999999996},{"$f":"'WACC Calc'!J176","v":0.25739999999999996},{"$f":"'WACC Calc'!K176","v":0.25739999999999996},{"$f":"'WACC Calc'!L176","v":0.25739999999999996},{"$f":"'WACC Calc'!M176","v":0.25739999999999996},{"$f":"'WACC Calc'!N176","v":0.25739999999999996},{"$f":"'WACC Calc'!O176","v":0.25739999999999996},{"$f":"'WACC Calc'!P176","v":0.25739999999999996},{"$f":"'WACC Calc'!Q176","v":0.25739999999999996},{"$f":"'WACC Calc'!R176","v":0.25739999999999996},{"$f":"'WACC Calc'!S176","v":0.25739999999999996},{"$f":"'WACC Calc'!T176","v":0.25739999999999996},{"$f":"'WACC Calc'!U176","v":0.25739999999999996},{"$f":"'WACC Calc'!V176","v":0.25739999999999996},{"$f":"'WACC Calc'!W176","v":0.25739999999999996},{"$f":"'WACC Calc'!X176","v":0.25739999999999996},{"$f":"'WACC Calc'!Y176","v":0.25739999999999996},{"$f":"'WACC Calc'!Z176","v":0.25739999999999996},{"$f":"'WACC Calc'!AA176","v":0.25739999999999996},{"$f":"'WACC Calc'!AB176","v":0.25739999999999996},{"$f":"'WACC Calc'!AC176","v":0.25739999999999996},{"$f":"'WACC Calc'!AD176","v":0.25739999999999996},{"$f":"'WACC Calc'!AE176","v":0.25739999999999996},{"$f":"'WACC Calc'!AF176","v":0.25739999999999996},{"$f":"'WACC Calc'!AG176","v":0.25739999999999996},{"$f":"'WACC Calc'!AH176","v":0.25739999999999996},{"$f":"'WACC Calc'!AI176","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ176","v":0.25739999999999996},{"$f":"'WACC Calc'!AK176","v":0.25739999999999996},{"$f":"'WACC Calc'!AL176","v":0.25739999999999996}]
["MA3CSP**W00","Market","Advanced",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F177","v":6.7379501391997512E-2},{"$f":"'WACC Calc'!G177","v":6.7365738326794697E-2},{"$f":"'WACC Calc'!H177","v":6.735071120922656E-2},{"$f":"'WACC Calc'!I177","v":6.7334241729052696E-2},{"$f":"'WACC Calc'!J177","v":6.7318347493903294E-2},{"$f":"'WACC Calc'!K177","v":6.7322371899311562E-2},{"$f":"'WACC Calc'!L177","v":5.7942241981196255E-2},{"$f":"'WACC Calc'!M177","v":5.7942241981196255E-2},{"$f":"'WACC Calc'!N177","v":5.9016622768669577E-2},{"$f":"'WACC Calc'!O177","v":6.008298331965263E-2},{"$f":"'WACC Calc'!P177","v":6.11413236341454E-2},{"$f":"'WACC Calc'!Q177","v":6.2191643712147887E-2},{"$f":"'WACC Calc'!R177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!S177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!T177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!U177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!V177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!W177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!X177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!Y177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!Z177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AA177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AB177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AC177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AD177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AE177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AF177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AG177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AH177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AI177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AJ177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AK177","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AL177","v":6.3233943553660105E-2}]
["MM3CSP**W00","Market","Moderate",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F178","v":6.7379501391997512E-2},{"$f":"'WACC Calc'!G178","v":6.7365738326794697E-2},{"$f":"'WACC Calc'!H178","v":6.735071120922656E-2},{"$f":"'WACC Calc'!I178","v":6.7334241729052696E-2},{"$f":"'WACC Calc'!J178","v":6.7318347493903294E-2},{"$f":"'WACC Calc'!K178","v":6.7322371899311562E-2},{"$f":"'WACC Calc'!L178","v":5.7942241981196255E-2},{"$f":"'WACC Calc'!M178","v":5.7942241981196255E-2},{"$f":"'WACC Calc'!N178","v":5.9016622768669577E-2},{"$f":"'WACC Calc'!O178","v":6.008298331965263E-2},{"$f":"'WACC Calc'!P178","v":6.11413236341454E-2},{"$f":"'WACC Calc'!Q178","v":6.2191643712147887E-2},{"$f":"'WACC Calc'!R178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!S178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!T178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!U178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!V178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!W178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!X178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!Y178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!Z178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AA178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AB178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AC178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AD178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AE178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AF178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AG178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AH178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AI178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AJ178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AK178","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AL178","v":6.3233943553660105E-2}]
["MC3CSP**W00","Market","Conservative",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F179","v":6.7379501391997512E-2},{"$f":"'WACC Calc'!G179","v":6.7365738326794697E-2},{"$f":"'WACC Calc'!H179","v":6.735071120922656E-2},{"$f":"'WACC Calc'!I179","v":6.7334241729052696E-2},{"$f":"'WACC Calc'!J179","v":6.7318347493903294E-2},{"$f":"'WACC Calc'!K179","v":6.7322371899311562E-2},{"$f":"'WACC Calc'!L179","v":5.7942241981196255E-2},{"$f":"'WACC Calc'!M179","v":5.7942241981196255E-2},{"$f":"'WACC Calc'!N179","v":5.9016622768669577E-2},{"$f":"'WACC Calc'!O179","v":6.008298331965263E-2},{"$f":"'WACC Calc'!P179","v":6.11413236341454E-2},{"$f":"'WACC Calc'!Q179","v":6.2191643712147887E-2},{"$f":"'WACC Calc'!R179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!S179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!T179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!U179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!V179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!W179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!X179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!Y179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!Z179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AA179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AB179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AC179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AD179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AE179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AF179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AG179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AH179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AI179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AJ179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AK179","v":6.3233943553660105E-2},{"$f":"'WACC Calc'!AL179","v":6.3233943553660105E-2}]
["MA3CSP**W06","Market","Advanced",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F180","v":4.1345855016583055E-2},{"$f":"'WACC Calc'!G180","v":4.1332427635897284E-2},{"$f":"'WACC Calc'!H180","v":4.1317767033391961E-2},{"$f":"'WACC Calc'!I180","v":4.1301699247856538E-2},{"$f":"'WACC Calc'!J180","v":4.128619267697875E-2},{"$f":"'WACC Calc'!K180","v":4.1290118926157859E-2},{"$f":"'WACC Calc'!L180","v":3.2138772664581872E-2},{"$f":"'WACC Calc'!M180","v":3.2138772664581872E-2},{"$f":"'WACC Calc'!N180","v":3.3186949042604441E-2},{"$f":"'WACC Calc'!O180","v":3.4227300799661187E-2},{"$f":"'WACC Calc'!P180","v":3.5259827935751664E-2},{"$f":"'WACC Calc'!Q180","v":3.6284530450876096E-2},{"$f":"'WACC Calc'!R180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!S180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!T180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!U180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!V180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!W180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!X180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!Y180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!Z180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AA180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AB180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AC180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AD180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AE180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AF180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AG180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AH180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AI180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AJ180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AK180","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AL180","v":3.7301408345034481E-2}]
["MM3CSP**W06","Market","Moderate",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F181","v":4.1345855016583055E-2},{"$f":"'WACC Calc'!G181","v":4.1332427635897284E-2},{"$f":"'WACC Calc'!H181","v":4.1317767033391961E-2},{"$f":"'WACC Calc'!I181","v":4.1301699247856538E-2},{"$f":"'WACC Calc'!J181","v":4.128619267697875E-2},{"$f":"'WACC Calc'!K181","v":4.1290118926157859E-2},{"$f":"'WACC Calc'!L181","v":3.2138772664581872E-2},{"$f":"'WACC Calc'!M181","v":3.2138772664581872E-2},{"$f":"'WACC Calc'!N181","v":3.3186949042604441E-2},{"$f":"'WACC Calc'!O181","v":3.4227300799661187E-2},{"$f":"'WACC Calc'!P181","v":3.5259827935751664E-2},{"$f":"'WACC Calc'!Q181","v":3.6284530450876096E-2},{"$f":"'WACC Calc'!R181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!S181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!T181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!U181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!V181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!W181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!X181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!Y181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!Z181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AA181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AB181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AC181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AD181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AE181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AF181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AG181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AH181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AI181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AJ181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AK181","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AL181","v":3.7301408345034481E-2}]
["MC3CSP**W06","Market","Conservative",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F182","v":4.1345855016583055E-2},{"$f":"'WACC Calc'!G182","v":4.1332427635897284E-2},{"$f":"'WACC Calc'!H182","v":4.1317767033391961E-2},{"$f":"'WACC Calc'!I182","v":4.1301699247856538E-2},{"$f":"'WACC Calc'!J182","v":4.128619267697875E-2},{"$f":"'WACC Calc'!K182","v":4.1290118926157859E-2},{"$f":"'WACC Calc'!L182","v":3.2138772664581872E-2},{"$f":"'WACC Calc'!M182","v":3.2138772664581872E-2},{"$f":"'WACC Calc'!N182","v":3.3186949042604441E-2},{"$f":"'WACC Calc'!O182","v":3.4227300799661187E-2},{"$f":"'WACC Calc'!P182","v":3.5259827935751664E-2},{"$f":"'WACC Calc'!Q182","v":3.6284530450876096E-2},{"$f":"'WACC Calc'!R182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!S182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!T182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!U182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!V182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!W182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!X182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!Y182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!Z182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AA182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AB182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AC182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AD182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AE182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AF182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AG182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AH182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AI182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AJ182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AK182","v":3.7301408345034481E-2},{"$f":"'WACC Calc'!AL182","v":3.7301408345034481E-2}]
["MA3CSP**F00","Market","Advanced",30,"CSP","*","FCR",{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!L470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!M470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!N470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!O470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!P470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Q470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!R470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!S470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!T470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!U470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!V470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!W470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!X470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Y470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Z470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AA470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AB470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AC470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AD470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AE470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AF470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AG470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AH470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AI470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AJ470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AK470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AL470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AM470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AN470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AO470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AP470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AQ470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AR470","v":5.1745995245395603E-2}]
["MM3CSP**F00","Market","Moderate",30,"CSP","*","FCR",{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!L471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!M471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!N471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!O471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!P471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Q471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!R471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!S471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!T471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!U471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!V471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!W471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!X471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Y471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Z471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AA471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AB471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AC471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AD471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AE471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AF471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AG471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AH471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AI471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AJ471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AK471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AL471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AM471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AN471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AO471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AP471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AQ471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AR471","v":5.1745995245395603E-2}]
["MC3CSP**F00","Market","Conservative",30,"CSP","*","FCR",{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!L472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!M472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!N472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!O472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!P472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Q472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!R472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!S472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!T472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!U472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!V472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!W472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!X472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Y472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Z472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AA472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AB472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AC472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AD472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AE472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AF472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AG472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AH472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AI472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AJ472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AK472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AL472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AM472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AN472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AO472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AP472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AQ472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AR472","v":5.1745995245395603E-2}]
["M*3Geo**I110","Market","*",30,"Geothermal","*","Inflation Rate",{"$f":"'WACC Calc'!F185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK185","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL185","v":2.5000000000000001E-2}]
["MA3Geo**I100","Market","Advanced",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F186","v":0.04},{"$f":"'WACC Calc'!G186","v":0.04},{"$f":"'WACC Calc'!H186","v":0.04},{"$f":"'WACC Calc'!I186","v":0.04},{"$f":"'WACC Calc'!J186","v":0.04},{"$f":"'WACC Calc'!K186","v":0.04},{"$f":"'WACC Calc'!L186","v":0.04},{"$f":"'WACC Calc'!M186","v":0.04},{"$f":"'WACC Calc'!N186","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O186","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P186","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q186","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R186","v":0.05},{"$f":"'WACC Calc'!S186","v":0.05},{"$f":"'WACC Calc'!T186","v":0.05},{"$f":"'WACC Calc'!U186","v":0.05},{"$f":"'WACC Calc'!V186","v":0.05},{"$f":"'WACC Calc'!W186","v":0.05},{"$f":"'WACC Calc'!X186","v":0.05},{"$f":"'WACC Calc'!Y186","v":0.05},{"$f":"'WACC Calc'!Z186","v":0.05},{"$f":"'WACC Calc'!AA186","v":0.05},{"$f":"'WACC Calc'!AB186","v":0.05},{"$f":"'WACC Calc'!AC186","v":0.05},{"$f":"'WACC Calc'!AD186","v":0.05},{"$f":"'WACC Calc'!AE186","v":0.05},{"$f":"'WACC Calc'!AF186","v":0.05},{"$f":"'WACC Calc'!AG186","v":0.05},{"$f":"'WACC Calc'!AH186","v":0.05},{"$f":"'WACC Calc'!AI186","v":0.05},{"$f":"'WACC Calc'!AJ186","v":0.05},{"$f":"'WACC Calc'!AK186","v":0.05},{"$f":"'WACC Calc'!AL186","v":0.05}]
["MM3Geo**I100","Market","Moderate",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F187","v":0.04},{"$f":"'WACC Calc'!G187","v":0.04},{"$f":"'WACC Calc'!H187","v":0.04},{"$f":"'WACC Calc'!I187","v":0.04},{"$f":"'WACC Calc'!J187","v":0.04},{"$f":"'WACC Calc'!K187","v":0.04},{"$f":"'WACC Calc'!L187","v":0.04},{"$f":"'WACC Calc'!M187","v":0.04},{"$f":"'WACC Calc'!N187","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O187","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P187","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q187","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R187","v":0.05},{"$f":"'WACC Calc'!S187","v":0.05},{"$f":"'WACC Calc'!T187","v":0.05},{"$f":"'WACC Calc'!U187","v":0.05},{"$f":"'WACC Calc'!V187","v":0.05},{"$f":"'WACC Calc'!W187","v":0.05},{"$f":"'WACC Calc'!X187","v":0.05},{"$f":"'WACC Calc'!Y187","v":0.05},{"$f":"'WACC Calc'!Z187","v":0.05},{"$f":"'WACC Calc'!AA187","v":0.05},{"$f":"'WACC Calc'!AB187","v":0.05},{"$f":"'WACC Calc'!AC187","v":0.05},{"$f":"'WACC Calc'!AD187","v":0.05},{"$f":"'WACC Calc'!AE187","v":0.05},{"$f":"'WACC Calc'!AF187","v":0.05},{"$f":"'WACC Calc'!AG187","v":0.05},{"$f":"'WACC Calc'!AH187","v":0.05},{"$f":"'WACC Calc'!AI187","v":0.05},{"$f":"'WACC Calc'!AJ187","v":0.05},{"$f":"'WACC Calc'!AK187","v":0.05},{"$f":"'WACC Calc'!AL187","v":0.05}]
["MC3Geo**I100","Market","Conservative",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F188","v":0.04},{"$f":"'WACC Calc'!G188","v":0.04},{"$f":"'WACC Calc'!H188","v":0.04},{"$f":"'WACC Calc'!I188","v":0.04},{"$f":"'WACC Calc'!J188","v":0.04},{"$f":"'WACC Calc'!K188","v":0.04},{"$f":"'WACC Calc'!L188","v":0.04},{"$f":"'WACC Calc'!M188","v":0.04},{"$f":"'WACC Calc'!N188","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O188","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P188","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q188","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R188","v":0.05},{"$f":"'WACC Calc'!S188","v":0.05},{"$f":"'WACC Calc'!T188","v":0.05},{"$f":"'WACC Calc'!U188","v":0.05},{"$f":"'WACC Calc'!V188","v":0.05},{"$f":"'WACC Calc'!W188","v":0.05},{"$f":"'WACC Calc'!X188","v":0.05},{"$f":"'WACC Calc'!Y188","v":0.05},{"$f":"'WACC Calc'!Z188","v":0.05},{"$f":"'WACC Calc'!AA188","v":0.05},{"$f":"'WACC Calc'!AB188","v":0.05},{"$f":"'WACC Calc'!AC188","v":0.05},{"$f":"'WACC Calc'!AD188","v":0.05},{"$f":"'WACC Calc'!AE188","v":0.05},{"$f":"'WACC Calc'!AF188","v":0.05},{"$f":"'WACC Calc'!AG188","v":0.05},{"$f":"'WACC Calc'!AH188","v":0.05},{"$f":"'WACC Calc'!AI188","v":0.05},{"$f":"'WACC Calc'!AJ188","v":0.05},{"$f":"'WACC Calc'!AK188","v":0.05},{"$f":"'WACC Calc'!AL188","v":0.05}]
["MA3Geo**C2126","Market","Advanced",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F189","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G189","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H189","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I189","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J189","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K189","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L189","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M189","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N189","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O189","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P189","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q189","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK189","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL189","v":2.4390243902439046E-2}]
["MM3Geo**C2126","Market","Moderate",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F190","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G190","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H190","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I190","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J190","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K190","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L190","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M190","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N190","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O190","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P190","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q190","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK190","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL190","v":2.4390243902439046E-2}]
["MC3Geo**C2126","Market","Conservative",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F191","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G191","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H191","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I191","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J191","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K191","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L191","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M191","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N191","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O191","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P191","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q191","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK191","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL191","v":2.4390243902439046E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,3),LEFT(F195,6),RIGHT(F195,1), LEFT(G195,1), IF(ISERROR(FIND(\"Rate\",G195)), \"0\",FIND(\"Rate\",G195)),IF(ISERROR(FIND(\"Real\",G195)), \"0\",FIND(\"Real\",G195)))","v":"M*3Geo**I00"},"Market","*",30,"Geothermal","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F192","v":0.04},{"$f":"'WACC Calc'!G192","v":0.04},{"$f":"'WACC Calc'!H192","v":0.04},{"$f":"'WACC Calc'!I192","v":0.04},{"$f":"'WACC Calc'!J192","v":0.04},{"$f":"'WACC Calc'!K192","v":0.04},{"$f":"'WACC Calc'!L192","v":0.04},{"$f":"'WACC Calc'!M192","v":0.04},{"$f":"'WACC Calc'!N192","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O192","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P192","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q192","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R192","v":0.05},{"$f":"'WACC Calc'!S192","v":0.05},{"$f":"'WACC Calc'!T192","v":0.05},{"$f":"'WACC Calc'!U192","v":0.05},{"$f":"'WACC Calc'!V192","v":0.05},{"$f":"'WACC Calc'!W192","v":0.05},{"$f":"'WACC Calc'!X192","v":0.05},{"$f":"'WACC Calc'!Y192","v":0.05},{"$f":"'WACC Calc'!Z192","v":0.05},{"$f":"'WACC Calc'!AA192","v":0.05},{"$f":"'WACC Calc'!AB192","v":0.05},{"$f":"'WACC Calc'!AC192","v":0.05},{"$f":"'WACC Calc'!AD192","v":0.05},{"$f":"'WACC Calc'!AE192","v":0.05},{"$f":"'WACC Calc'!AF192","v":0.05},{"$f":"'WACC Calc'!AG192","v":0.05},{"$f":"'WACC Calc'!AH192","v":0.05},{"$f":"'WACC Calc'!AI192","v":0.05},{"$f":"'WACC Calc'!AJ192","v":0.05},{"$f":"'WACC Calc'!AK192","v":0.05},{"$f":"'WACC Calc'!AL192","v":0.05}]
["MA3Geo**R10","Market","Advanced",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F193","v":0.1},{"$f":"'WACC Calc'!G193","v":0.1},{"$f":"'WACC Calc'!H193","v":0.1},{"$f":"'WACC Calc'!I193","v":0.1},{"$f":"'WACC Calc'!J193","v":0.1},{"$f":"'WACC Calc'!K193","v":0.1},{"$f":"'WACC Calc'!L193","v":0.1},{"$f":"'WACC Calc'!M193","v":0.1},{"$f":"'WACC Calc'!N193","v":0.1},{"$f":"'WACC Calc'!O193","v":0.1},{"$f":"'WACC Calc'!P193","v":0.1},{"$f":"'WACC Calc'!Q193","v":0.1},{"$f":"'WACC Calc'!R193","v":0.1},{"$f":"'WACC Calc'!S193","v":0.1},{"$f":"'WACC Calc'!T193","v":0.1},{"$f":"'WACC Calc'!U193","v":0.1},{"$f":"'WACC Calc'!V193","v":0.1},{"$f":"'WACC Calc'!W193","v":0.1},{"$f":"'WACC Calc'!X193","v":0.1},{"$f":"'WACC Calc'!Y193","v":0.1},{"$f":"'WACC Calc'!Z193","v":0.1},{"$f":"'WACC Calc'!AA193","v":0.1},{"$f":"'WACC Calc'!AB193","v":0.1},{"$f":"'WACC Calc'!AC193","v":0.1},{"$f":"'WACC Calc'!AD193","v":0.1},{"$f":"'WACC Calc'!AE193","v":0.1},{"$f":"'WACC Calc'!AF193","v":0.1},{"$f":"'WACC Calc'!AG193","v":0.1},{"$f":"'WACC Calc'!AH193","v":0.1},{"$f":"'WACC Calc'!AI193","v":0.1},{"$f":"'WACC Calc'!AJ193","v":0.1},{"$f":"'WACC Calc'!AK193","v":0.1},{"$f":"'WACC Calc'!AL193","v":0.1}]
["MM3Geo**R10","Market","Moderate",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F194","v":0.1},{"$f":"'WACC Calc'!G194","v":0.1},{"$f":"'WACC Calc'!H194","v":0.1},{"$f":"'WACC Calc'!I194","v":0.1},{"$f":"'WACC Calc'!J194","v":0.1},{"$f":"'WACC Calc'!K194","v":0.1},{"$f":"'WACC Calc'!L194","v":0.1},{"$f":"'WACC Calc'!M194","v":0.1},{"$f":"'WACC Calc'!N194","v":0.1},{"$f":"'WACC Calc'!O194","v":0.1},{"$f":"'WACC Calc'!P194","v":0.1},{"$f":"'WACC Calc'!Q194","v":0.1},{"$f":"'WACC Calc'!R194","v":0.1},{"$f":"'WACC Calc'!S194","v":0.1},{"$f":"'WACC Calc'!T194","v":0.1},{"$f":"'WACC Calc'!U194","v":0.1},{"$f":"'WACC Calc'!V194","v":0.1},{"$f":"'WACC Calc'!W194","v":0.1},{"$f":"'WACC Calc'!X194","v":0.1},{"$f":"'WACC Calc'!Y194","v":0.1},{"$f":"'WACC Calc'!Z194","v":0.1},{"$f":"'WACC Calc'!AA194","v":0.1},{"$f":"'WACC Calc'!AB194","v":0.1},{"$f":"'WACC Calc'!AC194","v":0.1},{"$f":"'WACC Calc'!AD194","v":0.1},{"$f":"'WACC Calc'!AE194","v":0.1},{"$f":"'WACC Calc'!AF194","v":0.1},{"$f":"'WACC Calc'!AG194","v":0.1},{"$f":"'WACC Calc'!AH194","v":0.1},{"$f":"'WACC Calc'!AI194","v":0.1},{"$f":"'WACC Calc'!AJ194","v":0.1},{"$f":"'WACC Calc'!AK194","v":0.1},{"$f":"'WACC Calc'!AL194","v":0.1}]
["MC3Geo**R10","Market","Conservative",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F195","v":0.1},{"$f":"'WACC Calc'!G195","v":0.1},{"$f":"'WACC Calc'!H195","v":0.1},{"$f":"'WACC Calc'!I195","v":0.1},{"$f":"'WACC Calc'!J195","v":0.1},{"$f":"'WACC Calc'!K195","v":0.1},{"$f":"'WACC Calc'!L195","v":0.1},{"$f":"'WACC Calc'!M195","v":0.1},{"$f":"'WACC Calc'!N195","v":0.1},{"$f":"'WACC Calc'!O195","v":0.1},{"$f":"'WACC Calc'!P195","v":0.1},{"$f":"'WACC Calc'!Q195","v":0.1},{"$f":"'WACC Calc'!R195","v":0.1},{"$f":"'WACC Calc'!S195","v":0.1},{"$f":"'WACC Calc'!T195","v":0.1},{"$f":"'WACC Calc'!U195","v":0.1},{"$f":"'WACC Calc'!V195","v":0.1},{"$f":"'WACC Calc'!W195","v":0.1},{"$f":"'WACC Calc'!X195","v":0.1},{"$f":"'WACC Calc'!Y195","v":0.1},{"$f":"'WACC Calc'!Z195","v":0.1},{"$f":"'WACC Calc'!AA195","v":0.1},{"$f":"'WACC Calc'!AB195","v":0.1},{"$f":"'WACC Calc'!AC195","v":0.1},{"$f":"'WACC Calc'!AD195","v":0.1},{"$f":"'WACC Calc'!AE195","v":0.1},{"$f":"'WACC Calc'!AF195","v":0.1},{"$f":"'WACC Calc'!AG195","v":0.1},{"$f":"'WACC Calc'!AH195","v":0.1},{"$f":"'WACC Calc'!AI195","v":0.1},{"$f":"'WACC Calc'!AJ195","v":0.1},{"$f":"'WACC Calc'!AK195","v":0.1},{"$f":"'WACC Calc'!AL195","v":0.1}]
["MA3Geo**C1237","Market","Advanced",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK196","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL196","v":7.317073170731736E-2}]
["MM3Geo**C1237","Market","Moderate",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK197","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL197","v":7.317073170731736E-2}]
["MC3Geo**C1237","Market","Conservative",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK198","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL198","v":7.317073170731736E-2}]
["MA3Geo**D00","Market","Advanced",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F199","v":0.5757126129900354},{"$f":"'WACC Calc'!G199","v":0.57470048657816442},{"$f":"'WACC Calc'!H199","v":0.5742792306657708},{"$f":"'WACC Calc'!I199","v":0.57281271067800099},{"$f":"'WACC Calc'!J199","v":0.57130156321685277},{"$f":"'WACC Calc'!K199","v":0.56974366127434684},{"$f":"'WACC Calc'!L199","v":0.56813684106171114},{"$f":"'WACC Calc'!M199","v":0.60085119885845417},{"$f":"'WACC Calc'!N199","v":0.59820089759570638},{"$f":"'WACC Calc'!O199","v":0.59555059633295859},{"$f":"'WACC Calc'!P199","v":0.5929002950702108},{"$f":"'WACC Calc'!Q199","v":0.59024999380746301},{"$f":"'WACC Calc'!R199","v":0.58759969254471534},{"$f":"'WACC Calc'!S199","v":0.58759969254471534},{"$f":"'WACC Calc'!T199","v":0.58759969254471534},{"$f":"'WACC Calc'!U199","v":0.58759969254471534},{"$f":"'WACC Calc'!V199","v":0.58759969254471534},{"$f":"'WACC Calc'!W199","v":0.58759969254471534},{"$f":"'WACC Calc'!X199","v":0.58759969254471534},{"$f":"'WACC Calc'!Y199","v":0.58759969254471534},{"$f":"'WACC Calc'!Z199","v":0.58759969254471534},{"$f":"'WACC Calc'!AA199","v":0.58759969254471534},{"$f":"'WACC Calc'!AB199","v":0.58759969254471534},{"$f":"'WACC Calc'!AC199","v":0.58759969254471534},{"$f":"'WACC Calc'!AD199","v":0.58759969254471534},{"$f":"'WACC Calc'!AE199","v":0.58759969254471534},{"$f":"'WACC Calc'!AF199","v":0.58759969254471534},{"$f":"'WACC Calc'!AG199","v":0.58759969254471534},{"$f":"'WACC Calc'!AH199","v":0.58759969254471534},{"$f":"'WACC Calc'!AI199","v":0.58759969254471534},{"$f":"'WACC Calc'!AJ199","v":0.58759969254471534},{"$f":"'WACC Calc'!AK199","v":0.58759969254471534},{"$f":"'WACC Calc'!AL199","v":0.58759969254471534}]
["MM3Geo**D00","Market","Moderate",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F200","v":0.5757126129900354},{"$f":"'WACC Calc'!G200","v":0.57470048657816442},{"$f":"'WACC Calc'!H200","v":0.5742792306657708},{"$f":"'WACC Calc'!I200","v":0.57281271067800099},{"$f":"'WACC Calc'!J200","v":0.57130156321685277},{"$f":"'WACC Calc'!K200","v":0.56974366127434684},{"$f":"'WACC Calc'!L200","v":0.56813684106171114},{"$f":"'WACC Calc'!M200","v":0.60085119885845417},{"$f":"'WACC Calc'!N200","v":0.59820089759570638},{"$f":"'WACC Calc'!O200","v":0.59555059633295859},{"$f":"'WACC Calc'!P200","v":0.5929002950702108},{"$f":"'WACC Calc'!Q200","v":0.59024999380746301},{"$f":"'WACC Calc'!R200","v":0.58759969254471534},{"$f":"'WACC Calc'!S200","v":0.58759969254471534},{"$f":"'WACC Calc'!T200","v":0.58759969254471534},{"$f":"'WACC Calc'!U200","v":0.58759969254471534},{"$f":"'WACC Calc'!V200","v":0.58759969254471534},{"$f":"'WACC Calc'!W200","v":0.58759969254471534},{"$f":"'WACC Calc'!X200","v":0.58759969254471534},{"$f":"'WACC Calc'!Y200","v":0.58759969254471534},{"$f":"'WACC Calc'!Z200","v":0.58759969254471534},{"$f":"'WACC Calc'!AA200","v":0.58759969254471534},{"$f":"'WACC Calc'!AB200","v":0.58759969254471534},{"$f":"'WACC Calc'!AC200","v":0.58759969254471534},{"$f":"'WACC Calc'!AD200","v":0.58759969254471534},{"$f":"'WACC Calc'!AE200","v":0.58759969254471534},{"$f":"'WACC Calc'!AF200","v":0.58759969254471534},{"$f":"'WACC Calc'!AG200","v":0.58759969254471534},{"$f":"'WACC Calc'!AH200","v":0.58759969254471534},{"$f":"'WACC Calc'!AI200","v":0.58759969254471534},{"$f":"'WACC Calc'!AJ200","v":0.58759969254471534},{"$f":"'WACC Calc'!AK200","v":0.58759969254471534},{"$f":"'WACC Calc'!AL200","v":0.58759969254471534}]
["MC3Geo**D00","Market","Conservative",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F201","v":0.5757126129900354},{"$f":"'WACC Calc'!G201","v":0.57470048657816442},{"$f":"'WACC Calc'!H201","v":0.5742792306657708},{"$f":"'WACC Calc'!I201","v":0.57281271067800099},{"$f":"'WACC Calc'!J201","v":0.57130156321685277},{"$f":"'WACC Calc'!K201","v":0.56974366127434684},{"$f":"'WACC Calc'!L201","v":0.56813684106171114},{"$f":"'WACC Calc'!M201","v":0.60085119885845417},{"$f":"'WACC Calc'!N201","v":0.59820089759570638},{"$f":"'WACC Calc'!O201","v":0.59555059633295859},{"$f":"'WACC Calc'!P201","v":0.5929002950702108},{"$f":"'WACC Calc'!Q201","v":0.59024999380746301},{"$f":"'WACC Calc'!R201","v":0.58759969254471534},{"$f":"'WACC Calc'!S201","v":0.58759969254471534},{"$f":"'WACC Calc'!T201","v":0.58759969254471534},{"$f":"'WACC Calc'!U201","v":0.58759969254471534},{"$f":"'WACC Calc'!V201","v":0.58759969254471534},{"$f":"'WACC Calc'!W201","v":0.58759969254471534},{"$f":"'WACC Calc'!X201","v":0.58759969254471534},{"$f":"'WACC Calc'!Y201","v":0.58759969254471534},{"$f":"'WACC Calc'!Z201","v":0.58759969254471534},{"$f":"'WACC Calc'!AA201","v":0.58759969254471534},{"$f":"'WACC Calc'!AB201","v":0.58759969254471534},{"$f":"'WACC Calc'!AC201","v":0.58759969254471534},{"$f":"'WACC Calc'!AD201","v":0.58759969254471534},{"$f":"'WACC Calc'!AE201","v":0.58759969254471534},{"$f":"'WACC Calc'!AF201","v":0.58759969254471534},{"$f":"'WACC Calc'!AG201","v":0.58759969254471534},{"$f":"'WACC Calc'!AH201","v":0.58759969254471534},{"$f":"'WACC Calc'!AI201","v":0.58759969254471534},{"$f":"'WACC Calc'!AJ201","v":0.58759969254471534},{"$f":"'WACC Calc'!AK201","v":0.58759969254471534},{"$f":"'WACC Calc'!AL201","v":0.58759969254471534}]
["M*3Geo**T50","Market","*",30,"Geothermal","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F202","v":0.25739999999999996},{"$f":"'WACC Calc'!G202","v":0.25739999999999996},{"$f":"'WACC Calc'!H202","v":0.25739999999999996},{"$f":"'WACC Calc'!I202","v":0.25739999999999996},{"$f":"'WACC Calc'!J202","v":0.25739999999999996},{"$f":"'WACC Calc'!K202","v":0.25739999999999996},{"$f":"'WACC Calc'!L202","v":0.25739999999999996},{"$f":"'WACC Calc'!M202","v":0.25739999999999996},{"$f":"'WACC Calc'!N202","v":0.25739999999999996},{"$f":"'WACC Calc'!O202","v":0.25739999999999996},{"$f":"'WACC Calc'!P202","v":0.25739999999999996},{"$f":"'WACC Calc'!Q202","v":0.25739999999999996},{"$f":"'WACC Calc'!R202","v":0.25739999999999996},{"$f":"'WACC Calc'!S202","v":0.25739999999999996},{"$f":"'WACC Calc'!T202","v":0.25739999999999996},{"$f":"'WACC Calc'!U202","v":0.25739999999999996},{"$f":"'WACC Calc'!V202","v":0.25739999999999996},{"$f":"'WACC Calc'!W202","v":0.25739999999999996},{"$f":"'WACC Calc'!X202","v":0.25739999999999996},{"$f":"'WACC Calc'!Y202","v":0.25739999999999996},{"$f":"'WACC Calc'!Z202","v":0.25739999999999996},{"$f":"'WACC Calc'!AA202","v":0.25739999999999996},{"$f":"'WACC Calc'!AB202","v":0.25739999999999996},{"$f":"'WACC Calc'!AC202","v":0.25739999999999996},{"$f":"'WACC Calc'!AD202","v":0.25739999999999996},{"$f":"'WACC Calc'!AE202","v":0.25739999999999996},{"$f":"'WACC Calc'!AF202","v":0.25739999999999996},{"$f":"'WACC Calc'!AG202","v":0.25739999999999996},{"$f":"'WACC Calc'!AH202","v":0.25739999999999996},{"$f":"'WACC Calc'!AI202","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ202","v":0.25739999999999996},{"$f":"'WACC Calc'!AK202","v":0.25739999999999996},{"$f":"'WACC Calc'!AL202","v":0.25739999999999996}]
["MA3Geo**W00","Market","Advanced",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F203","v":5.9529706157252477E-2},{"$f":"'WACC Calc'!G203","v":5.9600854595501358E-2},{"$f":"'WACC Calc'!H203","v":5.9630467201118975E-2},{"$f":"'WACC Calc'!I203","v":5.9733557690179247E-2},{"$f":"'WACC Calc'!J203","v":5.9839785312108124E-2},{"$f":"'WACC Calc'!K203","v":5.9949299587058517E-2},{"$f":"'WACC Calc'!L203","v":6.0062252620725953E-2},{"$f":"'WACC Calc'!M203","v":5.7762564125046115E-2},{"$f":"'WACC Calc'!N203","v":5.8837317675721368E-2},{"$f":"'WACC Calc'!O203","v":5.9904198771525766E-2},{"$f":"'WACC Calc'!P203","v":6.0963207412459294E-2},{"$f":"'WACC Calc'!Q203","v":6.2014343598521968E-2},{"$f":"'WACC Calc'!R203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!S203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!T203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!U203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!V203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!W203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!X203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!Y203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!Z203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AA203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AB203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AC203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AD203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AE203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AF203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AG203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AH203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AI203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AJ203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AK203","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AL203","v":6.3057607329713744E-2}]
["MM3Geo**W00","Market","Moderate",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F204","v":5.9529706157252477E-2},{"$f":"'WACC Calc'!G204","v":5.9600854595501358E-2},{"$f":"'WACC Calc'!H204","v":5.9630467201118975E-2},{"$f":"'WACC Calc'!I204","v":5.9733557690179247E-2},{"$f":"'WACC Calc'!J204","v":5.9839785312108124E-2},{"$f":"'WACC Calc'!K204","v":5.9949299587058517E-2},{"$f":"'WACC Calc'!L204","v":6.0062252620725953E-2},{"$f":"'WACC Calc'!M204","v":5.7762564125046115E-2},{"$f":"'WACC Calc'!N204","v":5.8837317675721368E-2},{"$f":"'WACC Calc'!O204","v":5.9904198771525766E-2},{"$f":"'WACC Calc'!P204","v":6.0963207412459294E-2},{"$f":"'WACC Calc'!Q204","v":6.2014343598521968E-2},{"$f":"'WACC Calc'!R204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!S204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!T204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!U204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!V204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!W204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!X204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!Y204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!Z204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AA204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AB204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AC204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AD204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AE204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AF204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AG204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AH204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AI204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AJ204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AK204","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AL204","v":6.3057607329713744E-2}]
["MC3Geo**W00","Market","Conservative",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F205","v":5.9529706157252477E-2},{"$f":"'WACC Calc'!G205","v":5.9600854595501358E-2},{"$f":"'WACC Calc'!H205","v":5.9630467201118975E-2},{"$f":"'WACC Calc'!I205","v":5.9733557690179247E-2},{"$f":"'WACC Calc'!J205","v":5.9839785312108124E-2},{"$f":"'WACC Calc'!K205","v":5.9949299587058517E-2},{"$f":"'WACC Calc'!L205","v":6.0062252620725953E-2},{"$f":"'WACC Calc'!M205","v":5.7762564125046115E-2},{"$f":"'WACC Calc'!N205","v":5.8837317675721368E-2},{"$f":"'WACC Calc'!O205","v":5.9904198771525766E-2},{"$f":"'WACC Calc'!P205","v":6.0963207412459294E-2},{"$f":"'WACC Calc'!Q205","v":6.2014343598521968E-2},{"$f":"'WACC Calc'!R205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!S205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!T205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!U205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!V205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!W205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!X205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!Y205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!Z205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AA205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AB205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AC205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AD205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AE205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AF205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AG205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AH205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AI205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AJ205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AK205","v":6.3057607329713744E-2},{"$f":"'WACC Calc'!AL205","v":6.3057607329713744E-2}]
["MA3Geo**W06","Market","Advanced",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F206","v":3.3687518202197619E-2},{"$f":"'WACC Calc'!G206","v":3.3756931312684424E-2},{"$f":"'WACC Calc'!H206","v":3.378582165962829E-2},{"$f":"'WACC Calc'!I206","v":3.3886397746516472E-2},{"$f":"'WACC Calc'!J206","v":3.3990034450837259E-2},{"$f":"'WACC Calc'!K206","v":3.4096877645910739E-2},{"$f":"'WACC Calc'!L206","v":3.4207075727537672E-2},{"$f":"'WACC Calc'!M206","v":3.1963477195167123E-2},{"$f":"'WACC Calc'!N206","v":3.3012017244606229E-2},{"$f":"'WACC Calc'!O206","v":3.4052876850269254E-2},{"$f":"'WACC Calc'!P206","v":3.5086056012155531E-2},{"$f":"'WACC Calc'!Q206","v":3.6111554730265283E-2},{"$f":"'WACC Calc'!R206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!S206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!T206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!U206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!V206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!W206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!X206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!Y206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!Z206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AA206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AB206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AC206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AD206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AE206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AF206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AG206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AH206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AI206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AJ206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AK206","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AL206","v":3.7129373004598953E-2}]
["MM3Geo**W06","Market","Moderate",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F207","v":3.3687518202197619E-2},{"$f":"'WACC Calc'!G207","v":3.3756931312684424E-2},{"$f":"'WACC Calc'!H207","v":3.378582165962829E-2},{"$f":"'WACC Calc'!I207","v":3.3886397746516472E-2},{"$f":"'WACC Calc'!J207","v":3.3990034450837259E-2},{"$f":"'WACC Calc'!K207","v":3.4096877645910739E-2},{"$f":"'WACC Calc'!L207","v":3.4207075727537672E-2},{"$f":"'WACC Calc'!M207","v":3.1963477195167123E-2},{"$f":"'WACC Calc'!N207","v":3.3012017244606229E-2},{"$f":"'WACC Calc'!O207","v":3.4052876850269254E-2},{"$f":"'WACC Calc'!P207","v":3.5086056012155531E-2},{"$f":"'WACC Calc'!Q207","v":3.6111554730265283E-2},{"$f":"'WACC Calc'!R207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!S207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!T207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!U207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!V207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!W207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!X207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!Y207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!Z207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AA207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AB207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AC207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AD207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AE207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AF207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AG207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AH207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AI207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AJ207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AK207","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AL207","v":3.7129373004598953E-2}]
["MC3Geo**W06","Market","Conservative",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F208","v":3.3687518202197619E-2},{"$f":"'WACC Calc'!G208","v":3.3756931312684424E-2},{"$f":"'WACC Calc'!H208","v":3.378582165962829E-2},{"$f":"'WACC Calc'!I208","v":3.3886397746516472E-2},{"$f":"'WACC Calc'!J208","v":3.3990034450837259E-2},{"$f":"'WACC Calc'!K208","v":3.4096877645910739E-2},{"$f":"'WACC Calc'!L208","v":3.4207075727537672E-2},{"$f":"'WACC Calc'!M208","v":3.1963477195167123E-2},{"$f":"'WACC Calc'!N208","v":3.3012017244606229E-2},{"$f":"'WACC Calc'!O208","v":3.4052876850269254E-2},{"$f":"'WACC Calc'!P208","v":3.5086056012155531E-2},{"$f":"'WACC Calc'!Q208","v":3.6111554730265283E-2},{"$f":"'WACC Calc'!R208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!S208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!T208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!U208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!V208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!W208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!X208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!Y208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!Z208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AA208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AB208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AC208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AD208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AE208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AF208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AG208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AH208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AI208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AJ208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AK208","v":3.7129373004598953E-2},{"$f":"'WACC Calc'!AL208","v":3.7129373004598953E-2}]
["MA3Geo**F00","Market","Advanced",30,"Geothermal","*","FCR",{"$f":"Geothermal!$S$45*Geothermal!L283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!M283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!N283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!O283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!P283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Q283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!R283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!S283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!T283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!U283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!V283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!W283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!X283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Y283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Z283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AA283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AB283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AC283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AD283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AE283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AF283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AG283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AH283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AI283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AJ283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AK283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AL283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AM283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AN283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AO283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AP283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AQ283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AR283","v":4.8224474653610766E-2}]
["MM3Geo**F00","Market","Moderate",30,"Geothermal","*","FCR",{"$f":"Geothermal!$S$45*Geothermal!L284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!M284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!N284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!O284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!P284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Q284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!R284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!S284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!T284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!U284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!V284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!W284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!X284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Y284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Z284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AA284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AB284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AC284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AD284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AE284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AF284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AG284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AH284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AI284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AJ284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AK284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AL284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AM284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AN284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AO284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AP284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AQ284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AR284","v":4.8224474653610766E-2}]
["MC3Geo**F00","Market","Conservative",30,"Geothermal","*","FCR",{"$f":"Geothermal!$S$45*Geothermal!L285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!M285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!N285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!O285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!P285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Q285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!R285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!S285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!T285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!U285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!V285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!W285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!X285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Y285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Z285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AA285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AB285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AC285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AD285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AE285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AF285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AG285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AH285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AI285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AJ285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AK285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AL285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AM285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AN285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AO285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AP285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AQ285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AR285","v":4.8224474653610766E-2}]
["M*3Hyd**I110","Market","*",30,"Hydropower","*","Inflation Rate",{"$f":"'WACC Calc'!F211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK211","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL211","v":2.5000000000000001E-2}]
["MA3Hyd**I100","Market","Advanced",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F212","v":0.04},{"$f":"'WACC Calc'!G212","v":0.04},{"$f":"'WACC Calc'!H212","v":0.04},{"$f":"'WACC Calc'!I212","v":0.04},{"$f":"'WACC Calc'!J212","v":0.04},{"$f":"'WACC Calc'!K212","v":0.04},{"$f":"'WACC Calc'!L212","v":0.04},{"$f":"'WACC Calc'!M212","v":0.04},{"$f":"'WACC Calc'!N212","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O212","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P212","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q212","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R212","v":0.05},{"$f":"'WACC Calc'!S212","v":0.05},{"$f":"'WACC Calc'!T212","v":0.05},{"$f":"'WACC Calc'!U212","v":0.05},{"$f":"'WACC Calc'!V212","v":0.05},{"$f":"'WACC Calc'!W212","v":0.05},{"$f":"'WACC Calc'!X212","v":0.05},{"$f":"'WACC Calc'!Y212","v":0.05},{"$f":"'WACC Calc'!Z212","v":0.05},{"$f":"'WACC Calc'!AA212","v":0.05},{"$f":"'WACC Calc'!AB212","v":0.05},{"$f":"'WACC Calc'!AC212","v":0.05},{"$f":"'WACC Calc'!AD212","v":0.05},{"$f":"'WACC Calc'!AE212","v":0.05},{"$f":"'WACC Calc'!AF212","v":0.05},{"$f":"'WACC Calc'!AG212","v":0.05},{"$f":"'WACC Calc'!AH212","v":0.05},{"$f":"'WACC Calc'!AI212","v":0.05},{"$f":"'WACC Calc'!AJ212","v":0.05},{"$f":"'WACC Calc'!AK212","v":0.05},{"$f":"'WACC Calc'!AL212","v":0.05}]
["MM3Hyd**I100","Market","Moderate",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F213","v":0.04},{"$f":"'WACC Calc'!G213","v":0.04},{"$f":"'WACC Calc'!H213","v":0.04},{"$f":"'WACC Calc'!I213","v":0.04},{"$f":"'WACC Calc'!J213","v":0.04},{"$f":"'WACC Calc'!K213","v":0.04},{"$f":"'WACC Calc'!L213","v":0.04},{"$f":"'WACC Calc'!M213","v":0.04},{"$f":"'WACC Calc'!N213","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O213","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P213","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q213","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R213","v":0.05},{"$f":"'WACC Calc'!S213","v":0.05},{"$f":"'WACC Calc'!T213","v":0.05},{"$f":"'WACC Calc'!U213","v":0.05},{"$f":"'WACC Calc'!V213","v":0.05},{"$f":"'WACC Calc'!W213","v":0.05},{"$f":"'WACC Calc'!X213","v":0.05},{"$f":"'WACC Calc'!Y213","v":0.05},{"$f":"'WACC Calc'!Z213","v":0.05},{"$f":"'WACC Calc'!AA213","v":0.05},{"$f":"'WACC Calc'!AB213","v":0.05},{"$f":"'WACC Calc'!AC213","v":0.05},{"$f":"'WACC Calc'!AD213","v":0.05},{"$f":"'WACC Calc'!AE213","v":0.05},{"$f":"'WACC Calc'!AF213","v":0.05},{"$f":"'WACC Calc'!AG213","v":0.05},{"$f":"'WACC Calc'!AH213","v":0.05},{"$f":"'WACC Calc'!AI213","v":0.05},{"$f":"'WACC Calc'!AJ213","v":0.05},{"$f":"'WACC Calc'!AK213","v":0.05},{"$f":"'WACC Calc'!AL213","v":0.05}]
["MC3Hyd**I100","Market","Conservative",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F214","v":0.04},{"$f":"'WACC Calc'!G214","v":0.04},{"$f":"'WACC Calc'!H214","v":0.04},{"$f":"'WACC Calc'!I214","v":0.04},{"$f":"'WACC Calc'!J214","v":0.04},{"$f":"'WACC Calc'!K214","v":0.04},{"$f":"'WACC Calc'!L214","v":0.04},{"$f":"'WACC Calc'!M214","v":0.04},{"$f":"'WACC Calc'!N214","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O214","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P214","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q214","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R214","v":0.05},{"$f":"'WACC Calc'!S214","v":0.05},{"$f":"'WACC Calc'!T214","v":0.05},{"$f":"'WACC Calc'!U214","v":0.05},{"$f":"'WACC Calc'!V214","v":0.05},{"$f":"'WACC Calc'!W214","v":0.05},{"$f":"'WACC Calc'!X214","v":0.05},{"$f":"'WACC Calc'!Y214","v":0.05},{"$f":"'WACC Calc'!Z214","v":0.05},{"$f":"'WACC Calc'!AA214","v":0.05},{"$f":"'WACC Calc'!AB214","v":0.05},{"$f":"'WACC Calc'!AC214","v":0.05},{"$f":"'WACC Calc'!AD214","v":0.05},{"$f":"'WACC Calc'!AE214","v":0.05},{"$f":"'WACC Calc'!AF214","v":0.05},{"$f":"'WACC Calc'!AG214","v":0.05},{"$f":"'WACC Calc'!AH214","v":0.05},{"$f":"'WACC Calc'!AI214","v":0.05},{"$f":"'WACC Calc'!AJ214","v":0.05},{"$f":"'WACC Calc'!AK214","v":0.05},{"$f":"'WACC Calc'!AL214","v":0.05}]
["MA3Hyd**C2126","Market","Advanced",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M215","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N215","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O215","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P215","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q215","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK215","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL215","v":2.4390243902439046E-2}]
["MM3Hyd**C2126","Market","Moderate",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M216","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N216","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O216","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P216","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q216","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK216","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL216","v":2.4390243902439046E-2}]
["MC3Hyd**C2126","Market","Conservative",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M217","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N217","v":1.6585365853658551E-2},{"$f":"'WACC Calc'!O217","v":1.8536585365853675E-2},{"$f":"'WACC Calc'!P217","v":2.0487804878048799E-2},{"$f":"'WACC Calc'!Q217","v":2.2439024390243922E-2},{"$f":"'WACC Calc'!R217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK217","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL217","v":2.4390243902439046E-2}]
["M*3Hyd**I00","Market","*",30,"Hydropower","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F218","v":0.04},{"$f":"'WACC Calc'!G218","v":0.04},{"$f":"'WACC Calc'!H218","v":0.04},{"$f":"'WACC Calc'!I218","v":0.04},{"$f":"'WACC Calc'!J218","v":0.04},{"$f":"'WACC Calc'!K218","v":0.04},{"$f":"'WACC Calc'!L218","v":0.04},{"$f":"'WACC Calc'!M218","v":0.04},{"$f":"'WACC Calc'!N218","v":4.2000000000000003E-2},{"$f":"'WACC Calc'!O218","v":4.4000000000000004E-2},{"$f":"'WACC Calc'!P218","v":4.6000000000000006E-2},{"$f":"'WACC Calc'!Q218","v":4.8000000000000008E-2},{"$f":"'WACC Calc'!R218","v":0.05},{"$f":"'WACC Calc'!S218","v":0.05},{"$f":"'WACC Calc'!T218","v":0.05},{"$f":"'WACC Calc'!U218","v":0.05},{"$f":"'WACC Calc'!V218","v":0.05},{"$f":"'WACC Calc'!W218","v":0.05},{"$f":"'WACC Calc'!X218","v":0.05},{"$f":"'WACC Calc'!Y218","v":0.05},{"$f":"'WACC Calc'!Z218","v":0.05},{"$f":"'WACC Calc'!AA218","v":0.05},{"$f":"'WACC Calc'!AB218","v":0.05},{"$f":"'WACC Calc'!AC218","v":0.05},{"$f":"'WACC Calc'!AD218","v":0.05},{"$f":"'WACC Calc'!AE218","v":0.05},{"$f":"'WACC Calc'!AF218","v":0.05},{"$f":"'WACC Calc'!AG218","v":0.05},{"$f":"'WACC Calc'!AH218","v":0.05},{"$f":"'WACC Calc'!AI218","v":0.05},{"$f":"'WACC Calc'!AJ218","v":0.05},{"$f":"'WACC Calc'!AK218","v":0.05},{"$f":"'WACC Calc'!AL218","v":0.05}]
["MA3Hyd**R10","Market","Advanced",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F219","v":0.1},{"$f":"'WACC Calc'!G219","v":0.1},{"$f":"'WACC Calc'!H219","v":0.1},{"$f":"'WACC Calc'!I219","v":0.1},{"$f":"'WACC Calc'!J219","v":0.1},{"$f":"'WACC Calc'!K219","v":0.1},{"$f":"'WACC Calc'!L219","v":0.1},{"$f":"'WACC Calc'!M219","v":0.1},{"$f":"'WACC Calc'!N219","v":0.1},{"$f":"'WACC Calc'!O219","v":0.1},{"$f":"'WACC Calc'!P219","v":0.1},{"$f":"'WACC Calc'!Q219","v":0.1},{"$f":"'WACC Calc'!R219","v":0.1},{"$f":"'WACC Calc'!S219","v":0.1},{"$f":"'WACC Calc'!T219","v":0.1},{"$f":"'WACC Calc'!U219","v":0.1},{"$f":"'WACC Calc'!V219","v":0.1},{"$f":"'WACC Calc'!W219","v":0.1},{"$f":"'WACC Calc'!X219","v":0.1},{"$f":"'WACC Calc'!Y219","v":0.1},{"$f":"'WACC Calc'!Z219","v":0.1},{"$f":"'WACC Calc'!AA219","v":0.1},{"$f":"'WACC Calc'!AB219","v":0.1},{"$f":"'WACC Calc'!AC219","v":0.1},{"$f":"'WACC Calc'!AD219","v":0.1},{"$f":"'WACC Calc'!AE219","v":0.1},{"$f":"'WACC Calc'!AF219","v":0.1},{"$f":"'WACC Calc'!AG219","v":0.1},{"$f":"'WACC Calc'!AH219","v":0.1},{"$f":"'WACC Calc'!AI219","v":0.1},{"$f":"'WACC Calc'!AJ219","v":0.1},{"$f":"'WACC Calc'!AK219","v":0.1},{"$f":"'WACC Calc'!AL219","v":0.1}]
["MM3Hyd**R10","Market","Moderate",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F220","v":0.1},{"$f":"'WACC Calc'!G220","v":0.1},{"$f":"'WACC Calc'!H220","v":0.1},{"$f":"'WACC Calc'!I220","v":0.1},{"$f":"'WACC Calc'!J220","v":0.1},{"$f":"'WACC Calc'!K220","v":0.1},{"$f":"'WACC Calc'!L220","v":0.1},{"$f":"'WACC Calc'!M220","v":0.1},{"$f":"'WACC Calc'!N220","v":0.1},{"$f":"'WACC Calc'!O220","v":0.1},{"$f":"'WACC Calc'!P220","v":0.1},{"$f":"'WACC Calc'!Q220","v":0.1},{"$f":"'WACC Calc'!R220","v":0.1},{"$f":"'WACC Calc'!S220","v":0.1},{"$f":"'WACC Calc'!T220","v":0.1},{"$f":"'WACC Calc'!U220","v":0.1},{"$f":"'WACC Calc'!V220","v":0.1},{"$f":"'WACC Calc'!W220","v":0.1},{"$f":"'WACC Calc'!X220","v":0.1},{"$f":"'WACC Calc'!Y220","v":0.1},{"$f":"'WACC Calc'!Z220","v":0.1},{"$f":"'WACC Calc'!AA220","v":0.1},{"$f":"'WACC Calc'!AB220","v":0.1},{"$f":"'WACC Calc'!AC220","v":0.1},{"$f":"'WACC Calc'!AD220","v":0.1},{"$f":"'WACC Calc'!AE220","v":0.1},{"$f":"'WACC Calc'!AF220","v":0.1},{"$f":"'WACC Calc'!AG220","v":0.1},{"$f":"'WACC Calc'!AH220","v":0.1},{"$f":"'WACC Calc'!AI220","v":0.1},{"$f":"'WACC Calc'!AJ220","v":0.1},{"$f":"'WACC Calc'!AK220","v":0.1},{"$f":"'WACC Calc'!AL220","v":0.1}]
["MC3Hyd**R10","Market","Conservative",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F221","v":0.1},{"$f":"'WACC Calc'!G221","v":0.1},{"$f":"'WACC Calc'!H221","v":0.1},{"$f":"'WACC Calc'!I221","v":0.1},{"$f":"'WACC Calc'!J221","v":0.1},{"$f":"'WACC Calc'!K221","v":0.1},{"$f":"'WACC Calc'!L221","v":0.1},{"$f":"'WACC Calc'!M221","v":0.1},{"$f":"'WACC Calc'!N221","v":0.1},{"$f":"'WACC Calc'!O221","v":0.1},{"$f":"'WACC Calc'!P221","v":0.1},{"$f":"'WACC Calc'!Q221","v":0.1},{"$f":"'WACC Calc'!R221","v":0.1},{"$f":"'WACC Calc'!S221","v":0.1},{"$f":"'WACC Calc'!T221","v":0.1},{"$f":"'WACC Calc'!U221","v":0.1},{"$f":"'WACC Calc'!V221","v":0.1},{"$f":"'WACC Calc'!W221","v":0.1},{"$f":"'WACC Calc'!X221","v":0.1},{"$f":"'WACC Calc'!Y221","v":0.1},{"$f":"'WACC Calc'!Z221","v":0.1},{"$f":"'WACC Calc'!AA221","v":0.1},{"$f":"'WACC Calc'!AB221","v":0.1},{"$f":"'WACC Calc'!AC221","v":0.1},{"$f":"'WACC Calc'!AD221","v":0.1},{"$f":"'WACC Calc'!AE221","v":0.1},{"$f":"'WACC Calc'!AF221","v":0.1},{"$f":"'WACC Calc'!AG221","v":0.1},{"$f":"'WACC Calc'!AH221","v":0.1},{"$f":"'WACC Calc'!AI221","v":0.1},{"$f":"'WACC Calc'!AJ221","v":0.1},{"$f":"'WACC Calc'!AK221","v":0.1},{"$f":"'WACC Calc'!AL221","v":0.1}]
["MA3Hyd**C1237","Market","Advanced",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK222","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL222","v":7.317073170731736E-2}]
["MM3Hyd**C1237","Market","Moderate",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK223","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL223","v":7.317073170731736E-2}]
["MC3Hyd**C1237","Market","Conservative",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK224","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL224","v":7.317073170731736E-2}]
["MA3Hyd**D00","Market","Advanced",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F225","v":0.65028635631341625},{"$f":"'WACC Calc'!G225","v":0.65028635631341625},{"$f":"'WACC Calc'!H225","v":0.65028635631341625},{"$f":"'WACC Calc'!I225","v":0.65028635631341625},{"$f":"'WACC Calc'!J225","v":0.65028635631341625},{"$f":"'WACC Calc'!K225","v":0.65028635631341625},{"$f":"'WACC Calc'!L225","v":0.65028635631341625},{"$f":"'WACC Calc'!M225","v":0.71910912119522363},{"$f":"'WACC Calc'!N225","v":0.71560344973239509},{"$f":"'WACC Calc'!O225","v":0.71209777826956655},{"$f":"'WACC Calc'!P225","v":0.70859210680673801},{"$f":"'WACC Calc'!Q225","v":0.70508643534390947},{"$f":"'WACC Calc'!R225","v":0.7015807638810807},{"$f":"'WACC Calc'!S225","v":0.7015807638810807},{"$f":"'WACC Calc'!T225","v":0.7015807638810807},{"$f":"'WACC Calc'!U225","v":0.7015807638810807},{"$f":"'WACC Calc'!V225","v":0.7015807638810807},{"$f":"'WACC Calc'!W225","v":0.7015807638810807},{"$f":"'WACC Calc'!X225","v":0.7015807638810807},{"$f":"'WACC Calc'!Y225","v":0.7015807638810807},{"$f":"'WACC Calc'!Z225","v":0.7015807638810807},{"$f":"'WACC Calc'!AA225","v":0.7015807638810807},{"$f":"'WACC Calc'!AB225","v":0.7015807638810807},{"$f":"'WACC Calc'!AC225","v":0.7015807638810807},{"$f":"'WACC Calc'!AD225","v":0.7015807638810807},{"$f":"'WACC Calc'!AE225","v":0.7015807638810807},{"$f":"'WACC Calc'!AF225","v":0.7015807638810807},{"$f":"'WACC Calc'!AG225","v":0.7015807638810807},{"$f":"'WACC Calc'!AH225","v":0.7015807638810807},{"$f":"'WACC Calc'!AI225","v":0.7015807638810807},{"$f":"'WACC Calc'!AJ225","v":0.7015807638810807},{"$f":"'WACC Calc'!AK225","v":0.7015807638810807},{"$f":"'WACC Calc'!AL225","v":0.7015807638810807}]
["MM3Hyd**D00","Market","Moderate",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F226","v":0.65028635631341625},{"$f":"'WACC Calc'!G226","v":0.65028635631341625},{"$f":"'WACC Calc'!H226","v":0.65028635631341625},{"$f":"'WACC Calc'!I226","v":0.65028635631341625},{"$f":"'WACC Calc'!J226","v":0.65028635631341625},{"$f":"'WACC Calc'!K226","v":0.65028635631341625},{"$f":"'WACC Calc'!L226","v":0.65028635631341625},{"$f":"'WACC Calc'!M226","v":0.71910912119522363},{"$f":"'WACC Calc'!N226","v":0.71560344973239509},{"$f":"'WACC Calc'!O226","v":0.71209777826956655},{"$f":"'WACC Calc'!P226","v":0.70859210680673801},{"$f":"'WACC Calc'!Q226","v":0.70508643534390947},{"$f":"'WACC Calc'!R226","v":0.7015807638810807},{"$f":"'WACC Calc'!S226","v":0.7015807638810807},{"$f":"'WACC Calc'!T226","v":0.7015807638810807},{"$f":"'WACC Calc'!U226","v":0.7015807638810807},{"$f":"'WACC Calc'!V226","v":0.7015807638810807},{"$f":"'WACC Calc'!W226","v":0.7015807638810807},{"$f":"'WACC Calc'!X226","v":0.7015807638810807},{"$f":"'WACC Calc'!Y226","v":0.7015807638810807},{"$f":"'WACC Calc'!Z226","v":0.7015807638810807},{"$f":"'WACC Calc'!AA226","v":0.7015807638810807},{"$f":"'WACC Calc'!AB226","v":0.7015807638810807},{"$f":"'WACC Calc'!AC226","v":0.7015807638810807},{"$f":"'WACC Calc'!AD226","v":0.7015807638810807},{"$f":"'WACC Calc'!AE226","v":0.7015807638810807},{"$f":"'WACC Calc'!AF226","v":0.7015807638810807},{"$f":"'WACC Calc'!AG226","v":0.7015807638810807},{"$f":"'WACC Calc'!AH226","v":0.7015807638810807},{"$f":"'WACC Calc'!AI226","v":0.7015807638810807},{"$f":"'WACC Calc'!AJ226","v":0.7015807638810807},{"$f":"'WACC Calc'!AK226","v":0.7015807638810807},{"$f":"'WACC Calc'!AL226","v":0.7015807638810807}]
["MC3Hyd**D00","Market","Conservative",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F227","v":0.65028635631341625},{"$f":"'WACC Calc'!G227","v":0.65028635631341625},{"$f":"'WACC Calc'!H227","v":0.65028635631341625},{"$f":"'WACC Calc'!I227","v":0.65028635631341625},{"$f":"'WACC Calc'!J227","v":0.65028635631341625},{"$f":"'WACC Calc'!K227","v":0.65028635631341625},{"$f":"'WACC Calc'!L227","v":0.65028635631341625},{"$f":"'WACC Calc'!M227","v":0.71910912119522363},{"$f":"'WACC Calc'!N227","v":0.71560344973239509},{"$f":"'WACC Calc'!O227","v":0.71209777826956655},{"$f":"'WACC Calc'!P227","v":0.70859210680673801},{"$f":"'WACC Calc'!Q227","v":0.70508643534390947},{"$f":"'WACC Calc'!R227","v":0.7015807638810807},{"$f":"'WACC Calc'!S227","v":0.7015807638810807},{"$f":"'WACC Calc'!T227","v":0.7015807638810807},{"$f":"'WACC Calc'!U227","v":0.7015807638810807},{"$f":"'WACC Calc'!V227","v":0.7015807638810807},{"$f":"'WACC Calc'!W227","v":0.7015807638810807},{"$f":"'WACC Calc'!X227","v":0.7015807638810807},{"$f":"'WACC Calc'!Y227","v":0.7015807638810807},{"$f":"'WACC Calc'!Z227","v":0.7015807638810807},{"$f":"'WACC Calc'!AA227","v":0.7015807638810807},{"$f":"'WACC Calc'!AB227","v":0.7015807638810807},{"$f":"'WACC Calc'!AC227","v":0.7015807638810807},{"$f":"'WACC Calc'!AD227","v":0.7015807638810807},{"$f":"'WACC Calc'!AE227","v":0.7015807638810807},{"$f":"'WACC Calc'!AF227","v":0.7015807638810807},{"$f":"'WACC Calc'!AG227","v":0.7015807638810807},{"$f":"'WACC Calc'!AH227","v":0.7015807638810807},{"$f":"'WACC Calc'!AI227","v":0.7015807638810807},{"$f":"'WACC Calc'!AJ227","v":0.7015807638810807},{"$f":"'WACC Calc'!AK227","v":0.7015807638810807},{"$f":"'WACC Calc'!AL227","v":0.7015807638810807}]
["M*3Hyd**T50","Market","*",30,"Hydropower","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F228","v":0.25739999999999996},{"$f":"'WACC Calc'!G228","v":0.25739999999999996},{"$f":"'WACC Calc'!H228","v":0.25739999999999996},{"$f":"'WACC Calc'!I228","v":0.25739999999999996},{"$f":"'WACC Calc'!J228","v":0.25739999999999996},{"$f":"'WACC Calc'!K228","v":0.25739999999999996},{"$f":"'WACC Calc'!L228","v":0.25739999999999996},{"$f":"'WACC Calc'!M228","v":0.25739999999999996},{"$f":"'WACC Calc'!N228","v":0.25739999999999996},{"$f":"'WACC Calc'!O228","v":0.25739999999999996},{"$f":"'WACC Calc'!P228","v":0.25739999999999996},{"$f":"'WACC Calc'!Q228","v":0.25739999999999996},{"$f":"'WACC Calc'!R228","v":0.25739999999999996},{"$f":"'WACC Calc'!S228","v":0.25739999999999996},{"$f":"'WACC Calc'!T228","v":0.25739999999999996},{"$f":"'WACC Calc'!U228","v":0.25739999999999996},{"$f":"'WACC Calc'!V228","v":0.25739999999999996},{"$f":"'WACC Calc'!W228","v":0.25739999999999996},{"$f":"'WACC Calc'!X228","v":0.25739999999999996},{"$f":"'WACC Calc'!Y228","v":0.25739999999999996},{"$f":"'WACC Calc'!Z228","v":0.25739999999999996},{"$f":"'WACC Calc'!AA228","v":0.25739999999999996},{"$f":"'WACC Calc'!AB228","v":0.25739999999999996},{"$f":"'WACC Calc'!AC228","v":0.25739999999999996},{"$f":"'WACC Calc'!AD228","v":0.25739999999999996},{"$f":"'WACC Calc'!AE228","v":0.25739999999999996},{"$f":"'WACC Calc'!AF228","v":0.25739999999999996},{"$f":"'WACC Calc'!AG228","v":0.25739999999999996},{"$f":"'WACC Calc'!AH228","v":0.25739999999999996},{"$f":"'WACC Calc'!AI228","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ228","v":0.25739999999999996},{"$f":"'WACC Calc'!AK228","v":0.25739999999999996},{"$f":"'WACC Calc'!AL228","v":0.25739999999999996}]
["MA3Hyd**W00","Market","Advanced",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!G229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!H229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!I229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!J229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!K229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!L229","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!M229","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!N229","v":5.0758754141154105E-2},{"$f":"'WACC Calc'!O229","v":5.2057589819334477E-2},{"$f":"'WACC Calc'!P229","v":5.3346012251001655E-2},{"$f":"'WACC Calc'!Q229","v":5.4624021436155641E-2},{"$f":"'WACC Calc'!R229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!S229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!T229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!U229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!V229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!W229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!X229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Y229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Z229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AA229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AB229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AC229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AD229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AE229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AF229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AG229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AH229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AI229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AJ229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AK229","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AL229","v":5.5891617374796462E-2}]
["MM3Hyd**W00","Market","Moderate",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!G230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!H230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!I230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!J230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!K230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!L230","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!M230","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!N230","v":5.0758754141154105E-2},{"$f":"'WACC Calc'!O230","v":5.2057589819334477E-2},{"$f":"'WACC Calc'!P230","v":5.3346012251001655E-2},{"$f":"'WACC Calc'!Q230","v":5.4624021436155641E-2},{"$f":"'WACC Calc'!R230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!S230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!T230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!U230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!V230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!W230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!X230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Y230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Z230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AA230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AB230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AC230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AD230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AE230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AF230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AG230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AH230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AI230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AJ230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AK230","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AL230","v":5.5891617374796462E-2}]
["MC3Hyd**W00","Market","Conservative",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!G231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!H231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!I231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!J231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!K231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!L231","v":5.4287470296592102E-2},{"$f":"'WACC Calc'!M231","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!N231","v":5.0758754141154105E-2},{"$f":"'WACC Calc'!O231","v":5.2057589819334477E-2},{"$f":"'WACC Calc'!P231","v":5.3346012251001655E-2},{"$f":"'WACC Calc'!Q231","v":5.4624021436155641E-2},{"$f":"'WACC Calc'!R231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!S231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!T231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!U231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!V231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!W231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!X231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Y231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!Z231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AA231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AB231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AC231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AD231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AE231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AF231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AG231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AH231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AI231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AJ231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AK231","v":5.5891617374796462E-2},{"$f":"'WACC Calc'!AL231","v":5.5891617374796462E-2}]
["MA3Hyd**W06","Market","Advanced",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!G232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!H232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!I232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!J232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!K232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!L232","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!M232","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!N232","v":2.5130491845028358E-2},{"$f":"'WACC Calc'!O232","v":2.6397648604228774E-2},{"$f":"'WACC Calc'!P232","v":2.7654646098538294E-2},{"$f":"'WACC Calc'!Q232","v":2.8901484327956917E-2},{"$f":"'WACC Calc'!R232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!S232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!T232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!U232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!V232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!W232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!X232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Y232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Z232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AA232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AB232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AC232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AD232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AE232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AF232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AG232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AH232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AI232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AJ232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AK232","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AL232","v":3.0138163292484421E-2}]
["MM3Hyd**W06","Market","Moderate",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!G233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!H233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!I233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!J233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!K233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!L233","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!M233","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!N233","v":2.5130491845028358E-2},{"$f":"'WACC Calc'!O233","v":2.6397648604228774E-2},{"$f":"'WACC Calc'!P233","v":2.7654646098538294E-2},{"$f":"'WACC Calc'!Q233","v":2.8901484327956917E-2},{"$f":"'WACC Calc'!R233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!S233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!T233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!U233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!V233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!W233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!X233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Y233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Z233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AA233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AB233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AC233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AD233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AE233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AF233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AG233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AH233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AI233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AJ233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AK233","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AL233","v":3.0138163292484421E-2}]
["MC3Hyd**W06","Market","Conservative",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!G234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!H234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!I234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!J234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!K234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!L234","v":2.8573141752772813E-2},{"$f":"'WACC Calc'!M234","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!N234","v":2.5130491845028358E-2},{"$f":"'WACC Calc'!O234","v":2.6397648604228774E-2},{"$f":"'WACC Calc'!P234","v":2.7654646098538294E-2},{"$f":"'WACC Calc'!Q234","v":2.8901484327956917E-2},{"$f":"'WACC Calc'!R234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!S234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!T234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!U234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!V234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!W234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!X234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Y234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!Z234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AA234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AB234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AC234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AD234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AE234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AF234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AG234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AH234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AI234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AJ234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AK234","v":3.0138163292484421E-2},{"$f":"'WACC Calc'!AL234","v":3.0138163292484421E-2}]
["MA3Hyd**F00","Market","Advanced",30,"Hydropower","*","FCR",{"$f":"Hydropower!$S$46*Hydropower!L419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!M419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!N419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!O419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!P419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Q419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!R419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!S419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!T419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!U419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!V419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!W419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!X419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Y419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Z419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AA419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AB419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AC419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AD419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AE419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AF419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AG419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AH419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AI419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AJ419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AK419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AL419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AM419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AN419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AO419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AP419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AQ419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AR419","v":5.2958273775926989E-2}]
["MM3Hyd**F00","Market","Moderate",30,"Hydropower","*","FCR",{"$f":"Hydropower!$S$46*Hydropower!L420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!M420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!N420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!O420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!P420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Q420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!R420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!S420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!T420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!U420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!V420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!W420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!X420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Y420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Z420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AA420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AB420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AC420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AD420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AE420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AF420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AG420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AH420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AI420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AJ420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AK420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AL420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AM420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AN420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AO420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AP420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AQ420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AR420","v":5.2958273775926989E-2}]
["MC3Hyd**F00","Market","Conservative",30,"Hydropower","*","FCR",{"$f":"Hydropower!$S$46*Hydropower!L421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!M421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!N421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!O421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!P421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Q421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!R421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!S421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!T421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!U421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!V421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!W421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!X421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Y421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Z421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AA421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AB421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AC421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AD421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AE421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AF421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AG421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AH421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AI421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AJ421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AK421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AL421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AM421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AN421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AO421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AP421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AQ421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AR421","v":5.2958273775926989E-2}]
["M*3Nat**I110","Market","*",30,"NaturalGas","*","Inflation Rate",{"$f":"'WACC Calc'!F237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK237","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL237","v":2.5000000000000001E-2}]
["MA3Nat**I100","Market","Advanced",30,"NaturalGas","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F238","v":0.05},{"$f":"'WACC Calc'!G238","v":0.05},{"$f":"'WACC Calc'!H238","v":0.05},{"$f":"'WACC Calc'!I238","v":0.05},{"$f":"'WACC Calc'!J238","v":0.05},{"$f":"'WACC Calc'!K238","v":0.05},{"$f":"'WACC Calc'!L238","v":0.05},{"$f":"'WACC Calc'!M238","v":0.05},{"$f":"'WACC Calc'!N238","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!O238","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!P238","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!Q238","v":5.800000000000001E-2},{"$f":"'WACC Calc'!R238","v":0.06},{"$f":"'WACC Calc'!S238","v":0.06},{"$f":"'WACC Calc'!T238","v":0.06},{"$f":"'WACC Calc'!U238","v":0.06},{"$f":"'WACC Calc'!V238","v":0.06},{"$f":"'WACC Calc'!W238","v":0.06},{"$f":"'WACC Calc'!X238","v":0.06},{"$f":"'WACC Calc'!Y238","v":0.06},{"$f":"'WACC Calc'!Z238","v":0.06},{"$f":"'WACC Calc'!AA238","v":0.06},{"$f":"'WACC Calc'!AB238","v":0.06},{"$f":"'WACC Calc'!AC238","v":0.06},{"$f":"'WACC Calc'!AD238","v":0.06},{"$f":"'WACC Calc'!AE238","v":0.06},{"$f":"'WACC Calc'!AF238","v":0.06},{"$f":"'WACC Calc'!AG238","v":0.06},{"$f":"'WACC Calc'!AH238","v":0.06},{"$f":"'WACC Calc'!AI238","v":0.06},{"$f":"'WACC Calc'!AJ238","v":0.06},{"$f":"'WACC Calc'!AK238","v":0.06},{"$f":"'WACC Calc'!AL238","v":0.06}]
["MM3Nat**I100","Market","Moderate",30,"NaturalGas","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F239","v":0.05},{"$f":"'WACC Calc'!G239","v":0.05},{"$f":"'WACC Calc'!H239","v":0.05},{"$f":"'WACC Calc'!I239","v":0.05},{"$f":"'WACC Calc'!J239","v":0.05},{"$f":"'WACC Calc'!K239","v":0.05},{"$f":"'WACC Calc'!L239","v":0.05},{"$f":"'WACC Calc'!M239","v":0.05},{"$f":"'WACC Calc'!N239","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!O239","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!P239","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!Q239","v":5.800000000000001E-2},{"$f":"'WACC Calc'!R239","v":0.06},{"$f":"'WACC Calc'!S239","v":0.06},{"$f":"'WACC Calc'!T239","v":0.06},{"$f":"'WACC Calc'!U239","v":0.06},{"$f":"'WACC Calc'!V239","v":0.06},{"$f":"'WACC Calc'!W239","v":0.06},{"$f":"'WACC Calc'!X239","v":0.06},{"$f":"'WACC Calc'!Y239","v":0.06},{"$f":"'WACC Calc'!Z239","v":0.06},{"$f":"'WACC Calc'!AA239","v":0.06},{"$f":"'WACC Calc'!AB239","v":0.06},{"$f":"'WACC Calc'!AC239","v":0.06},{"$f":"'WACC Calc'!AD239","v":0.06},{"$f":"'WACC Calc'!AE239","v":0.06},{"$f":"'WACC Calc'!AF239","v":0.06},{"$f":"'WACC Calc'!AG239","v":0.06},{"$f":"'WACC Calc'!AH239","v":0.06},{"$f":"'WACC Calc'!AI239","v":0.06},{"$f":"'WACC Calc'!AJ239","v":0.06},{"$f":"'WACC Calc'!AK239","v":0.06},{"$f":"'WACC Calc'!AL239","v":0.06}]
["MC3Nat**I100","Market","Conservative",30,"NaturalGas","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F240","v":0.05},{"$f":"'WACC Calc'!G240","v":0.05},{"$f":"'WACC Calc'!H240","v":0.05},{"$f":"'WACC Calc'!I240","v":0.05},{"$f":"'WACC Calc'!J240","v":0.05},{"$f":"'WACC Calc'!K240","v":0.05},{"$f":"'WACC Calc'!L240","v":0.05},{"$f":"'WACC Calc'!M240","v":0.05},{"$f":"'WACC Calc'!N240","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!O240","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!P240","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!Q240","v":5.800000000000001E-2},{"$f":"'WACC Calc'!R240","v":0.06},{"$f":"'WACC Calc'!S240","v":0.06},{"$f":"'WACC Calc'!T240","v":0.06},{"$f":"'WACC Calc'!U240","v":0.06},{"$f":"'WACC Calc'!V240","v":0.06},{"$f":"'WACC Calc'!W240","v":0.06},{"$f":"'WACC Calc'!X240","v":0.06},{"$f":"'WACC Calc'!Y240","v":0.06},{"$f":"'WACC Calc'!Z240","v":0.06},{"$f":"'WACC Calc'!AA240","v":0.06},{"$f":"'WACC Calc'!AB240","v":0.06},{"$f":"'WACC Calc'!AC240","v":0.06},{"$f":"'WACC Calc'!AD240","v":0.06},{"$f":"'WACC Calc'!AE240","v":0.06},{"$f":"'WACC Calc'!AF240","v":0.06},{"$f":"'WACC Calc'!AG240","v":0.06},{"$f":"'WACC Calc'!AH240","v":0.06},{"$f":"'WACC Calc'!AI240","v":0.06},{"$f":"'WACC Calc'!AJ240","v":0.06},{"$f":"'WACC Calc'!AK240","v":0.06},{"$f":"'WACC Calc'!AL240","v":0.06}]
["MA3Nat**C2126","Market","Advanced",30,"NaturalGas","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F241","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G241","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H241","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I241","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J241","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K241","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L241","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M241","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N241","v":2.634146341463417E-2},{"$f":"'WACC Calc'!O241","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!P241","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!Q241","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!R241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK241","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AL241","v":3.4146341463414887E-2}]
["MM3Nat**C2126","Market","Moderate",30,"NaturalGas","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F242","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G242","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H242","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I242","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J242","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K242","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L242","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M242","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N242","v":2.634146341463417E-2},{"$f":"'WACC Calc'!O242","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!P242","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!Q242","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!R242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK242","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AL242","v":3.4146341463414887E-2}]
["MC3Nat**C2126","Market","Conservative",30,"NaturalGas","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F243","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G243","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H243","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I243","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J243","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K243","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L243","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M243","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N243","v":2.634146341463417E-2},{"$f":"'WACC Calc'!O243","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!P243","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!Q243","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!R243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK243","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AL243","v":3.4146341463414887E-2}]
["M*3Nat**I00","Market","*",30,"NaturalGas","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F244","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G244","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H244","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I244","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J244","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K244","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L244","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M244","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N244","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!O244","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!P244","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!Q244","v":4.300000000000001E-2},{"$f":"'WACC Calc'!R244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK244","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AL244","v":4.4999999999999998E-2}]
["MA3Nat**R10","Market","Advanced",30,"NaturalGas","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F245","v":0.1},{"$f":"'WACC Calc'!G245","v":0.1},{"$f":"'WACC Calc'!H245","v":0.1},{"$f":"'WACC Calc'!I245","v":0.1},{"$f":"'WACC Calc'!J245","v":0.1},{"$f":"'WACC Calc'!K245","v":0.1},{"$f":"'WACC Calc'!L245","v":0.1},{"$f":"'WACC Calc'!M245","v":0.1},{"$f":"'WACC Calc'!N245","v":0.1},{"$f":"'WACC Calc'!O245","v":0.1},{"$f":"'WACC Calc'!P245","v":0.1},{"$f":"'WACC Calc'!Q245","v":0.1},{"$f":"'WACC Calc'!R245","v":0.1},{"$f":"'WACC Calc'!S245","v":0.1},{"$f":"'WACC Calc'!T245","v":0.1},{"$f":"'WACC Calc'!U245","v":0.1},{"$f":"'WACC Calc'!V245","v":0.1},{"$f":"'WACC Calc'!W245","v":0.1},{"$f":"'WACC Calc'!X245","v":0.1},{"$f":"'WACC Calc'!Y245","v":0.1},{"$f":"'WACC Calc'!Z245","v":0.1},{"$f":"'WACC Calc'!AA245","v":0.1},{"$f":"'WACC Calc'!AB245","v":0.1},{"$f":"'WACC Calc'!AC245","v":0.1},{"$f":"'WACC Calc'!AD245","v":0.1},{"$f":"'WACC Calc'!AE245","v":0.1},{"$f":"'WACC Calc'!AF245","v":0.1},{"$f":"'WACC Calc'!AG245","v":0.1},{"$f":"'WACC Calc'!AH245","v":0.1},{"$f":"'WACC Calc'!AI245","v":0.1},{"$f":"'WACC Calc'!AJ245","v":0.1},{"$f":"'WACC Calc'!AK245","v":0.1},{"$f":"'WACC Calc'!AL245","v":0.1}]
["MM3Nat**R10","Market","Moderate",30,"NaturalGas","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F246","v":0.1},{"$f":"'WACC Calc'!G246","v":0.1},{"$f":"'WACC Calc'!H246","v":0.1},{"$f":"'WACC Calc'!I246","v":0.1},{"$f":"'WACC Calc'!J246","v":0.1},{"$f":"'WACC Calc'!K246","v":0.1},{"$f":"'WACC Calc'!L246","v":0.1},{"$f":"'WACC Calc'!M246","v":0.1},{"$f":"'WACC Calc'!N246","v":0.1},{"$f":"'WACC Calc'!O246","v":0.1},{"$f":"'WACC Calc'!P246","v":0.1},{"$f":"'WACC Calc'!Q246","v":0.1},{"$f":"'WACC Calc'!R246","v":0.1},{"$f":"'WACC Calc'!S246","v":0.1},{"$f":"'WACC Calc'!T246","v":0.1},{"$f":"'WACC Calc'!U246","v":0.1},{"$f":"'WACC Calc'!V246","v":0.1},{"$f":"'WACC Calc'!W246","v":0.1},{"$f":"'WACC Calc'!X246","v":0.1},{"$f":"'WACC Calc'!Y246","v":0.1},{"$f":"'WACC Calc'!Z246","v":0.1},{"$f":"'WACC Calc'!AA246","v":0.1},{"$f":"'WACC Calc'!AB246","v":0.1},{"$f":"'WACC Calc'!AC246","v":0.1},{"$f":"'WACC Calc'!AD246","v":0.1},{"$f":"'WACC Calc'!AE246","v":0.1},{"$f":"'WACC Calc'!AF246","v":0.1},{"$f":"'WACC Calc'!AG246","v":0.1},{"$f":"'WACC Calc'!AH246","v":0.1},{"$f":"'WACC Calc'!AI246","v":0.1},{"$f":"'WACC Calc'!AJ246","v":0.1},{"$f":"'WACC Calc'!AK246","v":0.1},{"$f":"'WACC Calc'!AL246","v":0.1}]
["MC3Nat**R10","Market","Conservative",30,"NaturalGas","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F247","v":0.1},{"$f":"'WACC Calc'!G247","v":0.1},{"$f":"'WACC Calc'!H247","v":0.1},{"$f":"'WACC Calc'!I247","v":0.1},{"$f":"'WACC Calc'!J247","v":0.1},{"$f":"'WACC Calc'!K247","v":0.1},{"$f":"'WACC Calc'!L247","v":0.1},{"$f":"'WACC Calc'!M247","v":0.1},{"$f":"'WACC Calc'!N247","v":0.1},{"$f":"'WACC Calc'!O247","v":0.1},{"$f":"'WACC Calc'!P247","v":0.1},{"$f":"'WACC Calc'!Q247","v":0.1},{"$f":"'WACC Calc'!R247","v":0.1},{"$f":"'WACC Calc'!S247","v":0.1},{"$f":"'WACC Calc'!T247","v":0.1},{"$f":"'WACC Calc'!U247","v":0.1},{"$f":"'WACC Calc'!V247","v":0.1},{"$f":"'WACC Calc'!W247","v":0.1},{"$f":"'WACC Calc'!X247","v":0.1},{"$f":"'WACC Calc'!Y247","v":0.1},{"$f":"'WACC Calc'!Z247","v":0.1},{"$f":"'WACC Calc'!AA247","v":0.1},{"$f":"'WACC Calc'!AB247","v":0.1},{"$f":"'WACC Calc'!AC247","v":0.1},{"$f":"'WACC Calc'!AD247","v":0.1},{"$f":"'WACC Calc'!AE247","v":0.1},{"$f":"'WACC Calc'!AF247","v":0.1},{"$f":"'WACC Calc'!AG247","v":0.1},{"$f":"'WACC Calc'!AH247","v":0.1},{"$f":"'WACC Calc'!AI247","v":0.1},{"$f":"'WACC Calc'!AJ247","v":0.1},{"$f":"'WACC Calc'!AK247","v":0.1},{"$f":"'WACC Calc'!AL247","v":0.1}]
["MA3Nat**C1237","Market","Advanced",30,"NaturalGas","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK248","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL248","v":7.317073170731736E-2}]
["MM3Nat**C1237","Market","Moderate",30,"NaturalGas","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK249","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL249","v":7.317073170731736E-2}]
["MC3Nat**C1237","Market","Conservative",30,"NaturalGas","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK250","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL250","v":7.317073170731736E-2}]
["MA3Nat**D00","Market","Advanced",30,"NaturalGas","*","Debt Fraction",{"$f":"'WACC Calc'!F251","v":0.73786725423350918},{"$f":"'WACC Calc'!G251","v":0.73786725423350918},{"$f":"'WACC Calc'!H251","v":0.73786725423350918},{"$f":"'WACC Calc'!I251","v":0.73786725423350918},{"$f":"'WACC Calc'!J251","v":0.73786725423350918},{"$f":"'WACC Calc'!K251","v":0.73786725423350918},{"$f":"'WACC Calc'!L251","v":0.73786725423350918},{"$f":"'WACC Calc'!M251","v":0.73786725423350918},{"$f":"'WACC Calc'!N251","v":0.73728165629291298},{"$f":"'WACC Calc'!O251","v":0.73669605835231677},{"$f":"'WACC Calc'!P251","v":0.73611046041172057},{"$f":"'WACC Calc'!Q251","v":0.73552486247112436},{"$f":"'WACC Calc'!R251","v":0.73493926453052816},{"$f":"'WACC Calc'!S251","v":0.73493926453052816},{"$f":"'WACC Calc'!T251","v":0.73493926453052816},{"$f":"'WACC Calc'!U251","v":0.73493926453052816},{"$f":"'WACC Calc'!V251","v":0.73493926453052816},{"$f":"'WACC Calc'!W251","v":0.73493926453052816},{"$f":"'WACC Calc'!X251","v":0.73493926453052816},{"$f":"'WACC Calc'!Y251","v":0.73493926453052816},{"$f":"'WACC Calc'!Z251","v":0.73493926453052816},{"$f":"'WACC Calc'!AA251","v":0.73493926453052816},{"$f":"'WACC Calc'!AB251","v":0.73493926453052816},{"$f":"'WACC Calc'!AC251","v":0.73493926453052816},{"$f":"'WACC Calc'!AD251","v":0.73493926453052816},{"$f":"'WACC Calc'!AE251","v":0.73493926453052816},{"$f":"'WACC Calc'!AF251","v":0.73493926453052816},{"$f":"'WACC Calc'!AG251","v":0.73493926453052816},{"$f":"'WACC Calc'!AH251","v":0.73493926453052816},{"$f":"'WACC Calc'!AI251","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ251","v":0.73493926453052816},{"$f":"'WACC Calc'!AK251","v":0.73493926453052816},{"$f":"'WACC Calc'!AL251","v":0.73493926453052816}]
["MM3Nat**D00","Market","Moderate",30,"NaturalGas","*","Debt Fraction",{"$f":"'WACC Calc'!F252","v":0.73786725423350918},{"$f":"'WACC Calc'!G252","v":0.73786725423350918},{"$f":"'WACC Calc'!H252","v":0.73786725423350918},{"$f":"'WACC Calc'!I252","v":0.73786725423350918},{"$f":"'WACC Calc'!J252","v":0.73786725423350918},{"$f":"'WACC Calc'!K252","v":0.73786725423350918},{"$f":"'WACC Calc'!L252","v":0.73786725423350918},{"$f":"'WACC Calc'!M252","v":0.73786725423350918},{"$f":"'WACC Calc'!N252","v":0.73728165629291298},{"$f":"'WACC Calc'!O252","v":0.73669605835231677},{"$f":"'WACC Calc'!P252","v":0.73611046041172057},{"$f":"'WACC Calc'!Q252","v":0.73552486247112436},{"$f":"'WACC Calc'!R252","v":0.73493926453052816},{"$f":"'WACC Calc'!S252","v":0.73493926453052816},{"$f":"'WACC Calc'!T252","v":0.73493926453052816},{"$f":"'WACC Calc'!U252","v":0.73493926453052816},{"$f":"'WACC Calc'!V252","v":0.73493926453052816},{"$f":"'WACC Calc'!W252","v":0.73493926453052816},{"$f":"'WACC Calc'!X252","v":0.73493926453052816},{"$f":"'WACC Calc'!Y252","v":0.73493926453052816},{"$f":"'WACC Calc'!Z252","v":0.73493926453052816},{"$f":"'WACC Calc'!AA252","v":0.73493926453052816},{"$f":"'WACC Calc'!AB252","v":0.73493926453052816},{"$f":"'WACC Calc'!AC252","v":0.73493926453052816},{"$f":"'WACC Calc'!AD252","v":0.73493926453052816},{"$f":"'WACC Calc'!AE252","v":0.73493926453052816},{"$f":"'WACC Calc'!AF252","v":0.73493926453052816},{"$f":"'WACC Calc'!AG252","v":0.73493926453052816},{"$f":"'WACC Calc'!AH252","v":0.73493926453052816},{"$f":"'WACC Calc'!AI252","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ252","v":0.73493926453052816},{"$f":"'WACC Calc'!AK252","v":0.73493926453052816},{"$f":"'WACC Calc'!AL252","v":0.73493926453052816}]
["MC3Nat**D00","Market","Conservative",30,"NaturalGas","*","Debt Fraction",{"$f":"'WACC Calc'!F253","v":0.73786725423350918},{"$f":"'WACC Calc'!G253","v":0.73786725423350918},{"$f":"'WACC Calc'!H253","v":0.73786725423350918},{"$f":"'WACC Calc'!I253","v":0.73786725423350918},{"$f":"'WACC Calc'!J253","v":0.73786725423350918},{"$f":"'WACC Calc'!K253","v":0.73786725423350918},{"$f":"'WACC Calc'!L253","v":0.73786725423350918},{"$f":"'WACC Calc'!M253","v":0.73786725423350918},{"$f":"'WACC Calc'!N253","v":0.73728165629291298},{"$f":"'WACC Calc'!O253","v":0.73669605835231677},{"$f":"'WACC Calc'!P253","v":0.73611046041172057},{"$f":"'WACC Calc'!Q253","v":0.73552486247112436},{"$f":"'WACC Calc'!R253","v":0.73493926453052816},{"$f":"'WACC Calc'!S253","v":0.73493926453052816},{"$f":"'WACC Calc'!T253","v":0.73493926453052816},{"$f":"'WACC Calc'!U253","v":0.73493926453052816},{"$f":"'WACC Calc'!V253","v":0.73493926453052816},{"$f":"'WACC Calc'!W253","v":0.73493926453052816},{"$f":"'WACC Calc'!X253","v":0.73493926453052816},{"$f":"'WACC Calc'!Y253","v":0.73493926453052816},{"$f":"'WACC Calc'!Z253","v":0.73493926453052816},{"$f":"'WACC Calc'!AA253","v":0.73493926453052816},{"$f":"'WACC Calc'!AB253","v":0.73493926453052816},{"$f":"'WACC Calc'!AC253","v":0.73493926453052816},{"$f":"'WACC Calc'!AD253","v":0.73493926453052816},{"$f":"'WACC Calc'!AE253","v":0.73493926453052816},{"$f":"'WACC Calc'!AF253","v":0.73493926453052816},{"$f":"'WACC Calc'!AG253","v":0.73493926453052816},{"$f":"'WACC Calc'!AH253","v":0.73493926453052816},{"$f":"'WACC Calc'!AI253","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ253","v":0.73493926453052816},{"$f":"'WACC Calc'!AK253","v":0.73493926453052816},{"$f":"'WACC Calc'!AL253","v":0.73493926453052816}]
[{"$f":"_xlfn.CONCAT(LEFT(B259,1), LEFT(C259,1), LEFT(D259,1),LEFT(E259,3),LEFT(F259,6),RIGHT(F259,1), LEFT(G259,1), IF(ISERROR(FIND(\"Rate\",G259)), \"0\",FIND(\"Rate\",G259)),IF(ISERROR(FIND(\"Real\",G259)), \"0\",FIND(\"Real\",G259)))","v":"M*3Nat**T50"},"Market","*",30,"NaturalGas","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F254","v":0.25739999999999996},{"$f":"'WACC Calc'!G254","v":0.25739999999999996},{"$f":"'WACC Calc'!H254","v":0.25739999999999996},{"$f":"'WACC Calc'!I254","v":0.25739999999999996},{"$f":"'WACC Calc'!J254","v":0.25739999999999996},{"$f":"'WACC Calc'!K254","v":0.25739999999999996},{"$f":"'WACC Calc'!L254","v":0.25739999999999996},{"$f":"'WACC Calc'!M254","v":0.25739999999999996},{"$f":"'WACC Calc'!N254","v":0.25739999999999996},{"$f":"'WACC Calc'!O254","v":0.25739999999999996},{"$f":"'WACC Calc'!P254","v":0.25739999999999996},{"$f":"'WACC Calc'!Q254","v":0.25739999999999996},{"$f":"'WACC Calc'!R254","v":0.25739999999999996},{"$f":"'WACC Calc'!S254","v":0.25739999999999996},{"$f":"'WACC Calc'!T254","v":0.25739999999999996},{"$f":"'WACC Calc'!U254","v":0.25739999999999996},{"$f":"'WACC Calc'!V254","v":0.25739999999999996},{"$f":"'WACC Calc'!W254","v":0.25739999999999996},{"$f":"'WACC Calc'!X254","v":0.25739999999999996},{"$f":"'WACC Calc'!Y254","v":0.25739999999999996},{"$f":"'WACC Calc'!Z254","v":0.25739999999999996},{"$f":"'WACC Calc'!AA254","v":0.25739999999999996},{"$f":"'WACC Calc'!AB254","v":0.25739999999999996},{"$f":"'WACC Calc'!AC254","v":0.25739999999999996},{"$f":"'WACC Calc'!AD254","v":0.25739999999999996},{"$f":"'WACC Calc'!AE254","v":0.25739999999999996},{"$f":"'WACC Calc'!AF254","v":0.25739999999999996},{"$f":"'WACC Calc'!AG254","v":0.25739999999999996},{"$f":"'WACC Calc'!AH254","v":0.25739999999999996},{"$f":"'WACC Calc'!AI254","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ254","v":0.25739999999999996},{"$f":"'WACC Calc'!AK254","v":0.25739999999999996},{"$f":"'WACC Calc'!AL254","v":0.25739999999999996}]
["MA3Nat**W00","Market","Advanced",30,"NaturalGas","*","WACC Nominal",{"$f":"'WACC Calc'!F255","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!G255","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!H255","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!I255","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!J255","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!K255","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!L255","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!M255","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!N255","v":5.47421129847908E-2},{"$f":"'WACC Calc'!O255","v":5.5872200783119573E-2},{"$f":"'WACC Calc'!P255","v":5.70005491213256E-2},{"$f":"'WACC Calc'!Q255","v":5.8127157999408874E-2},{"$f":"'WACC Calc'!R255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK255","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AL255","v":5.9252027417369402E-2}]
["MM3Nat**W00","Market","Moderate",30,"NaturalGas","*","WACC Nominal",{"$f":"'WACC Calc'!F256","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!G256","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!H256","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!I256","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!J256","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!K256","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!L256","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!M256","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!N256","v":5.47421129847908E-2},{"$f":"'WACC Calc'!O256","v":5.5872200783119573E-2},{"$f":"'WACC Calc'!P256","v":5.70005491213256E-2},{"$f":"'WACC Calc'!Q256","v":5.8127157999408874E-2},{"$f":"'WACC Calc'!R256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK256","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AL256","v":5.9252027417369402E-2}]
["MC3Nat**W00","Market","Conservative",30,"NaturalGas","*","WACC Nominal",{"$f":"'WACC Calc'!F257","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!G257","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!H257","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!I257","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!J257","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!K257","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!L257","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!M257","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!N257","v":5.47421129847908E-2},{"$f":"'WACC Calc'!O257","v":5.5872200783119573E-2},{"$f":"'WACC Calc'!P257","v":5.70005491213256E-2},{"$f":"'WACC Calc'!Q257","v":5.8127157999408874E-2},{"$f":"'WACC Calc'!R257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK257","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AL257","v":5.9252027417369402E-2}]
["MA3Nat**W06","Market","Advanced",30,"NaturalGas","*","WACC Real",{"$f":"'WACC Calc'!F258","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G258","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H258","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I258","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J258","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K258","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L258","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M258","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N258","v":2.9016695594917818E-2},{"$f":"'WACC Calc'!O258","v":3.0119220276214387E-2},{"$f":"'WACC Calc'!P258","v":3.1220047923244731E-2},{"$f":"'WACC Calc'!Q258","v":3.2319178536008852E-2},{"$f":"'WACC Calc'!R258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK258","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AL258","v":3.341661211450675E-2}]
["MM3Nat**W06","Market","Moderate",30,"NaturalGas","*","WACC Real",{"$f":"'WACC Calc'!F259","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G259","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H259","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I259","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J259","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K259","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L259","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M259","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N259","v":2.9016695594917818E-2},{"$f":"'WACC Calc'!O259","v":3.0119220276214387E-2},{"$f":"'WACC Calc'!P259","v":3.1220047923244731E-2},{"$f":"'WACC Calc'!Q259","v":3.2319178536008852E-2},{"$f":"'WACC Calc'!R259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK259","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AL259","v":3.341661211450675E-2}]
["MC3Nat**W06","Market","Conservative",30,"NaturalGas","*","WACC Real",{"$f":"'WACC Calc'!F260","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G260","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H260","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I260","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J260","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K260","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L260","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M260","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N260","v":2.9016695594917818E-2},{"$f":"'WACC Calc'!O260","v":3.0119220276214387E-2},{"$f":"'WACC Calc'!P260","v":3.1220047923244731E-2},{"$f":"'WACC Calc'!Q260","v":3.2319178536008852E-2},{"$f":"'WACC Calc'!R260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK260","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AL260","v":3.341661211450675E-2}]
["MA3Nat**F00","Market","Advanced",30,"NaturalGas","*","FCR",{"$f":"'Natural Gas'!$S$34*'Natural Gas'!L363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!M363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!N363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!O363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!P363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Q363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!R363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!S363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!T363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!U363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!V363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!W363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!X363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Y363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Z363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AA363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AB363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AC363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AD363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AE363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AF363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AG363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AH363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AI363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AJ363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AK363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AL363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AM363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AN363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AO363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AP363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AQ363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AR363","v":5.5121209299129378E-2}]
["MM3Nat**F00","Market","Moderate",30,"NaturalGas","*","FCR",{"$f":"'Natural Gas'!$S$34*'Natural Gas'!L364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!M364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!N364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!O364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!P364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Q364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!R364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!S364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!T364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!U364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!V364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!W364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!X364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Y364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Z364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AA364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AB364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AC364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AD364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AE364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AF364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AG364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AH364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AI364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AJ364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AK364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AL364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AM364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AN364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AO364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AP364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AQ364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AR364","v":5.5121209299129378E-2}]
["MC3Nat**F00","Market","Conservative",30,"NaturalGas","*","FCR",{"$f":"'Natural Gas'!$S$34*'Natural Gas'!L365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!M365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!N365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!O365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!P365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Q365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!R365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!S365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!T365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!U365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!V365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!W365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!X365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Y365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Z365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AA365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AB365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AC365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AD365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AE365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AF365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AG365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AH365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AI365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AJ365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AK365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AL365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AM365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AN365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AO365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AP365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AQ365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AR365","v":5.5121209299129378E-2}]
["M*3Coa**I110","Market","*",30,"Coal","*","Inflation Rate",{"$f":"'WACC Calc'!F263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK263","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL263","v":2.5000000000000001E-2}]
["MA3Coa**I100","Market","Advanced",30,"Coal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F264","v":0.05},{"$f":"'WACC Calc'!G264","v":0.05},{"$f":"'WACC Calc'!H264","v":0.05},{"$f":"'WACC Calc'!I264","v":0.05},{"$f":"'WACC Calc'!J264","v":0.05},{"$f":"'WACC Calc'!K264","v":0.05},{"$f":"'WACC Calc'!L264","v":0.05},{"$f":"'WACC Calc'!M264","v":0.05},{"$f":"'WACC Calc'!N264","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!O264","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!P264","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!Q264","v":5.800000000000001E-2},{"$f":"'WACC Calc'!R264","v":0.06},{"$f":"'WACC Calc'!S264","v":0.06},{"$f":"'WACC Calc'!T264","v":0.06},{"$f":"'WACC Calc'!U264","v":0.06},{"$f":"'WACC Calc'!V264","v":0.06},{"$f":"'WACC Calc'!W264","v":0.06},{"$f":"'WACC Calc'!X264","v":0.06},{"$f":"'WACC Calc'!Y264","v":0.06},{"$f":"'WACC Calc'!Z264","v":0.06},{"$f":"'WACC Calc'!AA264","v":0.06},{"$f":"'WACC Calc'!AB264","v":0.06},{"$f":"'WACC Calc'!AC264","v":0.06},{"$f":"'WACC Calc'!AD264","v":0.06},{"$f":"'WACC Calc'!AE264","v":0.06},{"$f":"'WACC Calc'!AF264","v":0.06},{"$f":"'WACC Calc'!AG264","v":0.06},{"$f":"'WACC Calc'!AH264","v":0.06},{"$f":"'WACC Calc'!AI264","v":0.06},{"$f":"'WACC Calc'!AJ264","v":0.06},{"$f":"'WACC Calc'!AK264","v":0.06},{"$f":"'WACC Calc'!AL264","v":0.06}]
["MM3Coa**I100","Market","Moderate",30,"Coal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F265","v":0.05},{"$f":"'WACC Calc'!G265","v":0.05},{"$f":"'WACC Calc'!H265","v":0.05},{"$f":"'WACC Calc'!I265","v":0.05},{"$f":"'WACC Calc'!J265","v":0.05},{"$f":"'WACC Calc'!K265","v":0.05},{"$f":"'WACC Calc'!L265","v":0.05},{"$f":"'WACC Calc'!M265","v":0.05},{"$f":"'WACC Calc'!N265","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!O265","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!P265","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!Q265","v":5.800000000000001E-2},{"$f":"'WACC Calc'!R265","v":0.06},{"$f":"'WACC Calc'!S265","v":0.06},{"$f":"'WACC Calc'!T265","v":0.06},{"$f":"'WACC Calc'!U265","v":0.06},{"$f":"'WACC Calc'!V265","v":0.06},{"$f":"'WACC Calc'!W265","v":0.06},{"$f":"'WACC Calc'!X265","v":0.06},{"$f":"'WACC Calc'!Y265","v":0.06},{"$f":"'WACC Calc'!Z265","v":0.06},{"$f":"'WACC Calc'!AA265","v":0.06},{"$f":"'WACC Calc'!AB265","v":0.06},{"$f":"'WACC Calc'!AC265","v":0.06},{"$f":"'WACC Calc'!AD265","v":0.06},{"$f":"'WACC Calc'!AE265","v":0.06},{"$f":"'WACC Calc'!AF265","v":0.06},{"$f":"'WACC Calc'!AG265","v":0.06},{"$f":"'WACC Calc'!AH265","v":0.06},{"$f":"'WACC Calc'!AI265","v":0.06},{"$f":"'WACC Calc'!AJ265","v":0.06},{"$f":"'WACC Calc'!AK265","v":0.06},{"$f":"'WACC Calc'!AL265","v":0.06}]
["MC3Coa**I100","Market","Conservative",30,"Coal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F266","v":0.05},{"$f":"'WACC Calc'!G266","v":0.05},{"$f":"'WACC Calc'!H266","v":0.05},{"$f":"'WACC Calc'!I266","v":0.05},{"$f":"'WACC Calc'!J266","v":0.05},{"$f":"'WACC Calc'!K266","v":0.05},{"$f":"'WACC Calc'!L266","v":0.05},{"$f":"'WACC Calc'!M266","v":0.05},{"$f":"'WACC Calc'!N266","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!O266","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!P266","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!Q266","v":5.800000000000001E-2},{"$f":"'WACC Calc'!R266","v":0.06},{"$f":"'WACC Calc'!S266","v":0.06},{"$f":"'WACC Calc'!T266","v":0.06},{"$f":"'WACC Calc'!U266","v":0.06},{"$f":"'WACC Calc'!V266","v":0.06},{"$f":"'WACC Calc'!W266","v":0.06},{"$f":"'WACC Calc'!X266","v":0.06},{"$f":"'WACC Calc'!Y266","v":0.06},{"$f":"'WACC Calc'!Z266","v":0.06},{"$f":"'WACC Calc'!AA266","v":0.06},{"$f":"'WACC Calc'!AB266","v":0.06},{"$f":"'WACC Calc'!AC266","v":0.06},{"$f":"'WACC Calc'!AD266","v":0.06},{"$f":"'WACC Calc'!AE266","v":0.06},{"$f":"'WACC Calc'!AF266","v":0.06},{"$f":"'WACC Calc'!AG266","v":0.06},{"$f":"'WACC Calc'!AH266","v":0.06},{"$f":"'WACC Calc'!AI266","v":0.06},{"$f":"'WACC Calc'!AJ266","v":0.06},{"$f":"'WACC Calc'!AK266","v":0.06},{"$f":"'WACC Calc'!AL266","v":0.06}]
["MA3Coa**C2126","Market","Advanced",30,"Coal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F267","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G267","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H267","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I267","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J267","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K267","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L267","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M267","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N267","v":2.634146341463417E-2},{"$f":"'WACC Calc'!O267","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!P267","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!Q267","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!R267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK267","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AL267","v":3.4146341463414887E-2}]
["MM3Coa**C2126","Market","Moderate",30,"Coal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F268","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G268","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H268","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I268","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J268","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K268","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L268","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M268","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N268","v":2.634146341463417E-2},{"$f":"'WACC Calc'!O268","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!P268","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!Q268","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!R268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK268","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AL268","v":3.4146341463414887E-2}]
["MC3Coa**C2126","Market","Conservative",30,"Coal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F269","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G269","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H269","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I269","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J269","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K269","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L269","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M269","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N269","v":2.634146341463417E-2},{"$f":"'WACC Calc'!O269","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!P269","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!Q269","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!R269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK269","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AL269","v":3.4146341463414887E-2}]
["M*3Coa**I00","Market","*",30,"Coal","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F270","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G270","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H270","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I270","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J270","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K270","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L270","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M270","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N270","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!O270","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!P270","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!Q270","v":4.300000000000001E-2},{"$f":"'WACC Calc'!R270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK270","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AL270","v":4.4999999999999998E-2}]
["MA3Coa**R10","Market","Advanced",30,"Coal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F271","v":0.1},{"$f":"'WACC Calc'!G271","v":0.1},{"$f":"'WACC Calc'!H271","v":0.1},{"$f":"'WACC Calc'!I271","v":0.1},{"$f":"'WACC Calc'!J271","v":0.1},{"$f":"'WACC Calc'!K271","v":0.1},{"$f":"'WACC Calc'!L271","v":0.1},{"$f":"'WACC Calc'!M271","v":0.1},{"$f":"'WACC Calc'!N271","v":0.1},{"$f":"'WACC Calc'!O271","v":0.1},{"$f":"'WACC Calc'!P271","v":0.1},{"$f":"'WACC Calc'!Q271","v":0.1},{"$f":"'WACC Calc'!R271","v":0.1},{"$f":"'WACC Calc'!S271","v":0.1},{"$f":"'WACC Calc'!T271","v":0.1},{"$f":"'WACC Calc'!U271","v":0.1},{"$f":"'WACC Calc'!V271","v":0.1},{"$f":"'WACC Calc'!W271","v":0.1},{"$f":"'WACC Calc'!X271","v":0.1},{"$f":"'WACC Calc'!Y271","v":0.1},{"$f":"'WACC Calc'!Z271","v":0.1},{"$f":"'WACC Calc'!AA271","v":0.1},{"$f":"'WACC Calc'!AB271","v":0.1},{"$f":"'WACC Calc'!AC271","v":0.1},{"$f":"'WACC Calc'!AD271","v":0.1},{"$f":"'WACC Calc'!AE271","v":0.1},{"$f":"'WACC Calc'!AF271","v":0.1},{"$f":"'WACC Calc'!AG271","v":0.1},{"$f":"'WACC Calc'!AH271","v":0.1},{"$f":"'WACC Calc'!AI271","v":0.1},{"$f":"'WACC Calc'!AJ271","v":0.1},{"$f":"'WACC Calc'!AK271","v":0.1},{"$f":"'WACC Calc'!AL271","v":0.1}]
["MM3Coa**R10","Market","Moderate",30,"Coal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F272","v":0.1},{"$f":"'WACC Calc'!G272","v":0.1},{"$f":"'WACC Calc'!H272","v":0.1},{"$f":"'WACC Calc'!I272","v":0.1},{"$f":"'WACC Calc'!J272","v":0.1},{"$f":"'WACC Calc'!K272","v":0.1},{"$f":"'WACC Calc'!L272","v":0.1},{"$f":"'WACC Calc'!M272","v":0.1},{"$f":"'WACC Calc'!N272","v":0.1},{"$f":"'WACC Calc'!O272","v":0.1},{"$f":"'WACC Calc'!P272","v":0.1},{"$f":"'WACC Calc'!Q272","v":0.1},{"$f":"'WACC Calc'!R272","v":0.1},{"$f":"'WACC Calc'!S272","v":0.1},{"$f":"'WACC Calc'!T272","v":0.1},{"$f":"'WACC Calc'!U272","v":0.1},{"$f":"'WACC Calc'!V272","v":0.1},{"$f":"'WACC Calc'!W272","v":0.1},{"$f":"'WACC Calc'!X272","v":0.1},{"$f":"'WACC Calc'!Y272","v":0.1},{"$f":"'WACC Calc'!Z272","v":0.1},{"$f":"'WACC Calc'!AA272","v":0.1},{"$f":"'WACC Calc'!AB272","v":0.1},{"$f":"'WACC Calc'!AC272","v":0.1},{"$f":"'WACC Calc'!AD272","v":0.1},{"$f":"'WACC Calc'!AE272","v":0.1},{"$f":"'WACC Calc'!AF272","v":0.1},{"$f":"'WACC Calc'!AG272","v":0.1},{"$f":"'WACC Calc'!AH272","v":0.1},{"$f":"'WACC Calc'!AI272","v":0.1},{"$f":"'WACC Calc'!AJ272","v":0.1},{"$f":"'WACC Calc'!AK272","v":0.1},{"$f":"'WACC Calc'!AL272","v":0.1}]
["MC3Coa**R10","Market","Conservative",30,"Coal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F273","v":0.1},{"$f":"'WACC Calc'!G273","v":0.1},{"$f":"'WACC Calc'!H273","v":0.1},{"$f":"'WACC Calc'!I273","v":0.1},{"$f":"'WACC Calc'!J273","v":0.1},{"$f":"'WACC Calc'!K273","v":0.1},{"$f":"'WACC Calc'!L273","v":0.1},{"$f":"'WACC Calc'!M273","v":0.1},{"$f":"'WACC Calc'!N273","v":0.1},{"$f":"'WACC Calc'!O273","v":0.1},{"$f":"'WACC Calc'!P273","v":0.1},{"$f":"'WACC Calc'!Q273","v":0.1},{"$f":"'WACC Calc'!R273","v":0.1},{"$f":"'WACC Calc'!S273","v":0.1},{"$f":"'WACC Calc'!T273","v":0.1},{"$f":"'WACC Calc'!U273","v":0.1},{"$f":"'WACC Calc'!V273","v":0.1},{"$f":"'WACC Calc'!W273","v":0.1},{"$f":"'WACC Calc'!X273","v":0.1},{"$f":"'WACC Calc'!Y273","v":0.1},{"$f":"'WACC Calc'!Z273","v":0.1},{"$f":"'WACC Calc'!AA273","v":0.1},{"$f":"'WACC Calc'!AB273","v":0.1},{"$f":"'WACC Calc'!AC273","v":0.1},{"$f":"'WACC Calc'!AD273","v":0.1},{"$f":"'WACC Calc'!AE273","v":0.1},{"$f":"'WACC Calc'!AF273","v":0.1},{"$f":"'WACC Calc'!AG273","v":0.1},{"$f":"'WACC Calc'!AH273","v":0.1},{"$f":"'WACC Calc'!AI273","v":0.1},{"$f":"'WACC Calc'!AJ273","v":0.1},{"$f":"'WACC Calc'!AK273","v":0.1},{"$f":"'WACC Calc'!AL273","v":0.1}]
["MA3Coa**C1237","Market","Advanced",30,"Coal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK274","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL274","v":7.317073170731736E-2}]
["MM3Coa**C1237","Market","Moderate",30,"Coal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK275","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL275","v":7.317073170731736E-2}]
["MC3Coa**C1237","Market","Conservative",30,"Coal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK276","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL276","v":7.317073170731736E-2}]
["MA3Coa**D00","Market","Advanced",30,"Coal","*","Debt Fraction",{"$f":"'WACC Calc'!F277","v":0.73786725423350918},{"$f":"'WACC Calc'!G277","v":0.73786725423350918},{"$f":"'WACC Calc'!H277","v":0.73786725423350918},{"$f":"'WACC Calc'!I277","v":0.73786725423350918},{"$f":"'WACC Calc'!J277","v":0.73786725423350918},{"$f":"'WACC Calc'!K277","v":0.73786725423350918},{"$f":"'WACC Calc'!L277","v":0.73786725423350918},{"$f":"'WACC Calc'!M277","v":0.73786725423350918},{"$f":"'WACC Calc'!N277","v":0.73986725423350919},{"$f":"'WACC Calc'!O277","v":0.74186725423350919},{"$f":"'WACC Calc'!P277","v":0.74386725423350919},{"$f":"'WACC Calc'!Q277","v":0.74586725423350919},{"$f":"'WACC Calc'!R277","v":0.73493926453052816},{"$f":"'WACC Calc'!S277","v":0.73493926453052816},{"$f":"'WACC Calc'!T277","v":0.73493926453052816},{"$f":"'WACC Calc'!U277","v":0.73493926453052816},{"$f":"'WACC Calc'!V277","v":0.73493926453052816},{"$f":"'WACC Calc'!W277","v":0.73493926453052816},{"$f":"'WACC Calc'!X277","v":0.73493926453052816},{"$f":"'WACC Calc'!Y277","v":0.73493926453052816},{"$f":"'WACC Calc'!Z277","v":0.73493926453052816},{"$f":"'WACC Calc'!AA277","v":0.73493926453052816},{"$f":"'WACC Calc'!AB277","v":0.73493926453052816},{"$f":"'WACC Calc'!AC277","v":0.73493926453052816},{"$f":"'WACC Calc'!AD277","v":0.73493926453052816},{"$f":"'WACC Calc'!AE277","v":0.73493926453052816},{"$f":"'WACC Calc'!AF277","v":0.73493926453052816},{"$f":"'WACC Calc'!AG277","v":0.73493926453052816},{"$f":"'WACC Calc'!AH277","v":0.73493926453052816},{"$f":"'WACC Calc'!AI277","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ277","v":0.73493926453052816},{"$f":"'WACC Calc'!AK277","v":0.73493926453052816},{"$f":"'WACC Calc'!AL277","v":0.73493926453052816}]
["MM3Coa**D00","Market","Moderate",30,"Coal","*","Debt Fraction",{"$f":"'WACC Calc'!F278","v":0.73786725423350918},{"$f":"'WACC Calc'!G278","v":0.73786725423350918},{"$f":"'WACC Calc'!H278","v":0.73786725423350918},{"$f":"'WACC Calc'!I278","v":0.73786725423350918},{"$f":"'WACC Calc'!J278","v":0.73786725423350918},{"$f":"'WACC Calc'!K278","v":0.73786725423350918},{"$f":"'WACC Calc'!L278","v":0.73786725423350918},{"$f":"'WACC Calc'!M278","v":0.73737925594967901},{"$f":"'WACC Calc'!N278","v":0.73689125766584884},{"$f":"'WACC Calc'!O278","v":0.73640325938201867},{"$f":"'WACC Calc'!P278","v":0.7359152610981885},{"$f":"'WACC Calc'!Q278","v":0.73542726281435833},{"$f":"'WACC Calc'!R278","v":0.73493926453052816},{"$f":"'WACC Calc'!S278","v":0.73493926453052816},{"$f":"'WACC Calc'!T278","v":0.73493926453052816},{"$f":"'WACC Calc'!U278","v":0.73493926453052816},{"$f":"'WACC Calc'!V278","v":0.73493926453052816},{"$f":"'WACC Calc'!W278","v":0.73493926453052816},{"$f":"'WACC Calc'!X278","v":0.73493926453052816},{"$f":"'WACC Calc'!Y278","v":0.73493926453052816},{"$f":"'WACC Calc'!Z278","v":0.73493926453052816},{"$f":"'WACC Calc'!AA278","v":0.73493926453052816},{"$f":"'WACC Calc'!AB278","v":0.73493926453052816},{"$f":"'WACC Calc'!AC278","v":0.73493926453052816},{"$f":"'WACC Calc'!AD278","v":0.73493926453052816},{"$f":"'WACC Calc'!AE278","v":0.73493926453052816},{"$f":"'WACC Calc'!AF278","v":0.73493926453052816},{"$f":"'WACC Calc'!AG278","v":0.73493926453052816},{"$f":"'WACC Calc'!AH278","v":0.73493926453052816},{"$f":"'WACC Calc'!AI278","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ278","v":0.73493926453052816},{"$f":"'WACC Calc'!AK278","v":0.73493926453052816},{"$f":"'WACC Calc'!AL278","v":0.73493926453052816}]
["MC3Coa**D00","Market","Conservative",30,"Coal","*","Debt Fraction",{"$f":"'WACC Calc'!F279","v":0.73786725423350918},{"$f":"'WACC Calc'!G279","v":0.73786725423350918},{"$f":"'WACC Calc'!H279","v":0.73786725423350918},{"$f":"'WACC Calc'!I279","v":0.73786725423350918},{"$f":"'WACC Calc'!J279","v":0.73786725423350918},{"$f":"'WACC Calc'!K279","v":0.73786725423350918},{"$f":"'WACC Calc'!L279","v":0.73786725423350918},{"$f":"'WACC Calc'!M279","v":0.73737925594967901},{"$f":"'WACC Calc'!N279","v":0.73689125766584884},{"$f":"'WACC Calc'!O279","v":0.73640325938201867},{"$f":"'WACC Calc'!P279","v":0.7359152610981885},{"$f":"'WACC Calc'!Q279","v":0.73542726281435833},{"$f":"'WACC Calc'!R279","v":0.73493926453052816},{"$f":"'WACC Calc'!S279","v":0.73493926453052816},{"$f":"'WACC Calc'!T279","v":0.73493926453052816},{"$f":"'WACC Calc'!U279","v":0.73493926453052816},{"$f":"'WACC Calc'!V279","v":0.73493926453052816},{"$f":"'WACC Calc'!W279","v":0.73493926453052816},{"$f":"'WACC Calc'!X279","v":0.73493926453052816},{"$f":"'WACC Calc'!Y279","v":0.73493926453052816},{"$f":"'WACC Calc'!Z279","v":0.73493926453052816},{"$f":"'WACC Calc'!AA279","v":0.73493926453052816},{"$f":"'WACC Calc'!AB279","v":0.73493926453052816},{"$f":"'WACC Calc'!AC279","v":0.73493926453052816},{"$f":"'WACC Calc'!AD279","v":0.73493926453052816},{"$f":"'WACC Calc'!AE279","v":0.73493926453052816},{"$f":"'WACC Calc'!AF279","v":0.73493926453052816},{"$f":"'WACC Calc'!AG279","v":0.73493926453052816},{"$f":"'WACC Calc'!AH279","v":0.73493926453052816},{"$f":"'WACC Calc'!AI279","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ279","v":0.73493926453052816},{"$f":"'WACC Calc'!AK279","v":0.73493926453052816},{"$f":"'WACC Calc'!AL279","v":0.73493926453052816}]
["M*3Coa**T50","Market","*",30,"Coal","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F280","v":0.25739999999999996},{"$f":"'WACC Calc'!G280","v":0.25739999999999996},{"$f":"'WACC Calc'!H280","v":0.25739999999999996},{"$f":"'WACC Calc'!I280","v":0.25739999999999996},{"$f":"'WACC Calc'!J280","v":0.25739999999999996},{"$f":"'WACC Calc'!K280","v":0.25739999999999996},{"$f":"'WACC Calc'!L280","v":0.25739999999999996},{"$f":"'WACC Calc'!M280","v":0.25739999999999996},{"$f":"'WACC Calc'!N280","v":0.25739999999999996},{"$f":"'WACC Calc'!O280","v":0.25739999999999996},{"$f":"'WACC Calc'!P280","v":0.25739999999999996},{"$f":"'WACC Calc'!Q280","v":0.25739999999999996},{"$f":"'WACC Calc'!R280","v":0.25739999999999996},{"$f":"'WACC Calc'!S280","v":0.25739999999999996},{"$f":"'WACC Calc'!T280","v":0.25739999999999996},{"$f":"'WACC Calc'!U280","v":0.25739999999999996},{"$f":"'WACC Calc'!V280","v":0.25739999999999996},{"$f":"'WACC Calc'!W280","v":0.25739999999999996},{"$f":"'WACC Calc'!X280","v":0.25739999999999996},{"$f":"'WACC Calc'!Y280","v":0.25739999999999996},{"$f":"'WACC Calc'!Z280","v":0.25739999999999996},{"$f":"'WACC Calc'!AA280","v":0.25739999999999996},{"$f":"'WACC Calc'!AB280","v":0.25739999999999996},{"$f":"'WACC Calc'!AC280","v":0.25739999999999996},{"$f":"'WACC Calc'!AD280","v":0.25739999999999996},{"$f":"'WACC Calc'!AE280","v":0.25739999999999996},{"$f":"'WACC Calc'!AF280","v":0.25739999999999996},{"$f":"'WACC Calc'!AG280","v":0.25739999999999996},{"$f":"'WACC Calc'!AH280","v":0.25739999999999996},{"$f":"'WACC Calc'!AI280","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ280","v":0.25739999999999996},{"$f":"'WACC Calc'!AK280","v":0.25739999999999996},{"$f":"'WACC Calc'!AL280","v":0.25739999999999996}]
["MA3Coa**W00","Market","Advanced",30,"Coal","*","WACC Nominal",{"$f":"'WACC Calc'!F281","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!G281","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!H281","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!I281","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!J281","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!K281","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!L281","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!M281","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!N281","v":5.4583396572326887E-2},{"$f":"'WACC Calc'!O281","v":5.5562448218314506E-2},{"$f":"'WACC Calc'!P281","v":5.6547440664302111E-2},{"$f":"'WACC Calc'!Q281","v":5.7538373910289715E-2},{"$f":"'WACC Calc'!R281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK281","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AL281","v":5.9252027417369402E-2}]
["MM3Coa**W00","Market","Moderate",30,"Coal","*","WACC Nominal",{"$f":"'WACC Calc'!F282","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!G282","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!H282","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!I282","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!J282","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!K282","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!L282","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!M282","v":5.3640966178443689E-2},{"$f":"'WACC Calc'!N282","v":5.4766077526433407E-2},{"$f":"'WACC Calc'!O282","v":5.5889739324320842E-2},{"$f":"'WACC Calc'!P282","v":5.7011951572105993E-2},{"$f":"'WACC Calc'!Q282","v":5.8132714269788839E-2},{"$f":"'WACC Calc'!R282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK282","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AL282","v":5.9252027417369402E-2}]
["MC3Coa**W00","Market","Conservative",30,"Coal","*","WACC Nominal",{"$f":"'WACC Calc'!F283","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!G283","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!H283","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!I283","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!J283","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!K283","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!L283","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!M283","v":5.3640966178443689E-2},{"$f":"'WACC Calc'!N283","v":5.4766077526433407E-2},{"$f":"'WACC Calc'!O283","v":5.5889739324320842E-2},{"$f":"'WACC Calc'!P283","v":5.7011951572105993E-2},{"$f":"'WACC Calc'!Q283","v":5.8132714269788839E-2},{"$f":"'WACC Calc'!R283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK283","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AL283","v":5.9252027417369402E-2}]
["MA3Coa**W06","Market","Advanced",30,"Coal","*","WACC Real",{"$f":"'WACC Calc'!F284","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G284","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H284","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I284","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J284","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K284","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L284","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M284","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N284","v":2.8861850314465309E-2},{"$f":"'WACC Calc'!O284","v":2.9817022652014247E-2},{"$f":"'WACC Calc'!P284","v":3.0777990892002061E-2},{"$f":"'WACC Calc'!Q284","v":3.1744755034428973E-2},{"$f":"'WACC Calc'!R284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK284","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AL284","v":3.341661211450675E-2}]
["MM3Coa**W06","Market","Moderate",30,"Coal","*","WACC Real",{"$f":"'WACC Calc'!F285","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G285","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H285","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I285","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J285","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K285","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L285","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M285","v":2.794240602775E-2},{"$f":"'WACC Calc'!N285","v":2.9040075635544893E-2},{"$f":"'WACC Calc'!O285","v":3.0136331048118192E-2},{"$f":"'WACC Calc'!P285","v":3.1231172265469231E-2},{"$f":"'WACC Calc'!Q285","v":3.2324599287599121E-2},{"$f":"'WACC Calc'!R285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK285","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AL285","v":3.341661211450675E-2}]
["MC3Coa**W06","Market","Conservative",30,"Coal","*","WACC Real",{"$f":"'WACC Calc'!F286","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G286","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H286","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I286","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J286","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K286","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L286","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M286","v":2.794240602775E-2},{"$f":"'WACC Calc'!N286","v":2.9040075635544893E-2},{"$f":"'WACC Calc'!O286","v":3.0136331048118192E-2},{"$f":"'WACC Calc'!P286","v":3.1231172265469231E-2},{"$f":"'WACC Calc'!Q286","v":3.2324599287599121E-2},{"$f":"'WACC Calc'!R286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK286","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AL286","v":3.341661211450675E-2}]
["MA3Coa**F00","Market","Advanced",30,"Coal","*","FCR",{"$f":"Coal!$S$35*Coal!L455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!M455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!N455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!O455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!P455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Q455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!R455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!S455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!T455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!U455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!V455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!W455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!X455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Y455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Z455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AA455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AB455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AC455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AD455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AE455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AF455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AG455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AH455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AI455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AJ455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AK455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AL455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AM455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AN455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AO455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AP455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AQ455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AR455","v":5.9727056704479184E-2}]
["MM3Coa**F00","Market","Moderate",30,"Coal","*","FCR",{"$f":"Coal!$S$35*Coal!L456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!M456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!N456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!O456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!P456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Q456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!R456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!S456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!T456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!U456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!V456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!W456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!X456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Y456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Z456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AA456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AB456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AC456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AD456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AE456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AF456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AG456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AH456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AI456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AJ456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AK456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AL456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AM456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AN456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AO456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AP456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AQ456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AR456","v":5.9727056704479184E-2}]
["MC3Coa**F00","Market","Conservative",30,"Coal","*","FCR",{"$f":"Coal!$S$35*Coal!L457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!M457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!N457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!O457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!P457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Q457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!R457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!S457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!T457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!U457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!V457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!W457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!X457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Y457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Z457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AA457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AB457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AC457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AD457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AE457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AF457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AG457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AH457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AI457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AJ457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AK457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AL457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AM457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AN457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AO457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AP457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AQ457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AR457","v":5.9727056704479184E-2}]
["M*3Nuc**I110","Market","*",30,"Nuclear","*","Inflation Rate",{"$f":"'WACC Calc'!F289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK289","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL289","v":2.5000000000000001E-2}]
["MA3Nuc**I100","Market","Advanced",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F290","v":0.05},{"$f":"'WACC Calc'!G290","v":0.05},{"$f":"'WACC Calc'!H290","v":0.05},{"$f":"'WACC Calc'!I290","v":0.05},{"$f":"'WACC Calc'!J290","v":0.05},{"$f":"'WACC Calc'!K290","v":0.05},{"$f":"'WACC Calc'!L290","v":0.05},{"$f":"'WACC Calc'!M290","v":0.05},{"$f":"'WACC Calc'!N290","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!O290","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!P290","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!Q290","v":5.800000000000001E-2},{"$f":"'WACC Calc'!R290","v":0.06},{"$f":"'WACC Calc'!S290","v":0.06},{"$f":"'WACC Calc'!T290","v":0.06},{"$f":"'WACC Calc'!U290","v":0.06},{"$f":"'WACC Calc'!V290","v":0.06},{"$f":"'WACC Calc'!W290","v":0.06},{"$f":"'WACC Calc'!X290","v":0.06},{"$f":"'WACC Calc'!Y290","v":0.06},{"$f":"'WACC Calc'!Z290","v":0.06},{"$f":"'WACC Calc'!AA290","v":0.06},{"$f":"'WACC Calc'!AB290","v":0.06},{"$f":"'WACC Calc'!AC290","v":0.06},{"$f":"'WACC Calc'!AD290","v":0.06},{"$f":"'WACC Calc'!AE290","v":0.06},{"$f":"'WACC Calc'!AF290","v":0.06},{"$f":"'WACC Calc'!AG290","v":0.06},{"$f":"'WACC Calc'!AH290","v":0.06},{"$f":"'WACC Calc'!AI290","v":0.06},{"$f":"'WACC Calc'!AJ290","v":0.06},{"$f":"'WACC Calc'!AK290","v":0.06},{"$f":"'WACC Calc'!AL290","v":0.06}]
["MM3Nuc**I100","Market","Moderate",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F291","v":0.05},{"$f":"'WACC Calc'!G291","v":0.05},{"$f":"'WACC Calc'!H291","v":0.05},{"$f":"'WACC Calc'!I291","v":0.05},{"$f":"'WACC Calc'!J291","v":0.05},{"$f":"'WACC Calc'!K291","v":0.05},{"$f":"'WACC Calc'!L291","v":0.05},{"$f":"'WACC Calc'!M291","v":0.05},{"$f":"'WACC Calc'!N291","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!O291","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!P291","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!Q291","v":5.800000000000001E-2},{"$f":"'WACC Calc'!R291","v":0.06},{"$f":"'WACC Calc'!S291","v":0.06},{"$f":"'WACC Calc'!T291","v":0.06},{"$f":"'WACC Calc'!U291","v":0.06},{"$f":"'WACC Calc'!V291","v":0.06},{"$f":"'WACC Calc'!W291","v":0.06},{"$f":"'WACC Calc'!X291","v":0.06},{"$f":"'WACC Calc'!Y291","v":0.06},{"$f":"'WACC Calc'!Z291","v":0.06},{"$f":"'WACC Calc'!AA291","v":0.06},{"$f":"'WACC Calc'!AB291","v":0.06},{"$f":"'WACC Calc'!AC291","v":0.06},{"$f":"'WACC Calc'!AD291","v":0.06},{"$f":"'WACC Calc'!AE291","v":0.06},{"$f":"'WACC Calc'!AF291","v":0.06},{"$f":"'WACC Calc'!AG291","v":0.06},{"$f":"'WACC Calc'!AH291","v":0.06},{"$f":"'WACC Calc'!AI291","v":0.06},{"$f":"'WACC Calc'!AJ291","v":0.06},{"$f":"'WACC Calc'!AK291","v":0.06},{"$f":"'WACC Calc'!AL291","v":0.06}]
["MC3Nuc**I100","Market","Conservative",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F292","v":0.05},{"$f":"'WACC Calc'!G292","v":0.05},{"$f":"'WACC Calc'!H292","v":0.05},{"$f":"'WACC Calc'!I292","v":0.05},{"$f":"'WACC Calc'!J292","v":0.05},{"$f":"'WACC Calc'!K292","v":0.05},{"$f":"'WACC Calc'!L292","v":0.05},{"$f":"'WACC Calc'!M292","v":0.05},{"$f":"'WACC Calc'!N292","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!O292","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!P292","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!Q292","v":5.800000000000001E-2},{"$f":"'WACC Calc'!R292","v":0.06},{"$f":"'WACC Calc'!S292","v":0.06},{"$f":"'WACC Calc'!T292","v":0.06},{"$f":"'WACC Calc'!U292","v":0.06},{"$f":"'WACC Calc'!V292","v":0.06},{"$f":"'WACC Calc'!W292","v":0.06},{"$f":"'WACC Calc'!X292","v":0.06},{"$f":"'WACC Calc'!Y292","v":0.06},{"$f":"'WACC Calc'!Z292","v":0.06},{"$f":"'WACC Calc'!AA292","v":0.06},{"$f":"'WACC Calc'!AB292","v":0.06},{"$f":"'WACC Calc'!AC292","v":0.06},{"$f":"'WACC Calc'!AD292","v":0.06},{"$f":"'WACC Calc'!AE292","v":0.06},{"$f":"'WACC Calc'!AF292","v":0.06},{"$f":"'WACC Calc'!AG292","v":0.06},{"$f":"'WACC Calc'!AH292","v":0.06},{"$f":"'WACC Calc'!AI292","v":0.06},{"$f":"'WACC Calc'!AJ292","v":0.06},{"$f":"'WACC Calc'!AK292","v":0.06},{"$f":"'WACC Calc'!AL292","v":0.06}]
["MA3Nuc**C2126","Market","Advanced",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F293","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G293","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H293","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I293","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J293","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K293","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L293","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M293","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N293","v":2.634146341463417E-2},{"$f":"'WACC Calc'!O293","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!P293","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!Q293","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!R293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK293","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AL293","v":3.4146341463414887E-2}]
["MM3Nuc**C2126","Market","Moderate",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F294","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G294","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H294","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I294","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J294","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K294","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L294","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M294","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N294","v":2.634146341463417E-2},{"$f":"'WACC Calc'!O294","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!P294","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!Q294","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!R294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK294","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AL294","v":3.4146341463414887E-2}]
["MC3Nuc**C2126","Market","Conservative",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F295","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G295","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H295","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I295","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J295","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K295","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L295","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M295","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N295","v":2.634146341463417E-2},{"$f":"'WACC Calc'!O295","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!P295","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!Q295","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!R295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK295","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AL295","v":3.4146341463414887E-2}]
["M*3Nuc**I00","Market","*",30,"Nuclear","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F296","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G296","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H296","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I296","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J296","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K296","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L296","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M296","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N296","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!O296","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!P296","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!Q296","v":4.300000000000001E-2},{"$f":"'WACC Calc'!R296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK296","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AL296","v":4.4999999999999998E-2}]
["MA3Nuc**R10","Market","Advanced",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F297","v":0.1},{"$f":"'WACC Calc'!G297","v":0.1},{"$f":"'WACC Calc'!H297","v":0.1},{"$f":"'WACC Calc'!I297","v":0.1},{"$f":"'WACC Calc'!J297","v":0.1},{"$f":"'WACC Calc'!K297","v":0.1},{"$f":"'WACC Calc'!L297","v":0.1},{"$f":"'WACC Calc'!M297","v":0.1},{"$f":"'WACC Calc'!N297","v":0.1},{"$f":"'WACC Calc'!O297","v":0.1},{"$f":"'WACC Calc'!P297","v":0.1},{"$f":"'WACC Calc'!Q297","v":0.1},{"$f":"'WACC Calc'!R297","v":0.1},{"$f":"'WACC Calc'!S297","v":0.1},{"$f":"'WACC Calc'!T297","v":0.1},{"$f":"'WACC Calc'!U297","v":0.1},{"$f":"'WACC Calc'!V297","v":0.1},{"$f":"'WACC Calc'!W297","v":0.1},{"$f":"'WACC Calc'!X297","v":0.1},{"$f":"'WACC Calc'!Y297","v":0.1},{"$f":"'WACC Calc'!Z297","v":0.1},{"$f":"'WACC Calc'!AA297","v":0.1},{"$f":"'WACC Calc'!AB297","v":0.1},{"$f":"'WACC Calc'!AC297","v":0.1},{"$f":"'WACC Calc'!AD297","v":0.1},{"$f":"'WACC Calc'!AE297","v":0.1},{"$f":"'WACC Calc'!AF297","v":0.1},{"$f":"'WACC Calc'!AG297","v":0.1},{"$f":"'WACC Calc'!AH297","v":0.1},{"$f":"'WACC Calc'!AI297","v":0.1},{"$f":"'WACC Calc'!AJ297","v":0.1},{"$f":"'WACC Calc'!AK297","v":0.1},{"$f":"'WACC Calc'!AL297","v":0.1}]
["MM3Nuc**R10","Market","Moderate",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F298","v":0.1},{"$f":"'WACC Calc'!G298","v":0.1},{"$f":"'WACC Calc'!H298","v":0.1},{"$f":"'WACC Calc'!I298","v":0.1},{"$f":"'WACC Calc'!J298","v":0.1},{"$f":"'WACC Calc'!K298","v":0.1},{"$f":"'WACC Calc'!L298","v":0.1},{"$f":"'WACC Calc'!M298","v":0.1},{"$f":"'WACC Calc'!N298","v":0.1},{"$f":"'WACC Calc'!O298","v":0.1},{"$f":"'WACC Calc'!P298","v":0.1},{"$f":"'WACC Calc'!Q298","v":0.1},{"$f":"'WACC Calc'!R298","v":0.1},{"$f":"'WACC Calc'!S298","v":0.1},{"$f":"'WACC Calc'!T298","v":0.1},{"$f":"'WACC Calc'!U298","v":0.1},{"$f":"'WACC Calc'!V298","v":0.1},{"$f":"'WACC Calc'!W298","v":0.1},{"$f":"'WACC Calc'!X298","v":0.1},{"$f":"'WACC Calc'!Y298","v":0.1},{"$f":"'WACC Calc'!Z298","v":0.1},{"$f":"'WACC Calc'!AA298","v":0.1},{"$f":"'WACC Calc'!AB298","v":0.1},{"$f":"'WACC Calc'!AC298","v":0.1},{"$f":"'WACC Calc'!AD298","v":0.1},{"$f":"'WACC Calc'!AE298","v":0.1},{"$f":"'WACC Calc'!AF298","v":0.1},{"$f":"'WACC Calc'!AG298","v":0.1},{"$f":"'WACC Calc'!AH298","v":0.1},{"$f":"'WACC Calc'!AI298","v":0.1},{"$f":"'WACC Calc'!AJ298","v":0.1},{"$f":"'WACC Calc'!AK298","v":0.1},{"$f":"'WACC Calc'!AL298","v":0.1}]
["MC3Nuc**R10","Market","Conservative",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F299","v":0.1},{"$f":"'WACC Calc'!G299","v":0.1},{"$f":"'WACC Calc'!H299","v":0.1},{"$f":"'WACC Calc'!I299","v":0.1},{"$f":"'WACC Calc'!J299","v":0.1},{"$f":"'WACC Calc'!K299","v":0.1},{"$f":"'WACC Calc'!L299","v":0.1},{"$f":"'WACC Calc'!M299","v":0.1},{"$f":"'WACC Calc'!N299","v":0.1},{"$f":"'WACC Calc'!O299","v":0.1},{"$f":"'WACC Calc'!P299","v":0.1},{"$f":"'WACC Calc'!Q299","v":0.1},{"$f":"'WACC Calc'!R299","v":0.1},{"$f":"'WACC Calc'!S299","v":0.1},{"$f":"'WACC Calc'!T299","v":0.1},{"$f":"'WACC Calc'!U299","v":0.1},{"$f":"'WACC Calc'!V299","v":0.1},{"$f":"'WACC Calc'!W299","v":0.1},{"$f":"'WACC Calc'!X299","v":0.1},{"$f":"'WACC Calc'!Y299","v":0.1},{"$f":"'WACC Calc'!Z299","v":0.1},{"$f":"'WACC Calc'!AA299","v":0.1},{"$f":"'WACC Calc'!AB299","v":0.1},{"$f":"'WACC Calc'!AC299","v":0.1},{"$f":"'WACC Calc'!AD299","v":0.1},{"$f":"'WACC Calc'!AE299","v":0.1},{"$f":"'WACC Calc'!AF299","v":0.1},{"$f":"'WACC Calc'!AG299","v":0.1},{"$f":"'WACC Calc'!AH299","v":0.1},{"$f":"'WACC Calc'!AI299","v":0.1},{"$f":"'WACC Calc'!AJ299","v":0.1},{"$f":"'WACC Calc'!AK299","v":0.1},{"$f":"'WACC Calc'!AL299","v":0.1}]
["MA3Nuc**C1237","Market","Advanced",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK300","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL300","v":7.317073170731736E-2}]
["MM3Nuc**C1237","Market","Moderate",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK301","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL301","v":7.317073170731736E-2}]
["MC3Nuc**C1237","Market","Conservative",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK302","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL302","v":7.317073170731736E-2}]
["MA3Nuc**D00","Market","Advanced",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F303","v":0.73786725423350918},{"$f":"'WACC Calc'!G303","v":0.73786725423350918},{"$f":"'WACC Calc'!H303","v":0.73786725423350918},{"$f":"'WACC Calc'!I303","v":0.73786725423350918},{"$f":"'WACC Calc'!J303","v":0.73786725423350918},{"$f":"'WACC Calc'!K303","v":0.73786725423350918},{"$f":"'WACC Calc'!L303","v":0.73786725423350918},{"$f":"'WACC Calc'!M303","v":0.73786725423350918},{"$f":"'WACC Calc'!N303","v":0.73728165629291298},{"$f":"'WACC Calc'!O303","v":0.73669605835231677},{"$f":"'WACC Calc'!P303","v":0.73611046041172057},{"$f":"'WACC Calc'!Q303","v":0.73552486247112436},{"$f":"'WACC Calc'!R303","v":0.73493926453052816},{"$f":"'WACC Calc'!S303","v":0.73493926453052816},{"$f":"'WACC Calc'!T303","v":0.73493926453052816},{"$f":"'WACC Calc'!U303","v":0.73493926453052816},{"$f":"'WACC Calc'!V303","v":0.73493926453052816},{"$f":"'WACC Calc'!W303","v":0.73493926453052816},{"$f":"'WACC Calc'!X303","v":0.73493926453052816},{"$f":"'WACC Calc'!Y303","v":0.73493926453052816},{"$f":"'WACC Calc'!Z303","v":0.73493926453052816},{"$f":"'WACC Calc'!AA303","v":0.73493926453052816},{"$f":"'WACC Calc'!AB303","v":0.73493926453052816},{"$f":"'WACC Calc'!AC303","v":0.73493926453052816},{"$f":"'WACC Calc'!AD303","v":0.73493926453052816},{"$f":"'WACC Calc'!AE303","v":0.73493926453052816},{"$f":"'WACC Calc'!AF303","v":0.73493926453052816},{"$f":"'WACC Calc'!AG303","v":0.73493926453052816},{"$f":"'WACC Calc'!AH303","v":0.73493926453052816},{"$f":"'WACC Calc'!AI303","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ303","v":0.73493926453052816},{"$f":"'WACC Calc'!AK303","v":0.73493926453052816},{"$f":"'WACC Calc'!AL303","v":0.73493926453052816}]
["MM3Nuc**D00","Market","Moderate",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F304","v":0.73786725423350918},{"$f":"'WACC Calc'!G304","v":0.73786725423350918},{"$f":"'WACC Calc'!H304","v":0.73786725423350918},{"$f":"'WACC Calc'!I304","v":0.73786725423350918},{"$f":"'WACC Calc'!J304","v":0.73786725423350918},{"$f":"'WACC Calc'!K304","v":0.73786725423350918},{"$f":"'WACC Calc'!L304","v":0.73786725423350918},{"$f":"'WACC Calc'!M304","v":0.73786725423350918},{"$f":"'WACC Calc'!N304","v":0.73728165629291298},{"$f":"'WACC Calc'!O304","v":0.73669605835231677},{"$f":"'WACC Calc'!P304","v":0.73611046041172057},{"$f":"'WACC Calc'!Q304","v":0.73552486247112436},{"$f":"'WACC Calc'!R304","v":0.73493926453052816},{"$f":"'WACC Calc'!S304","v":0.73493926453052816},{"$f":"'WACC Calc'!T304","v":0.73493926453052816},{"$f":"'WACC Calc'!U304","v":0.73493926453052816},{"$f":"'WACC Calc'!V304","v":0.73493926453052816},{"$f":"'WACC Calc'!W304","v":0.73493926453052816},{"$f":"'WACC Calc'!X304","v":0.73493926453052816},{"$f":"'WACC Calc'!Y304","v":0.73493926453052816},{"$f":"'WACC Calc'!Z304","v":0.73493926453052816},{"$f":"'WACC Calc'!AA304","v":0.73493926453052816},{"$f":"'WACC Calc'!AB304","v":0.73493926453052816},{"$f":"'WACC Calc'!AC304","v":0.73493926453052816},{"$f":"'WACC Calc'!AD304","v":0.73493926453052816},{"$f":"'WACC Calc'!AE304","v":0.73493926453052816},{"$f":"'WACC Calc'!AF304","v":0.73493926453052816},{"$f":"'WACC Calc'!AG304","v":0.73493926453052816},{"$f":"'WACC Calc'!AH304","v":0.73493926453052816},{"$f":"'WACC Calc'!AI304","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ304","v":0.73493926453052816},{"$f":"'WACC Calc'!AK304","v":0.73493926453052816},{"$f":"'WACC Calc'!AL304","v":0.73493926453052816}]
["MC3Nuc**D00","Market","Conservative",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F305","v":0.73786725423350918},{"$f":"'WACC Calc'!G305","v":0.73786725423350918},{"$f":"'WACC Calc'!H305","v":0.73786725423350918},{"$f":"'WACC Calc'!I305","v":0.73786725423350918},{"$f":"'WACC Calc'!J305","v":0.73786725423350918},{"$f":"'WACC Calc'!K305","v":0.73786725423350918},{"$f":"'WACC Calc'!L305","v":0.73786725423350918},{"$f":"'WACC Calc'!M305","v":0.73786725423350918},{"$f":"'WACC Calc'!N305","v":0.73728165629291298},{"$f":"'WACC Calc'!O305","v":0.73669605835231677},{"$f":"'WACC Calc'!P305","v":0.73611046041172057},{"$f":"'WACC Calc'!Q305","v":0.73552486247112436},{"$f":"'WACC Calc'!R305","v":0.73493926453052816},{"$f":"'WACC Calc'!S305","v":0.73493926453052816},{"$f":"'WACC Calc'!T305","v":0.73493926453052816},{"$f":"'WACC Calc'!U305","v":0.73493926453052816},{"$f":"'WACC Calc'!V305","v":0.73493926453052816},{"$f":"'WACC Calc'!W305","v":0.73493926453052816},{"$f":"'WACC Calc'!X305","v":0.73493926453052816},{"$f":"'WACC Calc'!Y305","v":0.73493926453052816},{"$f":"'WACC Calc'!Z305","v":0.73493926453052816},{"$f":"'WACC Calc'!AA305","v":0.73493926453052816},{"$f":"'WACC Calc'!AB305","v":0.73493926453052816},{"$f":"'WACC Calc'!AC305","v":0.73493926453052816},{"$f":"'WACC Calc'!AD305","v":0.73493926453052816},{"$f":"'WACC Calc'!AE305","v":0.73493926453052816},{"$f":"'WACC Calc'!AF305","v":0.73493926453052816},{"$f":"'WACC Calc'!AG305","v":0.73493926453052816},{"$f":"'WACC Calc'!AH305","v":0.73493926453052816},{"$f":"'WACC Calc'!AI305","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ305","v":0.73493926453052816},{"$f":"'WACC Calc'!AK305","v":0.73493926453052816},{"$f":"'WACC Calc'!AL305","v":0.73493926453052816}]
["M*3Nuc**T50","Market","*",30,"Nuclear","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F306","v":0.25739999999999996},{"$f":"'WACC Calc'!G306","v":0.25739999999999996},{"$f":"'WACC Calc'!H306","v":0.25739999999999996},{"$f":"'WACC Calc'!I306","v":0.25739999999999996},{"$f":"'WACC Calc'!J306","v":0.25739999999999996},{"$f":"'WACC Calc'!K306","v":0.25739999999999996},{"$f":"'WACC Calc'!L306","v":0.25739999999999996},{"$f":"'WACC Calc'!M306","v":0.25739999999999996},{"$f":"'WACC Calc'!N306","v":0.25739999999999996},{"$f":"'WACC Calc'!O306","v":0.25739999999999996},{"$f":"'WACC Calc'!P306","v":0.25739999999999996},{"$f":"'WACC Calc'!Q306","v":0.25739999999999996},{"$f":"'WACC Calc'!R306","v":0.25739999999999996},{"$f":"'WACC Calc'!S306","v":0.25739999999999996},{"$f":"'WACC Calc'!T306","v":0.25739999999999996},{"$f":"'WACC Calc'!U306","v":0.25739999999999996},{"$f":"'WACC Calc'!V306","v":0.25739999999999996},{"$f":"'WACC Calc'!W306","v":0.25739999999999996},{"$f":"'WACC Calc'!X306","v":0.25739999999999996},{"$f":"'WACC Calc'!Y306","v":0.25739999999999996},{"$f":"'WACC Calc'!Z306","v":0.25739999999999996},{"$f":"'WACC Calc'!AA306","v":0.25739999999999996},{"$f":"'WACC Calc'!AB306","v":0.25739999999999996},{"$f":"'WACC Calc'!AC306","v":0.25739999999999996},{"$f":"'WACC Calc'!AD306","v":0.25739999999999996},{"$f":"'WACC Calc'!AE306","v":0.25739999999999996},{"$f":"'WACC Calc'!AF306","v":0.25739999999999996},{"$f":"'WACC Calc'!AG306","v":0.25739999999999996},{"$f":"'WACC Calc'!AH306","v":0.25739999999999996},{"$f":"'WACC Calc'!AI306","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ306","v":0.25739999999999996},{"$f":"'WACC Calc'!AK306","v":0.25739999999999996},{"$f":"'WACC Calc'!AL306","v":0.25739999999999996}]
["MA3Nuc**W00","Market","Advanced",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F307","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!G307","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!H307","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!I307","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!J307","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!K307","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!L307","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!M307","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!N307","v":5.47421129847908E-2},{"$f":"'WACC Calc'!O307","v":5.5872200783119573E-2},{"$f":"'WACC Calc'!P307","v":5.70005491213256E-2},{"$f":"'WACC Calc'!Q307","v":5.8127157999408874E-2},{"$f":"'WACC Calc'!R307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK307","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AL307","v":5.9252027417369402E-2}]
["MM3Nuc**W00","Market","Moderate",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F308","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!G308","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!H308","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!I308","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!J308","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!K308","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!L308","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!M308","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!N308","v":5.47421129847908E-2},{"$f":"'WACC Calc'!O308","v":5.5872200783119573E-2},{"$f":"'WACC Calc'!P308","v":5.70005491213256E-2},{"$f":"'WACC Calc'!Q308","v":5.8127157999408874E-2},{"$f":"'WACC Calc'!R308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK308","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AL308","v":5.9252027417369402E-2}]
["MC3Nuc**W00","Market","Conservative",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F309","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!G309","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!H309","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!I309","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!J309","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!K309","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!L309","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!M309","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!N309","v":5.47421129847908E-2},{"$f":"'WACC Calc'!O309","v":5.5872200783119573E-2},{"$f":"'WACC Calc'!P309","v":5.70005491213256E-2},{"$f":"'WACC Calc'!Q309","v":5.8127157999408874E-2},{"$f":"'WACC Calc'!R309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK309","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AL309","v":5.9252027417369402E-2}]
["MA3Nuc**W06","Market","Advanced",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F310","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G310","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H310","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I310","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J310","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K310","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L310","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M310","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N310","v":2.9016695594917818E-2},{"$f":"'WACC Calc'!O310","v":3.0119220276214387E-2},{"$f":"'WACC Calc'!P310","v":3.1220047923244731E-2},{"$f":"'WACC Calc'!Q310","v":3.2319178536008852E-2},{"$f":"'WACC Calc'!R310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK310","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AL310","v":3.341661211450675E-2}]
["MM3Nuc**W06","Market","Moderate",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F311","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G311","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H311","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I311","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J311","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K311","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L311","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M311","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N311","v":2.9016695594917818E-2},{"$f":"'WACC Calc'!O311","v":3.0119220276214387E-2},{"$f":"'WACC Calc'!P311","v":3.1220047923244731E-2},{"$f":"'WACC Calc'!Q311","v":3.2319178536008852E-2},{"$f":"'WACC Calc'!R311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK311","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AL311","v":3.341661211450675E-2}]
["MC3Nuc**W06","Market","Conservative",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F312","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G312","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H312","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I312","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J312","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K312","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L312","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M312","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N312","v":2.9016695594917818E-2},{"$f":"'WACC Calc'!O312","v":3.0119220276214387E-2},{"$f":"'WACC Calc'!P312","v":3.1220047923244731E-2},{"$f":"'WACC Calc'!Q312","v":3.2319178536008852E-2},{"$f":"'WACC Calc'!R312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK312","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AL312","v":3.341661211450675E-2}]
["MA3Nuc**F00","Market","Advanced",30,"Nuclear","*","FCR",{"$f":"Nuclear!$S$34*Nuclear!L164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!M164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!N164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!O164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!P164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Q164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!R164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!S164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!T164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!U164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!V164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!W164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!X164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Y164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Z164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AA164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AB164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AC164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AD164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AE164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AF164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AG164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AH164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AI164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AJ164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AK164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AL164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AM164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AN164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AO164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AP164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AQ164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AR164","v":5.8503399025874529E-2}]
["MM3Nuc**F00","Market","Moderate",30,"Nuclear","*","FCR",{"$f":"Nuclear!$S$34*Nuclear!L165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!M165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!N165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!O165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!P165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Q165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!R165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!S165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!T165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!U165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!V165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!W165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!X165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Y165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Z165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AA165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AB165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AC165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AD165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AE165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AF165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AG165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AH165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AI165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AJ165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AK165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AL165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AM165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AN165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AO165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AP165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AQ165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AR165","v":5.8503399025874529E-2}]
["MC3Nuc**F00","Market","Conservative",30,"Nuclear","*","FCR",{"$f":"Nuclear!$S$34*Nuclear!L166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!M166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!N166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!O166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!P166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Q166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!R166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!S166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!T166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!U166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!V166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!W166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!X166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Y166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Z166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AA166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AB166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AC166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AD166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AE166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AF166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AG166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AH166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AI166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AJ166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AK166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AL166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AM166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AN166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AO166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AP166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AQ166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AR166","v":5.8503399025874529E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B323,1), LEFT(C323,1), LEFT(D323,1),LEFT(E323,3),LEFT(F323,6),RIGHT(F323,1), LEFT(G323,1), IF(ISERROR(FIND(\"Rate\",G323)), \"0\",FIND(\"Rate\",G323)),IF(ISERROR(FIND(\"Real\",G323)), \"0\",FIND(\"Real\",G323)))","v":"M*3Bio**I110"},"Market","*",30,"Biopower","*","Inflation Rate",{"$f":"'WACC Calc'!F316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK316","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL316","v":2.5000000000000001E-2}]
["MA3Bio**I100","Market","Advanced",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F317","v":0.05},{"$f":"'WACC Calc'!G317","v":0.05},{"$f":"'WACC Calc'!H317","v":0.05},{"$f":"'WACC Calc'!I317","v":0.05},{"$f":"'WACC Calc'!J317","v":0.05},{"$f":"'WACC Calc'!K317","v":0.05},{"$f":"'WACC Calc'!L317","v":0.05},{"$f":"'WACC Calc'!M317","v":0.05},{"$f":"'WACC Calc'!N317","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!O317","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!P317","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!Q317","v":5.800000000000001E-2},{"$f":"'WACC Calc'!R317","v":0.06},{"$f":"'WACC Calc'!S317","v":0.06},{"$f":"'WACC Calc'!T317","v":0.06},{"$f":"'WACC Calc'!U317","v":0.06},{"$f":"'WACC Calc'!V317","v":0.06},{"$f":"'WACC Calc'!W317","v":0.06},{"$f":"'WACC Calc'!X317","v":0.06},{"$f":"'WACC Calc'!Y317","v":0.06},{"$f":"'WACC Calc'!Z317","v":0.06},{"$f":"'WACC Calc'!AA317","v":0.06},{"$f":"'WACC Calc'!AB317","v":0.06},{"$f":"'WACC Calc'!AC317","v":0.06},{"$f":"'WACC Calc'!AD317","v":0.06},{"$f":"'WACC Calc'!AE317","v":0.06},{"$f":"'WACC Calc'!AF317","v":0.06},{"$f":"'WACC Calc'!AG317","v":0.06},{"$f":"'WACC Calc'!AH317","v":0.06},{"$f":"'WACC Calc'!AI317","v":0.06},{"$f":"'WACC Calc'!AJ317","v":0.06},{"$f":"'WACC Calc'!AK317","v":0.06},{"$f":"'WACC Calc'!AL317","v":0.06}]
["MM3Bio**I100","Market","Moderate",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F318","v":0.05},{"$f":"'WACC Calc'!G318","v":0.05},{"$f":"'WACC Calc'!H318","v":0.05},{"$f":"'WACC Calc'!I318","v":0.05},{"$f":"'WACC Calc'!J318","v":0.05},{"$f":"'WACC Calc'!K318","v":0.05},{"$f":"'WACC Calc'!L318","v":0.05},{"$f":"'WACC Calc'!M318","v":0.05},{"$f":"'WACC Calc'!N318","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!O318","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!P318","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!Q318","v":5.800000000000001E-2},{"$f":"'WACC Calc'!R318","v":0.06},{"$f":"'WACC Calc'!S318","v":0.06},{"$f":"'WACC Calc'!T318","v":0.06},{"$f":"'WACC Calc'!U318","v":0.06},{"$f":"'WACC Calc'!V318","v":0.06},{"$f":"'WACC Calc'!W318","v":0.06},{"$f":"'WACC Calc'!X318","v":0.06},{"$f":"'WACC Calc'!Y318","v":0.06},{"$f":"'WACC Calc'!Z318","v":0.06},{"$f":"'WACC Calc'!AA318","v":0.06},{"$f":"'WACC Calc'!AB318","v":0.06},{"$f":"'WACC Calc'!AC318","v":0.06},{"$f":"'WACC Calc'!AD318","v":0.06},{"$f":"'WACC Calc'!AE318","v":0.06},{"$f":"'WACC Calc'!AF318","v":0.06},{"$f":"'WACC Calc'!AG318","v":0.06},{"$f":"'WACC Calc'!AH318","v":0.06},{"$f":"'WACC Calc'!AI318","v":0.06},{"$f":"'WACC Calc'!AJ318","v":0.06},{"$f":"'WACC Calc'!AK318","v":0.06},{"$f":"'WACC Calc'!AL318","v":0.06}]
["MC3Bio**I100","Market","Conservative",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F319","v":0.05},{"$f":"'WACC Calc'!G319","v":0.05},{"$f":"'WACC Calc'!H319","v":0.05},{"$f":"'WACC Calc'!I319","v":0.05},{"$f":"'WACC Calc'!J319","v":0.05},{"$f":"'WACC Calc'!K319","v":0.05},{"$f":"'WACC Calc'!L319","v":0.05},{"$f":"'WACC Calc'!M319","v":0.05},{"$f":"'WACC Calc'!N319","v":5.2000000000000005E-2},{"$f":"'WACC Calc'!O319","v":5.4000000000000006E-2},{"$f":"'WACC Calc'!P319","v":5.6000000000000008E-2},{"$f":"'WACC Calc'!Q319","v":5.800000000000001E-2},{"$f":"'WACC Calc'!R319","v":0.06},{"$f":"'WACC Calc'!S319","v":0.06},{"$f":"'WACC Calc'!T319","v":0.06},{"$f":"'WACC Calc'!U319","v":0.06},{"$f":"'WACC Calc'!V319","v":0.06},{"$f":"'WACC Calc'!W319","v":0.06},{"$f":"'WACC Calc'!X319","v":0.06},{"$f":"'WACC Calc'!Y319","v":0.06},{"$f":"'WACC Calc'!Z319","v":0.06},{"$f":"'WACC Calc'!AA319","v":0.06},{"$f":"'WACC Calc'!AB319","v":0.06},{"$f":"'WACC Calc'!AC319","v":0.06},{"$f":"'WACC Calc'!AD319","v":0.06},{"$f":"'WACC Calc'!AE319","v":0.06},{"$f":"'WACC Calc'!AF319","v":0.06},{"$f":"'WACC Calc'!AG319","v":0.06},{"$f":"'WACC Calc'!AH319","v":0.06},{"$f":"'WACC Calc'!AI319","v":0.06},{"$f":"'WACC Calc'!AJ319","v":0.06},{"$f":"'WACC Calc'!AK319","v":0.06},{"$f":"'WACC Calc'!AL319","v":0.06}]
["MA3Bio**C2126","Market","Advanced",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F320","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G320","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H320","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I320","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J320","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K320","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L320","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M320","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N320","v":2.634146341463417E-2},{"$f":"'WACC Calc'!O320","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!P320","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!Q320","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!R320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK320","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AL320","v":3.4146341463414887E-2}]
["MM3Bio**C2126","Market","Moderate",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F321","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G321","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H321","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I321","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J321","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K321","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L321","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M321","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N321","v":2.634146341463417E-2},{"$f":"'WACC Calc'!O321","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!P321","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!Q321","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!R321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK321","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AL321","v":3.4146341463414887E-2}]
["MC3Bio**C2126","Market","Conservative",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F322","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G322","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H322","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I322","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J322","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K322","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L322","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M322","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N322","v":2.634146341463417E-2},{"$f":"'WACC Calc'!O322","v":2.8292682926829293E-2},{"$f":"'WACC Calc'!P322","v":3.0243902439024417E-2},{"$f":"'WACC Calc'!Q322","v":3.2195121951219763E-2},{"$f":"'WACC Calc'!R322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!S322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!T322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!U322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!V322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!W322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!X322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Y322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!Z322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AA322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AB322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AC322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AD322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AE322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AF322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AG322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AH322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AI322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AJ322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AK322","v":3.4146341463414887E-2},{"$f":"'WACC Calc'!AL322","v":3.4146341463414887E-2}]
["M*3Bio**I00","Market","*",30,"Biopower","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F323","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G323","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H323","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I323","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J323","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K323","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L323","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M323","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N323","v":3.7000000000000005E-2},{"$f":"'WACC Calc'!O323","v":3.9000000000000007E-2},{"$f":"'WACC Calc'!P323","v":4.1000000000000009E-2},{"$f":"'WACC Calc'!Q323","v":4.300000000000001E-2},{"$f":"'WACC Calc'!R323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!S323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!T323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!U323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!V323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!W323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!X323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Y323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!Z323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AA323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AB323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AC323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AD323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AE323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AF323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AG323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AH323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AI323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AJ323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AK323","v":4.4999999999999998E-2},{"$f":"'WACC Calc'!AL323","v":4.4999999999999998E-2}]
["MA3Bio**R10","Market","Advanced",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F324","v":0.1},{"$f":"'WACC Calc'!G324","v":0.1},{"$f":"'WACC Calc'!H324","v":0.1},{"$f":"'WACC Calc'!I324","v":0.1},{"$f":"'WACC Calc'!J324","v":0.1},{"$f":"'WACC Calc'!K324","v":0.1},{"$f":"'WACC Calc'!L324","v":0.1},{"$f":"'WACC Calc'!M324","v":0.1},{"$f":"'WACC Calc'!N324","v":0.1},{"$f":"'WACC Calc'!O324","v":0.1},{"$f":"'WACC Calc'!P324","v":0.1},{"$f":"'WACC Calc'!Q324","v":0.1},{"$f":"'WACC Calc'!R324","v":0.1},{"$f":"'WACC Calc'!S324","v":0.1},{"$f":"'WACC Calc'!T324","v":0.1},{"$f":"'WACC Calc'!U324","v":0.1},{"$f":"'WACC Calc'!V324","v":0.1},{"$f":"'WACC Calc'!W324","v":0.1},{"$f":"'WACC Calc'!X324","v":0.1},{"$f":"'WACC Calc'!Y324","v":0.1},{"$f":"'WACC Calc'!Z324","v":0.1},{"$f":"'WACC Calc'!AA324","v":0.1},{"$f":"'WACC Calc'!AB324","v":0.1},{"$f":"'WACC Calc'!AC324","v":0.1},{"$f":"'WACC Calc'!AD324","v":0.1},{"$f":"'WACC Calc'!AE324","v":0.1},{"$f":"'WACC Calc'!AF324","v":0.1},{"$f":"'WACC Calc'!AG324","v":0.1},{"$f":"'WACC Calc'!AH324","v":0.1},{"$f":"'WACC Calc'!AI324","v":0.1},{"$f":"'WACC Calc'!AJ324","v":0.1},{"$f":"'WACC Calc'!AK324","v":0.1},{"$f":"'WACC Calc'!AL324","v":0.1}]
["MM3Bio**R10","Market","Moderate",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F325","v":0.1},{"$f":"'WACC Calc'!G325","v":0.1},{"$f":"'WACC Calc'!H325","v":0.1},{"$f":"'WACC Calc'!I325","v":0.1},{"$f":"'WACC Calc'!J325","v":0.1},{"$f":"'WACC Calc'!K325","v":0.1},{"$f":"'WACC Calc'!L325","v":0.1},{"$f":"'WACC Calc'!M325","v":0.1},{"$f":"'WACC Calc'!N325","v":0.1},{"$f":"'WACC Calc'!O325","v":0.1},{"$f":"'WACC Calc'!P325","v":0.1},{"$f":"'WACC Calc'!Q325","v":0.1},{"$f":"'WACC Calc'!R325","v":0.1},{"$f":"'WACC Calc'!S325","v":0.1},{"$f":"'WACC Calc'!T325","v":0.1},{"$f":"'WACC Calc'!U325","v":0.1},{"$f":"'WACC Calc'!V325","v":0.1},{"$f":"'WACC Calc'!W325","v":0.1},{"$f":"'WACC Calc'!X325","v":0.1},{"$f":"'WACC Calc'!Y325","v":0.1},{"$f":"'WACC Calc'!Z325","v":0.1},{"$f":"'WACC Calc'!AA325","v":0.1},{"$f":"'WACC Calc'!AB325","v":0.1},{"$f":"'WACC Calc'!AC325","v":0.1},{"$f":"'WACC Calc'!AD325","v":0.1},{"$f":"'WACC Calc'!AE325","v":0.1},{"$f":"'WACC Calc'!AF325","v":0.1},{"$f":"'WACC Calc'!AG325","v":0.1},{"$f":"'WACC Calc'!AH325","v":0.1},{"$f":"'WACC Calc'!AI325","v":0.1},{"$f":"'WACC Calc'!AJ325","v":0.1},{"$f":"'WACC Calc'!AK325","v":0.1},{"$f":"'WACC Calc'!AL325","v":0.1}]
["MC3Bio**R10","Market","Conservative",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F326","v":0.1},{"$f":"'WACC Calc'!G326","v":0.1},{"$f":"'WACC Calc'!H326","v":0.1},{"$f":"'WACC Calc'!I326","v":0.1},{"$f":"'WACC Calc'!J326","v":0.1},{"$f":"'WACC Calc'!K326","v":0.1},{"$f":"'WACC Calc'!L326","v":0.1},{"$f":"'WACC Calc'!M326","v":0.1},{"$f":"'WACC Calc'!N326","v":0.1},{"$f":"'WACC Calc'!O326","v":0.1},{"$f":"'WACC Calc'!P326","v":0.1},{"$f":"'WACC Calc'!Q326","v":0.1},{"$f":"'WACC Calc'!R326","v":0.1},{"$f":"'WACC Calc'!S326","v":0.1},{"$f":"'WACC Calc'!T326","v":0.1},{"$f":"'WACC Calc'!U326","v":0.1},{"$f":"'WACC Calc'!V326","v":0.1},{"$f":"'WACC Calc'!W326","v":0.1},{"$f":"'WACC Calc'!X326","v":0.1},{"$f":"'WACC Calc'!Y326","v":0.1},{"$f":"'WACC Calc'!Z326","v":0.1},{"$f":"'WACC Calc'!AA326","v":0.1},{"$f":"'WACC Calc'!AB326","v":0.1},{"$f":"'WACC Calc'!AC326","v":0.1},{"$f":"'WACC Calc'!AD326","v":0.1},{"$f":"'WACC Calc'!AE326","v":0.1},{"$f":"'WACC Calc'!AF326","v":0.1},{"$f":"'WACC Calc'!AG326","v":0.1},{"$f":"'WACC Calc'!AH326","v":0.1},{"$f":"'WACC Calc'!AI326","v":0.1},{"$f":"'WACC Calc'!AJ326","v":0.1},{"$f":"'WACC Calc'!AK326","v":0.1},{"$f":"'WACC Calc'!AL326","v":0.1}]
["MA3Bio**C1237","Market","Advanced",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK327","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL327","v":7.317073170731736E-2}]
["MM3Bio**C1237","Market","Moderate",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK328","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL328","v":7.317073170731736E-2}]
["MC3Bio**C1237","Market","Conservative",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK329","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL329","v":7.317073170731736E-2}]
["MA3Bio**D00","Market","Advanced",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F330","v":0.73786725423350918},{"$f":"'WACC Calc'!G330","v":0.73786725423350918},{"$f":"'WACC Calc'!H330","v":0.73786725423350918},{"$f":"'WACC Calc'!I330","v":0.73786725423350918},{"$f":"'WACC Calc'!J330","v":0.73786725423350918},{"$f":"'WACC Calc'!K330","v":0.73786725423350918},{"$f":"'WACC Calc'!L330","v":0.73786725423350918},{"$f":"'WACC Calc'!M330","v":0.73786725423350918},{"$f":"'WACC Calc'!N330","v":0.73728165629291298},{"$f":"'WACC Calc'!O330","v":0.73669605835231677},{"$f":"'WACC Calc'!P330","v":0.73611046041172057},{"$f":"'WACC Calc'!Q330","v":0.73552486247112436},{"$f":"'WACC Calc'!R330","v":0.73493926453052816},{"$f":"'WACC Calc'!S330","v":0.73493926453052816},{"$f":"'WACC Calc'!T330","v":0.73493926453052816},{"$f":"'WACC Calc'!U330","v":0.73493926453052816},{"$f":"'WACC Calc'!V330","v":0.73493926453052816},{"$f":"'WACC Calc'!W330","v":0.73493926453052816},{"$f":"'WACC Calc'!X330","v":0.73493926453052816},{"$f":"'WACC Calc'!Y330","v":0.73493926453052816},{"$f":"'WACC Calc'!Z330","v":0.73493926453052816},{"$f":"'WACC Calc'!AA330","v":0.73493926453052816},{"$f":"'WACC Calc'!AB330","v":0.73493926453052816},{"$f":"'WACC Calc'!AC330","v":0.73493926453052816},{"$f":"'WACC Calc'!AD330","v":0.73493926453052816},{"$f":"'WACC Calc'!AE330","v":0.73493926453052816},{"$f":"'WACC Calc'!AF330","v":0.73493926453052816},{"$f":"'WACC Calc'!AG330","v":0.73493926453052816},{"$f":"'WACC Calc'!AH330","v":0.73493926453052816},{"$f":"'WACC Calc'!AI330","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ330","v":0.73493926453052816},{"$f":"'WACC Calc'!AK330","v":0.73493926453052816},{"$f":"'WACC Calc'!AL330","v":0.73493926453052816}]
["MM3Bio**D00","Market","Moderate",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F331","v":0.73786725423350918},{"$f":"'WACC Calc'!G331","v":0.73786725423350918},{"$f":"'WACC Calc'!H331","v":0.73786725423350918},{"$f":"'WACC Calc'!I331","v":0.73786725423350918},{"$f":"'WACC Calc'!J331","v":0.73786725423350918},{"$f":"'WACC Calc'!K331","v":0.73786725423350918},{"$f":"'WACC Calc'!L331","v":0.73786725423350918},{"$f":"'WACC Calc'!M331","v":0.73786725423350918},{"$f":"'WACC Calc'!N331","v":0.73728165629291298},{"$f":"'WACC Calc'!O331","v":0.73669605835231677},{"$f":"'WACC Calc'!P331","v":0.73611046041172057},{"$f":"'WACC Calc'!Q331","v":0.73552486247112436},{"$f":"'WACC Calc'!R331","v":0.73493926453052816},{"$f":"'WACC Calc'!S331","v":0.73493926453052816},{"$f":"'WACC Calc'!T331","v":0.73493926453052816},{"$f":"'WACC Calc'!U331","v":0.73493926453052816},{"$f":"'WACC Calc'!V331","v":0.73493926453052816},{"$f":"'WACC Calc'!W331","v":0.73493926453052816},{"$f":"'WACC Calc'!X331","v":0.73493926453052816},{"$f":"'WACC Calc'!Y331","v":0.73493926453052816},{"$f":"'WACC Calc'!Z331","v":0.73493926453052816},{"$f":"'WACC Calc'!AA331","v":0.73493926453052816},{"$f":"'WACC Calc'!AB331","v":0.73493926453052816},{"$f":"'WACC Calc'!AC331","v":0.73493926453052816},{"$f":"'WACC Calc'!AD331","v":0.73493926453052816},{"$f":"'WACC Calc'!AE331","v":0.73493926453052816},{"$f":"'WACC Calc'!AF331","v":0.73493926453052816},{"$f":"'WACC Calc'!AG331","v":0.73493926453052816},{"$f":"'WACC Calc'!AH331","v":0.73493926453052816},{"$f":"'WACC Calc'!AI331","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ331","v":0.73493926453052816},{"$f":"'WACC Calc'!AK331","v":0.73493926453052816},{"$f":"'WACC Calc'!AL331","v":0.73493926453052816}]
["MC3Bio**D00","Market","Conservative",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F332","v":0.73786725423350918},{"$f":"'WACC Calc'!G332","v":0.73786725423350918},{"$f":"'WACC Calc'!H332","v":0.73786725423350918},{"$f":"'WACC Calc'!I332","v":0.73786725423350918},{"$f":"'WACC Calc'!J332","v":0.73786725423350918},{"$f":"'WACC Calc'!K332","v":0.73786725423350918},{"$f":"'WACC Calc'!L332","v":0.73786725423350918},{"$f":"'WACC Calc'!M332","v":0.73786725423350918},{"$f":"'WACC Calc'!N332","v":0.73728165629291298},{"$f":"'WACC Calc'!O332","v":0.73669605835231677},{"$f":"'WACC Calc'!P332","v":0.73611046041172057},{"$f":"'WACC Calc'!Q332","v":0.73552486247112436},{"$f":"'WACC Calc'!R332","v":0.73493926453052816},{"$f":"'WACC Calc'!S332","v":0.73493926453052816},{"$f":"'WACC Calc'!T332","v":0.73493926453052816},{"$f":"'WACC Calc'!U332","v":0.73493926453052816},{"$f":"'WACC Calc'!V332","v":0.73493926453052816},{"$f":"'WACC Calc'!W332","v":0.73493926453052816},{"$f":"'WACC Calc'!X332","v":0.73493926453052816},{"$f":"'WACC Calc'!Y332","v":0.73493926453052816},{"$f":"'WACC Calc'!Z332","v":0.73493926453052816},{"$f":"'WACC Calc'!AA332","v":0.73493926453052816},{"$f":"'WACC Calc'!AB332","v":0.73493926453052816},{"$f":"'WACC Calc'!AC332","v":0.73493926453052816},{"$f":"'WACC Calc'!AD332","v":0.73493926453052816},{"$f":"'WACC Calc'!AE332","v":0.73493926453052816},{"$f":"'WACC Calc'!AF332","v":0.73493926453052816},{"$f":"'WACC Calc'!AG332","v":0.73493926453052816},{"$f":"'WACC Calc'!AH332","v":0.73493926453052816},{"$f":"'WACC Calc'!AI332","v":0.73493926453052816},{"$f":"'WACC Calc'!AJ332","v":0.73493926453052816},{"$f":"'WACC Calc'!AK332","v":0.73493926453052816},{"$f":"'WACC Calc'!AL332","v":0.73493926453052816}]
["M*3Bio**T50","Market","*",30,"Biopower","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F333","v":0.25739999999999996},{"$f":"'WACC Calc'!G333","v":0.25739999999999996},{"$f":"'WACC Calc'!H333","v":0.25739999999999996},{"$f":"'WACC Calc'!I333","v":0.25739999999999996},{"$f":"'WACC Calc'!J333","v":0.25739999999999996},{"$f":"'WACC Calc'!K333","v":0.25739999999999996},{"$f":"'WACC Calc'!L333","v":0.25739999999999996},{"$f":"'WACC Calc'!M333","v":0.25739999999999996},{"$f":"'WACC Calc'!N333","v":0.25739999999999996},{"$f":"'WACC Calc'!O333","v":0.25739999999999996},{"$f":"'WACC Calc'!P333","v":0.25739999999999996},{"$f":"'WACC Calc'!Q333","v":0.25739999999999996},{"$f":"'WACC Calc'!R333","v":0.25739999999999996},{"$f":"'WACC Calc'!S333","v":0.25739999999999996},{"$f":"'WACC Calc'!T333","v":0.25739999999999996},{"$f":"'WACC Calc'!U333","v":0.25739999999999996},{"$f":"'WACC Calc'!V333","v":0.25739999999999996},{"$f":"'WACC Calc'!W333","v":0.25739999999999996},{"$f":"'WACC Calc'!X333","v":0.25739999999999996},{"$f":"'WACC Calc'!Y333","v":0.25739999999999996},{"$f":"'WACC Calc'!Z333","v":0.25739999999999996},{"$f":"'WACC Calc'!AA333","v":0.25739999999999996},{"$f":"'WACC Calc'!AB333","v":0.25739999999999996},{"$f":"'WACC Calc'!AC333","v":0.25739999999999996},{"$f":"'WACC Calc'!AD333","v":0.25739999999999996},{"$f":"'WACC Calc'!AE333","v":0.25739999999999996},{"$f":"'WACC Calc'!AF333","v":0.25739999999999996},{"$f":"'WACC Calc'!AG333","v":0.25739999999999996},{"$f":"'WACC Calc'!AH333","v":0.25739999999999996},{"$f":"'WACC Calc'!AI333","v":0.25739999999999996},{"$f":"'WACC Calc'!AJ333","v":0.25739999999999996},{"$f":"'WACC Calc'!AK333","v":0.25739999999999996},{"$f":"'WACC Calc'!AL333","v":0.25739999999999996}]
["MA3Bio**W00","Market","Advanced",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F334","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!G334","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!H334","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!I334","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!J334","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!K334","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!L334","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!M334","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!N334","v":5.47421129847908E-2},{"$f":"'WACC Calc'!O334","v":5.5872200783119573E-2},{"$f":"'WACC Calc'!P334","v":5.70005491213256E-2},{"$f":"'WACC Calc'!Q334","v":5.8127157999408874E-2},{"$f":"'WACC Calc'!R334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK334","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AL334","v":5.9252027417369402E-2}]
["MM3Bio**W00","Market","Moderate",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F335","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!G335","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!H335","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!I335","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!J335","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!K335","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!L335","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!M335","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!N335","v":5.47421129847908E-2},{"$f":"'WACC Calc'!O335","v":5.5872200783119573E-2},{"$f":"'WACC Calc'!P335","v":5.70005491213256E-2},{"$f":"'WACC Calc'!Q335","v":5.8127157999408874E-2},{"$f":"'WACC Calc'!R335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK335","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AL335","v":5.9252027417369402E-2}]
["MC3Bio**W00","Market","Conservative",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F336","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!G336","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!H336","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!I336","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!J336","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!K336","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!L336","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!M336","v":5.3610285726339288E-2},{"$f":"'WACC Calc'!N336","v":5.47421129847908E-2},{"$f":"'WACC Calc'!O336","v":5.5872200783119573E-2},{"$f":"'WACC Calc'!P336","v":5.70005491213256E-2},{"$f":"'WACC Calc'!Q336","v":5.8127157999408874E-2},{"$f":"'WACC Calc'!R336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!S336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!T336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!U336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!V336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!W336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!X336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Y336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!Z336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AA336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AB336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AC336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AD336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AE336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AF336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AG336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AH336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AI336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AJ336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AK336","v":5.9252027417369402E-2},{"$f":"'WACC Calc'!AL336","v":5.9252027417369402E-2}]
["MA3Bio**W06","Market","Advanced",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F337","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G337","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H337","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I337","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J337","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K337","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L337","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M337","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N337","v":2.9016695594917818E-2},{"$f":"'WACC Calc'!O337","v":3.0119220276214387E-2},{"$f":"'WACC Calc'!P337","v":3.1220047923244731E-2},{"$f":"'WACC Calc'!Q337","v":3.2319178536008852E-2},{"$f":"'WACC Calc'!R337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK337","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AL337","v":3.341661211450675E-2}]
["MM3Bio**W06","Market","Moderate",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F338","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G338","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H338","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I338","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J338","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K338","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L338","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M338","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N338","v":2.9016695594917818E-2},{"$f":"'WACC Calc'!O338","v":3.0119220276214387E-2},{"$f":"'WACC Calc'!P338","v":3.1220047923244731E-2},{"$f":"'WACC Calc'!Q338","v":3.2319178536008852E-2},{"$f":"'WACC Calc'!R338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK338","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AL338","v":3.341661211450675E-2}]
["MC3Bio**W06","Market","Conservative",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F339","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G339","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H339","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I339","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J339","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K339","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L339","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M339","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N339","v":2.9016695594917818E-2},{"$f":"'WACC Calc'!O339","v":3.0119220276214387E-2},{"$f":"'WACC Calc'!P339","v":3.1220047923244731E-2},{"$f":"'WACC Calc'!Q339","v":3.2319178536008852E-2},{"$f":"'WACC Calc'!R339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!S339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!T339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!U339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!V339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!W339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!X339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Y339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!Z339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AA339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AB339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AC339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AD339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AE339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AF339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AG339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AH339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AI339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AJ339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AK339","v":3.341661211450675E-2},{"$f":"'WACC Calc'!AL339","v":3.341661211450675E-2}]
["MA3Bio**F00","Market","Advanced",30,"Biopower","*","FCR",{"$f":"Biopower!$S$34*Biopower!L224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!M224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!N224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!O224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!P224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Q224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!R224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!S224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!T224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!U224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!V224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!W224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!X224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Y224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Z224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AA224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AB224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AC224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AD224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AE224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AF224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AG224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AH224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AI224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AJ224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AK224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AL224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AM224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AN224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AO224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AP224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AQ224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AR224","v":5.4990615518820188E-2}]
["MM3Bio**F00","Market","Moderate",30,"Biopower","*","FCR",{"$f":"Biopower!$S$34*Biopower!L225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!M225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!N225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!O225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!P225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Q225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!R225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!S225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!T225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!U225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!V225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!W225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!X225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Y225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Z225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AA225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AB225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AC225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AD225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AE225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AF225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AG225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AH225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AI225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AJ225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AK225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AL225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AM225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AN225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AO225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AP225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AQ225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AR225","v":5.4990615518820188E-2}]
["MC3Bio**F00","Market","Conservative",30,"Biopower","*","FCR",{"$f":"Biopower!$S$34*Biopower!L226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!M226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!N226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!O226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!P226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Q226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!R226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!S226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!T226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!U226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!V226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!W226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!X226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Y226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Z226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AA226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AB226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AC226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AD226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AE226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AF226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AG226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AH226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AI226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AJ226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AK226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AL226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AM226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AN226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AO226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AP226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AQ226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AR226","v":5.4990615518820188E-2}]
["R*3AEO**I110","R&D","*",30,"AEO","*","Inflation Rate",{"$f":"'WACC Calc'!F679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK679","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL679","v":2.5000000000000001E-2}]
["RA3AEO**I100","R&D","Advanced",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F680","v":3.73E-2},{"$f":"'WACC Calc'!G680","v":3.73E-2},{"$f":"'WACC Calc'!H680","v":3.73E-2},{"$f":"'WACC Calc'!I680","v":3.73E-2},{"$f":"'WACC Calc'!J680","v":3.73E-2},{"$f":"'WACC Calc'!K680","v":3.73E-2},{"$f":"'WACC Calc'!L680","v":3.73E-2},{"$f":"'WACC Calc'!M680","v":3.73E-2},{"$f":"'WACC Calc'!N680","v":3.73E-2},{"$f":"'WACC Calc'!O680","v":3.73E-2},{"$f":"'WACC Calc'!P680","v":3.73E-2},{"$f":"'WACC Calc'!Q680","v":3.73E-2},{"$f":"'WACC Calc'!R680","v":3.73E-2},{"$f":"'WACC Calc'!S680","v":3.73E-2},{"$f":"'WACC Calc'!T680","v":3.73E-2},{"$f":"'WACC Calc'!U680","v":3.73E-2},{"$f":"'WACC Calc'!V680","v":3.73E-2},{"$f":"'WACC Calc'!W680","v":3.73E-2},{"$f":"'WACC Calc'!X680","v":3.73E-2},{"$f":"'WACC Calc'!Y680","v":3.73E-2},{"$f":"'WACC Calc'!Z680","v":3.73E-2},{"$f":"'WACC Calc'!AA680","v":3.73E-2},{"$f":"'WACC Calc'!AB680","v":3.73E-2},{"$f":"'WACC Calc'!AC680","v":3.73E-2},{"$f":"'WACC Calc'!AD680","v":3.73E-2},{"$f":"'WACC Calc'!AE680","v":3.73E-2},{"$f":"'WACC Calc'!AF680","v":3.73E-2},{"$f":"'WACC Calc'!AG680","v":3.73E-2},{"$f":"'WACC Calc'!AH680","v":3.73E-2},{"$f":"'WACC Calc'!AI680","v":3.73E-2},{"$f":"'WACC Calc'!AJ680","v":3.73E-2},{"$f":"'WACC Calc'!AK680","v":3.73E-2},{"$f":"'WACC Calc'!AL680","v":3.73E-2}]
["RM3AEO**I100","R&D","Moderate",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F681","v":3.73E-2},{"$f":"'WACC Calc'!G681","v":3.73E-2},{"$f":"'WACC Calc'!H681","v":3.73E-2},{"$f":"'WACC Calc'!I681","v":3.73E-2},{"$f":"'WACC Calc'!J681","v":3.73E-2},{"$f":"'WACC Calc'!K681","v":3.73E-2},{"$f":"'WACC Calc'!L681","v":3.73E-2},{"$f":"'WACC Calc'!M681","v":3.73E-2},{"$f":"'WACC Calc'!N681","v":3.73E-2},{"$f":"'WACC Calc'!O681","v":3.73E-2},{"$f":"'WACC Calc'!P681","v":3.73E-2},{"$f":"'WACC Calc'!Q681","v":3.73E-2},{"$f":"'WACC Calc'!R681","v":3.73E-2},{"$f":"'WACC Calc'!S681","v":3.73E-2},{"$f":"'WACC Calc'!T681","v":3.73E-2},{"$f":"'WACC Calc'!U681","v":3.73E-2},{"$f":"'WACC Calc'!V681","v":3.73E-2},{"$f":"'WACC Calc'!W681","v":3.73E-2},{"$f":"'WACC Calc'!X681","v":3.73E-2},{"$f":"'WACC Calc'!Y681","v":3.73E-2},{"$f":"'WACC Calc'!Z681","v":3.73E-2},{"$f":"'WACC Calc'!AA681","v":3.73E-2},{"$f":"'WACC Calc'!AB681","v":3.73E-2},{"$f":"'WACC Calc'!AC681","v":3.73E-2},{"$f":"'WACC Calc'!AD681","v":3.73E-2},{"$f":"'WACC Calc'!AE681","v":3.73E-2},{"$f":"'WACC Calc'!AF681","v":3.73E-2},{"$f":"'WACC Calc'!AG681","v":3.73E-2},{"$f":"'WACC Calc'!AH681","v":3.73E-2},{"$f":"'WACC Calc'!AI681","v":3.73E-2},{"$f":"'WACC Calc'!AJ681","v":3.73E-2},{"$f":"'WACC Calc'!AK681","v":3.73E-2},{"$f":"'WACC Calc'!AL681","v":3.73E-2}]
["RC3AEO**I100","R&D","Conservative",30,"AEO","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F682","v":3.73E-2},{"$f":"'WACC Calc'!G682","v":3.73E-2},{"$f":"'WACC Calc'!H682","v":3.73E-2},{"$f":"'WACC Calc'!I682","v":3.73E-2},{"$f":"'WACC Calc'!J682","v":3.73E-2},{"$f":"'WACC Calc'!K682","v":3.73E-2},{"$f":"'WACC Calc'!L682","v":3.73E-2},{"$f":"'WACC Calc'!M682","v":3.73E-2},{"$f":"'WACC Calc'!N682","v":3.73E-2},{"$f":"'WACC Calc'!O682","v":3.73E-2},{"$f":"'WACC Calc'!P682","v":3.73E-2},{"$f":"'WACC Calc'!Q682","v":3.73E-2},{"$f":"'WACC Calc'!R682","v":3.73E-2},{"$f":"'WACC Calc'!S682","v":3.73E-2},{"$f":"'WACC Calc'!T682","v":3.73E-2},{"$f":"'WACC Calc'!U682","v":3.73E-2},{"$f":"'WACC Calc'!V682","v":3.73E-2},{"$f":"'WACC Calc'!W682","v":3.73E-2},{"$f":"'WACC Calc'!X682","v":3.73E-2},{"$f":"'WACC Calc'!Y682","v":3.73E-2},{"$f":"'WACC Calc'!Z682","v":3.73E-2},{"$f":"'WACC Calc'!AA682","v":3.73E-2},{"$f":"'WACC Calc'!AB682","v":3.73E-2},{"$f":"'WACC Calc'!AC682","v":3.73E-2},{"$f":"'WACC Calc'!AD682","v":3.73E-2},{"$f":"'WACC Calc'!AE682","v":3.73E-2},{"$f":"'WACC Calc'!AF682","v":3.73E-2},{"$f":"'WACC Calc'!AG682","v":3.73E-2},{"$f":"'WACC Calc'!AH682","v":3.73E-2},{"$f":"'WACC Calc'!AI682","v":3.73E-2},{"$f":"'WACC Calc'!AJ682","v":3.73E-2},{"$f":"'WACC Calc'!AK682","v":3.73E-2},{"$f":"'WACC Calc'!AL682","v":3.73E-2}]
["RA3AEO**C2126","R&D","Advanced",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK683","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL683","v":1.2000000000000233E-2}]
["RM3AEO**C2126","R&D","Moderate",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK684","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL684","v":1.2000000000000233E-2}]
["RC3AEO**C2126","R&D","Conservative",30,"AEO","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!G685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!H685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!I685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!J685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!K685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!L685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!M685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!N685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!O685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!P685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Q685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!R685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!S685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!T685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!U685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!V685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!W685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!X685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Y685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!Z685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AA685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AB685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AC685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AD685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AE685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AF685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AG685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AH685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AI685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AJ685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AK685","v":1.2000000000000233E-2},{"$f":"'WACC Calc'!AL685","v":1.2000000000000233E-2}]
["R*3AEO**I00","R&D","*",30,"AEO","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F686","v":3.73E-2},{"$f":"'WACC Calc'!G686","v":3.73E-2},{"$f":"'WACC Calc'!H686","v":3.73E-2},{"$f":"'WACC Calc'!I686","v":3.73E-2},{"$f":"'WACC Calc'!J686","v":3.73E-2},{"$f":"'WACC Calc'!K686","v":3.73E-2},{"$f":"'WACC Calc'!L686","v":3.73E-2},{"$f":"'WACC Calc'!M686","v":3.73E-2},{"$f":"'WACC Calc'!N686","v":3.73E-2},{"$f":"'WACC Calc'!O686","v":3.73E-2},{"$f":"'WACC Calc'!P686","v":3.73E-2},{"$f":"'WACC Calc'!Q686","v":3.73E-2},{"$f":"'WACC Calc'!R686","v":3.73E-2},{"$f":"'WACC Calc'!S686","v":3.73E-2},{"$f":"'WACC Calc'!T686","v":3.73E-2},{"$f":"'WACC Calc'!U686","v":3.73E-2},{"$f":"'WACC Calc'!V686","v":3.73E-2},{"$f":"'WACC Calc'!W686","v":3.73E-2},{"$f":"'WACC Calc'!X686","v":3.73E-2},{"$f":"'WACC Calc'!Y686","v":3.73E-2},{"$f":"'WACC Calc'!Z686","v":3.73E-2},{"$f":"'WACC Calc'!AA686","v":3.73E-2},{"$f":"'WACC Calc'!AB686","v":3.73E-2},{"$f":"'WACC Calc'!AC686","v":3.73E-2},{"$f":"'WACC Calc'!AD686","v":3.73E-2},{"$f":"'WACC Calc'!AE686","v":3.73E-2},{"$f":"'WACC Calc'!AF686","v":3.73E-2},{"$f":"'WACC Calc'!AG686","v":3.73E-2},{"$f":"'WACC Calc'!AH686","v":3.73E-2},{"$f":"'WACC Calc'!AI686","v":3.73E-2},{"$f":"'WACC Calc'!AJ686","v":3.73E-2},{"$f":"'WACC Calc'!AK686","v":3.73E-2},{"$f":"'WACC Calc'!AL686","v":3.73E-2}]
["RA3AEO**R10","R&D","Advanced",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK687","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL687","v":9.0300000000000005E-2}]
["RM3AEO**R10","R&D","Moderate",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK688","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL688","v":9.0300000000000005E-2}]
["RC3AEO**R10","R&D","Conservative",30,"AEO","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!G689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!H689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!I689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!J689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!K689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!L689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!M689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!N689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!O689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!P689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Q689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!R689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!S689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!T689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!U689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!V689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!W689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!X689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Y689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!Z689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AA689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AB689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AC689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AD689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AE689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AF689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AG689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AH689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AI689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AJ689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AK689","v":9.0300000000000005E-2},{"$f":"'WACC Calc'!AL689","v":9.0300000000000005E-2}]
["RA3AEO**C1237","R&D","Advanced",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK690","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL690","v":6.3707317073170788E-2}]
["RM3AEO**C1237","R&D","Moderate",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK691","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL691","v":6.3707317073170788E-2}]
["RC3AEO**C1237","R&D","Conservative",30,"AEO","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!G692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!H692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!I692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!J692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!K692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!L692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!M692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!N692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!O692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!P692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Q692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!R692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!S692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!T692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!U692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!V692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!W692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!X692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Y692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!Z692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AA692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AB692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AC692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AD692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AE692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AF692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AG692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AH692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AI692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AJ692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AK692","v":6.3707317073170788E-2},{"$f":"'WACC Calc'!AL692","v":6.3707317073170788E-2}]
["RA3AEO**D00","R&D","Advanced",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F693","v":0.6},{"$f":"'WACC Calc'!G693","v":0.6},{"$f":"'WACC Calc'!H693","v":0.6},{"$f":"'WACC Calc'!I693","v":0.6},{"$f":"'WACC Calc'!J693","v":0.6},{"$f":"'WACC Calc'!K693","v":0.6},{"$f":"'WACC Calc'!L693","v":0.6},{"$f":"'WACC Calc'!M693","v":0.6},{"$f":"'WACC Calc'!N693","v":0.6},{"$f":"'WACC Calc'!O693","v":0.6},{"$f":"'WACC Calc'!P693","v":0.6},{"$f":"'WACC Calc'!Q693","v":0.6},{"$f":"'WACC Calc'!R693","v":0.6},{"$f":"'WACC Calc'!S693","v":0.6},{"$f":"'WACC Calc'!T693","v":0.6},{"$f":"'WACC Calc'!U693","v":0.6},{"$f":"'WACC Calc'!V693","v":0.6},{"$f":"'WACC Calc'!W693","v":0.6},{"$f":"'WACC Calc'!X693","v":0.6},{"$f":"'WACC Calc'!Y693","v":0.6},{"$f":"'WACC Calc'!Z693","v":0.6},{"$f":"'WACC Calc'!AA693","v":0.6},{"$f":"'WACC Calc'!AB693","v":0.6},{"$f":"'WACC Calc'!AC693","v":0.6},{"$f":"'WACC Calc'!AD693","v":0.6},{"$f":"'WACC Calc'!AE693","v":0.6},{"$f":"'WACC Calc'!AF693","v":0.6},{"$f":"'WACC Calc'!AG693","v":0.6},{"$f":"'WACC Calc'!AH693","v":0.6},{"$f":"'WACC Calc'!AI693","v":0.6},{"$f":"'WACC Calc'!AJ693","v":0.6},{"$f":"'WACC Calc'!AK693","v":0.6},{"$f":"'WACC Calc'!AL693","v":0.6}]
["RM3AEO**D00","R&D","Moderate",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F694","v":0.6},{"$f":"'WACC Calc'!G694","v":0.6},{"$f":"'WACC Calc'!H694","v":0.6},{"$f":"'WACC Calc'!I694","v":0.6},{"$f":"'WACC Calc'!J694","v":0.6},{"$f":"'WACC Calc'!K694","v":0.6},{"$f":"'WACC Calc'!L694","v":0.6},{"$f":"'WACC Calc'!M694","v":0.6},{"$f":"'WACC Calc'!N694","v":0.6},{"$f":"'WACC Calc'!O694","v":0.6},{"$f":"'WACC Calc'!P694","v":0.6},{"$f":"'WACC Calc'!Q694","v":0.6},{"$f":"'WACC Calc'!R694","v":0.6},{"$f":"'WACC Calc'!S694","v":0.6},{"$f":"'WACC Calc'!T694","v":0.6},{"$f":"'WACC Calc'!U694","v":0.6},{"$f":"'WACC Calc'!V694","v":0.6},{"$f":"'WACC Calc'!W694","v":0.6},{"$f":"'WACC Calc'!X694","v":0.6},{"$f":"'WACC Calc'!Y694","v":0.6},{"$f":"'WACC Calc'!Z694","v":0.6},{"$f":"'WACC Calc'!AA694","v":0.6},{"$f":"'WACC Calc'!AB694","v":0.6},{"$f":"'WACC Calc'!AC694","v":0.6},{"$f":"'WACC Calc'!AD694","v":0.6},{"$f":"'WACC Calc'!AE694","v":0.6},{"$f":"'WACC Calc'!AF694","v":0.6},{"$f":"'WACC Calc'!AG694","v":0.6},{"$f":"'WACC Calc'!AH694","v":0.6},{"$f":"'WACC Calc'!AI694","v":0.6},{"$f":"'WACC Calc'!AJ694","v":0.6},{"$f":"'WACC Calc'!AK694","v":0.6},{"$f":"'WACC Calc'!AL694","v":0.6}]
["RC3AEO**D00","R&D","Conservative",30,"AEO","*","Debt Fraction",{"$f":"'WACC Calc'!F695","v":0.6},{"$f":"'WACC Calc'!G695","v":0.6},{"$f":"'WACC Calc'!H695","v":0.6},{"$f":"'WACC Calc'!I695","v":0.6},{"$f":"'WACC Calc'!J695","v":0.6},{"$f":"'WACC Calc'!K695","v":0.6},{"$f":"'WACC Calc'!L695","v":0.6},{"$f":"'WACC Calc'!M695","v":0.6},{"$f":"'WACC Calc'!N695","v":0.6},{"$f":"'WACC Calc'!O695","v":0.6},{"$f":"'WACC Calc'!P695","v":0.6},{"$f":"'WACC Calc'!Q695","v":0.6},{"$f":"'WACC Calc'!R695","v":0.6},{"$f":"'WACC Calc'!S695","v":0.6},{"$f":"'WACC Calc'!T695","v":0.6},{"$f":"'WACC Calc'!U695","v":0.6},{"$f":"'WACC Calc'!V695","v":0.6},{"$f":"'WACC Calc'!W695","v":0.6},{"$f":"'WACC Calc'!X695","v":0.6},{"$f":"'WACC Calc'!Y695","v":0.6},{"$f":"'WACC Calc'!Z695","v":0.6},{"$f":"'WACC Calc'!AA695","v":0.6},{"$f":"'WACC Calc'!AB695","v":0.6},{"$f":"'WACC Calc'!AC695","v":0.6},{"$f":"'WACC Calc'!AD695","v":0.6},{"$f":"'WACC Calc'!AE695","v":0.6},{"$f":"'WACC Calc'!AF695","v":0.6},{"$f":"'WACC Calc'!AG695","v":0.6},{"$f":"'WACC Calc'!AH695","v":0.6},{"$f":"'WACC Calc'!AI695","v":0.6},{"$f":"'WACC Calc'!AJ695","v":0.6},{"$f":"'WACC Calc'!AK695","v":0.6},{"$f":"'WACC Calc'!AL695","v":0.6}]
["R*3AEO**T50","R&D","*",30,"AEO","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F696","v":0.25740000000000002},{"$f":"'WACC Calc'!G696","v":0.25740000000000002},{"$f":"'WACC Calc'!H696","v":0.25740000000000002},{"$f":"'WACC Calc'!I696","v":0.25740000000000002},{"$f":"'WACC Calc'!J696","v":0.25740000000000002},{"$f":"'WACC Calc'!K696","v":0.25740000000000002},{"$f":"'WACC Calc'!L696","v":0.25740000000000002},{"$f":"'WACC Calc'!M696","v":0.25740000000000002},{"$f":"'WACC Calc'!N696","v":0.25740000000000002},{"$f":"'WACC Calc'!O696","v":0.25740000000000002},{"$f":"'WACC Calc'!P696","v":0.25740000000000002},{"$f":"'WACC Calc'!Q696","v":0.25740000000000002},{"$f":"'WACC Calc'!R696","v":0.25740000000000002},{"$f":"'WACC Calc'!S696","v":0.25740000000000002},{"$f":"'WACC Calc'!T696","v":0.25740000000000002},{"$f":"'WACC Calc'!U696","v":0.25740000000000002},{"$f":"'WACC Calc'!V696","v":0.25740000000000002},{"$f":"'WACC Calc'!W696","v":0.25740000000000002},{"$f":"'WACC Calc'!X696","v":0.25740000000000002},{"$f":"'WACC Calc'!Y696","v":0.25740000000000002},{"$f":"'WACC Calc'!Z696","v":0.25740000000000002},{"$f":"'WACC Calc'!AA696","v":0.25740000000000002},{"$f":"'WACC Calc'!AB696","v":0.25740000000000002},{"$f":"'WACC Calc'!AC696","v":0.25740000000000002},{"$f":"'WACC Calc'!AD696","v":0.25740000000000002},{"$f":"'WACC Calc'!AE696","v":0.25740000000000002},{"$f":"'WACC Calc'!AF696","v":0.25740000000000002},{"$f":"'WACC Calc'!AG696","v":0.25740000000000002},{"$f":"'WACC Calc'!AH696","v":0.25740000000000002},{"$f":"'WACC Calc'!AI696","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ696","v":0.25740000000000002},{"$f":"'WACC Calc'!AK696","v":0.25740000000000002},{"$f":"'WACC Calc'!AL696","v":0.25740000000000002}]
["RA3AEO**W00","R&D","Advanced",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK697","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL697","v":5.2739388000000005E-2}]
["RM3AEO**W00","R&D","Moderate",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK698","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL698","v":5.2739388000000005E-2}]
["RC3AEO**W00","R&D","Conservative",30,"AEO","*","WACC Nominal",{"$f":"'WACC Calc'!F699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!G699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!H699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!I699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!J699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!K699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!L699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!M699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!N699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!O699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!P699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Q699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!R699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!S699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!T699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!U699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!V699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!W699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!X699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Y699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!Z699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AA699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AB699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AC699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AD699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AE699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AF699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AG699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AH699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AI699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AJ699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AK699","v":5.2739388000000005E-2},{"$f":"'WACC Calc'!AL699","v":5.2739388000000005E-2}]
["RA3AEO**W06","R&D","Advanced",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK700","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL700","v":2.7062817560975727E-2}]
["RM3AEO**W06","R&D","Moderate",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK701","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL701","v":2.7062817560975727E-2}]
["RC3AEO**W06","R&D","Conservative",30,"AEO","*","WACC Real",{"$f":"'WACC Calc'!F702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!G702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!H702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!I702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!J702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!K702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!L702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!M702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!N702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!O702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!P702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Q702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!R702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!S702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!T702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!U702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!V702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!W702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!X702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Y702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!Z702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AA702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AB702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AC702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AD702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AE702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AF702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AG702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AH702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AI702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AJ702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AK702","v":2.7062817560975727E-2},{"$f":"'WACC Calc'!AL702","v":2.7062817560975727E-2}]
["R*3Lan**I110","R&D","*",30,"LandbasedWind","*","Inflation Rate",{"$f":"'WACC Calc'!F705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK705","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL705","v":2.5000000000000001E-2}]
["RA3Lan**I100","R&D","Advanced",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F706","v":0.04},{"$f":"'WACC Calc'!G706","v":0.04},{"$f":"'WACC Calc'!H706","v":0.04},{"$f":"'WACC Calc'!I706","v":0.04},{"$f":"'WACC Calc'!J706","v":0.04},{"$f":"'WACC Calc'!K706","v":0.04},{"$f":"'WACC Calc'!L706","v":0.04},{"$f":"'WACC Calc'!M706","v":0.04},{"$f":"'WACC Calc'!N706","v":0.04},{"$f":"'WACC Calc'!O706","v":0.04},{"$f":"'WACC Calc'!P706","v":0.04},{"$f":"'WACC Calc'!Q706","v":0.04},{"$f":"'WACC Calc'!R706","v":0.04},{"$f":"'WACC Calc'!S706","v":0.04},{"$f":"'WACC Calc'!T706","v":0.04},{"$f":"'WACC Calc'!U706","v":0.04},{"$f":"'WACC Calc'!V706","v":0.04},{"$f":"'WACC Calc'!W706","v":0.04},{"$f":"'WACC Calc'!X706","v":0.04},{"$f":"'WACC Calc'!Y706","v":0.04},{"$f":"'WACC Calc'!Z706","v":0.04},{"$f":"'WACC Calc'!AA706","v":0.04},{"$f":"'WACC Calc'!AB706","v":0.04},{"$f":"'WACC Calc'!AC706","v":0.04},{"$f":"'WACC Calc'!AD706","v":0.04},{"$f":"'WACC Calc'!AE706","v":0.04},{"$f":"'WACC Calc'!AF706","v":0.04},{"$f":"'WACC Calc'!AG706","v":0.04},{"$f":"'WACC Calc'!AH706","v":0.04},{"$f":"'WACC Calc'!AI706","v":0.04},{"$f":"'WACC Calc'!AJ706","v":0.04},{"$f":"'WACC Calc'!AK706","v":0.04},{"$f":"'WACC Calc'!AL706","v":0.04}]
["RM3Lan**I100","R&D","Moderate",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F707","v":0.04},{"$f":"'WACC Calc'!G707","v":0.04},{"$f":"'WACC Calc'!H707","v":0.04},{"$f":"'WACC Calc'!I707","v":0.04},{"$f":"'WACC Calc'!J707","v":0.04},{"$f":"'WACC Calc'!K707","v":0.04},{"$f":"'WACC Calc'!L707","v":0.04},{"$f":"'WACC Calc'!M707","v":0.04},{"$f":"'WACC Calc'!N707","v":0.04},{"$f":"'WACC Calc'!O707","v":0.04},{"$f":"'WACC Calc'!P707","v":0.04},{"$f":"'WACC Calc'!Q707","v":0.04},{"$f":"'WACC Calc'!R707","v":0.04},{"$f":"'WACC Calc'!S707","v":0.04},{"$f":"'WACC Calc'!T707","v":0.04},{"$f":"'WACC Calc'!U707","v":0.04},{"$f":"'WACC Calc'!V707","v":0.04},{"$f":"'WACC Calc'!W707","v":0.04},{"$f":"'WACC Calc'!X707","v":0.04},{"$f":"'WACC Calc'!Y707","v":0.04},{"$f":"'WACC Calc'!Z707","v":0.04},{"$f":"'WACC Calc'!AA707","v":0.04},{"$f":"'WACC Calc'!AB707","v":0.04},{"$f":"'WACC Calc'!AC707","v":0.04},{"$f":"'WACC Calc'!AD707","v":0.04},{"$f":"'WACC Calc'!AE707","v":0.04},{"$f":"'WACC Calc'!AF707","v":0.04},{"$f":"'WACC Calc'!AG707","v":0.04},{"$f":"'WACC Calc'!AH707","v":0.04},{"$f":"'WACC Calc'!AI707","v":0.04},{"$f":"'WACC Calc'!AJ707","v":0.04},{"$f":"'WACC Calc'!AK707","v":0.04},{"$f":"'WACC Calc'!AL707","v":0.04}]
["RC3Lan**I100","R&D","Conservative",30,"LandbasedWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F708","v":0.04},{"$f":"'WACC Calc'!G708","v":0.04},{"$f":"'WACC Calc'!H708","v":0.04},{"$f":"'WACC Calc'!I708","v":0.04},{"$f":"'WACC Calc'!J708","v":0.04},{"$f":"'WACC Calc'!K708","v":0.04},{"$f":"'WACC Calc'!L708","v":0.04},{"$f":"'WACC Calc'!M708","v":0.04},{"$f":"'WACC Calc'!N708","v":0.04},{"$f":"'WACC Calc'!O708","v":0.04},{"$f":"'WACC Calc'!P708","v":0.04},{"$f":"'WACC Calc'!Q708","v":0.04},{"$f":"'WACC Calc'!R708","v":0.04},{"$f":"'WACC Calc'!S708","v":0.04},{"$f":"'WACC Calc'!T708","v":0.04},{"$f":"'WACC Calc'!U708","v":0.04},{"$f":"'WACC Calc'!V708","v":0.04},{"$f":"'WACC Calc'!W708","v":0.04},{"$f":"'WACC Calc'!X708","v":0.04},{"$f":"'WACC Calc'!Y708","v":0.04},{"$f":"'WACC Calc'!Z708","v":0.04},{"$f":"'WACC Calc'!AA708","v":0.04},{"$f":"'WACC Calc'!AB708","v":0.04},{"$f":"'WACC Calc'!AC708","v":0.04},{"$f":"'WACC Calc'!AD708","v":0.04},{"$f":"'WACC Calc'!AE708","v":0.04},{"$f":"'WACC Calc'!AF708","v":0.04},{"$f":"'WACC Calc'!AG708","v":0.04},{"$f":"'WACC Calc'!AH708","v":0.04},{"$f":"'WACC Calc'!AI708","v":0.04},{"$f":"'WACC Calc'!AJ708","v":0.04},{"$f":"'WACC Calc'!AK708","v":0.04},{"$f":"'WACC Calc'!AL708","v":0.04}]
["RA3Lan**C2126","R&D","Advanced",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK709","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL709","v":1.4634146341463428E-2}]
["RM3Lan**C2126","R&D","Moderate",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK710","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL710","v":1.4634146341463428E-2}]
["RC3Lan**C2126","R&D","Conservative",30,"LandbasedWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK711","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL711","v":1.4634146341463428E-2}]
["R*3Lan**I00","R&D","*",30,"LandbasedWind","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK712","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL712","v":3.5000000000000003E-2}]
["RA3Lan**R10","R&D","Advanced",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F713","v":0.09},{"$f":"'WACC Calc'!G713","v":0.09},{"$f":"'WACC Calc'!H713","v":0.09},{"$f":"'WACC Calc'!I713","v":0.09},{"$f":"'WACC Calc'!J713","v":0.09},{"$f":"'WACC Calc'!K713","v":0.09},{"$f":"'WACC Calc'!L713","v":0.09},{"$f":"'WACC Calc'!M713","v":0.09},{"$f":"'WACC Calc'!N713","v":0.09},{"$f":"'WACC Calc'!O713","v":0.09},{"$f":"'WACC Calc'!P713","v":0.09},{"$f":"'WACC Calc'!Q713","v":0.09},{"$f":"'WACC Calc'!R713","v":0.09},{"$f":"'WACC Calc'!S713","v":0.09},{"$f":"'WACC Calc'!T713","v":0.09},{"$f":"'WACC Calc'!U713","v":0.09},{"$f":"'WACC Calc'!V713","v":0.09},{"$f":"'WACC Calc'!W713","v":0.09},{"$f":"'WACC Calc'!X713","v":0.09},{"$f":"'WACC Calc'!Y713","v":0.09},{"$f":"'WACC Calc'!Z713","v":0.09},{"$f":"'WACC Calc'!AA713","v":0.09},{"$f":"'WACC Calc'!AB713","v":0.09},{"$f":"'WACC Calc'!AC713","v":0.09},{"$f":"'WACC Calc'!AD713","v":0.09},{"$f":"'WACC Calc'!AE713","v":0.09},{"$f":"'WACC Calc'!AF713","v":0.09},{"$f":"'WACC Calc'!AG713","v":0.09},{"$f":"'WACC Calc'!AH713","v":0.09},{"$f":"'WACC Calc'!AI713","v":0.09},{"$f":"'WACC Calc'!AJ713","v":0.09},{"$f":"'WACC Calc'!AK713","v":0.09},{"$f":"'WACC Calc'!AL713","v":0.09}]
["RM3Lan**R10","R&D","Moderate",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F714","v":0.09},{"$f":"'WACC Calc'!G714","v":0.09},{"$f":"'WACC Calc'!H714","v":0.09},{"$f":"'WACC Calc'!I714","v":0.09},{"$f":"'WACC Calc'!J714","v":0.09},{"$f":"'WACC Calc'!K714","v":0.09},{"$f":"'WACC Calc'!L714","v":0.09},{"$f":"'WACC Calc'!M714","v":0.09},{"$f":"'WACC Calc'!N714","v":0.09},{"$f":"'WACC Calc'!O714","v":0.09},{"$f":"'WACC Calc'!P714","v":0.09},{"$f":"'WACC Calc'!Q714","v":0.09},{"$f":"'WACC Calc'!R714","v":0.09},{"$f":"'WACC Calc'!S714","v":0.09},{"$f":"'WACC Calc'!T714","v":0.09},{"$f":"'WACC Calc'!U714","v":0.09},{"$f":"'WACC Calc'!V714","v":0.09},{"$f":"'WACC Calc'!W714","v":0.09},{"$f":"'WACC Calc'!X714","v":0.09},{"$f":"'WACC Calc'!Y714","v":0.09},{"$f":"'WACC Calc'!Z714","v":0.09},{"$f":"'WACC Calc'!AA714","v":0.09},{"$f":"'WACC Calc'!AB714","v":0.09},{"$f":"'WACC Calc'!AC714","v":0.09},{"$f":"'WACC Calc'!AD714","v":0.09},{"$f":"'WACC Calc'!AE714","v":0.09},{"$f":"'WACC Calc'!AF714","v":0.09},{"$f":"'WACC Calc'!AG714","v":0.09},{"$f":"'WACC Calc'!AH714","v":0.09},{"$f":"'WACC Calc'!AI714","v":0.09},{"$f":"'WACC Calc'!AJ714","v":0.09},{"$f":"'WACC Calc'!AK714","v":0.09},{"$f":"'WACC Calc'!AL714","v":0.09}]
["RC3Lan**R10","R&D","Conservative",30,"LandbasedWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F715","v":0.09},{"$f":"'WACC Calc'!G715","v":0.09},{"$f":"'WACC Calc'!H715","v":0.09},{"$f":"'WACC Calc'!I715","v":0.09},{"$f":"'WACC Calc'!J715","v":0.09},{"$f":"'WACC Calc'!K715","v":0.09},{"$f":"'WACC Calc'!L715","v":0.09},{"$f":"'WACC Calc'!M715","v":0.09},{"$f":"'WACC Calc'!N715","v":0.09},{"$f":"'WACC Calc'!O715","v":0.09},{"$f":"'WACC Calc'!P715","v":0.09},{"$f":"'WACC Calc'!Q715","v":0.09},{"$f":"'WACC Calc'!R715","v":0.09},{"$f":"'WACC Calc'!S715","v":0.09},{"$f":"'WACC Calc'!T715","v":0.09},{"$f":"'WACC Calc'!U715","v":0.09},{"$f":"'WACC Calc'!V715","v":0.09},{"$f":"'WACC Calc'!W715","v":0.09},{"$f":"'WACC Calc'!X715","v":0.09},{"$f":"'WACC Calc'!Y715","v":0.09},{"$f":"'WACC Calc'!Z715","v":0.09},{"$f":"'WACC Calc'!AA715","v":0.09},{"$f":"'WACC Calc'!AB715","v":0.09},{"$f":"'WACC Calc'!AC715","v":0.09},{"$f":"'WACC Calc'!AD715","v":0.09},{"$f":"'WACC Calc'!AE715","v":0.09},{"$f":"'WACC Calc'!AF715","v":0.09},{"$f":"'WACC Calc'!AG715","v":0.09},{"$f":"'WACC Calc'!AH715","v":0.09},{"$f":"'WACC Calc'!AI715","v":0.09},{"$f":"'WACC Calc'!AJ715","v":0.09},{"$f":"'WACC Calc'!AK715","v":0.09},{"$f":"'WACC Calc'!AL715","v":0.09}]
["RA3Lan**C1237","R&D","Advanced",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK716","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AL716","v":6.3414634146341742E-2}]
["RM3Lan**C1237","R&D","Moderate",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK717","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AL717","v":6.3414634146341742E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B387,1), LEFT(C387,1), LEFT(D387,1),LEFT(E387,3),LEFT(F387,6),RIGHT(F387,1), LEFT(G387,1), IF(ISERROR(FIND(\"Rate\",G387)), \"0\",FIND(\"Rate\",G387)),IF(ISERROR(FIND(\"Real\",G387)), \"0\",FIND(\"Real\",G387)))","v":"RC3Lan**C1237"},"R&D","Conservative",30,"LandbasedWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!G718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!H718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!I718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!J718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!K718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!L718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!M718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!N718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!O718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!P718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Q718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!R718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!S718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!T718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!U718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!V718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!W718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!X718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Y718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!Z718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AA718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AB718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AC718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AD718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AE718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AF718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AG718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AH718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AI718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AJ718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AK718","v":6.3414634146341742E-2},{"$f":"'WACC Calc'!AL718","v":6.3414634146341742E-2}]
["RA3Lan**D00","R&D","Advanced",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F719","v":0.67057649151275367},{"$f":"'WACC Calc'!G719","v":0.67057649151275367},{"$f":"'WACC Calc'!H719","v":0.67057649151275367},{"$f":"'WACC Calc'!I719","v":0.67057649151275367},{"$f":"'WACC Calc'!J719","v":0.67057649151275367},{"$f":"'WACC Calc'!K719","v":0.67057649151275367},{"$f":"'WACC Calc'!L719","v":0.67057649151275367},{"$f":"'WACC Calc'!M719","v":0.67057649151275367},{"$f":"'WACC Calc'!N719","v":0.67057649151275367},{"$f":"'WACC Calc'!O719","v":0.67057649151275367},{"$f":"'WACC Calc'!P719","v":0.67057649151275367},{"$f":"'WACC Calc'!Q719","v":0.67057649151275367},{"$f":"'WACC Calc'!R719","v":0.67057649151275367},{"$f":"'WACC Calc'!S719","v":0.67057649151275367},{"$f":"'WACC Calc'!T719","v":0.67057649151275367},{"$f":"'WACC Calc'!U719","v":0.67057649151275367},{"$f":"'WACC Calc'!V719","v":0.67057649151275367},{"$f":"'WACC Calc'!W719","v":0.67057649151275367},{"$f":"'WACC Calc'!X719","v":0.67057649151275367},{"$f":"'WACC Calc'!Y719","v":0.67057649151275367},{"$f":"'WACC Calc'!Z719","v":0.67057649151275367},{"$f":"'WACC Calc'!AA719","v":0.67057649151275367},{"$f":"'WACC Calc'!AB719","v":0.67057649151275367},{"$f":"'WACC Calc'!AC719","v":0.67057649151275367},{"$f":"'WACC Calc'!AD719","v":0.67057649151275367},{"$f":"'WACC Calc'!AE719","v":0.67057649151275367},{"$f":"'WACC Calc'!AF719","v":0.67057649151275367},{"$f":"'WACC Calc'!AG719","v":0.67057649151275367},{"$f":"'WACC Calc'!AH719","v":0.67057649151275367},{"$f":"'WACC Calc'!AI719","v":0.67057649151275367},{"$f":"'WACC Calc'!AJ719","v":0.67057649151275367},{"$f":"'WACC Calc'!AK719","v":0.67057649151275367},{"$f":"'WACC Calc'!AL719","v":0.67057649151275367}]
["RM3Lan**D00","R&D","Moderate",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F720","v":0.67057649151275367},{"$f":"'WACC Calc'!G720","v":0.67057649151275367},{"$f":"'WACC Calc'!H720","v":0.67057649151275367},{"$f":"'WACC Calc'!I720","v":0.67057649151275367},{"$f":"'WACC Calc'!J720","v":0.67057649151275367},{"$f":"'WACC Calc'!K720","v":0.67057649151275367},{"$f":"'WACC Calc'!L720","v":0.67057649151275367},{"$f":"'WACC Calc'!M720","v":0.67057649151275367},{"$f":"'WACC Calc'!N720","v":0.67057649151275367},{"$f":"'WACC Calc'!O720","v":0.67057649151275367},{"$f":"'WACC Calc'!P720","v":0.67057649151275367},{"$f":"'WACC Calc'!Q720","v":0.67057649151275367},{"$f":"'WACC Calc'!R720","v":0.67057649151275367},{"$f":"'WACC Calc'!S720","v":0.67057649151275367},{"$f":"'WACC Calc'!T720","v":0.67057649151275367},{"$f":"'WACC Calc'!U720","v":0.67057649151275367},{"$f":"'WACC Calc'!V720","v":0.67057649151275367},{"$f":"'WACC Calc'!W720","v":0.67057649151275367},{"$f":"'WACC Calc'!X720","v":0.67057649151275367},{"$f":"'WACC Calc'!Y720","v":0.67057649151275367},{"$f":"'WACC Calc'!Z720","v":0.67057649151275367},{"$f":"'WACC Calc'!AA720","v":0.67057649151275367},{"$f":"'WACC Calc'!AB720","v":0.67057649151275367},{"$f":"'WACC Calc'!AC720","v":0.67057649151275367},{"$f":"'WACC Calc'!AD720","v":0.67057649151275367},{"$f":"'WACC Calc'!AE720","v":0.67057649151275367},{"$f":"'WACC Calc'!AF720","v":0.67057649151275367},{"$f":"'WACC Calc'!AG720","v":0.67057649151275367},{"$f":"'WACC Calc'!AH720","v":0.67057649151275367},{"$f":"'WACC Calc'!AI720","v":0.67057649151275367},{"$f":"'WACC Calc'!AJ720","v":0.67057649151275367},{"$f":"'WACC Calc'!AK720","v":0.67057649151275367},{"$f":"'WACC Calc'!AL720","v":0.67057649151275367}]
["RC3Lan**D00","R&D","Conservative",30,"LandbasedWind","*","Debt Fraction",{"$f":"'WACC Calc'!F721","v":0.67057649151275367},{"$f":"'WACC Calc'!G721","v":0.67057649151275367},{"$f":"'WACC Calc'!H721","v":0.67057649151275367},{"$f":"'WACC Calc'!I721","v":0.67057649151275367},{"$f":"'WACC Calc'!J721","v":0.67057649151275367},{"$f":"'WACC Calc'!K721","v":0.67057649151275367},{"$f":"'WACC Calc'!L721","v":0.67057649151275367},{"$f":"'WACC Calc'!M721","v":0.67057649151275367},{"$f":"'WACC Calc'!N721","v":0.67057649151275367},{"$f":"'WACC Calc'!O721","v":0.67057649151275367},{"$f":"'WACC Calc'!P721","v":0.67057649151275367},{"$f":"'WACC Calc'!Q721","v":0.67057649151275367},{"$f":"'WACC Calc'!R721","v":0.67057649151275367},{"$f":"'WACC Calc'!S721","v":0.67057649151275367},{"$f":"'WACC Calc'!T721","v":0.67057649151275367},{"$f":"'WACC Calc'!U721","v":0.67057649151275367},{"$f":"'WACC Calc'!V721","v":0.67057649151275367},{"$f":"'WACC Calc'!W721","v":0.67057649151275367},{"$f":"'WACC Calc'!X721","v":0.67057649151275367},{"$f":"'WACC Calc'!Y721","v":0.67057649151275367},{"$f":"'WACC Calc'!Z721","v":0.67057649151275367},{"$f":"'WACC Calc'!AA721","v":0.67057649151275367},{"$f":"'WACC Calc'!AB721","v":0.67057649151275367},{"$f":"'WACC Calc'!AC721","v":0.67057649151275367},{"$f":"'WACC Calc'!AD721","v":0.67057649151275367},{"$f":"'WACC Calc'!AE721","v":0.67057649151275367},{"$f":"'WACC Calc'!AF721","v":0.67057649151275367},{"$f":"'WACC Calc'!AG721","v":0.67057649151275367},{"$f":"'WACC Calc'!AH721","v":0.67057649151275367},{"$f":"'WACC Calc'!AI721","v":0.67057649151275367},{"$f":"'WACC Calc'!AJ721","v":0.67057649151275367},{"$f":"'WACC Calc'!AK721","v":0.67057649151275367},{"$f":"'WACC Calc'!AL721","v":0.67057649151275367}]
["R*3Lan**T50","R&D","*",30,"LandbasedWind","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F722","v":0.25740000000000002},{"$f":"'WACC Calc'!G722","v":0.25740000000000002},{"$f":"'WACC Calc'!H722","v":0.25740000000000002},{"$f":"'WACC Calc'!I722","v":0.25740000000000002},{"$f":"'WACC Calc'!J722","v":0.25740000000000002},{"$f":"'WACC Calc'!K722","v":0.25740000000000002},{"$f":"'WACC Calc'!L722","v":0.25740000000000002},{"$f":"'WACC Calc'!M722","v":0.25740000000000002},{"$f":"'WACC Calc'!N722","v":0.25740000000000002},{"$f":"'WACC Calc'!O722","v":0.25740000000000002},{"$f":"'WACC Calc'!P722","v":0.25740000000000002},{"$f":"'WACC Calc'!Q722","v":0.25740000000000002},{"$f":"'WACC Calc'!R722","v":0.25740000000000002},{"$f":"'WACC Calc'!S722","v":0.25740000000000002},{"$f":"'WACC Calc'!T722","v":0.25740000000000002},{"$f":"'WACC Calc'!U722","v":0.25740000000000002},{"$f":"'WACC Calc'!V722","v":0.25740000000000002},{"$f":"'WACC Calc'!W722","v":0.25740000000000002},{"$f":"'WACC Calc'!X722","v":0.25740000000000002},{"$f":"'WACC Calc'!Y722","v":0.25740000000000002},{"$f":"'WACC Calc'!Z722","v":0.25740000000000002},{"$f":"'WACC Calc'!AA722","v":0.25740000000000002},{"$f":"'WACC Calc'!AB722","v":0.25740000000000002},{"$f":"'WACC Calc'!AC722","v":0.25740000000000002},{"$f":"'WACC Calc'!AD722","v":0.25740000000000002},{"$f":"'WACC Calc'!AE722","v":0.25740000000000002},{"$f":"'WACC Calc'!AF722","v":0.25740000000000002},{"$f":"'WACC Calc'!AG722","v":0.25740000000000002},{"$f":"'WACC Calc'!AH722","v":0.25740000000000002},{"$f":"'WACC Calc'!AI722","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ722","v":0.25740000000000002},{"$f":"'WACC Calc'!AK722","v":0.25740000000000002},{"$f":"'WACC Calc'!AL722","v":0.25740000000000002}]
["RA3Lan**W00","R&D","Advanced",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!G723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!H723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!I723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!J723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!K723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!L723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!M723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!N723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!O723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!P723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Q723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!R723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!S723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!T723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!U723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!V723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!W723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!X723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Y723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Z723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AA723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AB723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AC723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AD723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AE723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AF723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AG723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AH723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AI723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AJ723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AK723","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AL723","v":4.9566919867747E-2}]
["RM3Lan**W00","R&D","Moderate",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!G724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!H724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!I724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!J724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!K724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!L724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!M724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!N724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!O724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!P724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Q724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!R724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!S724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!T724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!U724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!V724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!W724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!X724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Y724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Z724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AA724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AB724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AC724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AD724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AE724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AF724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AG724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AH724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AI724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AJ724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AK724","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AL724","v":4.9566919867747E-2}]
["RC3Lan**W00","R&D","Conservative",30,"LandbasedWind","*","WACC Nominal",{"$f":"'WACC Calc'!F725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!G725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!H725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!I725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!J725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!K725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!L725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!M725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!N725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!O725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!P725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Q725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!R725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!S725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!T725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!U725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!V725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!W725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!X725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Y725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!Z725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AA725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AB725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AC725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AD725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AE725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AF725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AG725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AH725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AI725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AJ725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AK725","v":4.9566919867747E-2},{"$f":"'WACC Calc'!AL725","v":4.9566919867747E-2}]
["RA3Lan**W06","R&D","Advanced",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!G726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!H726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!I726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!J726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!K726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!L726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!M726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!N726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!O726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!P726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Q726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!R726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!S726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!T726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!U726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!V726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!W726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!X726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Y726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Z726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AA726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AB726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AC726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AD726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AE726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AF726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AG726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AH726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AI726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AJ726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AK726","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AL726","v":2.3967726700241165E-2}]
["RM3Lan**W06","R&D","Moderate",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!G727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!H727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!I727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!J727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!K727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!L727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!M727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!N727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!O727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!P727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Q727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!R727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!S727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!T727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!U727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!V727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!W727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!X727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Y727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Z727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AA727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AB727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AC727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AD727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AE727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AF727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AG727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AH727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AI727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AJ727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AK727","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AL727","v":2.3967726700241165E-2}]
["RC3Lan**W06","R&D","Conservative",30,"LandbasedWind","*","WACC Real",{"$f":"'WACC Calc'!F728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!G728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!H728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!I728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!J728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!K728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!L728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!M728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!N728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!O728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!P728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Q728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!R728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!S728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!T728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!U728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!V728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!W728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!X728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Y728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!Z728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AA728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AB728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AC728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AD728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AE728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AF728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AG728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AH728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AI728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AJ728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AK728","v":2.3967726700241165E-2},{"$f":"'WACC Calc'!AL728","v":2.3967726700241165E-2}]
["RA3Lan**F00","R&D","Advanced",30,"LandbasedWind","*","FCR",{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!L416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!M416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!N416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!O416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!P416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Q416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!R416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!S416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!T416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!U416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!V416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!W416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!X416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Y416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Z416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AA416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AB416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AC416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AD416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AE416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AF416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AG416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AH416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AI416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AJ416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AK416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AL416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AM416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AN416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AO416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AP416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AQ416","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AR416","v":4.9154778438725191E-2}]
["RM3Lan**F00","R&D","Moderate",30,"LandbasedWind","*","FCR",{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!L417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!M417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!N417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!O417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!P417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Q417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!R417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!S417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!T417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!U417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!V417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!W417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!X417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Y417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Z417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AA417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AB417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AC417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AD417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AE417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AF417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AG417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AH417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AI417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AJ417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AK417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AL417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AM417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AN417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AO417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AP417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AQ417","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AR417","v":4.9154778438725191E-2}]
["RC3Lan**F00","R&D","Conservative",30,"LandbasedWind","*","FCR",{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!L418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!M418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!N418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!O418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!P418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Q418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!R418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!S418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!T418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!U418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!V418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!W418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!X418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Y418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!Z418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AA418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AB418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AC418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AD418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AE418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AF418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AG418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AH418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AI418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AJ418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AK418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AL418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AM418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AN418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AO418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AP418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AQ418","v":4.9154778438725191E-2},{"$f":"'Land-Based Wind'!$S$44*'Land-Based Wind'!AR418","v":4.9154778438725191E-2}]
["R*3Off**I110","R&D","*",30,"OffShoreWind","*","Inflation Rate",{"$f":"'WACC Calc'!F731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK731","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL731","v":2.5000000000000001E-2}]
["RA3Off**I100","R&D","Advanced",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F732","v":0.04},{"$f":"'WACC Calc'!G732","v":0.04},{"$f":"'WACC Calc'!H732","v":0.04},{"$f":"'WACC Calc'!I732","v":0.04},{"$f":"'WACC Calc'!J732","v":0.04},{"$f":"'WACC Calc'!K732","v":0.04},{"$f":"'WACC Calc'!L732","v":0.04},{"$f":"'WACC Calc'!M732","v":0.04},{"$f":"'WACC Calc'!N732","v":0.04},{"$f":"'WACC Calc'!O732","v":0.04},{"$f":"'WACC Calc'!P732","v":0.04},{"$f":"'WACC Calc'!Q732","v":0.04},{"$f":"'WACC Calc'!R732","v":0.04},{"$f":"'WACC Calc'!S732","v":0.04},{"$f":"'WACC Calc'!T732","v":0.04},{"$f":"'WACC Calc'!U732","v":0.04},{"$f":"'WACC Calc'!V732","v":0.04},{"$f":"'WACC Calc'!W732","v":0.04},{"$f":"'WACC Calc'!X732","v":0.04},{"$f":"'WACC Calc'!Y732","v":0.04},{"$f":"'WACC Calc'!Z732","v":0.04},{"$f":"'WACC Calc'!AA732","v":0.04},{"$f":"'WACC Calc'!AB732","v":0.04},{"$f":"'WACC Calc'!AC732","v":0.04},{"$f":"'WACC Calc'!AD732","v":0.04},{"$f":"'WACC Calc'!AE732","v":0.04},{"$f":"'WACC Calc'!AF732","v":0.04},{"$f":"'WACC Calc'!AG732","v":0.04},{"$f":"'WACC Calc'!AH732","v":0.04},{"$f":"'WACC Calc'!AI732","v":0.04},{"$f":"'WACC Calc'!AJ732","v":0.04},{"$f":"'WACC Calc'!AK732","v":0.04},{"$f":"'WACC Calc'!AL732","v":0.04}]
["RM3Off**I100","R&D","Moderate",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F733","v":0.04},{"$f":"'WACC Calc'!G733","v":0.04},{"$f":"'WACC Calc'!H733","v":0.04},{"$f":"'WACC Calc'!I733","v":0.04},{"$f":"'WACC Calc'!J733","v":0.04},{"$f":"'WACC Calc'!K733","v":0.04},{"$f":"'WACC Calc'!L733","v":0.04},{"$f":"'WACC Calc'!M733","v":0.04},{"$f":"'WACC Calc'!N733","v":0.04},{"$f":"'WACC Calc'!O733","v":0.04},{"$f":"'WACC Calc'!P733","v":0.04},{"$f":"'WACC Calc'!Q733","v":0.04},{"$f":"'WACC Calc'!R733","v":0.04},{"$f":"'WACC Calc'!S733","v":0.04},{"$f":"'WACC Calc'!T733","v":0.04},{"$f":"'WACC Calc'!U733","v":0.04},{"$f":"'WACC Calc'!V733","v":0.04},{"$f":"'WACC Calc'!W733","v":0.04},{"$f":"'WACC Calc'!X733","v":0.04},{"$f":"'WACC Calc'!Y733","v":0.04},{"$f":"'WACC Calc'!Z733","v":0.04},{"$f":"'WACC Calc'!AA733","v":0.04},{"$f":"'WACC Calc'!AB733","v":0.04},{"$f":"'WACC Calc'!AC733","v":0.04},{"$f":"'WACC Calc'!AD733","v":0.04},{"$f":"'WACC Calc'!AE733","v":0.04},{"$f":"'WACC Calc'!AF733","v":0.04},{"$f":"'WACC Calc'!AG733","v":0.04},{"$f":"'WACC Calc'!AH733","v":0.04},{"$f":"'WACC Calc'!AI733","v":0.04},{"$f":"'WACC Calc'!AJ733","v":0.04},{"$f":"'WACC Calc'!AK733","v":0.04},{"$f":"'WACC Calc'!AL733","v":0.04}]
["RC3Off**I100","R&D","Conservative",30,"OffShoreWind","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F734","v":0.04},{"$f":"'WACC Calc'!G734","v":0.04},{"$f":"'WACC Calc'!H734","v":0.04},{"$f":"'WACC Calc'!I734","v":0.04},{"$f":"'WACC Calc'!J734","v":0.04},{"$f":"'WACC Calc'!K734","v":0.04},{"$f":"'WACC Calc'!L734","v":0.04},{"$f":"'WACC Calc'!M734","v":0.04},{"$f":"'WACC Calc'!N734","v":0.04},{"$f":"'WACC Calc'!O734","v":0.04},{"$f":"'WACC Calc'!P734","v":0.04},{"$f":"'WACC Calc'!Q734","v":0.04},{"$f":"'WACC Calc'!R734","v":0.04},{"$f":"'WACC Calc'!S734","v":0.04},{"$f":"'WACC Calc'!T734","v":0.04},{"$f":"'WACC Calc'!U734","v":0.04},{"$f":"'WACC Calc'!V734","v":0.04},{"$f":"'WACC Calc'!W734","v":0.04},{"$f":"'WACC Calc'!X734","v":0.04},{"$f":"'WACC Calc'!Y734","v":0.04},{"$f":"'WACC Calc'!Z734","v":0.04},{"$f":"'WACC Calc'!AA734","v":0.04},{"$f":"'WACC Calc'!AB734","v":0.04},{"$f":"'WACC Calc'!AC734","v":0.04},{"$f":"'WACC Calc'!AD734","v":0.04},{"$f":"'WACC Calc'!AE734","v":0.04},{"$f":"'WACC Calc'!AF734","v":0.04},{"$f":"'WACC Calc'!AG734","v":0.04},{"$f":"'WACC Calc'!AH734","v":0.04},{"$f":"'WACC Calc'!AI734","v":0.04},{"$f":"'WACC Calc'!AJ734","v":0.04},{"$f":"'WACC Calc'!AK734","v":0.04},{"$f":"'WACC Calc'!AL734","v":0.04}]
["RA3Off**C2126","R&D","Advanced",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK735","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL735","v":1.4634146341463428E-2}]
["RM3Off**C2126","R&D","Moderate",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK736","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL736","v":1.4634146341463428E-2}]
["RC3Off**C2126","R&D","Conservative",30,"OffShoreWind","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK737","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL737","v":1.4634146341463428E-2}]
["R*3Off**I00","R&D","*",30,"OffShoreWind","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F738","v":0.04},{"$f":"'WACC Calc'!G738","v":0.04},{"$f":"'WACC Calc'!H738","v":0.04},{"$f":"'WACC Calc'!I738","v":0.04},{"$f":"'WACC Calc'!J738","v":0.04},{"$f":"'WACC Calc'!K738","v":0.04},{"$f":"'WACC Calc'!L738","v":0.04},{"$f":"'WACC Calc'!M738","v":0.04},{"$f":"'WACC Calc'!N738","v":0.04},{"$f":"'WACC Calc'!O738","v":0.04},{"$f":"'WACC Calc'!P738","v":0.04},{"$f":"'WACC Calc'!Q738","v":0.04},{"$f":"'WACC Calc'!R738","v":0.04},{"$f":"'WACC Calc'!S738","v":0.04},{"$f":"'WACC Calc'!T738","v":0.04},{"$f":"'WACC Calc'!U738","v":0.04},{"$f":"'WACC Calc'!V738","v":0.04},{"$f":"'WACC Calc'!W738","v":0.04},{"$f":"'WACC Calc'!X738","v":0.04},{"$f":"'WACC Calc'!Y738","v":0.04},{"$f":"'WACC Calc'!Z738","v":0.04},{"$f":"'WACC Calc'!AA738","v":0.04},{"$f":"'WACC Calc'!AB738","v":0.04},{"$f":"'WACC Calc'!AC738","v":0.04},{"$f":"'WACC Calc'!AD738","v":0.04},{"$f":"'WACC Calc'!AE738","v":0.04},{"$f":"'WACC Calc'!AF738","v":0.04},{"$f":"'WACC Calc'!AG738","v":0.04},{"$f":"'WACC Calc'!AH738","v":0.04},{"$f":"'WACC Calc'!AI738","v":0.04},{"$f":"'WACC Calc'!AJ738","v":0.04},{"$f":"'WACC Calc'!AK738","v":0.04},{"$f":"'WACC Calc'!AL738","v":0.04}]
["RA3Off**R10","R&D","Advanced",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F739","v":0.1},{"$f":"'WACC Calc'!G739","v":0.1},{"$f":"'WACC Calc'!H739","v":0.1},{"$f":"'WACC Calc'!I739","v":0.1},{"$f":"'WACC Calc'!J739","v":0.1},{"$f":"'WACC Calc'!K739","v":0.1},{"$f":"'WACC Calc'!L739","v":0.1},{"$f":"'WACC Calc'!M739","v":0.1},{"$f":"'WACC Calc'!N739","v":0.1},{"$f":"'WACC Calc'!O739","v":0.1},{"$f":"'WACC Calc'!P739","v":0.1},{"$f":"'WACC Calc'!Q739","v":0.1},{"$f":"'WACC Calc'!R739","v":0.1},{"$f":"'WACC Calc'!S739","v":0.1},{"$f":"'WACC Calc'!T739","v":0.1},{"$f":"'WACC Calc'!U739","v":0.1},{"$f":"'WACC Calc'!V739","v":0.1},{"$f":"'WACC Calc'!W739","v":0.1},{"$f":"'WACC Calc'!X739","v":0.1},{"$f":"'WACC Calc'!Y739","v":0.1},{"$f":"'WACC Calc'!Z739","v":0.1},{"$f":"'WACC Calc'!AA739","v":0.1},{"$f":"'WACC Calc'!AB739","v":0.1},{"$f":"'WACC Calc'!AC739","v":0.1},{"$f":"'WACC Calc'!AD739","v":0.1},{"$f":"'WACC Calc'!AE739","v":0.1},{"$f":"'WACC Calc'!AF739","v":0.1},{"$f":"'WACC Calc'!AG739","v":0.1},{"$f":"'WACC Calc'!AH739","v":0.1},{"$f":"'WACC Calc'!AI739","v":0.1},{"$f":"'WACC Calc'!AJ739","v":0.1},{"$f":"'WACC Calc'!AK739","v":0.1},{"$f":"'WACC Calc'!AL739","v":0.1}]
["RM3Off**R10","R&D","Moderate",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F740","v":0.1},{"$f":"'WACC Calc'!G740","v":0.1},{"$f":"'WACC Calc'!H740","v":0.1},{"$f":"'WACC Calc'!I740","v":0.1},{"$f":"'WACC Calc'!J740","v":0.1},{"$f":"'WACC Calc'!K740","v":0.1},{"$f":"'WACC Calc'!L740","v":0.1},{"$f":"'WACC Calc'!M740","v":0.1},{"$f":"'WACC Calc'!N740","v":0.1},{"$f":"'WACC Calc'!O740","v":0.1},{"$f":"'WACC Calc'!P740","v":0.1},{"$f":"'WACC Calc'!Q740","v":0.1},{"$f":"'WACC Calc'!R740","v":0.1},{"$f":"'WACC Calc'!S740","v":0.1},{"$f":"'WACC Calc'!T740","v":0.1},{"$f":"'WACC Calc'!U740","v":0.1},{"$f":"'WACC Calc'!V740","v":0.1},{"$f":"'WACC Calc'!W740","v":0.1},{"$f":"'WACC Calc'!X740","v":0.1},{"$f":"'WACC Calc'!Y740","v":0.1},{"$f":"'WACC Calc'!Z740","v":0.1},{"$f":"'WACC Calc'!AA740","v":0.1},{"$f":"'WACC Calc'!AB740","v":0.1},{"$f":"'WACC Calc'!AC740","v":0.1},{"$f":"'WACC Calc'!AD740","v":0.1},{"$f":"'WACC Calc'!AE740","v":0.1},{"$f":"'WACC Calc'!AF740","v":0.1},{"$f":"'WACC Calc'!AG740","v":0.1},{"$f":"'WACC Calc'!AH740","v":0.1},{"$f":"'WACC Calc'!AI740","v":0.1},{"$f":"'WACC Calc'!AJ740","v":0.1},{"$f":"'WACC Calc'!AK740","v":0.1},{"$f":"'WACC Calc'!AL740","v":0.1}]
["RC3Off**R10","R&D","Conservative",30,"OffShoreWind","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F741","v":0.1},{"$f":"'WACC Calc'!G741","v":0.1},{"$f":"'WACC Calc'!H741","v":0.1},{"$f":"'WACC Calc'!I741","v":0.1},{"$f":"'WACC Calc'!J741","v":0.1},{"$f":"'WACC Calc'!K741","v":0.1},{"$f":"'WACC Calc'!L741","v":0.1},{"$f":"'WACC Calc'!M741","v":0.1},{"$f":"'WACC Calc'!N741","v":0.1},{"$f":"'WACC Calc'!O741","v":0.1},{"$f":"'WACC Calc'!P741","v":0.1},{"$f":"'WACC Calc'!Q741","v":0.1},{"$f":"'WACC Calc'!R741","v":0.1},{"$f":"'WACC Calc'!S741","v":0.1},{"$f":"'WACC Calc'!T741","v":0.1},{"$f":"'WACC Calc'!U741","v":0.1},{"$f":"'WACC Calc'!V741","v":0.1},{"$f":"'WACC Calc'!W741","v":0.1},{"$f":"'WACC Calc'!X741","v":0.1},{"$f":"'WACC Calc'!Y741","v":0.1},{"$f":"'WACC Calc'!Z741","v":0.1},{"$f":"'WACC Calc'!AA741","v":0.1},{"$f":"'WACC Calc'!AB741","v":0.1},{"$f":"'WACC Calc'!AC741","v":0.1},{"$f":"'WACC Calc'!AD741","v":0.1},{"$f":"'WACC Calc'!AE741","v":0.1},{"$f":"'WACC Calc'!AF741","v":0.1},{"$f":"'WACC Calc'!AG741","v":0.1},{"$f":"'WACC Calc'!AH741","v":0.1},{"$f":"'WACC Calc'!AI741","v":0.1},{"$f":"'WACC Calc'!AJ741","v":0.1},{"$f":"'WACC Calc'!AK741","v":0.1},{"$f":"'WACC Calc'!AL741","v":0.1}]
["RA3Off**C1237","R&D","Advanced",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK742","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL742","v":7.317073170731736E-2}]
["RM3Off**C1237","R&D","Moderate",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK743","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL743","v":7.317073170731736E-2}]
["RC3Off**C1237","R&D","Conservative",30,"OffShoreWind","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK744","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL744","v":7.317073170731736E-2}]
["RA3Off**D00","R&D","Advanced",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F745","v":0.68500000000000005},{"$f":"'WACC Calc'!G745","v":0.68500000000000005},{"$f":"'WACC Calc'!H745","v":0.68500000000000005},{"$f":"'WACC Calc'!I745","v":0.68500000000000005},{"$f":"'WACC Calc'!J745","v":0.68500000000000005},{"$f":"'WACC Calc'!K745","v":0.68500000000000005},{"$f":"'WACC Calc'!L745","v":0.68500000000000005},{"$f":"'WACC Calc'!M745","v":0.68500000000000005},{"$f":"'WACC Calc'!N745","v":0.68500000000000005},{"$f":"'WACC Calc'!O745","v":0.68500000000000005},{"$f":"'WACC Calc'!P745","v":0.68500000000000005},{"$f":"'WACC Calc'!Q745","v":0.68500000000000005},{"$f":"'WACC Calc'!R745","v":0.68500000000000005},{"$f":"'WACC Calc'!S745","v":0.68500000000000005},{"$f":"'WACC Calc'!T745","v":0.68500000000000005},{"$f":"'WACC Calc'!U745","v":0.68500000000000005},{"$f":"'WACC Calc'!V745","v":0.68500000000000005},{"$f":"'WACC Calc'!W745","v":0.68500000000000005},{"$f":"'WACC Calc'!X745","v":0.68500000000000005},{"$f":"'WACC Calc'!Y745","v":0.68500000000000005},{"$f":"'WACC Calc'!Z745","v":0.68500000000000005},{"$f":"'WACC Calc'!AA745","v":0.68500000000000005},{"$f":"'WACC Calc'!AB745","v":0.68500000000000005},{"$f":"'WACC Calc'!AC745","v":0.68500000000000005},{"$f":"'WACC Calc'!AD745","v":0.68500000000000005},{"$f":"'WACC Calc'!AE745","v":0.68500000000000005},{"$f":"'WACC Calc'!AF745","v":0.68500000000000005},{"$f":"'WACC Calc'!AG745","v":0.68500000000000005},{"$f":"'WACC Calc'!AH745","v":0.68500000000000005},{"$f":"'WACC Calc'!AI745","v":0.68500000000000005},{"$f":"'WACC Calc'!AJ745","v":0.68500000000000005},{"$f":"'WACC Calc'!AK745","v":0.68500000000000005},{"$f":"'WACC Calc'!AL745","v":0.68500000000000005}]
["RM3Off**D00","R&D","Moderate",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F746","v":0.68500000000000005},{"$f":"'WACC Calc'!G746","v":0.68500000000000005},{"$f":"'WACC Calc'!H746","v":0.68500000000000005},{"$f":"'WACC Calc'!I746","v":0.68500000000000005},{"$f":"'WACC Calc'!J746","v":0.68500000000000005},{"$f":"'WACC Calc'!K746","v":0.68500000000000005},{"$f":"'WACC Calc'!L746","v":0.68500000000000005},{"$f":"'WACC Calc'!M746","v":0.68500000000000005},{"$f":"'WACC Calc'!N746","v":0.68500000000000005},{"$f":"'WACC Calc'!O746","v":0.68500000000000005},{"$f":"'WACC Calc'!P746","v":0.68500000000000005},{"$f":"'WACC Calc'!Q746","v":0.68500000000000005},{"$f":"'WACC Calc'!R746","v":0.68500000000000005},{"$f":"'WACC Calc'!S746","v":0.68500000000000005},{"$f":"'WACC Calc'!T746","v":0.68500000000000005},{"$f":"'WACC Calc'!U746","v":0.68500000000000005},{"$f":"'WACC Calc'!V746","v":0.68500000000000005},{"$f":"'WACC Calc'!W746","v":0.68500000000000005},{"$f":"'WACC Calc'!X746","v":0.68500000000000005},{"$f":"'WACC Calc'!Y746","v":0.68500000000000005},{"$f":"'WACC Calc'!Z746","v":0.68500000000000005},{"$f":"'WACC Calc'!AA746","v":0.68500000000000005},{"$f":"'WACC Calc'!AB746","v":0.68500000000000005},{"$f":"'WACC Calc'!AC746","v":0.68500000000000005},{"$f":"'WACC Calc'!AD746","v":0.68500000000000005},{"$f":"'WACC Calc'!AE746","v":0.68500000000000005},{"$f":"'WACC Calc'!AF746","v":0.68500000000000005},{"$f":"'WACC Calc'!AG746","v":0.68500000000000005},{"$f":"'WACC Calc'!AH746","v":0.68500000000000005},{"$f":"'WACC Calc'!AI746","v":0.68500000000000005},{"$f":"'WACC Calc'!AJ746","v":0.68500000000000005},{"$f":"'WACC Calc'!AK746","v":0.68500000000000005},{"$f":"'WACC Calc'!AL746","v":0.68500000000000005}]
["RC3Off**D00","R&D","Conservative",30,"OffShoreWind","*","Debt Fraction",{"$f":"'WACC Calc'!F747","v":0.68500000000000005},{"$f":"'WACC Calc'!G747","v":0.68500000000000005},{"$f":"'WACC Calc'!H747","v":0.68500000000000005},{"$f":"'WACC Calc'!I747","v":0.68500000000000005},{"$f":"'WACC Calc'!J747","v":0.68500000000000005},{"$f":"'WACC Calc'!K747","v":0.68500000000000005},{"$f":"'WACC Calc'!L747","v":0.68500000000000005},{"$f":"'WACC Calc'!M747","v":0.68500000000000005},{"$f":"'WACC Calc'!N747","v":0.68500000000000005},{"$f":"'WACC Calc'!O747","v":0.68500000000000005},{"$f":"'WACC Calc'!P747","v":0.68500000000000005},{"$f":"'WACC Calc'!Q747","v":0.68500000000000005},{"$f":"'WACC Calc'!R747","v":0.68500000000000005},{"$f":"'WACC Calc'!S747","v":0.68500000000000005},{"$f":"'WACC Calc'!T747","v":0.68500000000000005},{"$f":"'WACC Calc'!U747","v":0.68500000000000005},{"$f":"'WACC Calc'!V747","v":0.68500000000000005},{"$f":"'WACC Calc'!W747","v":0.68500000000000005},{"$f":"'WACC Calc'!X747","v":0.68500000000000005},{"$f":"'WACC Calc'!Y747","v":0.68500000000000005},{"$f":"'WACC Calc'!Z747","v":0.68500000000000005},{"$f":"'WACC Calc'!AA747","v":0.68500000000000005},{"$f":"'WACC Calc'!AB747","v":0.68500000000000005},{"$f":"'WACC Calc'!AC747","v":0.68500000000000005},{"$f":"'WACC Calc'!AD747","v":0.68500000000000005},{"$f":"'WACC Calc'!AE747","v":0.68500000000000005},{"$f":"'WACC Calc'!AF747","v":0.68500000000000005},{"$f":"'WACC Calc'!AG747","v":0.68500000000000005},{"$f":"'WACC Calc'!AH747","v":0.68500000000000005},{"$f":"'WACC Calc'!AI747","v":0.68500000000000005},{"$f":"'WACC Calc'!AJ747","v":0.68500000000000005},{"$f":"'WACC Calc'!AK747","v":0.68500000000000005},{"$f":"'WACC Calc'!AL747","v":0.68500000000000005}]
["R*3Off**T50","R&D","*",30,"OffShoreWind","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F748","v":0.25740000000000002},{"$f":"'WACC Calc'!G748","v":0.25740000000000002},{"$f":"'WACC Calc'!H748","v":0.25740000000000002},{"$f":"'WACC Calc'!I748","v":0.25740000000000002},{"$f":"'WACC Calc'!J748","v":0.25740000000000002},{"$f":"'WACC Calc'!K748","v":0.25740000000000002},{"$f":"'WACC Calc'!L748","v":0.25740000000000002},{"$f":"'WACC Calc'!M748","v":0.25740000000000002},{"$f":"'WACC Calc'!N748","v":0.25740000000000002},{"$f":"'WACC Calc'!O748","v":0.25740000000000002},{"$f":"'WACC Calc'!P748","v":0.25740000000000002},{"$f":"'WACC Calc'!Q748","v":0.25740000000000002},{"$f":"'WACC Calc'!R748","v":0.25740000000000002},{"$f":"'WACC Calc'!S748","v":0.25740000000000002},{"$f":"'WACC Calc'!T748","v":0.25740000000000002},{"$f":"'WACC Calc'!U748","v":0.25740000000000002},{"$f":"'WACC Calc'!V748","v":0.25740000000000002},{"$f":"'WACC Calc'!W748","v":0.25740000000000002},{"$f":"'WACC Calc'!X748","v":0.25740000000000002},{"$f":"'WACC Calc'!Y748","v":0.25740000000000002},{"$f":"'WACC Calc'!Z748","v":0.25740000000000002},{"$f":"'WACC Calc'!AA748","v":0.25740000000000002},{"$f":"'WACC Calc'!AB748","v":0.25740000000000002},{"$f":"'WACC Calc'!AC748","v":0.25740000000000002},{"$f":"'WACC Calc'!AD748","v":0.25740000000000002},{"$f":"'WACC Calc'!AE748","v":0.25740000000000002},{"$f":"'WACC Calc'!AF748","v":0.25740000000000002},{"$f":"'WACC Calc'!AG748","v":0.25740000000000002},{"$f":"'WACC Calc'!AH748","v":0.25740000000000002},{"$f":"'WACC Calc'!AI748","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ748","v":0.25740000000000002},{"$f":"'WACC Calc'!AK748","v":0.25740000000000002},{"$f":"'WACC Calc'!AL748","v":0.25740000000000002}]
["RA3Off**W00","R&D","Advanced",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!G749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!H749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!I749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!J749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!K749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!L749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!M749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!N749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!O749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!P749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Q749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!R749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!S749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!T749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!U749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!V749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!W749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!X749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Y749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Z749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AA749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AB749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AC749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AD749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AE749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AF749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AG749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AH749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AI749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AJ749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AK749","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AL749","v":5.1847239999999996E-2}]
["RM3Off**W00","R&D","Moderate",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!G750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!H750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!I750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!J750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!K750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!L750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!M750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!N750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!O750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!P750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Q750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!R750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!S750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!T750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!U750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!V750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!W750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!X750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Y750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Z750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AA750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AB750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AC750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AD750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AE750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AF750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AG750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AH750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AI750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AJ750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AK750","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AL750","v":5.1847239999999996E-2}]
["RC3Off**W00","R&D","Conservative",30,"OffShoreWind","*","WACC Nominal",{"$f":"'WACC Calc'!F751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!G751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!H751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!I751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!J751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!K751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!L751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!M751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!N751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!O751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!P751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Q751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!R751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!S751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!T751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!U751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!V751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!W751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!X751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Y751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!Z751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AA751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AB751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AC751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AD751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AE751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AF751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AG751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AH751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AI751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AJ751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AK751","v":5.1847239999999996E-2},{"$f":"'WACC Calc'!AL751","v":5.1847239999999996E-2}]
["RA3Off**W06","R&D","Advanced",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!G752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!H752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!I752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!J752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!K752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!L752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!M752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!N752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!O752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!P752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Q752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!R752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!S752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!T752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!U752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!V752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!W752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!X752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Y752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Z752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AA752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AB752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AC752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AD752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AE752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AF752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AG752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AH752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AI752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AJ752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AK752","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AL752","v":2.6192429268292905E-2}]
["RM3Off**W06","R&D","Moderate",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!G753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!H753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!I753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!J753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!K753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!L753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!M753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!N753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!O753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!P753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Q753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!R753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!S753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!T753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!U753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!V753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!W753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!X753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Y753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Z753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AA753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AB753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AC753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AD753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AE753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AF753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AG753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AH753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AI753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AJ753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AK753","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AL753","v":2.6192429268292905E-2}]
["RC3Off**W06","R&D","Conservative",30,"OffShoreWind","*","WACC Real",{"$f":"'WACC Calc'!F754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!G754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!H754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!I754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!J754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!K754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!L754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!M754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!N754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!O754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!P754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Q754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!R754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!S754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!T754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!U754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!V754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!W754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!X754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Y754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!Z754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AA754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AB754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AC754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AD754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AE754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AF754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AG754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AH754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AI754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AJ754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AK754","v":2.6192429268292905E-2},{"$f":"'WACC Calc'!AL754","v":2.6192429268292905E-2}]
["RA3Off**F00","R&D","Advanced",30,"OffShoreWind","*","FCR",{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!L583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!M583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!N583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!O583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!P583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Q583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!R583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!S583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!T583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!U583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!V583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!W583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!X583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Y583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Z583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AA583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AB583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AC583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AD583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AE583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AF583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AG583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AH583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AI583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AJ583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AK583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AL583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AM583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AN583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AO583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AP583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AQ583","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AR583","v":5.0719826638420985E-2}]
["RM3Off**F00","R&D","Moderate",30,"OffShoreWind","*","FCR",{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!L584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!M584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!N584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!O584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!P584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Q584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!R584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!S584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!T584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!U584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!V584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!W584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!X584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Y584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Z584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AA584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AB584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AC584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AD584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AE584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AF584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AG584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AH584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AI584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AJ584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AK584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AL584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AM584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AN584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AO584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AP584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AQ584","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AR584","v":5.0719826638420985E-2}]
["RC3Off**F00","R&D","Conservative",30,"OffShoreWind","*","FCR",{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!L585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!M585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!N585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!O585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!P585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Q585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!R585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!S585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!T585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!U585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!V585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!W585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!X585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Y585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!Z585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AA585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AB585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AC585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AD585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AE585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AF585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AG585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AH585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AI585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AJ585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AK585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AL585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AM585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AN585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AO585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AP585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AQ585","v":5.0719826638420985E-2},{"$f":"'Offshore Wind'!$S$49*'Offshore Wind'!AR585","v":5.0719826638420985E-2}]
["R*3Uti**I110","R&D","*",30,"UtilityPV","*","Inflation Rate",{"$f":"'WACC Calc'!F757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK757","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL757","v":2.5000000000000001E-2}]
["RA3Uti**I100","R&D","Advanced",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F758","v":0.04},{"$f":"'WACC Calc'!G758","v":0.04},{"$f":"'WACC Calc'!H758","v":0.04},{"$f":"'WACC Calc'!I758","v":0.04},{"$f":"'WACC Calc'!J758","v":0.04},{"$f":"'WACC Calc'!K758","v":0.04},{"$f":"'WACC Calc'!L758","v":0.04},{"$f":"'WACC Calc'!M758","v":0.04},{"$f":"'WACC Calc'!N758","v":0.04},{"$f":"'WACC Calc'!O758","v":0.04},{"$f":"'WACC Calc'!P758","v":0.04},{"$f":"'WACC Calc'!Q758","v":0.04},{"$f":"'WACC Calc'!R758","v":0.04},{"$f":"'WACC Calc'!S758","v":0.04},{"$f":"'WACC Calc'!T758","v":0.04},{"$f":"'WACC Calc'!U758","v":0.04},{"$f":"'WACC Calc'!V758","v":0.04},{"$f":"'WACC Calc'!W758","v":0.04},{"$f":"'WACC Calc'!X758","v":0.04},{"$f":"'WACC Calc'!Y758","v":0.04},{"$f":"'WACC Calc'!Z758","v":0.04},{"$f":"'WACC Calc'!AA758","v":0.04},{"$f":"'WACC Calc'!AB758","v":0.04},{"$f":"'WACC Calc'!AC758","v":0.04},{"$f":"'WACC Calc'!AD758","v":0.04},{"$f":"'WACC Calc'!AE758","v":0.04},{"$f":"'WACC Calc'!AF758","v":0.04},{"$f":"'WACC Calc'!AG758","v":0.04},{"$f":"'WACC Calc'!AH758","v":0.04},{"$f":"'WACC Calc'!AI758","v":0.04},{"$f":"'WACC Calc'!AJ758","v":0.04},{"$f":"'WACC Calc'!AK758","v":0.04},{"$f":"'WACC Calc'!AL758","v":0.04}]
["RM3Uti**I100","R&D","Moderate",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F759","v":0.04},{"$f":"'WACC Calc'!G759","v":0.04},{"$f":"'WACC Calc'!H759","v":0.04},{"$f":"'WACC Calc'!I759","v":0.04},{"$f":"'WACC Calc'!J759","v":0.04},{"$f":"'WACC Calc'!K759","v":0.04},{"$f":"'WACC Calc'!L759","v":0.04},{"$f":"'WACC Calc'!M759","v":0.04},{"$f":"'WACC Calc'!N759","v":0.04},{"$f":"'WACC Calc'!O759","v":0.04},{"$f":"'WACC Calc'!P759","v":0.04},{"$f":"'WACC Calc'!Q759","v":0.04},{"$f":"'WACC Calc'!R759","v":0.04},{"$f":"'WACC Calc'!S759","v":0.04},{"$f":"'WACC Calc'!T759","v":0.04},{"$f":"'WACC Calc'!U759","v":0.04},{"$f":"'WACC Calc'!V759","v":0.04},{"$f":"'WACC Calc'!W759","v":0.04},{"$f":"'WACC Calc'!X759","v":0.04},{"$f":"'WACC Calc'!Y759","v":0.04},{"$f":"'WACC Calc'!Z759","v":0.04},{"$f":"'WACC Calc'!AA759","v":0.04},{"$f":"'WACC Calc'!AB759","v":0.04},{"$f":"'WACC Calc'!AC759","v":0.04},{"$f":"'WACC Calc'!AD759","v":0.04},{"$f":"'WACC Calc'!AE759","v":0.04},{"$f":"'WACC Calc'!AF759","v":0.04},{"$f":"'WACC Calc'!AG759","v":0.04},{"$f":"'WACC Calc'!AH759","v":0.04},{"$f":"'WACC Calc'!AI759","v":0.04},{"$f":"'WACC Calc'!AJ759","v":0.04},{"$f":"'WACC Calc'!AK759","v":0.04},{"$f":"'WACC Calc'!AL759","v":0.04}]
["RC3Uti**I100","R&D","Conservative",30,"UtilityPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F760","v":0.04},{"$f":"'WACC Calc'!G760","v":0.04},{"$f":"'WACC Calc'!H760","v":0.04},{"$f":"'WACC Calc'!I760","v":0.04},{"$f":"'WACC Calc'!J760","v":0.04},{"$f":"'WACC Calc'!K760","v":0.04},{"$f":"'WACC Calc'!L760","v":0.04},{"$f":"'WACC Calc'!M760","v":0.04},{"$f":"'WACC Calc'!N760","v":0.04},{"$f":"'WACC Calc'!O760","v":0.04},{"$f":"'WACC Calc'!P760","v":0.04},{"$f":"'WACC Calc'!Q760","v":0.04},{"$f":"'WACC Calc'!R760","v":0.04},{"$f":"'WACC Calc'!S760","v":0.04},{"$f":"'WACC Calc'!T760","v":0.04},{"$f":"'WACC Calc'!U760","v":0.04},{"$f":"'WACC Calc'!V760","v":0.04},{"$f":"'WACC Calc'!W760","v":0.04},{"$f":"'WACC Calc'!X760","v":0.04},{"$f":"'WACC Calc'!Y760","v":0.04},{"$f":"'WACC Calc'!Z760","v":0.04},{"$f":"'WACC Calc'!AA760","v":0.04},{"$f":"'WACC Calc'!AB760","v":0.04},{"$f":"'WACC Calc'!AC760","v":0.04},{"$f":"'WACC Calc'!AD760","v":0.04},{"$f":"'WACC Calc'!AE760","v":0.04},{"$f":"'WACC Calc'!AF760","v":0.04},{"$f":"'WACC Calc'!AG760","v":0.04},{"$f":"'WACC Calc'!AH760","v":0.04},{"$f":"'WACC Calc'!AI760","v":0.04},{"$f":"'WACC Calc'!AJ760","v":0.04},{"$f":"'WACC Calc'!AK760","v":0.04},{"$f":"'WACC Calc'!AL760","v":0.04}]
["RA3Uti**C2126","R&D","Advanced",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK761","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL761","v":1.4634146341463428E-2}]
["RM3Uti**C2126","R&D","Moderate",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK762","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL762","v":1.4634146341463428E-2}]
["RC3Uti**C2126","R&D","Conservative",30,"UtilityPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK763","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL763","v":1.4634146341463428E-2}]
["R*3Uti**I00","R&D","*",30,"UtilityPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK764","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL764","v":3.5000000000000003E-2}]
["RA3Uti**R10","R&D","Advanced",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!G765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!H765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!I765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!J765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!K765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!L765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!M765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!N765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!O765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!P765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Q765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!R765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!S765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!T765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!U765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!V765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!W765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!X765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Y765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Z765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AA765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AB765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AC765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AD765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AE765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AF765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AG765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AH765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AI765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AJ765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AK765","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AL765","v":7.7499999999999999E-2}]
["RM3Uti**R10","R&D","Moderate",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!G766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!H766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!I766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!J766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!K766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!L766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!M766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!N766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!O766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!P766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Q766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!R766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!S766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!T766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!U766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!V766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!W766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!X766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Y766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Z766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AA766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AB766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AC766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AD766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AE766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AF766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AG766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AH766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AI766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AJ766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AK766","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AL766","v":7.7499999999999999E-2}]
["RC3Uti**R10","R&D","Conservative",30,"UtilityPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!G767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!H767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!I767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!J767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!K767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!L767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!M767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!N767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!O767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!P767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Q767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!R767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!S767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!T767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!U767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!V767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!W767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!X767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Y767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!Z767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AA767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AB767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AC767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AD767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AE767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AF767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AG767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AH767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AI767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AJ767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AK767","v":7.7499999999999999E-2},{"$f":"'WACC Calc'!AL767","v":7.7499999999999999E-2}]
["RA3Uti**C1237","R&D","Advanced",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!G768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!H768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!I768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!J768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!K768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!L768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!M768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!N768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!O768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!P768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Q768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!R768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!S768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!T768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!U768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!V768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!W768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!X768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Y768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Z768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AA768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AB768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AC768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AD768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AE768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AF768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AG768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AH768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AI768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AJ768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AK768","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AL768","v":5.1219512195121997E-2}]
["RM3Uti**C1237","R&D","Moderate",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!G769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!H769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!I769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!J769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!K769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!L769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!M769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!N769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!O769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!P769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Q769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!R769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!S769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!T769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!U769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!V769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!W769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!X769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Y769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Z769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AA769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AB769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AC769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AD769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AE769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AF769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AG769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AH769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AI769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AJ769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AK769","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AL769","v":5.1219512195121997E-2}]
["RC3Uti**C1237","R&D","Conservative",30,"UtilityPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!G770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!H770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!I770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!J770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!K770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!L770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!M770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!N770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!O770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!P770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Q770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!R770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!S770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!T770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!U770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!V770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!W770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!X770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Y770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!Z770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AA770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AB770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AC770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AD770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AE770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AF770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AG770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AH770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AI770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AJ770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AK770","v":5.1219512195121997E-2},{"$f":"'WACC Calc'!AL770","v":5.1219512195121997E-2}]
["RA3Uti**D00","R&D","Advanced",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F771","v":0.73517747421398261},{"$f":"'WACC Calc'!G771","v":0.73517747421398261},{"$f":"'WACC Calc'!H771","v":0.73517747421398261},{"$f":"'WACC Calc'!I771","v":0.73517747421398261},{"$f":"'WACC Calc'!J771","v":0.73517747421398261},{"$f":"'WACC Calc'!K771","v":0.73517747421398261},{"$f":"'WACC Calc'!L771","v":0.73517747421398261},{"$f":"'WACC Calc'!M771","v":0.73517747421398261},{"$f":"'WACC Calc'!N771","v":0.73517747421398261},{"$f":"'WACC Calc'!O771","v":0.73517747421398261},{"$f":"'WACC Calc'!P771","v":0.73517747421398261},{"$f":"'WACC Calc'!Q771","v":0.73517747421398261},{"$f":"'WACC Calc'!R771","v":0.73517747421398261},{"$f":"'WACC Calc'!S771","v":0.73517747421398261},{"$f":"'WACC Calc'!T771","v":0.73517747421398261},{"$f":"'WACC Calc'!U771","v":0.73517747421398261},{"$f":"'WACC Calc'!V771","v":0.73517747421398261},{"$f":"'WACC Calc'!W771","v":0.73517747421398261},{"$f":"'WACC Calc'!X771","v":0.73517747421398261},{"$f":"'WACC Calc'!Y771","v":0.73517747421398261},{"$f":"'WACC Calc'!Z771","v":0.73517747421398261},{"$f":"'WACC Calc'!AA771","v":0.73517747421398261},{"$f":"'WACC Calc'!AB771","v":0.73517747421398261},{"$f":"'WACC Calc'!AC771","v":0.73517747421398261},{"$f":"'WACC Calc'!AD771","v":0.73517747421398261},{"$f":"'WACC Calc'!AE771","v":0.73517747421398261},{"$f":"'WACC Calc'!AF771","v":0.73517747421398261},{"$f":"'WACC Calc'!AG771","v":0.73517747421398261},{"$f":"'WACC Calc'!AH771","v":0.73517747421398261},{"$f":"'WACC Calc'!AI771","v":0.73517747421398261},{"$f":"'WACC Calc'!AJ771","v":0.73517747421398261},{"$f":"'WACC Calc'!AK771","v":0.73517747421398261},{"$f":"'WACC Calc'!AL771","v":0.73517747421398261}]
["RM3Uti**D00","R&D","Moderate",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F772","v":0.73517747421398261},{"$f":"'WACC Calc'!G772","v":0.73517747421398261},{"$f":"'WACC Calc'!H772","v":0.73517747421398261},{"$f":"'WACC Calc'!I772","v":0.73517747421398261},{"$f":"'WACC Calc'!J772","v":0.73517747421398261},{"$f":"'WACC Calc'!K772","v":0.73517747421398261},{"$f":"'WACC Calc'!L772","v":0.73517747421398261},{"$f":"'WACC Calc'!M772","v":0.73517747421398261},{"$f":"'WACC Calc'!N772","v":0.73517747421398261},{"$f":"'WACC Calc'!O772","v":0.73517747421398261},{"$f":"'WACC Calc'!P772","v":0.73517747421398261},{"$f":"'WACC Calc'!Q772","v":0.73517747421398261},{"$f":"'WACC Calc'!R772","v":0.73517747421398261},{"$f":"'WACC Calc'!S772","v":0.73517747421398261},{"$f":"'WACC Calc'!T772","v":0.73517747421398261},{"$f":"'WACC Calc'!U772","v":0.73517747421398261},{"$f":"'WACC Calc'!V772","v":0.73517747421398261},{"$f":"'WACC Calc'!W772","v":0.73517747421398261},{"$f":"'WACC Calc'!X772","v":0.73517747421398261},{"$f":"'WACC Calc'!Y772","v":0.73517747421398261},{"$f":"'WACC Calc'!Z772","v":0.73517747421398261},{"$f":"'WACC Calc'!AA772","v":0.73517747421398261},{"$f":"'WACC Calc'!AB772","v":0.73517747421398261},{"$f":"'WACC Calc'!AC772","v":0.73517747421398261},{"$f":"'WACC Calc'!AD772","v":0.73517747421398261},{"$f":"'WACC Calc'!AE772","v":0.73517747421398261},{"$f":"'WACC Calc'!AF772","v":0.73517747421398261},{"$f":"'WACC Calc'!AG772","v":0.73517747421398261},{"$f":"'WACC Calc'!AH772","v":0.73517747421398261},{"$f":"'WACC Calc'!AI772","v":0.73517747421398261},{"$f":"'WACC Calc'!AJ772","v":0.73517747421398261},{"$f":"'WACC Calc'!AK772","v":0.73517747421398261},{"$f":"'WACC Calc'!AL772","v":0.73517747421398261}]
["RC3Uti**D00","R&D","Conservative",30,"UtilityPV","*","Debt Fraction",{"$f":"'WACC Calc'!F773","v":0.73517747421398261},{"$f":"'WACC Calc'!G773","v":0.73517747421398261},{"$f":"'WACC Calc'!H773","v":0.73517747421398261},{"$f":"'WACC Calc'!I773","v":0.73517747421398261},{"$f":"'WACC Calc'!J773","v":0.73517747421398261},{"$f":"'WACC Calc'!K773","v":0.73517747421398261},{"$f":"'WACC Calc'!L773","v":0.73517747421398261},{"$f":"'WACC Calc'!M773","v":0.73517747421398261},{"$f":"'WACC Calc'!N773","v":0.73517747421398261},{"$f":"'WACC Calc'!O773","v":0.73517747421398261},{"$f":"'WACC Calc'!P773","v":0.73517747421398261},{"$f":"'WACC Calc'!Q773","v":0.73517747421398261},{"$f":"'WACC Calc'!R773","v":0.73517747421398261},{"$f":"'WACC Calc'!S773","v":0.73517747421398261},{"$f":"'WACC Calc'!T773","v":0.73517747421398261},{"$f":"'WACC Calc'!U773","v":0.73517747421398261},{"$f":"'WACC Calc'!V773","v":0.73517747421398261},{"$f":"'WACC Calc'!W773","v":0.73517747421398261},{"$f":"'WACC Calc'!X773","v":0.73517747421398261},{"$f":"'WACC Calc'!Y773","v":0.73517747421398261},{"$f":"'WACC Calc'!Z773","v":0.73517747421398261},{"$f":"'WACC Calc'!AA773","v":0.73517747421398261},{"$f":"'WACC Calc'!AB773","v":0.73517747421398261},{"$f":"'WACC Calc'!AC773","v":0.73517747421398261},{"$f":"'WACC Calc'!AD773","v":0.73517747421398261},{"$f":"'WACC Calc'!AE773","v":0.73517747421398261},{"$f":"'WACC Calc'!AF773","v":0.73517747421398261},{"$f":"'WACC Calc'!AG773","v":0.73517747421398261},{"$f":"'WACC Calc'!AH773","v":0.73517747421398261},{"$f":"'WACC Calc'!AI773","v":0.73517747421398261},{"$f":"'WACC Calc'!AJ773","v":0.73517747421398261},{"$f":"'WACC Calc'!AK773","v":0.73517747421398261},{"$f":"'WACC Calc'!AL773","v":0.73517747421398261}]
["R*3Uti**T50","R&D","*",30,"UtilityPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F774","v":0.25740000000000002},{"$f":"'WACC Calc'!G774","v":0.25740000000000002},{"$f":"'WACC Calc'!H774","v":0.25740000000000002},{"$f":"'WACC Calc'!I774","v":0.25740000000000002},{"$f":"'WACC Calc'!J774","v":0.25740000000000002},{"$f":"'WACC Calc'!K774","v":0.25740000000000002},{"$f":"'WACC Calc'!L774","v":0.25740000000000002},{"$f":"'WACC Calc'!M774","v":0.25740000000000002},{"$f":"'WACC Calc'!N774","v":0.25740000000000002},{"$f":"'WACC Calc'!O774","v":0.25740000000000002},{"$f":"'WACC Calc'!P774","v":0.25740000000000002},{"$f":"'WACC Calc'!Q774","v":0.25740000000000002},{"$f":"'WACC Calc'!R774","v":0.25740000000000002},{"$f":"'WACC Calc'!S774","v":0.25740000000000002},{"$f":"'WACC Calc'!T774","v":0.25740000000000002},{"$f":"'WACC Calc'!U774","v":0.25740000000000002},{"$f":"'WACC Calc'!V774","v":0.25740000000000002},{"$f":"'WACC Calc'!W774","v":0.25740000000000002},{"$f":"'WACC Calc'!X774","v":0.25740000000000002},{"$f":"'WACC Calc'!Y774","v":0.25740000000000002},{"$f":"'WACC Calc'!Z774","v":0.25740000000000002},{"$f":"'WACC Calc'!AA774","v":0.25740000000000002},{"$f":"'WACC Calc'!AB774","v":0.25740000000000002},{"$f":"'WACC Calc'!AC774","v":0.25740000000000002},{"$f":"'WACC Calc'!AD774","v":0.25740000000000002},{"$f":"'WACC Calc'!AE774","v":0.25740000000000002},{"$f":"'WACC Calc'!AF774","v":0.25740000000000002},{"$f":"'WACC Calc'!AG774","v":0.25740000000000002},{"$f":"'WACC Calc'!AH774","v":0.25740000000000002},{"$f":"'WACC Calc'!AI774","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ774","v":0.25740000000000002},{"$f":"'WACC Calc'!AK774","v":0.25740000000000002},{"$f":"'WACC Calc'!AL774","v":0.25740000000000002}]
["RA3Uti**W00","R&D","Advanced",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!G775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!H775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!I775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!J775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!K775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!L775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!M775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!N775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!O775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!P775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Q775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!R775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!S775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!T775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!U775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!V775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!W775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!X775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Y775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Z775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AA775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AB775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AC775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AD775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AE775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AF775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AG775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AH775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AI775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AJ775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AK775","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AL775","v":4.2361457442468484E-2}]
["RM3Uti**W00","R&D","Moderate",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!G776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!H776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!I776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!J776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!K776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!L776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!M776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!N776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!O776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!P776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Q776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!R776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!S776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!T776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!U776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!V776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!W776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!X776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Y776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Z776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AA776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AB776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AC776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AD776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AE776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AF776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AG776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AH776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AI776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AJ776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AK776","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AL776","v":4.2361457442468484E-2}]
["RC3Uti**W00","R&D","Conservative",30,"UtilityPV","*","WACC Nominal",{"$f":"'WACC Calc'!F777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!G777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!H777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!I777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!J777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!K777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!L777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!M777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!N777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!O777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!P777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Q777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!R777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!S777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!T777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!U777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!V777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!W777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!X777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Y777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!Z777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AA777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AB777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AC777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AD777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AE777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AF777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AG777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AH777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AI777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AJ777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AK777","v":4.2361457442468484E-2},{"$f":"'WACC Calc'!AL777","v":4.2361457442468484E-2}]
["RA3Uti**W06","R&D","Advanced",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!G778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!H778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!I778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!J778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!K778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!L778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!M778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!N778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!O778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!P778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Q778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!R778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!S778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!T778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!U778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!V778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!W778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!X778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Y778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Z778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AA778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AB778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AC778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AD778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AE778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AF778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AG778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AH778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AI778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AJ778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AK778","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AL778","v":1.6938007260944854E-2}]
["RM3Uti**W06","R&D","Moderate",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!G779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!H779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!I779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!J779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!K779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!L779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!M779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!N779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!O779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!P779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Q779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!R779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!S779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!T779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!U779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!V779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!W779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!X779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Y779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Z779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AA779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AB779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AC779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AD779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AE779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AF779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AG779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AH779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AI779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AJ779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AK779","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AL779","v":1.6938007260944854E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B451,1), LEFT(C451,1), LEFT(D451,1),LEFT(E451,3),LEFT(F451,6),RIGHT(F451,1), LEFT(G451,1), IF(ISERROR(FIND(\"Rate\",G451)), \"0\",FIND(\"Rate\",G451)),IF(ISERROR(FIND(\"Real\",G451)), \"0\",FIND(\"Real\",G451)))","v":"RC3Uti**W06"},"R&D","Conservative",30,"UtilityPV","*","WACC Real",{"$f":"'WACC Calc'!F780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!G780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!H780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!I780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!J780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!K780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!L780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!M780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!N780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!O780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!P780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Q780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!R780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!S780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!T780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!U780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!V780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!W780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!X780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Y780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!Z780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AA780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AB780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AC780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AD780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AE780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AF780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AG780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AH780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AI780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AJ780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AK780","v":1.6938007260944854E-2},{"$f":"'WACC Calc'!AL780","v":1.6938007260944854E-2}]
["RA3Uti**F00","R&D","Advanced",30,"UtilityPV","*","FCR",{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!L246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!M246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!N246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!O246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!P246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Q246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!R246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!S246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!T246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!U246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!V246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!W246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!X246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Y246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Z246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AA246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AB246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AC246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AD246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AE246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AF246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AG246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AH246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AI246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AJ246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AK246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AL246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AM246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AN246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AO246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AP246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AQ246","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AR246","v":4.4393562425152279E-2}]
["RM3Uti**F00","R&D","Moderate",30,"UtilityPV","*","FCR",{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!L247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!M247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!N247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!O247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!P247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Q247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!R247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!S247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!T247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!U247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!V247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!W247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!X247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Y247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Z247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AA247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AB247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AC247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AD247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AE247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AF247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AG247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AH247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AI247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AJ247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AK247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AL247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AM247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AN247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AO247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AP247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AQ247","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AR247","v":4.4393562425152279E-2}]
["RC3Uti**F00","R&D","Conservative",30,"UtilityPV","*","FCR",{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!L248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!M248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!N248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!O248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!P248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Q248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!R248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!S248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!T248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!U248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!V248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!W248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!X248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Y248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!Z248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AA248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AB248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AC248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AD248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AE248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AF248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AG248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AH248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AI248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AJ248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AK248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AL248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AM248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AN248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AO248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AP248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AQ248","v":4.4393562425152279E-2},{"$f":"'Solar - Utility PV'!$S$50*'Solar - Utility PV'!AR248","v":4.4393562425152279E-2}]
["R*3Com**I110","R&D","*",30,"CommPV","*","Inflation Rate",{"$f":"'WACC Calc'!F783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK783","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL783","v":2.5000000000000001E-2}]
["RA3Com**I100","R&D","Advanced",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F784","v":0.04},{"$f":"'WACC Calc'!G784","v":0.04},{"$f":"'WACC Calc'!H784","v":0.04},{"$f":"'WACC Calc'!I784","v":0.04},{"$f":"'WACC Calc'!J784","v":0.04},{"$f":"'WACC Calc'!K784","v":0.04},{"$f":"'WACC Calc'!L784","v":0.04},{"$f":"'WACC Calc'!M784","v":0.04},{"$f":"'WACC Calc'!N784","v":0.04},{"$f":"'WACC Calc'!O784","v":0.04},{"$f":"'WACC Calc'!P784","v":0.04},{"$f":"'WACC Calc'!Q784","v":0.04},{"$f":"'WACC Calc'!R784","v":0.04},{"$f":"'WACC Calc'!S784","v":0.04},{"$f":"'WACC Calc'!T784","v":0.04},{"$f":"'WACC Calc'!U784","v":0.04},{"$f":"'WACC Calc'!V784","v":0.04},{"$f":"'WACC Calc'!W784","v":0.04},{"$f":"'WACC Calc'!X784","v":0.04},{"$f":"'WACC Calc'!Y784","v":0.04},{"$f":"'WACC Calc'!Z784","v":0.04},{"$f":"'WACC Calc'!AA784","v":0.04},{"$f":"'WACC Calc'!AB784","v":0.04},{"$f":"'WACC Calc'!AC784","v":0.04},{"$f":"'WACC Calc'!AD784","v":0.04},{"$f":"'WACC Calc'!AE784","v":0.04},{"$f":"'WACC Calc'!AF784","v":0.04},{"$f":"'WACC Calc'!AG784","v":0.04},{"$f":"'WACC Calc'!AH784","v":0.04},{"$f":"'WACC Calc'!AI784","v":0.04},{"$f":"'WACC Calc'!AJ784","v":0.04},{"$f":"'WACC Calc'!AK784","v":0.04},{"$f":"'WACC Calc'!AL784","v":0.04}]
["RM3Com**I100","R&D","Moderate",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F785","v":0.04},{"$f":"'WACC Calc'!G785","v":0.04},{"$f":"'WACC Calc'!H785","v":0.04},{"$f":"'WACC Calc'!I785","v":0.04},{"$f":"'WACC Calc'!J785","v":0.04},{"$f":"'WACC Calc'!K785","v":0.04},{"$f":"'WACC Calc'!L785","v":0.04},{"$f":"'WACC Calc'!M785","v":0.04},{"$f":"'WACC Calc'!N785","v":0.04},{"$f":"'WACC Calc'!O785","v":0.04},{"$f":"'WACC Calc'!P785","v":0.04},{"$f":"'WACC Calc'!Q785","v":0.04},{"$f":"'WACC Calc'!R785","v":0.04},{"$f":"'WACC Calc'!S785","v":0.04},{"$f":"'WACC Calc'!T785","v":0.04},{"$f":"'WACC Calc'!U785","v":0.04},{"$f":"'WACC Calc'!V785","v":0.04},{"$f":"'WACC Calc'!W785","v":0.04},{"$f":"'WACC Calc'!X785","v":0.04},{"$f":"'WACC Calc'!Y785","v":0.04},{"$f":"'WACC Calc'!Z785","v":0.04},{"$f":"'WACC Calc'!AA785","v":0.04},{"$f":"'WACC Calc'!AB785","v":0.04},{"$f":"'WACC Calc'!AC785","v":0.04},{"$f":"'WACC Calc'!AD785","v":0.04},{"$f":"'WACC Calc'!AE785","v":0.04},{"$f":"'WACC Calc'!AF785","v":0.04},{"$f":"'WACC Calc'!AG785","v":0.04},{"$f":"'WACC Calc'!AH785","v":0.04},{"$f":"'WACC Calc'!AI785","v":0.04},{"$f":"'WACC Calc'!AJ785","v":0.04},{"$f":"'WACC Calc'!AK785","v":0.04},{"$f":"'WACC Calc'!AL785","v":0.04}]
["RC3Com**I100","R&D","Conservative",30,"CommPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F786","v":0.04},{"$f":"'WACC Calc'!G786","v":0.04},{"$f":"'WACC Calc'!H786","v":0.04},{"$f":"'WACC Calc'!I786","v":0.04},{"$f":"'WACC Calc'!J786","v":0.04},{"$f":"'WACC Calc'!K786","v":0.04},{"$f":"'WACC Calc'!L786","v":0.04},{"$f":"'WACC Calc'!M786","v":0.04},{"$f":"'WACC Calc'!N786","v":0.04},{"$f":"'WACC Calc'!O786","v":0.04},{"$f":"'WACC Calc'!P786","v":0.04},{"$f":"'WACC Calc'!Q786","v":0.04},{"$f":"'WACC Calc'!R786","v":0.04},{"$f":"'WACC Calc'!S786","v":0.04},{"$f":"'WACC Calc'!T786","v":0.04},{"$f":"'WACC Calc'!U786","v":0.04},{"$f":"'WACC Calc'!V786","v":0.04},{"$f":"'WACC Calc'!W786","v":0.04},{"$f":"'WACC Calc'!X786","v":0.04},{"$f":"'WACC Calc'!Y786","v":0.04},{"$f":"'WACC Calc'!Z786","v":0.04},{"$f":"'WACC Calc'!AA786","v":0.04},{"$f":"'WACC Calc'!AB786","v":0.04},{"$f":"'WACC Calc'!AC786","v":0.04},{"$f":"'WACC Calc'!AD786","v":0.04},{"$f":"'WACC Calc'!AE786","v":0.04},{"$f":"'WACC Calc'!AF786","v":0.04},{"$f":"'WACC Calc'!AG786","v":0.04},{"$f":"'WACC Calc'!AH786","v":0.04},{"$f":"'WACC Calc'!AI786","v":0.04},{"$f":"'WACC Calc'!AJ786","v":0.04},{"$f":"'WACC Calc'!AK786","v":0.04},{"$f":"'WACC Calc'!AL786","v":0.04}]
["RA3Com**C2126","R&D","Advanced",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK787","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL787","v":1.4634146341463428E-2}]
["RM3Com**C2126","R&D","Moderate",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK788","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL788","v":1.4634146341463428E-2}]
["RC3Com**C2126","R&D","Conservative",30,"CommPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK789","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL789","v":1.4634146341463428E-2}]
["R*3Com**I00","R&D","*",30,"CommPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK790","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL790","v":3.5000000000000003E-2}]
["RA3Com**R10","R&D","Advanced",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK791","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL791","v":8.7499999999999994E-2}]
["RM3Com**R10","R&D","Moderate",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK792","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL792","v":8.7499999999999994E-2}]
["RC3Com**R10","R&D","Conservative",30,"CommPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK793","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL793","v":8.7499999999999994E-2}]
["RA3Com**C1237","R&D","Advanced",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK794","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL794","v":6.0975609756097615E-2}]
["RM3Com**C1237","R&D","Moderate",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK795","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL795","v":6.0975609756097615E-2}]
["RC3Com**C1237","R&D","Conservative",30,"CommPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK796","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL796","v":6.0975609756097615E-2}]
["RA3Com**D00","R&D","Advanced",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F797","v":0.75929112854256098},{"$f":"'WACC Calc'!G797","v":0.75929112854256098},{"$f":"'WACC Calc'!H797","v":0.75929112854256098},{"$f":"'WACC Calc'!I797","v":0.75929112854256098},{"$f":"'WACC Calc'!J797","v":0.75929112854256098},{"$f":"'WACC Calc'!K797","v":0.75929112854256098},{"$f":"'WACC Calc'!L797","v":0.75929112854256098},{"$f":"'WACC Calc'!M797","v":0.75929112854256098},{"$f":"'WACC Calc'!N797","v":0.75929112854256098},{"$f":"'WACC Calc'!O797","v":0.75929112854256098},{"$f":"'WACC Calc'!P797","v":0.75929112854256098},{"$f":"'WACC Calc'!Q797","v":0.75929112854256098},{"$f":"'WACC Calc'!R797","v":0.75929112854256098},{"$f":"'WACC Calc'!S797","v":0.75929112854256098},{"$f":"'WACC Calc'!T797","v":0.75929112854256098},{"$f":"'WACC Calc'!U797","v":0.75929112854256098},{"$f":"'WACC Calc'!V797","v":0.75929112854256098},{"$f":"'WACC Calc'!W797","v":0.75929112854256098},{"$f":"'WACC Calc'!X797","v":0.75929112854256098},{"$f":"'WACC Calc'!Y797","v":0.75929112854256098},{"$f":"'WACC Calc'!Z797","v":0.75929112854256098},{"$f":"'WACC Calc'!AA797","v":0.75929112854256098},{"$f":"'WACC Calc'!AB797","v":0.75929112854256098},{"$f":"'WACC Calc'!AC797","v":0.75929112854256098},{"$f":"'WACC Calc'!AD797","v":0.75929112854256098},{"$f":"'WACC Calc'!AE797","v":0.75929112854256098},{"$f":"'WACC Calc'!AF797","v":0.75929112854256098},{"$f":"'WACC Calc'!AG797","v":0.75929112854256098},{"$f":"'WACC Calc'!AH797","v":0.75929112854256098},{"$f":"'WACC Calc'!AI797","v":0.75929112854256098},{"$f":"'WACC Calc'!AJ797","v":0.75929112854256098},{"$f":"'WACC Calc'!AK797","v":0.75929112854256098},{"$f":"'WACC Calc'!AL797","v":0.75929112854256098}]
["RM3Com**D00","R&D","Moderate",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F798","v":0.75929112854256098},{"$f":"'WACC Calc'!G798","v":0.75929112854256098},{"$f":"'WACC Calc'!H798","v":0.75929112854256098},{"$f":"'WACC Calc'!I798","v":0.75929112854256098},{"$f":"'WACC Calc'!J798","v":0.75929112854256098},{"$f":"'WACC Calc'!K798","v":0.75929112854256098},{"$f":"'WACC Calc'!L798","v":0.75929112854256098},{"$f":"'WACC Calc'!M798","v":0.75929112854256098},{"$f":"'WACC Calc'!N798","v":0.75929112854256098},{"$f":"'WACC Calc'!O798","v":0.75929112854256098},{"$f":"'WACC Calc'!P798","v":0.75929112854256098},{"$f":"'WACC Calc'!Q798","v":0.75929112854256098},{"$f":"'WACC Calc'!R798","v":0.75929112854256098},{"$f":"'WACC Calc'!S798","v":0.75929112854256098},{"$f":"'WACC Calc'!T798","v":0.75929112854256098},{"$f":"'WACC Calc'!U798","v":0.75929112854256098},{"$f":"'WACC Calc'!V798","v":0.75929112854256098},{"$f":"'WACC Calc'!W798","v":0.75929112854256098},{"$f":"'WACC Calc'!X798","v":0.75929112854256098},{"$f":"'WACC Calc'!Y798","v":0.75929112854256098},{"$f":"'WACC Calc'!Z798","v":0.75929112854256098},{"$f":"'WACC Calc'!AA798","v":0.75929112854256098},{"$f":"'WACC Calc'!AB798","v":0.75929112854256098},{"$f":"'WACC Calc'!AC798","v":0.75929112854256098},{"$f":"'WACC Calc'!AD798","v":0.75929112854256098},{"$f":"'WACC Calc'!AE798","v":0.75929112854256098},{"$f":"'WACC Calc'!AF798","v":0.75929112854256098},{"$f":"'WACC Calc'!AG798","v":0.75929112854256098},{"$f":"'WACC Calc'!AH798","v":0.75929112854256098},{"$f":"'WACC Calc'!AI798","v":0.75929112854256098},{"$f":"'WACC Calc'!AJ798","v":0.75929112854256098},{"$f":"'WACC Calc'!AK798","v":0.75929112854256098},{"$f":"'WACC Calc'!AL798","v":0.75929112854256098}]
["RC3Com**D00","R&D","Conservative",30,"CommPV","*","Debt Fraction",{"$f":"'WACC Calc'!F799","v":0.75929112854256098},{"$f":"'WACC Calc'!G799","v":0.75929112854256098},{"$f":"'WACC Calc'!H799","v":0.75929112854256098},{"$f":"'WACC Calc'!I799","v":0.75929112854256098},{"$f":"'WACC Calc'!J799","v":0.75929112854256098},{"$f":"'WACC Calc'!K799","v":0.75929112854256098},{"$f":"'WACC Calc'!L799","v":0.75929112854256098},{"$f":"'WACC Calc'!M799","v":0.75929112854256098},{"$f":"'WACC Calc'!N799","v":0.75929112854256098},{"$f":"'WACC Calc'!O799","v":0.75929112854256098},{"$f":"'WACC Calc'!P799","v":0.75929112854256098},{"$f":"'WACC Calc'!Q799","v":0.75929112854256098},{"$f":"'WACC Calc'!R799","v":0.75929112854256098},{"$f":"'WACC Calc'!S799","v":0.75929112854256098},{"$f":"'WACC Calc'!T799","v":0.75929112854256098},{"$f":"'WACC Calc'!U799","v":0.75929112854256098},{"$f":"'WACC Calc'!V799","v":0.75929112854256098},{"$f":"'WACC Calc'!W799","v":0.75929112854256098},{"$f":"'WACC Calc'!X799","v":0.75929112854256098},{"$f":"'WACC Calc'!Y799","v":0.75929112854256098},{"$f":"'WACC Calc'!Z799","v":0.75929112854256098},{"$f":"'WACC Calc'!AA799","v":0.75929112854256098},{"$f":"'WACC Calc'!AB799","v":0.75929112854256098},{"$f":"'WACC Calc'!AC799","v":0.75929112854256098},{"$f":"'WACC Calc'!AD799","v":0.75929112854256098},{"$f":"'WACC Calc'!AE799","v":0.75929112854256098},{"$f":"'WACC Calc'!AF799","v":0.75929112854256098},{"$f":"'WACC Calc'!AG799","v":0.75929112854256098},{"$f":"'WACC Calc'!AH799","v":0.75929112854256098},{"$f":"'WACC Calc'!AI799","v":0.75929112854256098},{"$f":"'WACC Calc'!AJ799","v":0.75929112854256098},{"$f":"'WACC Calc'!AK799","v":0.75929112854256098},{"$f":"'WACC Calc'!AL799","v":0.75929112854256098}]
["R*3Com**T50","R&D","*",30,"CommPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F800","v":0.25740000000000002},{"$f":"'WACC Calc'!G800","v":0.25740000000000002},{"$f":"'WACC Calc'!H800","v":0.25740000000000002},{"$f":"'WACC Calc'!I800","v":0.25740000000000002},{"$f":"'WACC Calc'!J800","v":0.25740000000000002},{"$f":"'WACC Calc'!K800","v":0.25740000000000002},{"$f":"'WACC Calc'!L800","v":0.25740000000000002},{"$f":"'WACC Calc'!M800","v":0.25740000000000002},{"$f":"'WACC Calc'!N800","v":0.25740000000000002},{"$f":"'WACC Calc'!O800","v":0.25740000000000002},{"$f":"'WACC Calc'!P800","v":0.25740000000000002},{"$f":"'WACC Calc'!Q800","v":0.25740000000000002},{"$f":"'WACC Calc'!R800","v":0.25740000000000002},{"$f":"'WACC Calc'!S800","v":0.25740000000000002},{"$f":"'WACC Calc'!T800","v":0.25740000000000002},{"$f":"'WACC Calc'!U800","v":0.25740000000000002},{"$f":"'WACC Calc'!V800","v":0.25740000000000002},{"$f":"'WACC Calc'!W800","v":0.25740000000000002},{"$f":"'WACC Calc'!X800","v":0.25740000000000002},{"$f":"'WACC Calc'!Y800","v":0.25740000000000002},{"$f":"'WACC Calc'!Z800","v":0.25740000000000002},{"$f":"'WACC Calc'!AA800","v":0.25740000000000002},{"$f":"'WACC Calc'!AB800","v":0.25740000000000002},{"$f":"'WACC Calc'!AC800","v":0.25740000000000002},{"$f":"'WACC Calc'!AD800","v":0.25740000000000002},{"$f":"'WACC Calc'!AE800","v":0.25740000000000002},{"$f":"'WACC Calc'!AF800","v":0.25740000000000002},{"$f":"'WACC Calc'!AG800","v":0.25740000000000002},{"$f":"'WACC Calc'!AH800","v":0.25740000000000002},{"$f":"'WACC Calc'!AI800","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ800","v":0.25740000000000002},{"$f":"'WACC Calc'!AK800","v":0.25740000000000002},{"$f":"'WACC Calc'!AL800","v":0.25740000000000002}]
["RA3Com**W00","R&D","Advanced",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!G801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!H801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!I801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!J801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!K801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!L801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!M801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!N801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!O801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!P801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Q801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!R801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!S801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!T801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!U801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!V801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!W801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!X801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Y801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Z801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AA801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AB801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AC801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AD801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AE801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AF801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AG801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AH801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AI801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AJ801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AK801","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AL801","v":4.3616009934754146E-2}]
["RM3Com**W00","R&D","Moderate",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!G802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!H802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!I802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!J802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!K802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!L802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!M802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!N802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!O802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!P802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Q802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!R802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!S802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!T802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!U802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!V802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!W802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!X802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Y802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Z802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AA802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AB802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AC802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AD802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AE802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AF802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AG802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AH802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AI802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AJ802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AK802","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AL802","v":4.3616009934754146E-2}]
["RC3Com**W00","R&D","Conservative",30,"CommPV","*","WACC Nominal",{"$f":"'WACC Calc'!F803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!G803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!H803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!I803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!J803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!K803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!L803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!M803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!N803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!O803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!P803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Q803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!R803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!S803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!T803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!U803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!V803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!W803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!X803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Y803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!Z803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AA803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AB803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AC803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AD803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AE803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AF803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AG803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AH803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AI803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AJ803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AK803","v":4.3616009934754146E-2},{"$f":"'WACC Calc'!AL803","v":4.3616009934754146E-2}]
["RA3Com**W06","R&D","Advanced",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!G804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!H804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!I804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!J804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!K804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!L804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!M804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!N804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!O804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!P804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Q804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!R804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!S804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!T804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!U804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!V804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!W804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!X804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Y804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Z804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AA804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AB804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AC804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AD804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AE804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AF804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AG804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AH804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AI804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AJ804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AK804","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AL804","v":1.8161960911955433E-2}]
["RM3Com**W06","R&D","Moderate",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!G805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!H805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!I805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!J805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!K805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!L805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!M805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!N805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!O805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!P805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Q805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!R805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!S805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!T805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!U805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!V805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!W805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!X805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Y805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Z805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AA805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AB805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AC805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AD805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AE805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AF805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AG805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AH805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AI805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AJ805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AK805","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AL805","v":1.8161960911955433E-2}]
["RC3Com**W06","R&D","Conservative",30,"CommPV","*","WACC Real",{"$f":"'WACC Calc'!F806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!G806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!H806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!I806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!J806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!K806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!L806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!M806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!N806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!O806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!P806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Q806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!R806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!S806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!T806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!U806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!V806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!W806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!X806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Y806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!Z806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AA806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AB806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AC806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AD806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AE806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AF806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AG806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AH806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AI806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AJ806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AK806","v":1.8161960911955433E-2},{"$f":"'WACC Calc'!AL806","v":1.8161960911955433E-2}]
["RA3Com**F00","R&D","Advanced",30,"CommPV","*","FCR",{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!L230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!M230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!N230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!O230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!P230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Q230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!R230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!S230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!T230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!U230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!V230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!W230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!X230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Y230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Z230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AA230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AB230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AC230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AD230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AE230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AF230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AG230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AH230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AI230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AJ230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AK230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AL230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AM230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AN230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AO230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AP230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AQ230","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AR230","v":4.5202251717212323E-2}]
["RM3Com**F00","R&D","Moderate",30,"CommPV","*","FCR",{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!L231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!M231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!N231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!O231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!P231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Q231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!R231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!S231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!T231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!U231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!V231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!W231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!X231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Y231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Z231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AA231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AB231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AC231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AD231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AE231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AF231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AG231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AH231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AI231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AJ231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AK231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AL231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AM231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AN231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AO231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AP231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AQ231","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AR231","v":4.5202251717212323E-2}]
["RC3Com**F00","R&D","Conservative",30,"CommPV","*","FCR",{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!L232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!M232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!N232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!O232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!P232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Q232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!R232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!S232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!T232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!U232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!V232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!W232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!X232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Y232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!Z232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AA232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AB232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AC232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AD232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AE232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AF232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AG232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AH232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AI232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AJ232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AK232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AL232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AM232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AN232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AO232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AP232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AQ232","v":4.5202251717212323E-2},{"$f":"'Solar - PV Dist. Comm'!$S$56*'Solar - PV Dist. Comm'!AR232","v":4.5202251717212323E-2}]
["R*3Res**I110","R&D","*",30,"ResPV","*","Inflation Rate",{"$f":"'WACC Calc'!F809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK809","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL809","v":2.5000000000000001E-2}]
["RA3Res**I100","R&D","Advanced",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F810","v":0.04},{"$f":"'WACC Calc'!G810","v":0.04},{"$f":"'WACC Calc'!H810","v":0.04},{"$f":"'WACC Calc'!I810","v":0.04},{"$f":"'WACC Calc'!J810","v":0.04},{"$f":"'WACC Calc'!K810","v":0.04},{"$f":"'WACC Calc'!L810","v":0.04},{"$f":"'WACC Calc'!M810","v":0.04},{"$f":"'WACC Calc'!N810","v":0.04},{"$f":"'WACC Calc'!O810","v":0.04},{"$f":"'WACC Calc'!P810","v":0.04},{"$f":"'WACC Calc'!Q810","v":0.04},{"$f":"'WACC Calc'!R810","v":0.04},{"$f":"'WACC Calc'!S810","v":0.04},{"$f":"'WACC Calc'!T810","v":0.04},{"$f":"'WACC Calc'!U810","v":0.04},{"$f":"'WACC Calc'!V810","v":0.04},{"$f":"'WACC Calc'!W810","v":0.04},{"$f":"'WACC Calc'!X810","v":0.04},{"$f":"'WACC Calc'!Y810","v":0.04},{"$f":"'WACC Calc'!Z810","v":0.04},{"$f":"'WACC Calc'!AA810","v":0.04},{"$f":"'WACC Calc'!AB810","v":0.04},{"$f":"'WACC Calc'!AC810","v":0.04},{"$f":"'WACC Calc'!AD810","v":0.04},{"$f":"'WACC Calc'!AE810","v":0.04},{"$f":"'WACC Calc'!AF810","v":0.04},{"$f":"'WACC Calc'!AG810","v":0.04},{"$f":"'WACC Calc'!AH810","v":0.04},{"$f":"'WACC Calc'!AI810","v":0.04},{"$f":"'WACC Calc'!AJ810","v":0.04},{"$f":"'WACC Calc'!AK810","v":0.04},{"$f":"'WACC Calc'!AL810","v":0.04}]
["RM3Res**I100","R&D","Moderate",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F811","v":0.04},{"$f":"'WACC Calc'!G811","v":0.04},{"$f":"'WACC Calc'!H811","v":0.04},{"$f":"'WACC Calc'!I811","v":0.04},{"$f":"'WACC Calc'!J811","v":0.04},{"$f":"'WACC Calc'!K811","v":0.04},{"$f":"'WACC Calc'!L811","v":0.04},{"$f":"'WACC Calc'!M811","v":0.04},{"$f":"'WACC Calc'!N811","v":0.04},{"$f":"'WACC Calc'!O811","v":0.04},{"$f":"'WACC Calc'!P811","v":0.04},{"$f":"'WACC Calc'!Q811","v":0.04},{"$f":"'WACC Calc'!R811","v":0.04},{"$f":"'WACC Calc'!S811","v":0.04},{"$f":"'WACC Calc'!T811","v":0.04},{"$f":"'WACC Calc'!U811","v":0.04},{"$f":"'WACC Calc'!V811","v":0.04},{"$f":"'WACC Calc'!W811","v":0.04},{"$f":"'WACC Calc'!X811","v":0.04},{"$f":"'WACC Calc'!Y811","v":0.04},{"$f":"'WACC Calc'!Z811","v":0.04},{"$f":"'WACC Calc'!AA811","v":0.04},{"$f":"'WACC Calc'!AB811","v":0.04},{"$f":"'WACC Calc'!AC811","v":0.04},{"$f":"'WACC Calc'!AD811","v":0.04},{"$f":"'WACC Calc'!AE811","v":0.04},{"$f":"'WACC Calc'!AF811","v":0.04},{"$f":"'WACC Calc'!AG811","v":0.04},{"$f":"'WACC Calc'!AH811","v":0.04},{"$f":"'WACC Calc'!AI811","v":0.04},{"$f":"'WACC Calc'!AJ811","v":0.04},{"$f":"'WACC Calc'!AK811","v":0.04},{"$f":"'WACC Calc'!AL811","v":0.04}]
["RC3Res**I100","R&D","Conservative",30,"ResPV","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F812","v":0.04},{"$f":"'WACC Calc'!G812","v":0.04},{"$f":"'WACC Calc'!H812","v":0.04},{"$f":"'WACC Calc'!I812","v":0.04},{"$f":"'WACC Calc'!J812","v":0.04},{"$f":"'WACC Calc'!K812","v":0.04},{"$f":"'WACC Calc'!L812","v":0.04},{"$f":"'WACC Calc'!M812","v":0.04},{"$f":"'WACC Calc'!N812","v":0.04},{"$f":"'WACC Calc'!O812","v":0.04},{"$f":"'WACC Calc'!P812","v":0.04},{"$f":"'WACC Calc'!Q812","v":0.04},{"$f":"'WACC Calc'!R812","v":0.04},{"$f":"'WACC Calc'!S812","v":0.04},{"$f":"'WACC Calc'!T812","v":0.04},{"$f":"'WACC Calc'!U812","v":0.04},{"$f":"'WACC Calc'!V812","v":0.04},{"$f":"'WACC Calc'!W812","v":0.04},{"$f":"'WACC Calc'!X812","v":0.04},{"$f":"'WACC Calc'!Y812","v":0.04},{"$f":"'WACC Calc'!Z812","v":0.04},{"$f":"'WACC Calc'!AA812","v":0.04},{"$f":"'WACC Calc'!AB812","v":0.04},{"$f":"'WACC Calc'!AC812","v":0.04},{"$f":"'WACC Calc'!AD812","v":0.04},{"$f":"'WACC Calc'!AE812","v":0.04},{"$f":"'WACC Calc'!AF812","v":0.04},{"$f":"'WACC Calc'!AG812","v":0.04},{"$f":"'WACC Calc'!AH812","v":0.04},{"$f":"'WACC Calc'!AI812","v":0.04},{"$f":"'WACC Calc'!AJ812","v":0.04},{"$f":"'WACC Calc'!AK812","v":0.04},{"$f":"'WACC Calc'!AL812","v":0.04}]
["RA3Res**C2126","R&D","Advanced",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK813","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL813","v":1.4634146341463428E-2}]
["RM3Res**C2126","R&D","Moderate",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK814","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL814","v":1.4634146341463428E-2}]
["RC3Res**C2126","R&D","Conservative",30,"ResPV","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK815","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL815","v":1.4634146341463428E-2}]
["R*3Res**I00","R&D","*",30,"ResPV","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK816","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL816","v":3.5000000000000003E-2}]
["RA3Res**R10","R&D","Advanced",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK817","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL817","v":8.7499999999999994E-2}]
["RM3Res**R10","R&D","Moderate",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK818","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL818","v":8.7499999999999994E-2}]
["RC3Res**R10","R&D","Conservative",30,"ResPV","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!G819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!H819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!I819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!J819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!K819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!L819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!M819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!N819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!O819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!P819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Q819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!R819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!S819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!T819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!U819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!V819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!W819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!X819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Y819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!Z819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AA819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AB819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AC819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AD819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AE819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AF819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AG819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AH819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AI819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AJ819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AK819","v":8.7499999999999994E-2},{"$f":"'WACC Calc'!AL819","v":8.7499999999999994E-2}]
["RA3Res**C1237","R&D","Advanced",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK820","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL820","v":6.0975609756097615E-2}]
["RM3Res**C1237","R&D","Moderate",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK821","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL821","v":6.0975609756097615E-2}]
["RC3Res**C1237","R&D","Conservative",30,"ResPV","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!G822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!H822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!I822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!J822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!K822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!L822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!M822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!N822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!O822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!P822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Q822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!R822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!S822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!T822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!U822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!V822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!W822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!X822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Y822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!Z822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AA822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AB822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AC822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AD822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AE822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AF822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AG822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AH822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AI822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AJ822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AK822","v":6.0975609756097615E-2},{"$f":"'WACC Calc'!AL822","v":6.0975609756097615E-2}]
["RA3Res**D00","R&D","Advanced",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F823","v":0.75834731540792943},{"$f":"'WACC Calc'!G823","v":0.75834731540792943},{"$f":"'WACC Calc'!H823","v":0.75834731540792943},{"$f":"'WACC Calc'!I823","v":0.75834731540792943},{"$f":"'WACC Calc'!J823","v":0.75834731540792943},{"$f":"'WACC Calc'!K823","v":0.75834731540792943},{"$f":"'WACC Calc'!L823","v":0.75834731540792943},{"$f":"'WACC Calc'!M823","v":0.75834731540792943},{"$f":"'WACC Calc'!N823","v":0.75834731540792943},{"$f":"'WACC Calc'!O823","v":0.75834731540792943},{"$f":"'WACC Calc'!P823","v":0.75834731540792943},{"$f":"'WACC Calc'!Q823","v":0.75834731540792943},{"$f":"'WACC Calc'!R823","v":0.75834731540792943},{"$f":"'WACC Calc'!S823","v":0.75834731540792943},{"$f":"'WACC Calc'!T823","v":0.75834731540792943},{"$f":"'WACC Calc'!U823","v":0.75834731540792943},{"$f":"'WACC Calc'!V823","v":0.75834731540792943},{"$f":"'WACC Calc'!W823","v":0.75834731540792943},{"$f":"'WACC Calc'!X823","v":0.75834731540792943},{"$f":"'WACC Calc'!Y823","v":0.75834731540792943},{"$f":"'WACC Calc'!Z823","v":0.75834731540792943},{"$f":"'WACC Calc'!AA823","v":0.75834731540792943},{"$f":"'WACC Calc'!AB823","v":0.75834731540792943},{"$f":"'WACC Calc'!AC823","v":0.75834731540792943},{"$f":"'WACC Calc'!AD823","v":0.75834731540792943},{"$f":"'WACC Calc'!AE823","v":0.75834731540792943},{"$f":"'WACC Calc'!AF823","v":0.75834731540792943},{"$f":"'WACC Calc'!AG823","v":0.75834731540792943},{"$f":"'WACC Calc'!AH823","v":0.75834731540792943},{"$f":"'WACC Calc'!AI823","v":0.75834731540792943},{"$f":"'WACC Calc'!AJ823","v":0.75834731540792943},{"$f":"'WACC Calc'!AK823","v":0.75834731540792943},{"$f":"'WACC Calc'!AL823","v":0.75834731540792943}]
["RM3Res**D00","R&D","Moderate",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F824","v":0.75834731540792943},{"$f":"'WACC Calc'!G824","v":0.75834731540792943},{"$f":"'WACC Calc'!H824","v":0.75834731540792943},{"$f":"'WACC Calc'!I824","v":0.75834731540792943},{"$f":"'WACC Calc'!J824","v":0.75834731540792943},{"$f":"'WACC Calc'!K824","v":0.75834731540792943},{"$f":"'WACC Calc'!L824","v":0.75834731540792943},{"$f":"'WACC Calc'!M824","v":0.75834731540792943},{"$f":"'WACC Calc'!N824","v":0.75834731540792943},{"$f":"'WACC Calc'!O824","v":0.75834731540792943},{"$f":"'WACC Calc'!P824","v":0.75834731540792943},{"$f":"'WACC Calc'!Q824","v":0.75834731540792943},{"$f":"'WACC Calc'!R824","v":0.75834731540792943},{"$f":"'WACC Calc'!S824","v":0.75834731540792943},{"$f":"'WACC Calc'!T824","v":0.75834731540792943},{"$f":"'WACC Calc'!U824","v":0.75834731540792943},{"$f":"'WACC Calc'!V824","v":0.75834731540792943},{"$f":"'WACC Calc'!W824","v":0.75834731540792943},{"$f":"'WACC Calc'!X824","v":0.75834731540792943},{"$f":"'WACC Calc'!Y824","v":0.75834731540792943},{"$f":"'WACC Calc'!Z824","v":0.75834731540792943},{"$f":"'WACC Calc'!AA824","v":0.75834731540792943},{"$f":"'WACC Calc'!AB824","v":0.75834731540792943},{"$f":"'WACC Calc'!AC824","v":0.75834731540792943},{"$f":"'WACC Calc'!AD824","v":0.75834731540792943},{"$f":"'WACC Calc'!AE824","v":0.75834731540792943},{"$f":"'WACC Calc'!AF824","v":0.75834731540792943},{"$f":"'WACC Calc'!AG824","v":0.75834731540792943},{"$f":"'WACC Calc'!AH824","v":0.75834731540792943},{"$f":"'WACC Calc'!AI824","v":0.75834731540792943},{"$f":"'WACC Calc'!AJ824","v":0.75834731540792943},{"$f":"'WACC Calc'!AK824","v":0.75834731540792943},{"$f":"'WACC Calc'!AL824","v":0.75834731540792943}]
["RC3Res**D00","R&D","Conservative",30,"ResPV","*","Debt Fraction",{"$f":"'WACC Calc'!F825","v":0.75834731540792943},{"$f":"'WACC Calc'!G825","v":0.75834731540792943},{"$f":"'WACC Calc'!H825","v":0.75834731540792943},{"$f":"'WACC Calc'!I825","v":0.75834731540792943},{"$f":"'WACC Calc'!J825","v":0.75834731540792943},{"$f":"'WACC Calc'!K825","v":0.75834731540792943},{"$f":"'WACC Calc'!L825","v":0.75834731540792943},{"$f":"'WACC Calc'!M825","v":0.75834731540792943},{"$f":"'WACC Calc'!N825","v":0.75834731540792943},{"$f":"'WACC Calc'!O825","v":0.75834731540792943},{"$f":"'WACC Calc'!P825","v":0.75834731540792943},{"$f":"'WACC Calc'!Q825","v":0.75834731540792943},{"$f":"'WACC Calc'!R825","v":0.75834731540792943},{"$f":"'WACC Calc'!S825","v":0.75834731540792943},{"$f":"'WACC Calc'!T825","v":0.75834731540792943},{"$f":"'WACC Calc'!U825","v":0.75834731540792943},{"$f":"'WACC Calc'!V825","v":0.75834731540792943},{"$f":"'WACC Calc'!W825","v":0.75834731540792943},{"$f":"'WACC Calc'!X825","v":0.75834731540792943},{"$f":"'WACC Calc'!Y825","v":0.75834731540792943},{"$f":"'WACC Calc'!Z825","v":0.75834731540792943},{"$f":"'WACC Calc'!AA825","v":0.75834731540792943},{"$f":"'WACC Calc'!AB825","v":0.75834731540792943},{"$f":"'WACC Calc'!AC825","v":0.75834731540792943},{"$f":"'WACC Calc'!AD825","v":0.75834731540792943},{"$f":"'WACC Calc'!AE825","v":0.75834731540792943},{"$f":"'WACC Calc'!AF825","v":0.75834731540792943},{"$f":"'WACC Calc'!AG825","v":0.75834731540792943},{"$f":"'WACC Calc'!AH825","v":0.75834731540792943},{"$f":"'WACC Calc'!AI825","v":0.75834731540792943},{"$f":"'WACC Calc'!AJ825","v":0.75834731540792943},{"$f":"'WACC Calc'!AK825","v":0.75834731540792943},{"$f":"'WACC Calc'!AL825","v":0.75834731540792943}]
["R*3Res**T50","R&D","*",30,"ResPV","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F826","v":0.25740000000000002},{"$f":"'WACC Calc'!G826","v":0.25740000000000002},{"$f":"'WACC Calc'!H826","v":0.25740000000000002},{"$f":"'WACC Calc'!I826","v":0.25740000000000002},{"$f":"'WACC Calc'!J826","v":0.25740000000000002},{"$f":"'WACC Calc'!K826","v":0.25740000000000002},{"$f":"'WACC Calc'!L826","v":0.25740000000000002},{"$f":"'WACC Calc'!M826","v":0.25740000000000002},{"$f":"'WACC Calc'!N826","v":0.25740000000000002},{"$f":"'WACC Calc'!O826","v":0.25740000000000002},{"$f":"'WACC Calc'!P826","v":0.25740000000000002},{"$f":"'WACC Calc'!Q826","v":0.25740000000000002},{"$f":"'WACC Calc'!R826","v":0.25740000000000002},{"$f":"'WACC Calc'!S826","v":0.25740000000000002},{"$f":"'WACC Calc'!T826","v":0.25740000000000002},{"$f":"'WACC Calc'!U826","v":0.25740000000000002},{"$f":"'WACC Calc'!V826","v":0.25740000000000002},{"$f":"'WACC Calc'!W826","v":0.25740000000000002},{"$f":"'WACC Calc'!X826","v":0.25740000000000002},{"$f":"'WACC Calc'!Y826","v":0.25740000000000002},{"$f":"'WACC Calc'!Z826","v":0.25740000000000002},{"$f":"'WACC Calc'!AA826","v":0.25740000000000002},{"$f":"'WACC Calc'!AB826","v":0.25740000000000002},{"$f":"'WACC Calc'!AC826","v":0.25740000000000002},{"$f":"'WACC Calc'!AD826","v":0.25740000000000002},{"$f":"'WACC Calc'!AE826","v":0.25740000000000002},{"$f":"'WACC Calc'!AF826","v":0.25740000000000002},{"$f":"'WACC Calc'!AG826","v":0.25740000000000002},{"$f":"'WACC Calc'!AH826","v":0.25740000000000002},{"$f":"'WACC Calc'!AI826","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ826","v":0.25740000000000002},{"$f":"'WACC Calc'!AK826","v":0.25740000000000002},{"$f":"'WACC Calc'!AL826","v":0.25740000000000002}]
["RA3Res**W00","R&D","Advanced",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!G827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!H827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!I827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!J827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!K827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!L827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!M827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!N827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!O827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!P827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Q827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!R827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!S827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!T827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!U827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!V827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!W827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!X827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Y827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Z827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AA827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AB827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AC827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AD827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AE827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AF827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AG827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AH827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AI827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AJ827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AK827","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AL827","v":4.3670558558683306E-2}]
["RM3Res**W00","R&D","Moderate",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!G828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!H828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!I828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!J828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!K828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!L828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!M828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!N828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!O828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!P828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Q828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!R828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!S828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!T828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!U828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!V828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!W828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!X828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Y828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Z828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AA828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AB828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AC828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AD828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AE828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AF828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AG828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AH828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AI828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AJ828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AK828","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AL828","v":4.3670558558683306E-2}]
["RC3Res**W00","R&D","Conservative",30,"ResPV","*","WACC Nominal",{"$f":"'WACC Calc'!F829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!G829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!H829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!I829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!J829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!K829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!L829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!M829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!N829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!O829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!P829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Q829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!R829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!S829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!T829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!U829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!V829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!W829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!X829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Y829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!Z829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AA829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AB829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AC829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AD829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AE829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AF829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AG829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AH829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AI829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AJ829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AK829","v":4.3670558558683306E-2},{"$f":"'WACC Calc'!AL829","v":4.3670558558683306E-2}]
["RA3Res**W06","R&D","Advanced",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!G830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!H830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!I830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!J830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!K830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!L830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!M830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!N830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!O830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!P830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Q830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!R830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!S830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!T830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!U830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!V830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!W830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!X830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Y830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Z830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AA830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AB830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AC830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AD830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AE830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AF830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AG830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AH830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AI830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AJ830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AK830","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AL830","v":1.8215179081642496E-2}]
["RM3Res**W06","R&D","Moderate",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!G831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!H831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!I831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!J831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!K831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!L831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!M831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!N831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!O831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!P831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Q831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!R831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!S831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!T831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!U831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!V831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!W831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!X831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Y831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Z831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AA831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AB831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AC831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AD831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AE831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AF831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AG831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AH831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AI831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AJ831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AK831","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AL831","v":1.8215179081642496E-2}]
["RC3Res**W06","R&D","Conservative",30,"ResPV","*","WACC Real",{"$f":"'WACC Calc'!F832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!G832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!H832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!I832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!J832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!K832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!L832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!M832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!N832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!O832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!P832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Q832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!R832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!S832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!T832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!U832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!V832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!W832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!X832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Y832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!Z832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AA832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AB832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AC832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AD832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AE832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AF832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AG832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AH832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AI832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AJ832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AK832","v":1.8215179081642496E-2},{"$f":"'WACC Calc'!AL832","v":1.8215179081642496E-2}]
["RA3Res**F00","R&D","Advanced",30,"ResPV","*","FCR",{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!L230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!M230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!N230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!O230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!P230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Q230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!R230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!S230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!T230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!U230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!V230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!W230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!X230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Y230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Z230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AA230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AB230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AC230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AD230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AE230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AF230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AG230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AH230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AI230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AJ230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AK230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AL230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AM230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AN230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AO230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AP230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AQ230","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AR230","v":4.5237609215953427E-2}]
["RM3Res**F00","R&D","Moderate",30,"ResPV","*","FCR",{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!L231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!M231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!N231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!O231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!P231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Q231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!R231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!S231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!T231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!U231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!V231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!W231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!X231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Y231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Z231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AA231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AB231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AC231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AD231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AE231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AF231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AG231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AH231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AI231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AJ231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AK231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AL231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AM231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AN231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AO231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AP231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AQ231","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AR231","v":4.5237609215953427E-2}]
["RC3Res**F00","R&D","Conservative",30,"ResPV","*","FCR",{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!L232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!M232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!N232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!O232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!P232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Q232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!R232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!S232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!T232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!U232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!V232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!W232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!X232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Y232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!Z232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AA232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AB232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AC232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AD232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AE232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AF232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AG232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AH232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AI232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AJ232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AK232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AL232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AM232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AN232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AO232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AP232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AQ232","v":4.5237609215953427E-2},{"$f":"'Solar - PV Dist. Res'!$S$56*'Solar - PV Dist. Res'!AR232","v":4.5237609215953427E-2}]
["R*3CSP**I110","R&D","*",30,"CSP","*","Inflation Rate",{"$f":"'WACC Calc'!F835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK835","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL835","v":2.5000000000000001E-2}]
["RA3CSP**I100","R&D","Advanced",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F836","v":0.04},{"$f":"'WACC Calc'!G836","v":0.04},{"$f":"'WACC Calc'!H836","v":0.04},{"$f":"'WACC Calc'!I836","v":0.04},{"$f":"'WACC Calc'!J836","v":0.04},{"$f":"'WACC Calc'!K836","v":0.04},{"$f":"'WACC Calc'!L836","v":0.04},{"$f":"'WACC Calc'!M836","v":0.04},{"$f":"'WACC Calc'!N836","v":0.04},{"$f":"'WACC Calc'!O836","v":0.04},{"$f":"'WACC Calc'!P836","v":0.04},{"$f":"'WACC Calc'!Q836","v":0.04},{"$f":"'WACC Calc'!R836","v":0.04},{"$f":"'WACC Calc'!S836","v":0.04},{"$f":"'WACC Calc'!T836","v":0.04},{"$f":"'WACC Calc'!U836","v":0.04},{"$f":"'WACC Calc'!V836","v":0.04},{"$f":"'WACC Calc'!W836","v":0.04},{"$f":"'WACC Calc'!X836","v":0.04},{"$f":"'WACC Calc'!Y836","v":0.04},{"$f":"'WACC Calc'!Z836","v":0.04},{"$f":"'WACC Calc'!AA836","v":0.04},{"$f":"'WACC Calc'!AB836","v":0.04},{"$f":"'WACC Calc'!AC836","v":0.04},{"$f":"'WACC Calc'!AD836","v":0.04},{"$f":"'WACC Calc'!AE836","v":0.04},{"$f":"'WACC Calc'!AF836","v":0.04},{"$f":"'WACC Calc'!AG836","v":0.04},{"$f":"'WACC Calc'!AH836","v":0.04},{"$f":"'WACC Calc'!AI836","v":0.04},{"$f":"'WACC Calc'!AJ836","v":0.04},{"$f":"'WACC Calc'!AK836","v":0.04},{"$f":"'WACC Calc'!AL836","v":0.04}]
["RM3CSP**I100","R&D","Moderate",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F837","v":0.04},{"$f":"'WACC Calc'!G837","v":0.04},{"$f":"'WACC Calc'!H837","v":0.04},{"$f":"'WACC Calc'!I837","v":0.04},{"$f":"'WACC Calc'!J837","v":0.04},{"$f":"'WACC Calc'!K837","v":0.04},{"$f":"'WACC Calc'!L837","v":0.04},{"$f":"'WACC Calc'!M837","v":0.04},{"$f":"'WACC Calc'!N837","v":0.04},{"$f":"'WACC Calc'!O837","v":0.04},{"$f":"'WACC Calc'!P837","v":0.04},{"$f":"'WACC Calc'!Q837","v":0.04},{"$f":"'WACC Calc'!R837","v":0.04},{"$f":"'WACC Calc'!S837","v":0.04},{"$f":"'WACC Calc'!T837","v":0.04},{"$f":"'WACC Calc'!U837","v":0.04},{"$f":"'WACC Calc'!V837","v":0.04},{"$f":"'WACC Calc'!W837","v":0.04},{"$f":"'WACC Calc'!X837","v":0.04},{"$f":"'WACC Calc'!Y837","v":0.04},{"$f":"'WACC Calc'!Z837","v":0.04},{"$f":"'WACC Calc'!AA837","v":0.04},{"$f":"'WACC Calc'!AB837","v":0.04},{"$f":"'WACC Calc'!AC837","v":0.04},{"$f":"'WACC Calc'!AD837","v":0.04},{"$f":"'WACC Calc'!AE837","v":0.04},{"$f":"'WACC Calc'!AF837","v":0.04},{"$f":"'WACC Calc'!AG837","v":0.04},{"$f":"'WACC Calc'!AH837","v":0.04},{"$f":"'WACC Calc'!AI837","v":0.04},{"$f":"'WACC Calc'!AJ837","v":0.04},{"$f":"'WACC Calc'!AK837","v":0.04},{"$f":"'WACC Calc'!AL837","v":0.04}]
["RC3CSP**I100","R&D","Conservative",30,"CSP","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F838","v":0.04},{"$f":"'WACC Calc'!G838","v":0.04},{"$f":"'WACC Calc'!H838","v":0.04},{"$f":"'WACC Calc'!I838","v":0.04},{"$f":"'WACC Calc'!J838","v":0.04},{"$f":"'WACC Calc'!K838","v":0.04},{"$f":"'WACC Calc'!L838","v":0.04},{"$f":"'WACC Calc'!M838","v":0.04},{"$f":"'WACC Calc'!N838","v":0.04},{"$f":"'WACC Calc'!O838","v":0.04},{"$f":"'WACC Calc'!P838","v":0.04},{"$f":"'WACC Calc'!Q838","v":0.04},{"$f":"'WACC Calc'!R838","v":0.04},{"$f":"'WACC Calc'!S838","v":0.04},{"$f":"'WACC Calc'!T838","v":0.04},{"$f":"'WACC Calc'!U838","v":0.04},{"$f":"'WACC Calc'!V838","v":0.04},{"$f":"'WACC Calc'!W838","v":0.04},{"$f":"'WACC Calc'!X838","v":0.04},{"$f":"'WACC Calc'!Y838","v":0.04},{"$f":"'WACC Calc'!Z838","v":0.04},{"$f":"'WACC Calc'!AA838","v":0.04},{"$f":"'WACC Calc'!AB838","v":0.04},{"$f":"'WACC Calc'!AC838","v":0.04},{"$f":"'WACC Calc'!AD838","v":0.04},{"$f":"'WACC Calc'!AE838","v":0.04},{"$f":"'WACC Calc'!AF838","v":0.04},{"$f":"'WACC Calc'!AG838","v":0.04},{"$f":"'WACC Calc'!AH838","v":0.04},{"$f":"'WACC Calc'!AI838","v":0.04},{"$f":"'WACC Calc'!AJ838","v":0.04},{"$f":"'WACC Calc'!AK838","v":0.04},{"$f":"'WACC Calc'!AL838","v":0.04}]
["RA3CSP**C2126","R&D","Advanced",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK839","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL839","v":1.4634146341463428E-2}]
["RM3CSP**C2126","R&D","Moderate",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK840","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL840","v":1.4634146341463428E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B515,1), LEFT(C515,1), LEFT(D515,1),LEFT(E515,3),LEFT(F515,6),RIGHT(F515,1), LEFT(G515,1), IF(ISERROR(FIND(\"Rate\",G515)), \"0\",FIND(\"Rate\",G515)),IF(ISERROR(FIND(\"Real\",G515)), \"0\",FIND(\"Real\",G515)))","v":"RC3CSP**C2126"},"R&D","Conservative",30,"CSP","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK841","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL841","v":1.4634146341463428E-2}]
["R*3CSP**I00","R&D","*",30,"CSP","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK842","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL842","v":3.5000000000000003E-2}]
["RA3CSP**R10","R&D","Advanced",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F843","v":0.1},{"$f":"'WACC Calc'!G843","v":0.1},{"$f":"'WACC Calc'!H843","v":0.1},{"$f":"'WACC Calc'!I843","v":0.1},{"$f":"'WACC Calc'!J843","v":0.1},{"$f":"'WACC Calc'!K843","v":0.1},{"$f":"'WACC Calc'!L843","v":0.1},{"$f":"'WACC Calc'!M843","v":0.1},{"$f":"'WACC Calc'!N843","v":0.1},{"$f":"'WACC Calc'!O843","v":0.1},{"$f":"'WACC Calc'!P843","v":0.1},{"$f":"'WACC Calc'!Q843","v":0.1},{"$f":"'WACC Calc'!R843","v":0.1},{"$f":"'WACC Calc'!S843","v":0.1},{"$f":"'WACC Calc'!T843","v":0.1},{"$f":"'WACC Calc'!U843","v":0.1},{"$f":"'WACC Calc'!V843","v":0.1},{"$f":"'WACC Calc'!W843","v":0.1},{"$f":"'WACC Calc'!X843","v":0.1},{"$f":"'WACC Calc'!Y843","v":0.1},{"$f":"'WACC Calc'!Z843","v":0.1},{"$f":"'WACC Calc'!AA843","v":0.1},{"$f":"'WACC Calc'!AB843","v":0.1},{"$f":"'WACC Calc'!AC843","v":0.1},{"$f":"'WACC Calc'!AD843","v":0.1},{"$f":"'WACC Calc'!AE843","v":0.1},{"$f":"'WACC Calc'!AF843","v":0.1},{"$f":"'WACC Calc'!AG843","v":0.1},{"$f":"'WACC Calc'!AH843","v":0.1},{"$f":"'WACC Calc'!AI843","v":0.1},{"$f":"'WACC Calc'!AJ843","v":0.1},{"$f":"'WACC Calc'!AK843","v":0.1},{"$f":"'WACC Calc'!AL843","v":0.1}]
["RM3CSP**R10","R&D","Moderate",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F844","v":0.1},{"$f":"'WACC Calc'!G844","v":0.1},{"$f":"'WACC Calc'!H844","v":0.1},{"$f":"'WACC Calc'!I844","v":0.1},{"$f":"'WACC Calc'!J844","v":0.1},{"$f":"'WACC Calc'!K844","v":0.1},{"$f":"'WACC Calc'!L844","v":0.1},{"$f":"'WACC Calc'!M844","v":0.1},{"$f":"'WACC Calc'!N844","v":0.1},{"$f":"'WACC Calc'!O844","v":0.1},{"$f":"'WACC Calc'!P844","v":0.1},{"$f":"'WACC Calc'!Q844","v":0.1},{"$f":"'WACC Calc'!R844","v":0.1},{"$f":"'WACC Calc'!S844","v":0.1},{"$f":"'WACC Calc'!T844","v":0.1},{"$f":"'WACC Calc'!U844","v":0.1},{"$f":"'WACC Calc'!V844","v":0.1},{"$f":"'WACC Calc'!W844","v":0.1},{"$f":"'WACC Calc'!X844","v":0.1},{"$f":"'WACC Calc'!Y844","v":0.1},{"$f":"'WACC Calc'!Z844","v":0.1},{"$f":"'WACC Calc'!AA844","v":0.1},{"$f":"'WACC Calc'!AB844","v":0.1},{"$f":"'WACC Calc'!AC844","v":0.1},{"$f":"'WACC Calc'!AD844","v":0.1},{"$f":"'WACC Calc'!AE844","v":0.1},{"$f":"'WACC Calc'!AF844","v":0.1},{"$f":"'WACC Calc'!AG844","v":0.1},{"$f":"'WACC Calc'!AH844","v":0.1},{"$f":"'WACC Calc'!AI844","v":0.1},{"$f":"'WACC Calc'!AJ844","v":0.1},{"$f":"'WACC Calc'!AK844","v":0.1},{"$f":"'WACC Calc'!AL844","v":0.1}]
["RC3CSP**R10","R&D","Conservative",30,"CSP","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F845","v":0.1},{"$f":"'WACC Calc'!G845","v":0.1},{"$f":"'WACC Calc'!H845","v":0.1},{"$f":"'WACC Calc'!I845","v":0.1},{"$f":"'WACC Calc'!J845","v":0.1},{"$f":"'WACC Calc'!K845","v":0.1},{"$f":"'WACC Calc'!L845","v":0.1},{"$f":"'WACC Calc'!M845","v":0.1},{"$f":"'WACC Calc'!N845","v":0.1},{"$f":"'WACC Calc'!O845","v":0.1},{"$f":"'WACC Calc'!P845","v":0.1},{"$f":"'WACC Calc'!Q845","v":0.1},{"$f":"'WACC Calc'!R845","v":0.1},{"$f":"'WACC Calc'!S845","v":0.1},{"$f":"'WACC Calc'!T845","v":0.1},{"$f":"'WACC Calc'!U845","v":0.1},{"$f":"'WACC Calc'!V845","v":0.1},{"$f":"'WACC Calc'!W845","v":0.1},{"$f":"'WACC Calc'!X845","v":0.1},{"$f":"'WACC Calc'!Y845","v":0.1},{"$f":"'WACC Calc'!Z845","v":0.1},{"$f":"'WACC Calc'!AA845","v":0.1},{"$f":"'WACC Calc'!AB845","v":0.1},{"$f":"'WACC Calc'!AC845","v":0.1},{"$f":"'WACC Calc'!AD845","v":0.1},{"$f":"'WACC Calc'!AE845","v":0.1},{"$f":"'WACC Calc'!AF845","v":0.1},{"$f":"'WACC Calc'!AG845","v":0.1},{"$f":"'WACC Calc'!AH845","v":0.1},{"$f":"'WACC Calc'!AI845","v":0.1},{"$f":"'WACC Calc'!AJ845","v":0.1},{"$f":"'WACC Calc'!AK845","v":0.1},{"$f":"'WACC Calc'!AL845","v":0.1}]
["RA3CSP**C1237","R&D","Advanced",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK846","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL846","v":7.317073170731736E-2}]
["RM3CSP**C1237","R&D","Moderate",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK847","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL847","v":7.317073170731736E-2}]
["RC3CSP**C1237","R&D","Conservative",30,"CSP","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK848","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL848","v":7.317073170731736E-2}]
["RA3CSP**D00","R&D","Advanced",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F849","v":0.6640353047497406},{"$f":"'WACC Calc'!G849","v":0.6640353047497406},{"$f":"'WACC Calc'!H849","v":0.6640353047497406},{"$f":"'WACC Calc'!I849","v":0.6640353047497406},{"$f":"'WACC Calc'!J849","v":0.6640353047497406},{"$f":"'WACC Calc'!K849","v":0.6640353047497406},{"$f":"'WACC Calc'!L849","v":0.6640353047497406},{"$f":"'WACC Calc'!M849","v":0.6640353047497406},{"$f":"'WACC Calc'!N849","v":0.6640353047497406},{"$f":"'WACC Calc'!O849","v":0.6640353047497406},{"$f":"'WACC Calc'!P849","v":0.6640353047497406},{"$f":"'WACC Calc'!Q849","v":0.6640353047497406},{"$f":"'WACC Calc'!R849","v":0.6640353047497406},{"$f":"'WACC Calc'!S849","v":0.6640353047497406},{"$f":"'WACC Calc'!T849","v":0.6640353047497406},{"$f":"'WACC Calc'!U849","v":0.6640353047497406},{"$f":"'WACC Calc'!V849","v":0.6640353047497406},{"$f":"'WACC Calc'!W849","v":0.6640353047497406},{"$f":"'WACC Calc'!X849","v":0.6640353047497406},{"$f":"'WACC Calc'!Y849","v":0.6640353047497406},{"$f":"'WACC Calc'!Z849","v":0.6640353047497406},{"$f":"'WACC Calc'!AA849","v":0.6640353047497406},{"$f":"'WACC Calc'!AB849","v":0.6640353047497406},{"$f":"'WACC Calc'!AC849","v":0.6640353047497406},{"$f":"'WACC Calc'!AD849","v":0.6640353047497406},{"$f":"'WACC Calc'!AE849","v":0.6640353047497406},{"$f":"'WACC Calc'!AF849","v":0.6640353047497406},{"$f":"'WACC Calc'!AG849","v":0.6640353047497406},{"$f":"'WACC Calc'!AH849","v":0.6640353047497406},{"$f":"'WACC Calc'!AI849","v":0.6640353047497406},{"$f":"'WACC Calc'!AJ849","v":0.6640353047497406},{"$f":"'WACC Calc'!AK849","v":0.6640353047497406},{"$f":"'WACC Calc'!AL849","v":0.6640353047497406}]
["RM3CSP**D00","R&D","Moderate",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F850","v":0.6640353047497406},{"$f":"'WACC Calc'!G850","v":0.6640353047497406},{"$f":"'WACC Calc'!H850","v":0.6640353047497406},{"$f":"'WACC Calc'!I850","v":0.6640353047497406},{"$f":"'WACC Calc'!J850","v":0.6640353047497406},{"$f":"'WACC Calc'!K850","v":0.6640353047497406},{"$f":"'WACC Calc'!L850","v":0.6640353047497406},{"$f":"'WACC Calc'!M850","v":0.6640353047497406},{"$f":"'WACC Calc'!N850","v":0.6640353047497406},{"$f":"'WACC Calc'!O850","v":0.6640353047497406},{"$f":"'WACC Calc'!P850","v":0.6640353047497406},{"$f":"'WACC Calc'!Q850","v":0.6640353047497406},{"$f":"'WACC Calc'!R850","v":0.6640353047497406},{"$f":"'WACC Calc'!S850","v":0.6640353047497406},{"$f":"'WACC Calc'!T850","v":0.6640353047497406},{"$f":"'WACC Calc'!U850","v":0.6640353047497406},{"$f":"'WACC Calc'!V850","v":0.6640353047497406},{"$f":"'WACC Calc'!W850","v":0.6640353047497406},{"$f":"'WACC Calc'!X850","v":0.6640353047497406},{"$f":"'WACC Calc'!Y850","v":0.6640353047497406},{"$f":"'WACC Calc'!Z850","v":0.6640353047497406},{"$f":"'WACC Calc'!AA850","v":0.6640353047497406},{"$f":"'WACC Calc'!AB850","v":0.6640353047497406},{"$f":"'WACC Calc'!AC850","v":0.6640353047497406},{"$f":"'WACC Calc'!AD850","v":0.6640353047497406},{"$f":"'WACC Calc'!AE850","v":0.6640353047497406},{"$f":"'WACC Calc'!AF850","v":0.6640353047497406},{"$f":"'WACC Calc'!AG850","v":0.6640353047497406},{"$f":"'WACC Calc'!AH850","v":0.6640353047497406},{"$f":"'WACC Calc'!AI850","v":0.6640353047497406},{"$f":"'WACC Calc'!AJ850","v":0.6640353047497406},{"$f":"'WACC Calc'!AK850","v":0.6640353047497406},{"$f":"'WACC Calc'!AL850","v":0.6640353047497406}]
["RC3CSP**D00","R&D","Conservative",30,"CSP","*","Debt Fraction",{"$f":"'WACC Calc'!F851","v":0.6640353047497406},{"$f":"'WACC Calc'!G851","v":0.6640353047497406},{"$f":"'WACC Calc'!H851","v":0.6640353047497406},{"$f":"'WACC Calc'!I851","v":0.6640353047497406},{"$f":"'WACC Calc'!J851","v":0.6640353047497406},{"$f":"'WACC Calc'!K851","v":0.6640353047497406},{"$f":"'WACC Calc'!L851","v":0.6640353047497406},{"$f":"'WACC Calc'!M851","v":0.6640353047497406},{"$f":"'WACC Calc'!N851","v":0.6640353047497406},{"$f":"'WACC Calc'!O851","v":0.6640353047497406},{"$f":"'WACC Calc'!P851","v":0.6640353047497406},{"$f":"'WACC Calc'!Q851","v":0.6640353047497406},{"$f":"'WACC Calc'!R851","v":0.6640353047497406},{"$f":"'WACC Calc'!S851","v":0.6640353047497406},{"$f":"'WACC Calc'!T851","v":0.6640353047497406},{"$f":"'WACC Calc'!U851","v":0.6640353047497406},{"$f":"'WACC Calc'!V851","v":0.6640353047497406},{"$f":"'WACC Calc'!W851","v":0.6640353047497406},{"$f":"'WACC Calc'!X851","v":0.6640353047497406},{"$f":"'WACC Calc'!Y851","v":0.6640353047497406},{"$f":"'WACC Calc'!Z851","v":0.6640353047497406},{"$f":"'WACC Calc'!AA851","v":0.6640353047497406},{"$f":"'WACC Calc'!AB851","v":0.6640353047497406},{"$f":"'WACC Calc'!AC851","v":0.6640353047497406},{"$f":"'WACC Calc'!AD851","v":0.6640353047497406},{"$f":"'WACC Calc'!AE851","v":0.6640353047497406},{"$f":"'WACC Calc'!AF851","v":0.6640353047497406},{"$f":"'WACC Calc'!AG851","v":0.6640353047497406},{"$f":"'WACC Calc'!AH851","v":0.6640353047497406},{"$f":"'WACC Calc'!AI851","v":0.6640353047497406},{"$f":"'WACC Calc'!AJ851","v":0.6640353047497406},{"$f":"'WACC Calc'!AK851","v":0.6640353047497406},{"$f":"'WACC Calc'!AL851","v":0.6640353047497406}]
["R*3CSP**T50","R&D","*",30,"CSP","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F852","v":0.25740000000000002},{"$f":"'WACC Calc'!G852","v":0.25740000000000002},{"$f":"'WACC Calc'!H852","v":0.25740000000000002},{"$f":"'WACC Calc'!I852","v":0.25740000000000002},{"$f":"'WACC Calc'!J852","v":0.25740000000000002},{"$f":"'WACC Calc'!K852","v":0.25740000000000002},{"$f":"'WACC Calc'!L852","v":0.25740000000000002},{"$f":"'WACC Calc'!M852","v":0.25740000000000002},{"$f":"'WACC Calc'!N852","v":0.25740000000000002},{"$f":"'WACC Calc'!O852","v":0.25740000000000002},{"$f":"'WACC Calc'!P852","v":0.25740000000000002},{"$f":"'WACC Calc'!Q852","v":0.25740000000000002},{"$f":"'WACC Calc'!R852","v":0.25740000000000002},{"$f":"'WACC Calc'!S852","v":0.25740000000000002},{"$f":"'WACC Calc'!T852","v":0.25740000000000002},{"$f":"'WACC Calc'!U852","v":0.25740000000000002},{"$f":"'WACC Calc'!V852","v":0.25740000000000002},{"$f":"'WACC Calc'!W852","v":0.25740000000000002},{"$f":"'WACC Calc'!X852","v":0.25740000000000002},{"$f":"'WACC Calc'!Y852","v":0.25740000000000002},{"$f":"'WACC Calc'!Z852","v":0.25740000000000002},{"$f":"'WACC Calc'!AA852","v":0.25740000000000002},{"$f":"'WACC Calc'!AB852","v":0.25740000000000002},{"$f":"'WACC Calc'!AC852","v":0.25740000000000002},{"$f":"'WACC Calc'!AD852","v":0.25740000000000002},{"$f":"'WACC Calc'!AE852","v":0.25740000000000002},{"$f":"'WACC Calc'!AF852","v":0.25740000000000002},{"$f":"'WACC Calc'!AG852","v":0.25740000000000002},{"$f":"'WACC Calc'!AH852","v":0.25740000000000002},{"$f":"'WACC Calc'!AI852","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ852","v":0.25740000000000002},{"$f":"'WACC Calc'!AK852","v":0.25740000000000002},{"$f":"'WACC Calc'!AL852","v":0.25740000000000002}]
["RA3CSP**W00","R&D","Advanced",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!G853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!H853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!I853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!J853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!K853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!L853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!M853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!N853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!O853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!P853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Q853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!R853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!S853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!T853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!U853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!V853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!W853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!X853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Y853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Z853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AA853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AB853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AC853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AD853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AE853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AF853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AG853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AH853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AI853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AJ853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AK853","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AL853","v":5.3320974217312238E-2}]
["RM3CSP**W00","R&D","Moderate",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!G854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!H854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!I854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!J854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!K854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!L854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!M854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!N854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!O854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!P854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Q854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!R854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!S854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!T854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!U854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!V854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!W854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!X854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Y854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Z854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AA854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AB854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AC854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AD854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AE854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AF854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AG854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AH854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AI854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AJ854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AK854","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AL854","v":5.3320974217312238E-2}]
["RC3CSP**W00","R&D","Conservative",30,"CSP","*","WACC Nominal",{"$f":"'WACC Calc'!F855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!G855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!H855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!I855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!J855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!K855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!L855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!M855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!N855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!O855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!P855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Q855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!R855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!S855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!T855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!U855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!V855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!W855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!X855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Y855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!Z855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AA855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AB855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AC855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AD855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AE855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AF855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AG855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AH855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AI855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AJ855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AK855","v":5.3320974217312238E-2},{"$f":"'WACC Calc'!AL855","v":5.3320974217312238E-2}]
["RA3CSP**W06","R&D","Advanced",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!G856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!H856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!I856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!J856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!K856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!L856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!M856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!N856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!O856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!P856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Q856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!R856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!S856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!T856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!U856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!V856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!W856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!X856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Y856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Z856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AA856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AB856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AC856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AD856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AE856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AF856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AG856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AH856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AI856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AJ856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AK856","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AL856","v":2.7630218748597279E-2}]
["RM3CSP**W06","R&D","Moderate",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!G857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!H857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!I857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!J857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!K857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!L857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!M857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!N857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!O857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!P857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Q857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!R857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!S857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!T857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!U857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!V857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!W857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!X857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Y857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Z857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AA857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AB857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AC857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AD857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AE857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AF857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AG857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AH857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AI857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AJ857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AK857","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AL857","v":2.7630218748597279E-2}]
["RC3CSP**W06","R&D","Conservative",30,"CSP","*","WACC Real",{"$f":"'WACC Calc'!F858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!G858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!H858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!I858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!J858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!K858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!L858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!M858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!N858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!O858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!P858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Q858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!R858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!S858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!T858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!U858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!V858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!W858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!X858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Y858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!Z858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AA858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AB858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AC858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AD858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AE858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AF858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AG858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AH858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AI858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AJ858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AK858","v":2.7630218748597279E-2},{"$f":"'WACC Calc'!AL858","v":2.7630218748597279E-2}]
["RA3CSP**F00","R&D","Advanced",30,"CSP","*","FCR",{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!L470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!M470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!N470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!O470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!P470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Q470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!R470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!S470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!T470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!U470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!V470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!W470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!X470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Y470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Z470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AA470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AB470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AC470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AD470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AE470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AF470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AG470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AH470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AI470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AJ470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AK470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AL470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AM470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AN470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AO470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AP470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AQ470","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AR470","v":5.1745995245395603E-2}]
["RM3CSP**F00","R&D","Moderate",30,"CSP","*","FCR",{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!L471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!M471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!N471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!O471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!P471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Q471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!R471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!S471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!T471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!U471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!V471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!W471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!X471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Y471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Z471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AA471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AB471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AC471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AD471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AE471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AF471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AG471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AH471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AI471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AJ471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AK471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AL471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AM471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AN471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AO471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AP471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AQ471","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AR471","v":5.1745995245395603E-2}]
["RC3CSP**F00","R&D","Conservative",30,"CSP","*","FCR",{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!L472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!M472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!N472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!O472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!P472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Q472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!R472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!S472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!T472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!U472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!V472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!W472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!X472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Y472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!Z472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AA472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AB472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AC472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AD472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AE472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AF472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AG472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AH472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AI472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AJ472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AK472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AL472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AM472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AN472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AO472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AP472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AQ472","v":5.1745995245395603E-2},{"$f":"'Solar - CSP'!$S$48*'Solar - CSP'!AR472","v":5.1745995245395603E-2}]
["R*3Geo**I110","R&D","*",30,"Geothermal","*","Inflation Rate",{"$f":"'WACC Calc'!F861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK861","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL861","v":2.5000000000000001E-2}]
["RA3Geo**I100","R&D","Advanced",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F862","v":0.04},{"$f":"'WACC Calc'!G862","v":0.04},{"$f":"'WACC Calc'!H862","v":0.04},{"$f":"'WACC Calc'!I862","v":0.04},{"$f":"'WACC Calc'!J862","v":0.04},{"$f":"'WACC Calc'!K862","v":0.04},{"$f":"'WACC Calc'!L862","v":0.04},{"$f":"'WACC Calc'!M862","v":0.04},{"$f":"'WACC Calc'!N862","v":0.04},{"$f":"'WACC Calc'!O862","v":0.04},{"$f":"'WACC Calc'!P862","v":0.04},{"$f":"'WACC Calc'!Q862","v":0.04},{"$f":"'WACC Calc'!R862","v":0.04},{"$f":"'WACC Calc'!S862","v":0.04},{"$f":"'WACC Calc'!T862","v":0.04},{"$f":"'WACC Calc'!U862","v":0.04},{"$f":"'WACC Calc'!V862","v":0.04},{"$f":"'WACC Calc'!W862","v":0.04},{"$f":"'WACC Calc'!X862","v":0.04},{"$f":"'WACC Calc'!Y862","v":0.04},{"$f":"'WACC Calc'!Z862","v":0.04},{"$f":"'WACC Calc'!AA862","v":0.04},{"$f":"'WACC Calc'!AB862","v":0.04},{"$f":"'WACC Calc'!AC862","v":0.04},{"$f":"'WACC Calc'!AD862","v":0.04},{"$f":"'WACC Calc'!AE862","v":0.04},{"$f":"'WACC Calc'!AF862","v":0.04},{"$f":"'WACC Calc'!AG862","v":0.04},{"$f":"'WACC Calc'!AH862","v":0.04},{"$f":"'WACC Calc'!AI862","v":0.04},{"$f":"'WACC Calc'!AJ862","v":0.04},{"$f":"'WACC Calc'!AK862","v":0.04},{"$f":"'WACC Calc'!AL862","v":0.04}]
["RM3Geo**I100","R&D","Moderate",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F863","v":0.04},{"$f":"'WACC Calc'!G863","v":0.04},{"$f":"'WACC Calc'!H863","v":0.04},{"$f":"'WACC Calc'!I863","v":0.04},{"$f":"'WACC Calc'!J863","v":0.04},{"$f":"'WACC Calc'!K863","v":0.04},{"$f":"'WACC Calc'!L863","v":0.04},{"$f":"'WACC Calc'!M863","v":0.04},{"$f":"'WACC Calc'!N863","v":0.04},{"$f":"'WACC Calc'!O863","v":0.04},{"$f":"'WACC Calc'!P863","v":0.04},{"$f":"'WACC Calc'!Q863","v":0.04},{"$f":"'WACC Calc'!R863","v":0.04},{"$f":"'WACC Calc'!S863","v":0.04},{"$f":"'WACC Calc'!T863","v":0.04},{"$f":"'WACC Calc'!U863","v":0.04},{"$f":"'WACC Calc'!V863","v":0.04},{"$f":"'WACC Calc'!W863","v":0.04},{"$f":"'WACC Calc'!X863","v":0.04},{"$f":"'WACC Calc'!Y863","v":0.04},{"$f":"'WACC Calc'!Z863","v":0.04},{"$f":"'WACC Calc'!AA863","v":0.04},{"$f":"'WACC Calc'!AB863","v":0.04},{"$f":"'WACC Calc'!AC863","v":0.04},{"$f":"'WACC Calc'!AD863","v":0.04},{"$f":"'WACC Calc'!AE863","v":0.04},{"$f":"'WACC Calc'!AF863","v":0.04},{"$f":"'WACC Calc'!AG863","v":0.04},{"$f":"'WACC Calc'!AH863","v":0.04},{"$f":"'WACC Calc'!AI863","v":0.04},{"$f":"'WACC Calc'!AJ863","v":0.04},{"$f":"'WACC Calc'!AK863","v":0.04},{"$f":"'WACC Calc'!AL863","v":0.04}]
["RC3Geo**I100","R&D","Conservative",30,"Geothermal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F864","v":0.04},{"$f":"'WACC Calc'!G864","v":0.04},{"$f":"'WACC Calc'!H864","v":0.04},{"$f":"'WACC Calc'!I864","v":0.04},{"$f":"'WACC Calc'!J864","v":0.04},{"$f":"'WACC Calc'!K864","v":0.04},{"$f":"'WACC Calc'!L864","v":0.04},{"$f":"'WACC Calc'!M864","v":0.04},{"$f":"'WACC Calc'!N864","v":0.04},{"$f":"'WACC Calc'!O864","v":0.04},{"$f":"'WACC Calc'!P864","v":0.04},{"$f":"'WACC Calc'!Q864","v":0.04},{"$f":"'WACC Calc'!R864","v":0.04},{"$f":"'WACC Calc'!S864","v":0.04},{"$f":"'WACC Calc'!T864","v":0.04},{"$f":"'WACC Calc'!U864","v":0.04},{"$f":"'WACC Calc'!V864","v":0.04},{"$f":"'WACC Calc'!W864","v":0.04},{"$f":"'WACC Calc'!X864","v":0.04},{"$f":"'WACC Calc'!Y864","v":0.04},{"$f":"'WACC Calc'!Z864","v":0.04},{"$f":"'WACC Calc'!AA864","v":0.04},{"$f":"'WACC Calc'!AB864","v":0.04},{"$f":"'WACC Calc'!AC864","v":0.04},{"$f":"'WACC Calc'!AD864","v":0.04},{"$f":"'WACC Calc'!AE864","v":0.04},{"$f":"'WACC Calc'!AF864","v":0.04},{"$f":"'WACC Calc'!AG864","v":0.04},{"$f":"'WACC Calc'!AH864","v":0.04},{"$f":"'WACC Calc'!AI864","v":0.04},{"$f":"'WACC Calc'!AJ864","v":0.04},{"$f":"'WACC Calc'!AK864","v":0.04},{"$f":"'WACC Calc'!AL864","v":0.04}]
["RA3Geo**C2126","R&D","Advanced",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK865","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL865","v":1.4634146341463428E-2}]
["RM3Geo**C2126","R&D","Moderate",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK866","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL866","v":1.4634146341463428E-2}]
["RC3Geo**C2126","R&D","Conservative",30,"Geothermal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK867","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL867","v":1.4634146341463428E-2}]
["R*3Geo**I00","R&D","*",30,"Geothermal","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F868","v":0.04},{"$f":"'WACC Calc'!G868","v":0.04},{"$f":"'WACC Calc'!H868","v":0.04},{"$f":"'WACC Calc'!I868","v":0.04},{"$f":"'WACC Calc'!J868","v":0.04},{"$f":"'WACC Calc'!K868","v":0.04},{"$f":"'WACC Calc'!L868","v":0.04},{"$f":"'WACC Calc'!M868","v":0.04},{"$f":"'WACC Calc'!N868","v":0.04},{"$f":"'WACC Calc'!O868","v":0.04},{"$f":"'WACC Calc'!P868","v":0.04},{"$f":"'WACC Calc'!Q868","v":0.04},{"$f":"'WACC Calc'!R868","v":0.04},{"$f":"'WACC Calc'!S868","v":0.04},{"$f":"'WACC Calc'!T868","v":0.04},{"$f":"'WACC Calc'!U868","v":0.04},{"$f":"'WACC Calc'!V868","v":0.04},{"$f":"'WACC Calc'!W868","v":0.04},{"$f":"'WACC Calc'!X868","v":0.04},{"$f":"'WACC Calc'!Y868","v":0.04},{"$f":"'WACC Calc'!Z868","v":0.04},{"$f":"'WACC Calc'!AA868","v":0.04},{"$f":"'WACC Calc'!AB868","v":0.04},{"$f":"'WACC Calc'!AC868","v":0.04},{"$f":"'WACC Calc'!AD868","v":0.04},{"$f":"'WACC Calc'!AE868","v":0.04},{"$f":"'WACC Calc'!AF868","v":0.04},{"$f":"'WACC Calc'!AG868","v":0.04},{"$f":"'WACC Calc'!AH868","v":0.04},{"$f":"'WACC Calc'!AI868","v":0.04},{"$f":"'WACC Calc'!AJ868","v":0.04},{"$f":"'WACC Calc'!AK868","v":0.04},{"$f":"'WACC Calc'!AL868","v":0.04}]
["RA3Geo**R10","R&D","Advanced",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F869","v":0.1},{"$f":"'WACC Calc'!G869","v":0.1},{"$f":"'WACC Calc'!H869","v":0.1},{"$f":"'WACC Calc'!I869","v":0.1},{"$f":"'WACC Calc'!J869","v":0.1},{"$f":"'WACC Calc'!K869","v":0.1},{"$f":"'WACC Calc'!L869","v":0.1},{"$f":"'WACC Calc'!M869","v":0.1},{"$f":"'WACC Calc'!N869","v":0.1},{"$f":"'WACC Calc'!O869","v":0.1},{"$f":"'WACC Calc'!P869","v":0.1},{"$f":"'WACC Calc'!Q869","v":0.1},{"$f":"'WACC Calc'!R869","v":0.1},{"$f":"'WACC Calc'!S869","v":0.1},{"$f":"'WACC Calc'!T869","v":0.1},{"$f":"'WACC Calc'!U869","v":0.1},{"$f":"'WACC Calc'!V869","v":0.1},{"$f":"'WACC Calc'!W869","v":0.1},{"$f":"'WACC Calc'!X869","v":0.1},{"$f":"'WACC Calc'!Y869","v":0.1},{"$f":"'WACC Calc'!Z869","v":0.1},{"$f":"'WACC Calc'!AA869","v":0.1},{"$f":"'WACC Calc'!AB869","v":0.1},{"$f":"'WACC Calc'!AC869","v":0.1},{"$f":"'WACC Calc'!AD869","v":0.1},{"$f":"'WACC Calc'!AE869","v":0.1},{"$f":"'WACC Calc'!AF869","v":0.1},{"$f":"'WACC Calc'!AG869","v":0.1},{"$f":"'WACC Calc'!AH869","v":0.1},{"$f":"'WACC Calc'!AI869","v":0.1},{"$f":"'WACC Calc'!AJ869","v":0.1},{"$f":"'WACC Calc'!AK869","v":0.1},{"$f":"'WACC Calc'!AL869","v":0.1}]
["RM3Geo**R10","R&D","Moderate",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F870","v":0.1},{"$f":"'WACC Calc'!G870","v":0.1},{"$f":"'WACC Calc'!H870","v":0.1},{"$f":"'WACC Calc'!I870","v":0.1},{"$f":"'WACC Calc'!J870","v":0.1},{"$f":"'WACC Calc'!K870","v":0.1},{"$f":"'WACC Calc'!L870","v":0.1},{"$f":"'WACC Calc'!M870","v":0.1},{"$f":"'WACC Calc'!N870","v":0.1},{"$f":"'WACC Calc'!O870","v":0.1},{"$f":"'WACC Calc'!P870","v":0.1},{"$f":"'WACC Calc'!Q870","v":0.1},{"$f":"'WACC Calc'!R870","v":0.1},{"$f":"'WACC Calc'!S870","v":0.1},{"$f":"'WACC Calc'!T870","v":0.1},{"$f":"'WACC Calc'!U870","v":0.1},{"$f":"'WACC Calc'!V870","v":0.1},{"$f":"'WACC Calc'!W870","v":0.1},{"$f":"'WACC Calc'!X870","v":0.1},{"$f":"'WACC Calc'!Y870","v":0.1},{"$f":"'WACC Calc'!Z870","v":0.1},{"$f":"'WACC Calc'!AA870","v":0.1},{"$f":"'WACC Calc'!AB870","v":0.1},{"$f":"'WACC Calc'!AC870","v":0.1},{"$f":"'WACC Calc'!AD870","v":0.1},{"$f":"'WACC Calc'!AE870","v":0.1},{"$f":"'WACC Calc'!AF870","v":0.1},{"$f":"'WACC Calc'!AG870","v":0.1},{"$f":"'WACC Calc'!AH870","v":0.1},{"$f":"'WACC Calc'!AI870","v":0.1},{"$f":"'WACC Calc'!AJ870","v":0.1},{"$f":"'WACC Calc'!AK870","v":0.1},{"$f":"'WACC Calc'!AL870","v":0.1}]
["RC3Geo**R10","R&D","Conservative",30,"Geothermal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F871","v":0.1},{"$f":"'WACC Calc'!G871","v":0.1},{"$f":"'WACC Calc'!H871","v":0.1},{"$f":"'WACC Calc'!I871","v":0.1},{"$f":"'WACC Calc'!J871","v":0.1},{"$f":"'WACC Calc'!K871","v":0.1},{"$f":"'WACC Calc'!L871","v":0.1},{"$f":"'WACC Calc'!M871","v":0.1},{"$f":"'WACC Calc'!N871","v":0.1},{"$f":"'WACC Calc'!O871","v":0.1},{"$f":"'WACC Calc'!P871","v":0.1},{"$f":"'WACC Calc'!Q871","v":0.1},{"$f":"'WACC Calc'!R871","v":0.1},{"$f":"'WACC Calc'!S871","v":0.1},{"$f":"'WACC Calc'!T871","v":0.1},{"$f":"'WACC Calc'!U871","v":0.1},{"$f":"'WACC Calc'!V871","v":0.1},{"$f":"'WACC Calc'!W871","v":0.1},{"$f":"'WACC Calc'!X871","v":0.1},{"$f":"'WACC Calc'!Y871","v":0.1},{"$f":"'WACC Calc'!Z871","v":0.1},{"$f":"'WACC Calc'!AA871","v":0.1},{"$f":"'WACC Calc'!AB871","v":0.1},{"$f":"'WACC Calc'!AC871","v":0.1},{"$f":"'WACC Calc'!AD871","v":0.1},{"$f":"'WACC Calc'!AE871","v":0.1},{"$f":"'WACC Calc'!AF871","v":0.1},{"$f":"'WACC Calc'!AG871","v":0.1},{"$f":"'WACC Calc'!AH871","v":0.1},{"$f":"'WACC Calc'!AI871","v":0.1},{"$f":"'WACC Calc'!AJ871","v":0.1},{"$f":"'WACC Calc'!AK871","v":0.1},{"$f":"'WACC Calc'!AL871","v":0.1}]
["RA3Geo**C1237","R&D","Advanced",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK872","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL872","v":7.317073170731736E-2}]
["RM3Geo**C1237","R&D","Moderate",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK873","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL873","v":7.317073170731736E-2}]
["RC3Geo**C1237","R&D","Conservative",30,"Geothermal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK874","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL874","v":7.317073170731736E-2}]
["RA3Geo**D00","R&D","Advanced",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F875","v":0.73699999999999999},{"$f":"'WACC Calc'!G875","v":0.73699999999999999},{"$f":"'WACC Calc'!H875","v":0.73699999999999999},{"$f":"'WACC Calc'!I875","v":0.73699999999999999},{"$f":"'WACC Calc'!J875","v":0.73699999999999999},{"$f":"'WACC Calc'!K875","v":0.73699999999999999},{"$f":"'WACC Calc'!L875","v":0.73699999999999999},{"$f":"'WACC Calc'!M875","v":0.73699999999999999},{"$f":"'WACC Calc'!N875","v":0.73699999999999999},{"$f":"'WACC Calc'!O875","v":0.73699999999999999},{"$f":"'WACC Calc'!P875","v":0.73699999999999999},{"$f":"'WACC Calc'!Q875","v":0.73699999999999999},{"$f":"'WACC Calc'!R875","v":0.73699999999999999},{"$f":"'WACC Calc'!S875","v":0.73699999999999999},{"$f":"'WACC Calc'!T875","v":0.73699999999999999},{"$f":"'WACC Calc'!U875","v":0.73699999999999999},{"$f":"'WACC Calc'!V875","v":0.73699999999999999},{"$f":"'WACC Calc'!W875","v":0.73699999999999999},{"$f":"'WACC Calc'!X875","v":0.73699999999999999},{"$f":"'WACC Calc'!Y875","v":0.73699999999999999},{"$f":"'WACC Calc'!Z875","v":0.73699999999999999},{"$f":"'WACC Calc'!AA875","v":0.73699999999999999},{"$f":"'WACC Calc'!AB875","v":0.73699999999999999},{"$f":"'WACC Calc'!AC875","v":0.73699999999999999},{"$f":"'WACC Calc'!AD875","v":0.73699999999999999},{"$f":"'WACC Calc'!AE875","v":0.73699999999999999},{"$f":"'WACC Calc'!AF875","v":0.73699999999999999},{"$f":"'WACC Calc'!AG875","v":0.73699999999999999},{"$f":"'WACC Calc'!AH875","v":0.73699999999999999},{"$f":"'WACC Calc'!AI875","v":0.73699999999999999},{"$f":"'WACC Calc'!AJ875","v":0.73699999999999999},{"$f":"'WACC Calc'!AK875","v":0.73699999999999999},{"$f":"'WACC Calc'!AL875","v":0.73699999999999999}]
["RM3Geo**D00","R&D","Moderate",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F876","v":0.73699999999999999},{"$f":"'WACC Calc'!G876","v":0.73699999999999999},{"$f":"'WACC Calc'!H876","v":0.73699999999999999},{"$f":"'WACC Calc'!I876","v":0.73699999999999999},{"$f":"'WACC Calc'!J876","v":0.73699999999999999},{"$f":"'WACC Calc'!K876","v":0.73699999999999999},{"$f":"'WACC Calc'!L876","v":0.73699999999999999},{"$f":"'WACC Calc'!M876","v":0.73699999999999999},{"$f":"'WACC Calc'!N876","v":0.73699999999999999},{"$f":"'WACC Calc'!O876","v":0.73699999999999999},{"$f":"'WACC Calc'!P876","v":0.73699999999999999},{"$f":"'WACC Calc'!Q876","v":0.73699999999999999},{"$f":"'WACC Calc'!R876","v":0.73699999999999999},{"$f":"'WACC Calc'!S876","v":0.73699999999999999},{"$f":"'WACC Calc'!T876","v":0.73699999999999999},{"$f":"'WACC Calc'!U876","v":0.73699999999999999},{"$f":"'WACC Calc'!V876","v":0.73699999999999999},{"$f":"'WACC Calc'!W876","v":0.73699999999999999},{"$f":"'WACC Calc'!X876","v":0.73699999999999999},{"$f":"'WACC Calc'!Y876","v":0.73699999999999999},{"$f":"'WACC Calc'!Z876","v":0.73699999999999999},{"$f":"'WACC Calc'!AA876","v":0.73699999999999999},{"$f":"'WACC Calc'!AB876","v":0.73699999999999999},{"$f":"'WACC Calc'!AC876","v":0.73699999999999999},{"$f":"'WACC Calc'!AD876","v":0.73699999999999999},{"$f":"'WACC Calc'!AE876","v":0.73699999999999999},{"$f":"'WACC Calc'!AF876","v":0.73699999999999999},{"$f":"'WACC Calc'!AG876","v":0.73699999999999999},{"$f":"'WACC Calc'!AH876","v":0.73699999999999999},{"$f":"'WACC Calc'!AI876","v":0.73699999999999999},{"$f":"'WACC Calc'!AJ876","v":0.73699999999999999},{"$f":"'WACC Calc'!AK876","v":0.73699999999999999},{"$f":"'WACC Calc'!AL876","v":0.73699999999999999}]
["RC3Geo**D00","R&D","Conservative",30,"Geothermal","*","Debt Fraction",{"$f":"'WACC Calc'!F877","v":0.73699999999999999},{"$f":"'WACC Calc'!G877","v":0.73699999999999999},{"$f":"'WACC Calc'!H877","v":0.73699999999999999},{"$f":"'WACC Calc'!I877","v":0.73699999999999999},{"$f":"'WACC Calc'!J877","v":0.73699999999999999},{"$f":"'WACC Calc'!K877","v":0.73699999999999999},{"$f":"'WACC Calc'!L877","v":0.73699999999999999},{"$f":"'WACC Calc'!M877","v":0.73699999999999999},{"$f":"'WACC Calc'!N877","v":0.73699999999999999},{"$f":"'WACC Calc'!O877","v":0.73699999999999999},{"$f":"'WACC Calc'!P877","v":0.73699999999999999},{"$f":"'WACC Calc'!Q877","v":0.73699999999999999},{"$f":"'WACC Calc'!R877","v":0.73699999999999999},{"$f":"'WACC Calc'!S877","v":0.73699999999999999},{"$f":"'WACC Calc'!T877","v":0.73699999999999999},{"$f":"'WACC Calc'!U877","v":0.73699999999999999},{"$f":"'WACC Calc'!V877","v":0.73699999999999999},{"$f":"'WACC Calc'!W877","v":0.73699999999999999},{"$f":"'WACC Calc'!X877","v":0.73699999999999999},{"$f":"'WACC Calc'!Y877","v":0.73699999999999999},{"$f":"'WACC Calc'!Z877","v":0.73699999999999999},{"$f":"'WACC Calc'!AA877","v":0.73699999999999999},{"$f":"'WACC Calc'!AB877","v":0.73699999999999999},{"$f":"'WACC Calc'!AC877","v":0.73699999999999999},{"$f":"'WACC Calc'!AD877","v":0.73699999999999999},{"$f":"'WACC Calc'!AE877","v":0.73699999999999999},{"$f":"'WACC Calc'!AF877","v":0.73699999999999999},{"$f":"'WACC Calc'!AG877","v":0.73699999999999999},{"$f":"'WACC Calc'!AH877","v":0.73699999999999999},{"$f":"'WACC Calc'!AI877","v":0.73699999999999999},{"$f":"'WACC Calc'!AJ877","v":0.73699999999999999},{"$f":"'WACC Calc'!AK877","v":0.73699999999999999},{"$f":"'WACC Calc'!AL877","v":0.73699999999999999}]
["R*3Geo**T50","R&D","*",30,"Geothermal","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F878","v":0.25740000000000002},{"$f":"'WACC Calc'!G878","v":0.25740000000000002},{"$f":"'WACC Calc'!H878","v":0.25740000000000002},{"$f":"'WACC Calc'!I878","v":0.25740000000000002},{"$f":"'WACC Calc'!J878","v":0.25740000000000002},{"$f":"'WACC Calc'!K878","v":0.25740000000000002},{"$f":"'WACC Calc'!L878","v":0.25740000000000002},{"$f":"'WACC Calc'!M878","v":0.25740000000000002},{"$f":"'WACC Calc'!N878","v":0.25740000000000002},{"$f":"'WACC Calc'!O878","v":0.25740000000000002},{"$f":"'WACC Calc'!P878","v":0.25740000000000002},{"$f":"'WACC Calc'!Q878","v":0.25740000000000002},{"$f":"'WACC Calc'!R878","v":0.25740000000000002},{"$f":"'WACC Calc'!S878","v":0.25740000000000002},{"$f":"'WACC Calc'!T878","v":0.25740000000000002},{"$f":"'WACC Calc'!U878","v":0.25740000000000002},{"$f":"'WACC Calc'!V878","v":0.25740000000000002},{"$f":"'WACC Calc'!W878","v":0.25740000000000002},{"$f":"'WACC Calc'!X878","v":0.25740000000000002},{"$f":"'WACC Calc'!Y878","v":0.25740000000000002},{"$f":"'WACC Calc'!Z878","v":0.25740000000000002},{"$f":"'WACC Calc'!AA878","v":0.25740000000000002},{"$f":"'WACC Calc'!AB878","v":0.25740000000000002},{"$f":"'WACC Calc'!AC878","v":0.25740000000000002},{"$f":"'WACC Calc'!AD878","v":0.25740000000000002},{"$f":"'WACC Calc'!AE878","v":0.25740000000000002},{"$f":"'WACC Calc'!AF878","v":0.25740000000000002},{"$f":"'WACC Calc'!AG878","v":0.25740000000000002},{"$f":"'WACC Calc'!AH878","v":0.25740000000000002},{"$f":"'WACC Calc'!AI878","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ878","v":0.25740000000000002},{"$f":"'WACC Calc'!AK878","v":0.25740000000000002},{"$f":"'WACC Calc'!AL878","v":0.25740000000000002}]
["RA3Geo**W00","R&D","Advanced",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!G879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!H879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!I879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!J879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!K879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!L879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!M879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!N879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!O879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!P879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Q879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!R879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!S879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!T879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!U879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!V879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!W879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!X879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Y879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Z879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AA879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AB879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AC879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AD879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AE879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AF879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AG879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AH879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AI879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AJ879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AK879","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AL879","v":4.8191848000000002E-2}]
["RM3Geo**W00","R&D","Moderate",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!G880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!H880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!I880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!J880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!K880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!L880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!M880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!N880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!O880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!P880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Q880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!R880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!S880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!T880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!U880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!V880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!W880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!X880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Y880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Z880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AA880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AB880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AC880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AD880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AE880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AF880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AG880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AH880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AI880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AJ880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AK880","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AL880","v":4.8191848000000002E-2}]
["RC3Geo**W00","R&D","Conservative",30,"Geothermal","*","WACC Nominal",{"$f":"'WACC Calc'!F881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!G881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!H881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!I881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!J881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!K881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!L881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!M881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!N881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!O881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!P881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Q881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!R881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!S881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!T881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!U881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!V881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!W881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!X881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Y881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!Z881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AA881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AB881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AC881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AD881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AE881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AF881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AG881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AH881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AI881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AJ881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AK881","v":4.8191848000000002E-2},{"$f":"'WACC Calc'!AL881","v":4.8191848000000002E-2}]
["RA3Geo**W06","R&D","Advanced",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!G882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!H882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!I882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!J882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!K882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!L882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!M882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!N882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!O882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!P882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Q882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!R882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!S882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!T882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!U882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!V882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!W882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!X882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Y882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Z882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AA882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AB882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AC882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AD882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AE882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AF882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AG882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AH882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AI882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AJ882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AK882","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AL882","v":2.262619317073189E-2}]
["RM3Geo**W06","R&D","Moderate",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!G883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!H883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!I883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!J883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!K883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!L883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!M883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!N883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!O883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!P883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Q883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!R883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!S883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!T883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!U883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!V883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!W883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!X883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Y883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Z883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AA883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AB883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AC883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AD883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AE883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AF883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AG883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AH883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AI883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AJ883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AK883","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AL883","v":2.262619317073189E-2}]
["RC3Geo**W06","R&D","Conservative",30,"Geothermal","*","WACC Real",{"$f":"'WACC Calc'!F884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!G884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!H884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!I884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!J884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!K884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!L884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!M884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!N884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!O884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!P884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Q884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!R884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!S884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!T884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!U884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!V884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!W884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!X884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Y884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!Z884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AA884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AB884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AC884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AD884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AE884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AF884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AG884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AH884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AI884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AJ884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AK884","v":2.262619317073189E-2},{"$f":"'WACC Calc'!AL884","v":2.262619317073189E-2}]
["RA3Geo**F00","R&D","Advanced",30,"Geothermal","*","FCR",{"$f":"Geothermal!$S$45*Geothermal!L283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!M283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!N283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!O283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!P283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Q283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!R283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!S283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!T283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!U283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!V283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!W283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!X283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Y283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Z283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AA283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AB283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AC283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AD283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AE283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AF283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AG283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AH283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AI283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AJ283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AK283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AL283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AM283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AN283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AO283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AP283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AQ283","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AR283","v":4.8224474653610766E-2}]
["RM3Geo**F00","R&D","Moderate",30,"Geothermal","*","FCR",{"$f":"Geothermal!$S$45*Geothermal!L284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!M284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!N284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!O284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!P284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Q284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!R284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!S284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!T284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!U284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!V284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!W284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!X284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Y284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Z284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AA284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AB284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AC284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AD284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AE284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AF284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AG284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AH284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AI284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AJ284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AK284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AL284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AM284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AN284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AO284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AP284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AQ284","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AR284","v":4.8224474653610766E-2}]
["RC3Geo**F00","R&D","Conservative",30,"Geothermal","*","FCR",{"$f":"Geothermal!$S$45*Geothermal!L285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!M285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!N285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!O285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!P285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Q285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!R285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!S285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!T285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!U285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!V285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!W285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!X285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Y285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!Z285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AA285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AB285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AC285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AD285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AE285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AF285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AG285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AH285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AI285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AJ285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AK285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AL285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AM285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AN285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AO285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AP285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AQ285","v":4.8224474653610766E-2},{"$f":"Geothermal!$S$45*Geothermal!AR285","v":4.8224474653610766E-2}]
["R*3Hyd**I110","R&D","*",30,"Hydropower","*","Inflation Rate",{"$f":"'WACC Calc'!F887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK887","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL887","v":2.5000000000000001E-2}]
["RA3Hyd**I100","R&D","Advanced",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F888","v":0.04},{"$f":"'WACC Calc'!G888","v":0.04},{"$f":"'WACC Calc'!H888","v":0.04},{"$f":"'WACC Calc'!I888","v":0.04},{"$f":"'WACC Calc'!J888","v":0.04},{"$f":"'WACC Calc'!K888","v":0.04},{"$f":"'WACC Calc'!L888","v":0.04},{"$f":"'WACC Calc'!M888","v":0.04},{"$f":"'WACC Calc'!N888","v":0.04},{"$f":"'WACC Calc'!O888","v":0.04},{"$f":"'WACC Calc'!P888","v":0.04},{"$f":"'WACC Calc'!Q888","v":0.04},{"$f":"'WACC Calc'!R888","v":0.04},{"$f":"'WACC Calc'!S888","v":0.04},{"$f":"'WACC Calc'!T888","v":0.04},{"$f":"'WACC Calc'!U888","v":0.04},{"$f":"'WACC Calc'!V888","v":0.04},{"$f":"'WACC Calc'!W888","v":0.04},{"$f":"'WACC Calc'!X888","v":0.04},{"$f":"'WACC Calc'!Y888","v":0.04},{"$f":"'WACC Calc'!Z888","v":0.04},{"$f":"'WACC Calc'!AA888","v":0.04},{"$f":"'WACC Calc'!AB888","v":0.04},{"$f":"'WACC Calc'!AC888","v":0.04},{"$f":"'WACC Calc'!AD888","v":0.04},{"$f":"'WACC Calc'!AE888","v":0.04},{"$f":"'WACC Calc'!AF888","v":0.04},{"$f":"'WACC Calc'!AG888","v":0.04},{"$f":"'WACC Calc'!AH888","v":0.04},{"$f":"'WACC Calc'!AI888","v":0.04},{"$f":"'WACC Calc'!AJ888","v":0.04},{"$f":"'WACC Calc'!AK888","v":0.04},{"$f":"'WACC Calc'!AL888","v":0.04}]
["RM3Hyd**I100","R&D","Moderate",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F889","v":0.04},{"$f":"'WACC Calc'!G889","v":0.04},{"$f":"'WACC Calc'!H889","v":0.04},{"$f":"'WACC Calc'!I889","v":0.04},{"$f":"'WACC Calc'!J889","v":0.04},{"$f":"'WACC Calc'!K889","v":0.04},{"$f":"'WACC Calc'!L889","v":0.04},{"$f":"'WACC Calc'!M889","v":0.04},{"$f":"'WACC Calc'!N889","v":0.04},{"$f":"'WACC Calc'!O889","v":0.04},{"$f":"'WACC Calc'!P889","v":0.04},{"$f":"'WACC Calc'!Q889","v":0.04},{"$f":"'WACC Calc'!R889","v":0.04},{"$f":"'WACC Calc'!S889","v":0.04},{"$f":"'WACC Calc'!T889","v":0.04},{"$f":"'WACC Calc'!U889","v":0.04},{"$f":"'WACC Calc'!V889","v":0.04},{"$f":"'WACC Calc'!W889","v":0.04},{"$f":"'WACC Calc'!X889","v":0.04},{"$f":"'WACC Calc'!Y889","v":0.04},{"$f":"'WACC Calc'!Z889","v":0.04},{"$f":"'WACC Calc'!AA889","v":0.04},{"$f":"'WACC Calc'!AB889","v":0.04},{"$f":"'WACC Calc'!AC889","v":0.04},{"$f":"'WACC Calc'!AD889","v":0.04},{"$f":"'WACC Calc'!AE889","v":0.04},{"$f":"'WACC Calc'!AF889","v":0.04},{"$f":"'WACC Calc'!AG889","v":0.04},{"$f":"'WACC Calc'!AH889","v":0.04},{"$f":"'WACC Calc'!AI889","v":0.04},{"$f":"'WACC Calc'!AJ889","v":0.04},{"$f":"'WACC Calc'!AK889","v":0.04},{"$f":"'WACC Calc'!AL889","v":0.04}]
["RC3Hyd**I100","R&D","Conservative",30,"Hydropower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F890","v":0.04},{"$f":"'WACC Calc'!G890","v":0.04},{"$f":"'WACC Calc'!H890","v":0.04},{"$f":"'WACC Calc'!I890","v":0.04},{"$f":"'WACC Calc'!J890","v":0.04},{"$f":"'WACC Calc'!K890","v":0.04},{"$f":"'WACC Calc'!L890","v":0.04},{"$f":"'WACC Calc'!M890","v":0.04},{"$f":"'WACC Calc'!N890","v":0.04},{"$f":"'WACC Calc'!O890","v":0.04},{"$f":"'WACC Calc'!P890","v":0.04},{"$f":"'WACC Calc'!Q890","v":0.04},{"$f":"'WACC Calc'!R890","v":0.04},{"$f":"'WACC Calc'!S890","v":0.04},{"$f":"'WACC Calc'!T890","v":0.04},{"$f":"'WACC Calc'!U890","v":0.04},{"$f":"'WACC Calc'!V890","v":0.04},{"$f":"'WACC Calc'!W890","v":0.04},{"$f":"'WACC Calc'!X890","v":0.04},{"$f":"'WACC Calc'!Y890","v":0.04},{"$f":"'WACC Calc'!Z890","v":0.04},{"$f":"'WACC Calc'!AA890","v":0.04},{"$f":"'WACC Calc'!AB890","v":0.04},{"$f":"'WACC Calc'!AC890","v":0.04},{"$f":"'WACC Calc'!AD890","v":0.04},{"$f":"'WACC Calc'!AE890","v":0.04},{"$f":"'WACC Calc'!AF890","v":0.04},{"$f":"'WACC Calc'!AG890","v":0.04},{"$f":"'WACC Calc'!AH890","v":0.04},{"$f":"'WACC Calc'!AI890","v":0.04},{"$f":"'WACC Calc'!AJ890","v":0.04},{"$f":"'WACC Calc'!AK890","v":0.04},{"$f":"'WACC Calc'!AL890","v":0.04}]
["RA3Hyd**C2126","R&D","Advanced",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK891","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL891","v":1.4634146341463428E-2}]
["RM3Hyd**C2126","R&D","Moderate",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK892","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL892","v":1.4634146341463428E-2}]
["RC3Hyd**C2126","R&D","Conservative",30,"Hydropower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!G893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!H893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!I893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!J893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!K893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!L893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!M893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!N893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!O893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!P893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Q893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!R893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!S893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!T893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!U893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!V893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!W893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!X893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Y893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!Z893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AA893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AB893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AC893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AD893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AE893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AF893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AG893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AH893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AI893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AJ893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AK893","v":1.4634146341463428E-2},{"$f":"'WACC Calc'!AL893","v":1.4634146341463428E-2}]
["R*3Hyd**I00","R&D","*",30,"Hydropower","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F894","v":0.04},{"$f":"'WACC Calc'!G894","v":0.04},{"$f":"'WACC Calc'!H894","v":0.04},{"$f":"'WACC Calc'!I894","v":0.04},{"$f":"'WACC Calc'!J894","v":0.04},{"$f":"'WACC Calc'!K894","v":0.04},{"$f":"'WACC Calc'!L894","v":0.04},{"$f":"'WACC Calc'!M894","v":0.04},{"$f":"'WACC Calc'!N894","v":0.04},{"$f":"'WACC Calc'!O894","v":0.04},{"$f":"'WACC Calc'!P894","v":0.04},{"$f":"'WACC Calc'!Q894","v":0.04},{"$f":"'WACC Calc'!R894","v":0.04},{"$f":"'WACC Calc'!S894","v":0.04},{"$f":"'WACC Calc'!T894","v":0.04},{"$f":"'WACC Calc'!U894","v":0.04},{"$f":"'WACC Calc'!V894","v":0.04},{"$f":"'WACC Calc'!W894","v":0.04},{"$f":"'WACC Calc'!X894","v":0.04},{"$f":"'WACC Calc'!Y894","v":0.04},{"$f":"'WACC Calc'!Z894","v":0.04},{"$f":"'WACC Calc'!AA894","v":0.04},{"$f":"'WACC Calc'!AB894","v":0.04},{"$f":"'WACC Calc'!AC894","v":0.04},{"$f":"'WACC Calc'!AD894","v":0.04},{"$f":"'WACC Calc'!AE894","v":0.04},{"$f":"'WACC Calc'!AF894","v":0.04},{"$f":"'WACC Calc'!AG894","v":0.04},{"$f":"'WACC Calc'!AH894","v":0.04},{"$f":"'WACC Calc'!AI894","v":0.04},{"$f":"'WACC Calc'!AJ894","v":0.04},{"$f":"'WACC Calc'!AK894","v":0.04},{"$f":"'WACC Calc'!AL894","v":0.04}]
["RA3Hyd**R10","R&D","Advanced",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F895","v":0.1},{"$f":"'WACC Calc'!G895","v":0.1},{"$f":"'WACC Calc'!H895","v":0.1},{"$f":"'WACC Calc'!I895","v":0.1},{"$f":"'WACC Calc'!J895","v":0.1},{"$f":"'WACC Calc'!K895","v":0.1},{"$f":"'WACC Calc'!L895","v":0.1},{"$f":"'WACC Calc'!M895","v":0.1},{"$f":"'WACC Calc'!N895","v":0.1},{"$f":"'WACC Calc'!O895","v":0.1},{"$f":"'WACC Calc'!P895","v":0.1},{"$f":"'WACC Calc'!Q895","v":0.1},{"$f":"'WACC Calc'!R895","v":0.1},{"$f":"'WACC Calc'!S895","v":0.1},{"$f":"'WACC Calc'!T895","v":0.1},{"$f":"'WACC Calc'!U895","v":0.1},{"$f":"'WACC Calc'!V895","v":0.1},{"$f":"'WACC Calc'!W895","v":0.1},{"$f":"'WACC Calc'!X895","v":0.1},{"$f":"'WACC Calc'!Y895","v":0.1},{"$f":"'WACC Calc'!Z895","v":0.1},{"$f":"'WACC Calc'!AA895","v":0.1},{"$f":"'WACC Calc'!AB895","v":0.1},{"$f":"'WACC Calc'!AC895","v":0.1},{"$f":"'WACC Calc'!AD895","v":0.1},{"$f":"'WACC Calc'!AE895","v":0.1},{"$f":"'WACC Calc'!AF895","v":0.1},{"$f":"'WACC Calc'!AG895","v":0.1},{"$f":"'WACC Calc'!AH895","v":0.1},{"$f":"'WACC Calc'!AI895","v":0.1},{"$f":"'WACC Calc'!AJ895","v":0.1},{"$f":"'WACC Calc'!AK895","v":0.1},{"$f":"'WACC Calc'!AL895","v":0.1}]
["RM3Hyd**R10","R&D","Moderate",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F896","v":0.1},{"$f":"'WACC Calc'!G896","v":0.1},{"$f":"'WACC Calc'!H896","v":0.1},{"$f":"'WACC Calc'!I896","v":0.1},{"$f":"'WACC Calc'!J896","v":0.1},{"$f":"'WACC Calc'!K896","v":0.1},{"$f":"'WACC Calc'!L896","v":0.1},{"$f":"'WACC Calc'!M896","v":0.1},{"$f":"'WACC Calc'!N896","v":0.1},{"$f":"'WACC Calc'!O896","v":0.1},{"$f":"'WACC Calc'!P896","v":0.1},{"$f":"'WACC Calc'!Q896","v":0.1},{"$f":"'WACC Calc'!R896","v":0.1},{"$f":"'WACC Calc'!S896","v":0.1},{"$f":"'WACC Calc'!T896","v":0.1},{"$f":"'WACC Calc'!U896","v":0.1},{"$f":"'WACC Calc'!V896","v":0.1},{"$f":"'WACC Calc'!W896","v":0.1},{"$f":"'WACC Calc'!X896","v":0.1},{"$f":"'WACC Calc'!Y896","v":0.1},{"$f":"'WACC Calc'!Z896","v":0.1},{"$f":"'WACC Calc'!AA896","v":0.1},{"$f":"'WACC Calc'!AB896","v":0.1},{"$f":"'WACC Calc'!AC896","v":0.1},{"$f":"'WACC Calc'!AD896","v":0.1},{"$f":"'WACC Calc'!AE896","v":0.1},{"$f":"'WACC Calc'!AF896","v":0.1},{"$f":"'WACC Calc'!AG896","v":0.1},{"$f":"'WACC Calc'!AH896","v":0.1},{"$f":"'WACC Calc'!AI896","v":0.1},{"$f":"'WACC Calc'!AJ896","v":0.1},{"$f":"'WACC Calc'!AK896","v":0.1},{"$f":"'WACC Calc'!AL896","v":0.1}]
["RC3Hyd**R10","R&D","Conservative",30,"Hydropower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F897","v":0.1},{"$f":"'WACC Calc'!G897","v":0.1},{"$f":"'WACC Calc'!H897","v":0.1},{"$f":"'WACC Calc'!I897","v":0.1},{"$f":"'WACC Calc'!J897","v":0.1},{"$f":"'WACC Calc'!K897","v":0.1},{"$f":"'WACC Calc'!L897","v":0.1},{"$f":"'WACC Calc'!M897","v":0.1},{"$f":"'WACC Calc'!N897","v":0.1},{"$f":"'WACC Calc'!O897","v":0.1},{"$f":"'WACC Calc'!P897","v":0.1},{"$f":"'WACC Calc'!Q897","v":0.1},{"$f":"'WACC Calc'!R897","v":0.1},{"$f":"'WACC Calc'!S897","v":0.1},{"$f":"'WACC Calc'!T897","v":0.1},{"$f":"'WACC Calc'!U897","v":0.1},{"$f":"'WACC Calc'!V897","v":0.1},{"$f":"'WACC Calc'!W897","v":0.1},{"$f":"'WACC Calc'!X897","v":0.1},{"$f":"'WACC Calc'!Y897","v":0.1},{"$f":"'WACC Calc'!Z897","v":0.1},{"$f":"'WACC Calc'!AA897","v":0.1},{"$f":"'WACC Calc'!AB897","v":0.1},{"$f":"'WACC Calc'!AC897","v":0.1},{"$f":"'WACC Calc'!AD897","v":0.1},{"$f":"'WACC Calc'!AE897","v":0.1},{"$f":"'WACC Calc'!AF897","v":0.1},{"$f":"'WACC Calc'!AG897","v":0.1},{"$f":"'WACC Calc'!AH897","v":0.1},{"$f":"'WACC Calc'!AI897","v":0.1},{"$f":"'WACC Calc'!AJ897","v":0.1},{"$f":"'WACC Calc'!AK897","v":0.1},{"$f":"'WACC Calc'!AL897","v":0.1}]
["RA3Hyd**C1237","R&D","Advanced",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK898","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL898","v":7.317073170731736E-2}]
["RM3Hyd**C1237","R&D","Moderate",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK899","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL899","v":7.317073170731736E-2}]
["RC3Hyd**C1237","R&D","Conservative",30,"Hydropower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK900","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL900","v":7.317073170731736E-2}]
["RA3Hyd**D00","R&D","Advanced",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F901","v":0.71910912119522363},{"$f":"'WACC Calc'!G901","v":0.71910912119522363},{"$f":"'WACC Calc'!H901","v":0.71910912119522363},{"$f":"'WACC Calc'!I901","v":0.71910912119522363},{"$f":"'WACC Calc'!J901","v":0.71910912119522363},{"$f":"'WACC Calc'!K901","v":0.71910912119522363},{"$f":"'WACC Calc'!L901","v":0.71910912119522363},{"$f":"'WACC Calc'!M901","v":0.71910912119522363},{"$f":"'WACC Calc'!N901","v":0.71910912119522363},{"$f":"'WACC Calc'!O901","v":0.71910912119522363},{"$f":"'WACC Calc'!P901","v":0.71910912119522363},{"$f":"'WACC Calc'!Q901","v":0.71910912119522363},{"$f":"'WACC Calc'!R901","v":0.71910912119522363},{"$f":"'WACC Calc'!S901","v":0.71910912119522363},{"$f":"'WACC Calc'!T901","v":0.71910912119522363},{"$f":"'WACC Calc'!U901","v":0.71910912119522363},{"$f":"'WACC Calc'!V901","v":0.71910912119522363},{"$f":"'WACC Calc'!W901","v":0.71910912119522363},{"$f":"'WACC Calc'!X901","v":0.71910912119522363},{"$f":"'WACC Calc'!Y901","v":0.71910912119522363},{"$f":"'WACC Calc'!Z901","v":0.71910912119522363},{"$f":"'WACC Calc'!AA901","v":0.71910912119522363},{"$f":"'WACC Calc'!AB901","v":0.71910912119522363},{"$f":"'WACC Calc'!AC901","v":0.71910912119522363},{"$f":"'WACC Calc'!AD901","v":0.71910912119522363},{"$f":"'WACC Calc'!AE901","v":0.71910912119522363},{"$f":"'WACC Calc'!AF901","v":0.71910912119522363},{"$f":"'WACC Calc'!AG901","v":0.71910912119522363},{"$f":"'WACC Calc'!AH901","v":0.71910912119522363},{"$f":"'WACC Calc'!AI901","v":0.71910912119522363},{"$f":"'WACC Calc'!AJ901","v":0.71910912119522363},{"$f":"'WACC Calc'!AK901","v":0.71910912119522363},{"$f":"'WACC Calc'!AL901","v":0.71910912119522363}]
["RM3Hyd**D00","R&D","Moderate",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F902","v":0.71910912119522363},{"$f":"'WACC Calc'!G902","v":0.71910912119522363},{"$f":"'WACC Calc'!H902","v":0.71910912119522363},{"$f":"'WACC Calc'!I902","v":0.71910912119522363},{"$f":"'WACC Calc'!J902","v":0.71910912119522363},{"$f":"'WACC Calc'!K902","v":0.71910912119522363},{"$f":"'WACC Calc'!L902","v":0.71910912119522363},{"$f":"'WACC Calc'!M902","v":0.71910912119522363},{"$f":"'WACC Calc'!N902","v":0.71910912119522363},{"$f":"'WACC Calc'!O902","v":0.71910912119522363},{"$f":"'WACC Calc'!P902","v":0.71910912119522363},{"$f":"'WACC Calc'!Q902","v":0.71910912119522363},{"$f":"'WACC Calc'!R902","v":0.71910912119522363},{"$f":"'WACC Calc'!S902","v":0.71910912119522363},{"$f":"'WACC Calc'!T902","v":0.71910912119522363},{"$f":"'WACC Calc'!U902","v":0.71910912119522363},{"$f":"'WACC Calc'!V902","v":0.71910912119522363},{"$f":"'WACC Calc'!W902","v":0.71910912119522363},{"$f":"'WACC Calc'!X902","v":0.71910912119522363},{"$f":"'WACC Calc'!Y902","v":0.71910912119522363},{"$f":"'WACC Calc'!Z902","v":0.71910912119522363},{"$f":"'WACC Calc'!AA902","v":0.71910912119522363},{"$f":"'WACC Calc'!AB902","v":0.71910912119522363},{"$f":"'WACC Calc'!AC902","v":0.71910912119522363},{"$f":"'WACC Calc'!AD902","v":0.71910912119522363},{"$f":"'WACC Calc'!AE902","v":0.71910912119522363},{"$f":"'WACC Calc'!AF902","v":0.71910912119522363},{"$f":"'WACC Calc'!AG902","v":0.71910912119522363},{"$f":"'WACC Calc'!AH902","v":0.71910912119522363},{"$f":"'WACC Calc'!AI902","v":0.71910912119522363},{"$f":"'WACC Calc'!AJ902","v":0.71910912119522363},{"$f":"'WACC Calc'!AK902","v":0.71910912119522363},{"$f":"'WACC Calc'!AL902","v":0.71910912119522363}]
[{"$f":"_xlfn.CONCAT(LEFT(B579,1), LEFT(C579,1), LEFT(D579,1),LEFT(E579,3),LEFT(F579,6),RIGHT(F579,1), LEFT(G579,1), IF(ISERROR(FIND(\"Rate\",G579)), \"0\",FIND(\"Rate\",G579)),IF(ISERROR(FIND(\"Real\",G579)), \"0\",FIND(\"Real\",G579)))","v":"RC3Hyd**D00"},"R&D","Conservative",30,"Hydropower","*","Debt Fraction",{"$f":"'WACC Calc'!F903","v":0.71910912119522363},{"$f":"'WACC Calc'!G903","v":0.71910912119522363},{"$f":"'WACC Calc'!H903","v":0.71910912119522363},{"$f":"'WACC Calc'!I903","v":0.71910912119522363},{"$f":"'WACC Calc'!J903","v":0.71910912119522363},{"$f":"'WACC Calc'!K903","v":0.71910912119522363},{"$f":"'WACC Calc'!L903","v":0.71910912119522363},{"$f":"'WACC Calc'!M903","v":0.71910912119522363},{"$f":"'WACC Calc'!N903","v":0.71910912119522363},{"$f":"'WACC Calc'!O903","v":0.71910912119522363},{"$f":"'WACC Calc'!P903","v":0.71910912119522363},{"$f":"'WACC Calc'!Q903","v":0.71910912119522363},{"$f":"'WACC Calc'!R903","v":0.71910912119522363},{"$f":"'WACC Calc'!S903","v":0.71910912119522363},{"$f":"'WACC Calc'!T903","v":0.71910912119522363},{"$f":"'WACC Calc'!U903","v":0.71910912119522363},{"$f":"'WACC Calc'!V903","v":0.71910912119522363},{"$f":"'WACC Calc'!W903","v":0.71910912119522363},{"$f":"'WACC Calc'!X903","v":0.71910912119522363},{"$f":"'WACC Calc'!Y903","v":0.71910912119522363},{"$f":"'WACC Calc'!Z903","v":0.71910912119522363},{"$f":"'WACC Calc'!AA903","v":0.71910912119522363},{"$f":"'WACC Calc'!AB903","v":0.71910912119522363},{"$f":"'WACC Calc'!AC903","v":0.71910912119522363},{"$f":"'WACC Calc'!AD903","v":0.71910912119522363},{"$f":"'WACC Calc'!AE903","v":0.71910912119522363},{"$f":"'WACC Calc'!AF903","v":0.71910912119522363},{"$f":"'WACC Calc'!AG903","v":0.71910912119522363},{"$f":"'WACC Calc'!AH903","v":0.71910912119522363},{"$f":"'WACC Calc'!AI903","v":0.71910912119522363},{"$f":"'WACC Calc'!AJ903","v":0.71910912119522363},{"$f":"'WACC Calc'!AK903","v":0.71910912119522363},{"$f":"'WACC Calc'!AL903","v":0.71910912119522363}]
["R*3Hyd**T50","R&D","*",30,"Hydropower","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F904","v":0.25740000000000002},{"$f":"'WACC Calc'!G904","v":0.25740000000000002},{"$f":"'WACC Calc'!H904","v":0.25740000000000002},{"$f":"'WACC Calc'!I904","v":0.25740000000000002},{"$f":"'WACC Calc'!J904","v":0.25740000000000002},{"$f":"'WACC Calc'!K904","v":0.25740000000000002},{"$f":"'WACC Calc'!L904","v":0.25740000000000002},{"$f":"'WACC Calc'!M904","v":0.25740000000000002},{"$f":"'WACC Calc'!N904","v":0.25740000000000002},{"$f":"'WACC Calc'!O904","v":0.25740000000000002},{"$f":"'WACC Calc'!P904","v":0.25740000000000002},{"$f":"'WACC Calc'!Q904","v":0.25740000000000002},{"$f":"'WACC Calc'!R904","v":0.25740000000000002},{"$f":"'WACC Calc'!S904","v":0.25740000000000002},{"$f":"'WACC Calc'!T904","v":0.25740000000000002},{"$f":"'WACC Calc'!U904","v":0.25740000000000002},{"$f":"'WACC Calc'!V904","v":0.25740000000000002},{"$f":"'WACC Calc'!W904","v":0.25740000000000002},{"$f":"'WACC Calc'!X904","v":0.25740000000000002},{"$f":"'WACC Calc'!Y904","v":0.25740000000000002},{"$f":"'WACC Calc'!Z904","v":0.25740000000000002},{"$f":"'WACC Calc'!AA904","v":0.25740000000000002},{"$f":"'WACC Calc'!AB904","v":0.25740000000000002},{"$f":"'WACC Calc'!AC904","v":0.25740000000000002},{"$f":"'WACC Calc'!AD904","v":0.25740000000000002},{"$f":"'WACC Calc'!AE904","v":0.25740000000000002},{"$f":"'WACC Calc'!AF904","v":0.25740000000000002},{"$f":"'WACC Calc'!AG904","v":0.25740000000000002},{"$f":"'WACC Calc'!AH904","v":0.25740000000000002},{"$f":"'WACC Calc'!AI904","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ904","v":0.25740000000000002},{"$f":"'WACC Calc'!AK904","v":0.25740000000000002},{"$f":"'WACC Calc'!AL904","v":0.25740000000000002}]
["RA3Hyd**W00","R&D","Advanced",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!G905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!H905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!I905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!J905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!K905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!L905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!M905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!N905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!O905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!P905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Q905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!R905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!S905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!T905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!U905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!V905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!W905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!X905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Y905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Z905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AA905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AB905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AC905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AD905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AE905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AF905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AG905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AH905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AI905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AJ905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AK905","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AL905","v":4.9449505216460563E-2}]
["RM3Hyd**W00","R&D","Moderate",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!G906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!H906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!I906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!J906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!K906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!L906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!M906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!N906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!O906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!P906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Q906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!R906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!S906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!T906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!U906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!V906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!W906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!X906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Y906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Z906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AA906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AB906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AC906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AD906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AE906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AF906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AG906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AH906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AI906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AJ906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AK906","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AL906","v":4.9449505216460563E-2}]
["RC3Hyd**W00","R&D","Conservative",30,"Hydropower","*","WACC Nominal",{"$f":"'WACC Calc'!F907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!G907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!H907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!I907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!J907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!K907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!L907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!M907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!N907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!O907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!P907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Q907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!R907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!S907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!T907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!U907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!V907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!W907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!X907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Y907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!Z907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AA907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AB907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AC907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AD907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AE907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AF907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AG907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AH907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AI907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AJ907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AK907","v":4.9449505216460563E-2},{"$f":"'WACC Calc'!AL907","v":4.9449505216460563E-2}]
["RA3Hyd**W06","R&D","Advanced",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!G908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!H908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!I908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!J908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!K908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!L908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!M908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!N908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!O908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!P908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Q908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!R908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!S908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!T908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!U908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!V908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!W908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!X908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Y908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Z908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AA908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AB908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AC908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AD908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AE908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AF908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AG908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AH908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AI908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AJ908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AK908","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AL908","v":2.3853175820937267E-2}]
["RM3Hyd**W06","R&D","Moderate",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!G909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!H909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!I909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!J909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!K909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!L909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!M909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!N909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!O909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!P909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Q909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!R909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!S909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!T909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!U909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!V909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!W909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!X909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Y909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Z909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AA909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AB909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AC909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AD909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AE909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AF909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AG909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AH909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AI909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AJ909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AK909","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AL909","v":2.3853175820937267E-2}]
["RC3Hyd**W06","R&D","Conservative",30,"Hydropower","*","WACC Real",{"$f":"'WACC Calc'!F910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!G910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!H910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!I910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!J910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!K910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!L910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!M910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!N910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!O910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!P910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Q910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!R910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!S910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!T910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!U910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!V910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!W910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!X910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Y910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!Z910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AA910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AB910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AC910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AD910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AE910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AF910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AG910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AH910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AI910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AJ910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AK910","v":2.3853175820937267E-2},{"$f":"'WACC Calc'!AL910","v":2.3853175820937267E-2}]
["RA3Hyd**F00","R&D","Advanced",30,"Hydropower","*","FCR",{"$f":"Hydropower!$S$46*Hydropower!L419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!M419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!N419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!O419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!P419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Q419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!R419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!S419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!T419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!U419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!V419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!W419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!X419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Y419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Z419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AA419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AB419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AC419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AD419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AE419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AF419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AG419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AH419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AI419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AJ419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AK419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AL419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AM419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AN419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AO419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AP419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AQ419","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AR419","v":5.2958273775926989E-2}]
["RM3Hyd**F00","R&D","Moderate",30,"Hydropower","*","FCR",{"$f":"Hydropower!$S$46*Hydropower!L420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!M420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!N420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!O420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!P420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Q420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!R420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!S420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!T420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!U420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!V420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!W420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!X420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Y420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Z420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AA420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AB420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AC420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AD420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AE420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AF420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AG420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AH420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AI420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AJ420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AK420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AL420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AM420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AN420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AO420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AP420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AQ420","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AR420","v":5.2958273775926989E-2}]
["RC3Hyd**F00","R&D","Conservative",30,"Hydropower","*","FCR",{"$f":"Hydropower!$S$46*Hydropower!L421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!M421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!N421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!O421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!P421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Q421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!R421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!S421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!T421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!U421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!V421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!W421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!X421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Y421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!Z421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AA421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AB421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AC421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AD421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AE421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AF421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AG421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AH421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AI421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AJ421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AK421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AL421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AM421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AN421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AO421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AP421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AQ421","v":5.2958273775926989E-2},{"$f":"Hydropower!$S$46*Hydropower!AR421","v":5.2958273775926989E-2}]
["R*3Nat**I110","R&D","*",30,"NaturalGas","*","Inflation Rate",{"$f":"'WACC Calc'!F913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK913","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL913","v":2.5000000000000001E-2}]
["RA3Nat**I100","R&D","Advanced",30,"NaturalGas","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F914","v":0.05},{"$f":"'WACC Calc'!G914","v":0.05},{"$f":"'WACC Calc'!H914","v":0.05},{"$f":"'WACC Calc'!I914","v":0.05},{"$f":"'WACC Calc'!J914","v":0.05},{"$f":"'WACC Calc'!K914","v":0.05},{"$f":"'WACC Calc'!L914","v":0.05},{"$f":"'WACC Calc'!M914","v":0.05},{"$f":"'WACC Calc'!N914","v":0.05},{"$f":"'WACC Calc'!O914","v":0.05},{"$f":"'WACC Calc'!P914","v":0.05},{"$f":"'WACC Calc'!Q914","v":0.05},{"$f":"'WACC Calc'!R914","v":0.05},{"$f":"'WACC Calc'!S914","v":0.05},{"$f":"'WACC Calc'!T914","v":0.05},{"$f":"'WACC Calc'!U914","v":0.05},{"$f":"'WACC Calc'!V914","v":0.05},{"$f":"'WACC Calc'!W914","v":0.05},{"$f":"'WACC Calc'!X914","v":0.05},{"$f":"'WACC Calc'!Y914","v":0.05},{"$f":"'WACC Calc'!Z914","v":0.05},{"$f":"'WACC Calc'!AA914","v":0.05},{"$f":"'WACC Calc'!AB914","v":0.05},{"$f":"'WACC Calc'!AC914","v":0.05},{"$f":"'WACC Calc'!AD914","v":0.05},{"$f":"'WACC Calc'!AE914","v":0.05},{"$f":"'WACC Calc'!AF914","v":0.05},{"$f":"'WACC Calc'!AG914","v":0.05},{"$f":"'WACC Calc'!AH914","v":0.05},{"$f":"'WACC Calc'!AI914","v":0.05},{"$f":"'WACC Calc'!AJ914","v":0.05},{"$f":"'WACC Calc'!AK914","v":0.05},{"$f":"'WACC Calc'!AL914","v":0.05}]
["RM3Nat**I100","R&D","Moderate",30,"NaturalGas","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F915","v":0.05},{"$f":"'WACC Calc'!G915","v":0.05},{"$f":"'WACC Calc'!H915","v":0.05},{"$f":"'WACC Calc'!I915","v":0.05},{"$f":"'WACC Calc'!J915","v":0.05},{"$f":"'WACC Calc'!K915","v":0.05},{"$f":"'WACC Calc'!L915","v":0.05},{"$f":"'WACC Calc'!M915","v":0.05},{"$f":"'WACC Calc'!N915","v":0.05},{"$f":"'WACC Calc'!O915","v":0.05},{"$f":"'WACC Calc'!P915","v":0.05},{"$f":"'WACC Calc'!Q915","v":0.05},{"$f":"'WACC Calc'!R915","v":0.05},{"$f":"'WACC Calc'!S915","v":0.05},{"$f":"'WACC Calc'!T915","v":0.05},{"$f":"'WACC Calc'!U915","v":0.05},{"$f":"'WACC Calc'!V915","v":0.05},{"$f":"'WACC Calc'!W915","v":0.05},{"$f":"'WACC Calc'!X915","v":0.05},{"$f":"'WACC Calc'!Y915","v":0.05},{"$f":"'WACC Calc'!Z915","v":0.05},{"$f":"'WACC Calc'!AA915","v":0.05},{"$f":"'WACC Calc'!AB915","v":0.05},{"$f":"'WACC Calc'!AC915","v":0.05},{"$f":"'WACC Calc'!AD915","v":0.05},{"$f":"'WACC Calc'!AE915","v":0.05},{"$f":"'WACC Calc'!AF915","v":0.05},{"$f":"'WACC Calc'!AG915","v":0.05},{"$f":"'WACC Calc'!AH915","v":0.05},{"$f":"'WACC Calc'!AI915","v":0.05},{"$f":"'WACC Calc'!AJ915","v":0.05},{"$f":"'WACC Calc'!AK915","v":0.05},{"$f":"'WACC Calc'!AL915","v":0.05}]
["RC3Nat**I100","R&D","Conservative",30,"NaturalGas","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F916","v":0.05},{"$f":"'WACC Calc'!G916","v":0.05},{"$f":"'WACC Calc'!H916","v":0.05},{"$f":"'WACC Calc'!I916","v":0.05},{"$f":"'WACC Calc'!J916","v":0.05},{"$f":"'WACC Calc'!K916","v":0.05},{"$f":"'WACC Calc'!L916","v":0.05},{"$f":"'WACC Calc'!M916","v":0.05},{"$f":"'WACC Calc'!N916","v":0.05},{"$f":"'WACC Calc'!O916","v":0.05},{"$f":"'WACC Calc'!P916","v":0.05},{"$f":"'WACC Calc'!Q916","v":0.05},{"$f":"'WACC Calc'!R916","v":0.05},{"$f":"'WACC Calc'!S916","v":0.05},{"$f":"'WACC Calc'!T916","v":0.05},{"$f":"'WACC Calc'!U916","v":0.05},{"$f":"'WACC Calc'!V916","v":0.05},{"$f":"'WACC Calc'!W916","v":0.05},{"$f":"'WACC Calc'!X916","v":0.05},{"$f":"'WACC Calc'!Y916","v":0.05},{"$f":"'WACC Calc'!Z916","v":0.05},{"$f":"'WACC Calc'!AA916","v":0.05},{"$f":"'WACC Calc'!AB916","v":0.05},{"$f":"'WACC Calc'!AC916","v":0.05},{"$f":"'WACC Calc'!AD916","v":0.05},{"$f":"'WACC Calc'!AE916","v":0.05},{"$f":"'WACC Calc'!AF916","v":0.05},{"$f":"'WACC Calc'!AG916","v":0.05},{"$f":"'WACC Calc'!AH916","v":0.05},{"$f":"'WACC Calc'!AI916","v":0.05},{"$f":"'WACC Calc'!AJ916","v":0.05},{"$f":"'WACC Calc'!AK916","v":0.05},{"$f":"'WACC Calc'!AL916","v":0.05}]
["RA3Nat**C2126","R&D","Advanced",30,"NaturalGas","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK917","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL917","v":2.4390243902439046E-2}]
["RM3Nat**C2126","R&D","Moderate",30,"NaturalGas","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK918","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL918","v":2.4390243902439046E-2}]
["RC3Nat**C2126","R&D","Conservative",30,"NaturalGas","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK919","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL919","v":2.4390243902439046E-2}]
["R*3Nat**I00","R&D","*",30,"NaturalGas","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK920","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL920","v":3.5000000000000003E-2}]
["RA3Nat**R10","R&D","Advanced",30,"NaturalGas","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F921","v":0.1},{"$f":"'WACC Calc'!G921","v":0.1},{"$f":"'WACC Calc'!H921","v":0.1},{"$f":"'WACC Calc'!I921","v":0.1},{"$f":"'WACC Calc'!J921","v":0.1},{"$f":"'WACC Calc'!K921","v":0.1},{"$f":"'WACC Calc'!L921","v":0.1},{"$f":"'WACC Calc'!M921","v":0.1},{"$f":"'WACC Calc'!N921","v":0.1},{"$f":"'WACC Calc'!O921","v":0.1},{"$f":"'WACC Calc'!P921","v":0.1},{"$f":"'WACC Calc'!Q921","v":0.1},{"$f":"'WACC Calc'!R921","v":0.1},{"$f":"'WACC Calc'!S921","v":0.1},{"$f":"'WACC Calc'!T921","v":0.1},{"$f":"'WACC Calc'!U921","v":0.1},{"$f":"'WACC Calc'!V921","v":0.1},{"$f":"'WACC Calc'!W921","v":0.1},{"$f":"'WACC Calc'!X921","v":0.1},{"$f":"'WACC Calc'!Y921","v":0.1},{"$f":"'WACC Calc'!Z921","v":0.1},{"$f":"'WACC Calc'!AA921","v":0.1},{"$f":"'WACC Calc'!AB921","v":0.1},{"$f":"'WACC Calc'!AC921","v":0.1},{"$f":"'WACC Calc'!AD921","v":0.1},{"$f":"'WACC Calc'!AE921","v":0.1},{"$f":"'WACC Calc'!AF921","v":0.1},{"$f":"'WACC Calc'!AG921","v":0.1},{"$f":"'WACC Calc'!AH921","v":0.1},{"$f":"'WACC Calc'!AI921","v":0.1},{"$f":"'WACC Calc'!AJ921","v":0.1},{"$f":"'WACC Calc'!AK921","v":0.1},{"$f":"'WACC Calc'!AL921","v":0.1}]
["RM3Nat**R10","R&D","Moderate",30,"NaturalGas","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F922","v":0.1},{"$f":"'WACC Calc'!G922","v":0.1},{"$f":"'WACC Calc'!H922","v":0.1},{"$f":"'WACC Calc'!I922","v":0.1},{"$f":"'WACC Calc'!J922","v":0.1},{"$f":"'WACC Calc'!K922","v":0.1},{"$f":"'WACC Calc'!L922","v":0.1},{"$f":"'WACC Calc'!M922","v":0.1},{"$f":"'WACC Calc'!N922","v":0.1},{"$f":"'WACC Calc'!O922","v":0.1},{"$f":"'WACC Calc'!P922","v":0.1},{"$f":"'WACC Calc'!Q922","v":0.1},{"$f":"'WACC Calc'!R922","v":0.1},{"$f":"'WACC Calc'!S922","v":0.1},{"$f":"'WACC Calc'!T922","v":0.1},{"$f":"'WACC Calc'!U922","v":0.1},{"$f":"'WACC Calc'!V922","v":0.1},{"$f":"'WACC Calc'!W922","v":0.1},{"$f":"'WACC Calc'!X922","v":0.1},{"$f":"'WACC Calc'!Y922","v":0.1},{"$f":"'WACC Calc'!Z922","v":0.1},{"$f":"'WACC Calc'!AA922","v":0.1},{"$f":"'WACC Calc'!AB922","v":0.1},{"$f":"'WACC Calc'!AC922","v":0.1},{"$f":"'WACC Calc'!AD922","v":0.1},{"$f":"'WACC Calc'!AE922","v":0.1},{"$f":"'WACC Calc'!AF922","v":0.1},{"$f":"'WACC Calc'!AG922","v":0.1},{"$f":"'WACC Calc'!AH922","v":0.1},{"$f":"'WACC Calc'!AI922","v":0.1},{"$f":"'WACC Calc'!AJ922","v":0.1},{"$f":"'WACC Calc'!AK922","v":0.1},{"$f":"'WACC Calc'!AL922","v":0.1}]
["RC3Nat**R10","R&D","Conservative",30,"NaturalGas","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F923","v":0.1},{"$f":"'WACC Calc'!G923","v":0.1},{"$f":"'WACC Calc'!H923","v":0.1},{"$f":"'WACC Calc'!I923","v":0.1},{"$f":"'WACC Calc'!J923","v":0.1},{"$f":"'WACC Calc'!K923","v":0.1},{"$f":"'WACC Calc'!L923","v":0.1},{"$f":"'WACC Calc'!M923","v":0.1},{"$f":"'WACC Calc'!N923","v":0.1},{"$f":"'WACC Calc'!O923","v":0.1},{"$f":"'WACC Calc'!P923","v":0.1},{"$f":"'WACC Calc'!Q923","v":0.1},{"$f":"'WACC Calc'!R923","v":0.1},{"$f":"'WACC Calc'!S923","v":0.1},{"$f":"'WACC Calc'!T923","v":0.1},{"$f":"'WACC Calc'!U923","v":0.1},{"$f":"'WACC Calc'!V923","v":0.1},{"$f":"'WACC Calc'!W923","v":0.1},{"$f":"'WACC Calc'!X923","v":0.1},{"$f":"'WACC Calc'!Y923","v":0.1},{"$f":"'WACC Calc'!Z923","v":0.1},{"$f":"'WACC Calc'!AA923","v":0.1},{"$f":"'WACC Calc'!AB923","v":0.1},{"$f":"'WACC Calc'!AC923","v":0.1},{"$f":"'WACC Calc'!AD923","v":0.1},{"$f":"'WACC Calc'!AE923","v":0.1},{"$f":"'WACC Calc'!AF923","v":0.1},{"$f":"'WACC Calc'!AG923","v":0.1},{"$f":"'WACC Calc'!AH923","v":0.1},{"$f":"'WACC Calc'!AI923","v":0.1},{"$f":"'WACC Calc'!AJ923","v":0.1},{"$f":"'WACC Calc'!AK923","v":0.1},{"$f":"'WACC Calc'!AL923","v":0.1}]
["RA3Nat**C1237","R&D","Advanced",30,"NaturalGas","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK924","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL924","v":7.317073170731736E-2}]
["RM3Nat**C1237","R&D","Moderate",30,"NaturalGas","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK925","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL925","v":7.317073170731736E-2}]
["RC3Nat**C1237","R&D","Conservative",30,"NaturalGas","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK926","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL926","v":7.317073170731736E-2}]
["RA3Nat**D00","R&D","Advanced",30,"NaturalGas","*","Debt Fraction",{"$f":"'WACC Calc'!F927","v":0.73786725423350918},{"$f":"'WACC Calc'!G927","v":0.73786725423350918},{"$f":"'WACC Calc'!H927","v":0.73786725423350918},{"$f":"'WACC Calc'!I927","v":0.73786725423350918},{"$f":"'WACC Calc'!J927","v":0.73786725423350918},{"$f":"'WACC Calc'!K927","v":0.73786725423350918},{"$f":"'WACC Calc'!L927","v":0.73786725423350918},{"$f":"'WACC Calc'!M927","v":0.73786725423350918},{"$f":"'WACC Calc'!N927","v":0.73786725423350918},{"$f":"'WACC Calc'!O927","v":0.73786725423350918},{"$f":"'WACC Calc'!P927","v":0.73786725423350918},{"$f":"'WACC Calc'!Q927","v":0.73786725423350918},{"$f":"'WACC Calc'!R927","v":0.73786725423350918},{"$f":"'WACC Calc'!S927","v":0.73786725423350918},{"$f":"'WACC Calc'!T927","v":0.73786725423350918},{"$f":"'WACC Calc'!U927","v":0.73786725423350918},{"$f":"'WACC Calc'!V927","v":0.73786725423350918},{"$f":"'WACC Calc'!W927","v":0.73786725423350918},{"$f":"'WACC Calc'!X927","v":0.73786725423350918},{"$f":"'WACC Calc'!Y927","v":0.73786725423350918},{"$f":"'WACC Calc'!Z927","v":0.73786725423350918},{"$f":"'WACC Calc'!AA927","v":0.73786725423350918},{"$f":"'WACC Calc'!AB927","v":0.73786725423350918},{"$f":"'WACC Calc'!AC927","v":0.73786725423350918},{"$f":"'WACC Calc'!AD927","v":0.73786725423350918},{"$f":"'WACC Calc'!AE927","v":0.73786725423350918},{"$f":"'WACC Calc'!AF927","v":0.73786725423350918},{"$f":"'WACC Calc'!AG927","v":0.73786725423350918},{"$f":"'WACC Calc'!AH927","v":0.73786725423350918},{"$f":"'WACC Calc'!AI927","v":0.73786725423350918},{"$f":"'WACC Calc'!AJ927","v":0.73786725423350918},{"$f":"'WACC Calc'!AK927","v":0.73786725423350918},{"$f":"'WACC Calc'!AL927","v":0.73786725423350918}]
["RM3Nat**D00","R&D","Moderate",30,"NaturalGas","*","Debt Fraction",{"$f":"'WACC Calc'!F928","v":0.73786725423350918},{"$f":"'WACC Calc'!G928","v":0.73786725423350918},{"$f":"'WACC Calc'!H928","v":0.73786725423350918},{"$f":"'WACC Calc'!I928","v":0.73786725423350918},{"$f":"'WACC Calc'!J928","v":0.73786725423350918},{"$f":"'WACC Calc'!K928","v":0.73786725423350918},{"$f":"'WACC Calc'!L928","v":0.73786725423350918},{"$f":"'WACC Calc'!M928","v":0.73786725423350918},{"$f":"'WACC Calc'!N928","v":0.73786725423350918},{"$f":"'WACC Calc'!O928","v":0.73786725423350918},{"$f":"'WACC Calc'!P928","v":0.73786725423350918},{"$f":"'WACC Calc'!Q928","v":0.73786725423350918},{"$f":"'WACC Calc'!R928","v":0.73786725423350918},{"$f":"'WACC Calc'!S928","v":0.73786725423350918},{"$f":"'WACC Calc'!T928","v":0.73786725423350918},{"$f":"'WACC Calc'!U928","v":0.73786725423350918},{"$f":"'WACC Calc'!V928","v":0.73786725423350918},{"$f":"'WACC Calc'!W928","v":0.73786725423350918},{"$f":"'WACC Calc'!X928","v":0.73786725423350918},{"$f":"'WACC Calc'!Y928","v":0.73786725423350918},{"$f":"'WACC Calc'!Z928","v":0.73786725423350918},{"$f":"'WACC Calc'!AA928","v":0.73786725423350918},{"$f":"'WACC Calc'!AB928","v":0.73786725423350918},{"$f":"'WACC Calc'!AC928","v":0.73786725423350918},{"$f":"'WACC Calc'!AD928","v":0.73786725423350918},{"$f":"'WACC Calc'!AE928","v":0.73786725423350918},{"$f":"'WACC Calc'!AF928","v":0.73786725423350918},{"$f":"'WACC Calc'!AG928","v":0.73786725423350918},{"$f":"'WACC Calc'!AH928","v":0.73786725423350918},{"$f":"'WACC Calc'!AI928","v":0.73786725423350918},{"$f":"'WACC Calc'!AJ928","v":0.73786725423350918},{"$f":"'WACC Calc'!AK928","v":0.73786725423350918},{"$f":"'WACC Calc'!AL928","v":0.73786725423350918}]
["RC3Nat**D00","R&D","Conservative",30,"NaturalGas","*","Debt Fraction",{"$f":"'WACC Calc'!F929","v":0.73786725423350918},{"$f":"'WACC Calc'!G929","v":0.73786725423350918},{"$f":"'WACC Calc'!H929","v":0.73786725423350918},{"$f":"'WACC Calc'!I929","v":0.73786725423350918},{"$f":"'WACC Calc'!J929","v":0.73786725423350918},{"$f":"'WACC Calc'!K929","v":0.73786725423350918},{"$f":"'WACC Calc'!L929","v":0.73786725423350918},{"$f":"'WACC Calc'!M929","v":0.73786725423350918},{"$f":"'WACC Calc'!N929","v":0.73786725423350918},{"$f":"'WACC Calc'!O929","v":0.73786725423350918},{"$f":"'WACC Calc'!P929","v":0.73786725423350918},{"$f":"'WACC Calc'!Q929","v":0.73786725423350918},{"$f":"'WACC Calc'!R929","v":0.73786725423350918},{"$f":"'WACC Calc'!S929","v":0.73786725423350918},{"$f":"'WACC Calc'!T929","v":0.73786725423350918},{"$f":"'WACC Calc'!U929","v":0.73786725423350918},{"$f":"'WACC Calc'!V929","v":0.73786725423350918},{"$f":"'WACC Calc'!W929","v":0.73786725423350918},{"$f":"'WACC Calc'!X929","v":0.73786725423350918},{"$f":"'WACC Calc'!Y929","v":0.73786725423350918},{"$f":"'WACC Calc'!Z929","v":0.73786725423350918},{"$f":"'WACC Calc'!AA929","v":0.73786725423350918},{"$f":"'WACC Calc'!AB929","v":0.73786725423350918},{"$f":"'WACC Calc'!AC929","v":0.73786725423350918},{"$f":"'WACC Calc'!AD929","v":0.73786725423350918},{"$f":"'WACC Calc'!AE929","v":0.73786725423350918},{"$f":"'WACC Calc'!AF929","v":0.73786725423350918},{"$f":"'WACC Calc'!AG929","v":0.73786725423350918},{"$f":"'WACC Calc'!AH929","v":0.73786725423350918},{"$f":"'WACC Calc'!AI929","v":0.73786725423350918},{"$f":"'WACC Calc'!AJ929","v":0.73786725423350918},{"$f":"'WACC Calc'!AK929","v":0.73786725423350918},{"$f":"'WACC Calc'!AL929","v":0.73786725423350918}]
["R*3Nat**T50","R&D","*",30,"NaturalGas","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F930","v":0.25740000000000002},{"$f":"'WACC Calc'!G930","v":0.25740000000000002},{"$f":"'WACC Calc'!H930","v":0.25740000000000002},{"$f":"'WACC Calc'!I930","v":0.25740000000000002},{"$f":"'WACC Calc'!J930","v":0.25740000000000002},{"$f":"'WACC Calc'!K930","v":0.25740000000000002},{"$f":"'WACC Calc'!L930","v":0.25740000000000002},{"$f":"'WACC Calc'!M930","v":0.25740000000000002},{"$f":"'WACC Calc'!N930","v":0.25740000000000002},{"$f":"'WACC Calc'!O930","v":0.25740000000000002},{"$f":"'WACC Calc'!P930","v":0.25740000000000002},{"$f":"'WACC Calc'!Q930","v":0.25740000000000002},{"$f":"'WACC Calc'!R930","v":0.25740000000000002},{"$f":"'WACC Calc'!S930","v":0.25740000000000002},{"$f":"'WACC Calc'!T930","v":0.25740000000000002},{"$f":"'WACC Calc'!U930","v":0.25740000000000002},{"$f":"'WACC Calc'!V930","v":0.25740000000000002},{"$f":"'WACC Calc'!W930","v":0.25740000000000002},{"$f":"'WACC Calc'!X930","v":0.25740000000000002},{"$f":"'WACC Calc'!Y930","v":0.25740000000000002},{"$f":"'WACC Calc'!Z930","v":0.25740000000000002},{"$f":"'WACC Calc'!AA930","v":0.25740000000000002},{"$f":"'WACC Calc'!AB930","v":0.25740000000000002},{"$f":"'WACC Calc'!AC930","v":0.25740000000000002},{"$f":"'WACC Calc'!AD930","v":0.25740000000000002},{"$f":"'WACC Calc'!AE930","v":0.25740000000000002},{"$f":"'WACC Calc'!AF930","v":0.25740000000000002},{"$f":"'WACC Calc'!AG930","v":0.25740000000000002},{"$f":"'WACC Calc'!AH930","v":0.25740000000000002},{"$f":"'WACC Calc'!AI930","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ930","v":0.25740000000000002},{"$f":"'WACC Calc'!AK930","v":0.25740000000000002},{"$f":"'WACC Calc'!AL930","v":0.25740000000000002}]
["RA3Nat**W00","R&D","Advanced",30,"NaturalGas","*","WACC Nominal",{"$f":"'WACC Calc'!F931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!G931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!H931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!I931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!J931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!K931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!L931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!M931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!N931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!O931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!P931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Q931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!R931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!S931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!T931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!U931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!V931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!W931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!X931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Y931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Z931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AA931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AB931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AC931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AD931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AE931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AF931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AG931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AH931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AI931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AJ931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AK931","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AL931","v":5.3610285726339274E-2}]
["RM3Nat**W00","R&D","Moderate",30,"NaturalGas","*","WACC Nominal",{"$f":"'WACC Calc'!F932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!G932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!H932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!I932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!J932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!K932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!L932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!M932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!N932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!O932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!P932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Q932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!R932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!S932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!T932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!U932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!V932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!W932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!X932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Y932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Z932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AA932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AB932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AC932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AD932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AE932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AF932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AG932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AH932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AI932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AJ932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AK932","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AL932","v":5.3610285726339274E-2}]
["RC3Nat**W00","R&D","Conservative",30,"NaturalGas","*","WACC Nominal",{"$f":"'WACC Calc'!F933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!G933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!H933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!I933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!J933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!K933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!L933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!M933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!N933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!O933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!P933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Q933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!R933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!S933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!T933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!U933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!V933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!W933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!X933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Y933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!Z933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AA933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AB933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AC933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AD933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AE933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AF933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AG933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AH933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AI933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AJ933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AK933","v":5.3610285726339274E-2},{"$f":"'WACC Calc'!AL933","v":5.3610285726339274E-2}]
["RA3Nat**W06","R&D","Advanced",30,"NaturalGas","*","WACC Real",{"$f":"'WACC Calc'!F934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!O934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!P934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Q934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!R934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!S934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!T934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!U934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!V934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!W934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!X934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Y934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Z934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AA934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AB934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AC934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AD934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AE934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AF934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AG934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AH934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AI934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AJ934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AK934","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AL934","v":2.7912473879355471E-2}]
["RM3Nat**W06","R&D","Moderate",30,"NaturalGas","*","WACC Real",{"$f":"'WACC Calc'!F935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!O935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!P935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Q935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!R935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!S935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!T935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!U935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!V935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!W935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!X935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Y935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Z935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AA935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AB935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AC935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AD935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AE935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AF935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AG935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AH935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AI935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AJ935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AK935","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AL935","v":2.7912473879355471E-2}]
["RC3Nat**W06","R&D","Conservative",30,"NaturalGas","*","WACC Real",{"$f":"'WACC Calc'!F936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!G936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!H936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!I936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!J936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!K936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!L936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!M936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!N936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!O936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!P936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Q936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!R936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!S936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!T936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!U936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!V936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!W936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!X936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Y936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!Z936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AA936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AB936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AC936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AD936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AE936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AF936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AG936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AH936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AI936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AJ936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AK936","v":2.7912473879355471E-2},{"$f":"'WACC Calc'!AL936","v":2.7912473879355471E-2}]
["RA3Nat**F00","R&D","Advanced",30,"NaturalGas","*","FCR",{"$f":"'Natural Gas'!$S$34*'Natural Gas'!L363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!M363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!N363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!O363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!P363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Q363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!R363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!S363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!T363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!U363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!V363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!W363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!X363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Y363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Z363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AA363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AB363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AC363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AD363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AE363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AF363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AG363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AH363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AI363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AJ363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AK363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AL363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AM363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AN363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AO363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AP363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AQ363","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AR363","v":5.5121209299129378E-2}]
["RM3Nat**F00","R&D","Moderate",30,"NaturalGas","*","FCR",{"$f":"'Natural Gas'!$S$34*'Natural Gas'!L364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!M364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!N364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!O364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!P364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Q364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!R364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!S364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!T364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!U364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!V364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!W364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!X364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Y364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Z364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AA364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AB364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AC364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AD364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AE364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AF364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AG364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AH364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AI364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AJ364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AK364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AL364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AM364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AN364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AO364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AP364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AQ364","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AR364","v":5.5121209299129378E-2}]
["RC3Nat**F00","R&D","Conservative",30,"NaturalGas","*","FCR",{"$f":"'Natural Gas'!$S$34*'Natural Gas'!L365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!M365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!N365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!O365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!P365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Q365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!R365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!S365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!T365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!U365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!V365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!W365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!X365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Y365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!Z365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AA365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AB365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AC365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AD365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AE365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AF365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AG365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AH365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AI365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AJ365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AK365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AL365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AM365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AN365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AO365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AP365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AQ365","v":5.5121209299129378E-2},{"$f":"'Natural Gas'!$S$34*'Natural Gas'!AR365","v":5.5121209299129378E-2}]
["R*3Coa**I110","R&D","*",30,"Coal","*","Inflation Rate",{"$f":"'WACC Calc'!F939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK939","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL939","v":2.5000000000000001E-2}]
["RA3Coa**I100","R&D","Advanced",30,"Coal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F940","v":0.05},{"$f":"'WACC Calc'!G940","v":0.05},{"$f":"'WACC Calc'!H940","v":0.05},{"$f":"'WACC Calc'!I940","v":0.05},{"$f":"'WACC Calc'!J940","v":0.05},{"$f":"'WACC Calc'!K940","v":0.05},{"$f":"'WACC Calc'!L940","v":0.05},{"$f":"'WACC Calc'!M940","v":0.05},{"$f":"'WACC Calc'!N940","v":0.05},{"$f":"'WACC Calc'!O940","v":0.05},{"$f":"'WACC Calc'!P940","v":0.05},{"$f":"'WACC Calc'!Q940","v":0.05},{"$f":"'WACC Calc'!R940","v":0.05},{"$f":"'WACC Calc'!S940","v":0.05},{"$f":"'WACC Calc'!T940","v":0.05},{"$f":"'WACC Calc'!U940","v":0.05},{"$f":"'WACC Calc'!V940","v":0.05},{"$f":"'WACC Calc'!W940","v":0.05},{"$f":"'WACC Calc'!X940","v":0.05},{"$f":"'WACC Calc'!Y940","v":0.05},{"$f":"'WACC Calc'!Z940","v":0.05},{"$f":"'WACC Calc'!AA940","v":0.05},{"$f":"'WACC Calc'!AB940","v":0.05},{"$f":"'WACC Calc'!AC940","v":0.05},{"$f":"'WACC Calc'!AD940","v":0.05},{"$f":"'WACC Calc'!AE940","v":0.05},{"$f":"'WACC Calc'!AF940","v":0.05},{"$f":"'WACC Calc'!AG940","v":0.05},{"$f":"'WACC Calc'!AH940","v":0.05},{"$f":"'WACC Calc'!AI940","v":0.05},{"$f":"'WACC Calc'!AJ940","v":0.05},{"$f":"'WACC Calc'!AK940","v":0.05},{"$f":"'WACC Calc'!AL940","v":0.05}]
["RM3Coa**I100","R&D","Moderate",30,"Coal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F941","v":0.05},{"$f":"'WACC Calc'!G941","v":0.05},{"$f":"'WACC Calc'!H941","v":0.05},{"$f":"'WACC Calc'!I941","v":0.05},{"$f":"'WACC Calc'!J941","v":0.05},{"$f":"'WACC Calc'!K941","v":0.05},{"$f":"'WACC Calc'!L941","v":0.05},{"$f":"'WACC Calc'!M941","v":0.05},{"$f":"'WACC Calc'!N941","v":0.05},{"$f":"'WACC Calc'!O941","v":0.05},{"$f":"'WACC Calc'!P941","v":0.05},{"$f":"'WACC Calc'!Q941","v":0.05},{"$f":"'WACC Calc'!R941","v":0.05},{"$f":"'WACC Calc'!S941","v":0.05},{"$f":"'WACC Calc'!T941","v":0.05},{"$f":"'WACC Calc'!U941","v":0.05},{"$f":"'WACC Calc'!V941","v":0.05},{"$f":"'WACC Calc'!W941","v":0.05},{"$f":"'WACC Calc'!X941","v":0.05},{"$f":"'WACC Calc'!Y941","v":0.05},{"$f":"'WACC Calc'!Z941","v":0.05},{"$f":"'WACC Calc'!AA941","v":0.05},{"$f":"'WACC Calc'!AB941","v":0.05},{"$f":"'WACC Calc'!AC941","v":0.05},{"$f":"'WACC Calc'!AD941","v":0.05},{"$f":"'WACC Calc'!AE941","v":0.05},{"$f":"'WACC Calc'!AF941","v":0.05},{"$f":"'WACC Calc'!AG941","v":0.05},{"$f":"'WACC Calc'!AH941","v":0.05},{"$f":"'WACC Calc'!AI941","v":0.05},{"$f":"'WACC Calc'!AJ941","v":0.05},{"$f":"'WACC Calc'!AK941","v":0.05},{"$f":"'WACC Calc'!AL941","v":0.05}]
["RC3Coa**I100","R&D","Conservative",30,"Coal","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F942","v":0.05},{"$f":"'WACC Calc'!G942","v":0.05},{"$f":"'WACC Calc'!H942","v":0.05},{"$f":"'WACC Calc'!I942","v":0.05},{"$f":"'WACC Calc'!J942","v":0.05},{"$f":"'WACC Calc'!K942","v":0.05},{"$f":"'WACC Calc'!L942","v":0.05},{"$f":"'WACC Calc'!M942","v":0.05},{"$f":"'WACC Calc'!N942","v":0.05},{"$f":"'WACC Calc'!O942","v":0.05},{"$f":"'WACC Calc'!P942","v":0.05},{"$f":"'WACC Calc'!Q942","v":0.05},{"$f":"'WACC Calc'!R942","v":0.05},{"$f":"'WACC Calc'!S942","v":0.05},{"$f":"'WACC Calc'!T942","v":0.05},{"$f":"'WACC Calc'!U942","v":0.05},{"$f":"'WACC Calc'!V942","v":0.05},{"$f":"'WACC Calc'!W942","v":0.05},{"$f":"'WACC Calc'!X942","v":0.05},{"$f":"'WACC Calc'!Y942","v":0.05},{"$f":"'WACC Calc'!Z942","v":0.05},{"$f":"'WACC Calc'!AA942","v":0.05},{"$f":"'WACC Calc'!AB942","v":0.05},{"$f":"'WACC Calc'!AC942","v":0.05},{"$f":"'WACC Calc'!AD942","v":0.05},{"$f":"'WACC Calc'!AE942","v":0.05},{"$f":"'WACC Calc'!AF942","v":0.05},{"$f":"'WACC Calc'!AG942","v":0.05},{"$f":"'WACC Calc'!AH942","v":0.05},{"$f":"'WACC Calc'!AI942","v":0.05},{"$f":"'WACC Calc'!AJ942","v":0.05},{"$f":"'WACC Calc'!AK942","v":0.05},{"$f":"'WACC Calc'!AL942","v":0.05}]
["RA3Coa**C2126","R&D","Advanced",30,"Coal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK943","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL943","v":2.4390243902439046E-2}]
["RM3Coa**C2126","R&D","Moderate",30,"Coal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK944","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL944","v":2.4390243902439046E-2}]
["RC3Coa**C2126","R&D","Conservative",30,"Coal","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK945","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL945","v":2.4390243902439046E-2}]
["R*3Coa**I00","R&D","*",30,"Coal","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK946","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL946","v":3.5000000000000003E-2}]
["RA3Coa**R10","R&D","Advanced",30,"Coal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F947","v":0.1},{"$f":"'WACC Calc'!G947","v":0.1},{"$f":"'WACC Calc'!H947","v":0.1},{"$f":"'WACC Calc'!I947","v":0.1},{"$f":"'WACC Calc'!J947","v":0.1},{"$f":"'WACC Calc'!K947","v":0.1},{"$f":"'WACC Calc'!L947","v":0.1},{"$f":"'WACC Calc'!M947","v":0.1},{"$f":"'WACC Calc'!N947","v":0.1},{"$f":"'WACC Calc'!O947","v":0.1},{"$f":"'WACC Calc'!P947","v":0.1},{"$f":"'WACC Calc'!Q947","v":0.1},{"$f":"'WACC Calc'!R947","v":0.1},{"$f":"'WACC Calc'!S947","v":0.1},{"$f":"'WACC Calc'!T947","v":0.1},{"$f":"'WACC Calc'!U947","v":0.1},{"$f":"'WACC Calc'!V947","v":0.1},{"$f":"'WACC Calc'!W947","v":0.1},{"$f":"'WACC Calc'!X947","v":0.1},{"$f":"'WACC Calc'!Y947","v":0.1},{"$f":"'WACC Calc'!Z947","v":0.1},{"$f":"'WACC Calc'!AA947","v":0.1},{"$f":"'WACC Calc'!AB947","v":0.1},{"$f":"'WACC Calc'!AC947","v":0.1},{"$f":"'WACC Calc'!AD947","v":0.1},{"$f":"'WACC Calc'!AE947","v":0.1},{"$f":"'WACC Calc'!AF947","v":0.1},{"$f":"'WACC Calc'!AG947","v":0.1},{"$f":"'WACC Calc'!AH947","v":0.1},{"$f":"'WACC Calc'!AI947","v":0.1},{"$f":"'WACC Calc'!AJ947","v":0.1},{"$f":"'WACC Calc'!AK947","v":0.1},{"$f":"'WACC Calc'!AL947","v":0.1}]
["RM3Coa**R10","R&D","Moderate",30,"Coal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F948","v":0.1},{"$f":"'WACC Calc'!G948","v":0.1},{"$f":"'WACC Calc'!H948","v":0.1},{"$f":"'WACC Calc'!I948","v":0.1},{"$f":"'WACC Calc'!J948","v":0.1},{"$f":"'WACC Calc'!K948","v":0.1},{"$f":"'WACC Calc'!L948","v":0.1},{"$f":"'WACC Calc'!M948","v":0.1},{"$f":"'WACC Calc'!N948","v":0.1},{"$f":"'WACC Calc'!O948","v":0.1},{"$f":"'WACC Calc'!P948","v":0.1},{"$f":"'WACC Calc'!Q948","v":0.1},{"$f":"'WACC Calc'!R948","v":0.1},{"$f":"'WACC Calc'!S948","v":0.1},{"$f":"'WACC Calc'!T948","v":0.1},{"$f":"'WACC Calc'!U948","v":0.1},{"$f":"'WACC Calc'!V948","v":0.1},{"$f":"'WACC Calc'!W948","v":0.1},{"$f":"'WACC Calc'!X948","v":0.1},{"$f":"'WACC Calc'!Y948","v":0.1},{"$f":"'WACC Calc'!Z948","v":0.1},{"$f":"'WACC Calc'!AA948","v":0.1},{"$f":"'WACC Calc'!AB948","v":0.1},{"$f":"'WACC Calc'!AC948","v":0.1},{"$f":"'WACC Calc'!AD948","v":0.1},{"$f":"'WACC Calc'!AE948","v":0.1},{"$f":"'WACC Calc'!AF948","v":0.1},{"$f":"'WACC Calc'!AG948","v":0.1},{"$f":"'WACC Calc'!AH948","v":0.1},{"$f":"'WACC Calc'!AI948","v":0.1},{"$f":"'WACC Calc'!AJ948","v":0.1},{"$f":"'WACC Calc'!AK948","v":0.1},{"$f":"'WACC Calc'!AL948","v":0.1}]
["RC3Coa**R10","R&D","Conservative",30,"Coal","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F949","v":0.1},{"$f":"'WACC Calc'!G949","v":0.1},{"$f":"'WACC Calc'!H949","v":0.1},{"$f":"'WACC Calc'!I949","v":0.1},{"$f":"'WACC Calc'!J949","v":0.1},{"$f":"'WACC Calc'!K949","v":0.1},{"$f":"'WACC Calc'!L949","v":0.1},{"$f":"'WACC Calc'!M949","v":0.1},{"$f":"'WACC Calc'!N949","v":0.1},{"$f":"'WACC Calc'!O949","v":0.1},{"$f":"'WACC Calc'!P949","v":0.1},{"$f":"'WACC Calc'!Q949","v":0.1},{"$f":"'WACC Calc'!R949","v":0.1},{"$f":"'WACC Calc'!S949","v":0.1},{"$f":"'WACC Calc'!T949","v":0.1},{"$f":"'WACC Calc'!U949","v":0.1},{"$f":"'WACC Calc'!V949","v":0.1},{"$f":"'WACC Calc'!W949","v":0.1},{"$f":"'WACC Calc'!X949","v":0.1},{"$f":"'WACC Calc'!Y949","v":0.1},{"$f":"'WACC Calc'!Z949","v":0.1},{"$f":"'WACC Calc'!AA949","v":0.1},{"$f":"'WACC Calc'!AB949","v":0.1},{"$f":"'WACC Calc'!AC949","v":0.1},{"$f":"'WACC Calc'!AD949","v":0.1},{"$f":"'WACC Calc'!AE949","v":0.1},{"$f":"'WACC Calc'!AF949","v":0.1},{"$f":"'WACC Calc'!AG949","v":0.1},{"$f":"'WACC Calc'!AH949","v":0.1},{"$f":"'WACC Calc'!AI949","v":0.1},{"$f":"'WACC Calc'!AJ949","v":0.1},{"$f":"'WACC Calc'!AK949","v":0.1},{"$f":"'WACC Calc'!AL949","v":0.1}]
["RA3Coa**C1237","R&D","Advanced",30,"Coal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK950","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL950","v":7.317073170731736E-2}]
["RM3Coa**C1237","R&D","Moderate",30,"Coal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK951","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL951","v":7.317073170731736E-2}]
["RC3Coa**C1237","R&D","Conservative",30,"Coal","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK952","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL952","v":7.317073170731736E-2}]
["RA3Coa**D00","R&D","Advanced",30,"Coal","*","Debt Fraction",{"$f":"'WACC Calc'!F953","v":0.67},{"$f":"'WACC Calc'!G953","v":0.67},{"$f":"'WACC Calc'!H953","v":0.67},{"$f":"'WACC Calc'!I953","v":0.67},{"$f":"'WACC Calc'!J953","v":0.67},{"$f":"'WACC Calc'!K953","v":0.67},{"$f":"'WACC Calc'!L953","v":0.67},{"$f":"'WACC Calc'!M953","v":0.67},{"$f":"'WACC Calc'!N953","v":0.67},{"$f":"'WACC Calc'!O953","v":0.67},{"$f":"'WACC Calc'!P953","v":0.67},{"$f":"'WACC Calc'!Q953","v":0.67},{"$f":"'WACC Calc'!R953","v":0.67},{"$f":"'WACC Calc'!S953","v":0.67},{"$f":"'WACC Calc'!T953","v":0.67},{"$f":"'WACC Calc'!U953","v":0.67},{"$f":"'WACC Calc'!V953","v":0.67},{"$f":"'WACC Calc'!W953","v":0.67},{"$f":"'WACC Calc'!X953","v":0.67},{"$f":"'WACC Calc'!Y953","v":0.67},{"$f":"'WACC Calc'!Z953","v":0.67},{"$f":"'WACC Calc'!AA953","v":0.67},{"$f":"'WACC Calc'!AB953","v":0.67},{"$f":"'WACC Calc'!AC953","v":0.67},{"$f":"'WACC Calc'!AD953","v":0.67},{"$f":"'WACC Calc'!AE953","v":0.67},{"$f":"'WACC Calc'!AF953","v":0.67},{"$f":"'WACC Calc'!AG953","v":0.67},{"$f":"'WACC Calc'!AH953","v":0.67},{"$f":"'WACC Calc'!AI953","v":0.67},{"$f":"'WACC Calc'!AJ953","v":0.67},{"$f":"'WACC Calc'!AK953","v":0.67},{"$f":"'WACC Calc'!AL953","v":0.67}]
["RM3Coa**D00","R&D","Moderate",30,"Coal","*","Debt Fraction",{"$f":"'WACC Calc'!F954","v":0.67},{"$f":"'WACC Calc'!G954","v":0.67},{"$f":"'WACC Calc'!H954","v":0.67},{"$f":"'WACC Calc'!I954","v":0.67},{"$f":"'WACC Calc'!J954","v":0.67},{"$f":"'WACC Calc'!K954","v":0.67},{"$f":"'WACC Calc'!L954","v":0.67},{"$f":"'WACC Calc'!M954","v":0.67},{"$f":"'WACC Calc'!N954","v":0.67},{"$f":"'WACC Calc'!O954","v":0.67},{"$f":"'WACC Calc'!P954","v":0.67},{"$f":"'WACC Calc'!Q954","v":0.67},{"$f":"'WACC Calc'!R954","v":0.67},{"$f":"'WACC Calc'!S954","v":0.67},{"$f":"'WACC Calc'!T954","v":0.67},{"$f":"'WACC Calc'!U954","v":0.67},{"$f":"'WACC Calc'!V954","v":0.67},{"$f":"'WACC Calc'!W954","v":0.67},{"$f":"'WACC Calc'!X954","v":0.67},{"$f":"'WACC Calc'!Y954","v":0.67},{"$f":"'WACC Calc'!Z954","v":0.67},{"$f":"'WACC Calc'!AA954","v":0.67},{"$f":"'WACC Calc'!AB954","v":0.67},{"$f":"'WACC Calc'!AC954","v":0.67},{"$f":"'WACC Calc'!AD954","v":0.67},{"$f":"'WACC Calc'!AE954","v":0.67},{"$f":"'WACC Calc'!AF954","v":0.67},{"$f":"'WACC Calc'!AG954","v":0.67},{"$f":"'WACC Calc'!AH954","v":0.67},{"$f":"'WACC Calc'!AI954","v":0.67},{"$f":"'WACC Calc'!AJ954","v":0.67},{"$f":"'WACC Calc'!AK954","v":0.67},{"$f":"'WACC Calc'!AL954","v":0.67}]
["RC3Coa**D00","R&D","Conservative",30,"Coal","*","Debt Fraction",{"$f":"'WACC Calc'!F955","v":0.67},{"$f":"'WACC Calc'!G955","v":0.67},{"$f":"'WACC Calc'!H955","v":0.67},{"$f":"'WACC Calc'!I955","v":0.67},{"$f":"'WACC Calc'!J955","v":0.67},{"$f":"'WACC Calc'!K955","v":0.67},{"$f":"'WACC Calc'!L955","v":0.67},{"$f":"'WACC Calc'!M955","v":0.67},{"$f":"'WACC Calc'!N955","v":0.67},{"$f":"'WACC Calc'!O955","v":0.67},{"$f":"'WACC Calc'!P955","v":0.67},{"$f":"'WACC Calc'!Q955","v":0.67},{"$f":"'WACC Calc'!R955","v":0.67},{"$f":"'WACC Calc'!S955","v":0.67},{"$f":"'WACC Calc'!T955","v":0.67},{"$f":"'WACC Calc'!U955","v":0.67},{"$f":"'WACC Calc'!V955","v":0.67},{"$f":"'WACC Calc'!W955","v":0.67},{"$f":"'WACC Calc'!X955","v":0.67},{"$f":"'WACC Calc'!Y955","v":0.67},{"$f":"'WACC Calc'!Z955","v":0.67},{"$f":"'WACC Calc'!AA955","v":0.67},{"$f":"'WACC Calc'!AB955","v":0.67},{"$f":"'WACC Calc'!AC955","v":0.67},{"$f":"'WACC Calc'!AD955","v":0.67},{"$f":"'WACC Calc'!AE955","v":0.67},{"$f":"'WACC Calc'!AF955","v":0.67},{"$f":"'WACC Calc'!AG955","v":0.67},{"$f":"'WACC Calc'!AH955","v":0.67},{"$f":"'WACC Calc'!AI955","v":0.67},{"$f":"'WACC Calc'!AJ955","v":0.67},{"$f":"'WACC Calc'!AK955","v":0.67},{"$f":"'WACC Calc'!AL955","v":0.67}]
["R*3Coa**T50","R&D","*",30,"Coal","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F956","v":0.25740000000000002},{"$f":"'WACC Calc'!G956","v":0.25740000000000002},{"$f":"'WACC Calc'!H956","v":0.25740000000000002},{"$f":"'WACC Calc'!I956","v":0.25740000000000002},{"$f":"'WACC Calc'!J956","v":0.25740000000000002},{"$f":"'WACC Calc'!K956","v":0.25740000000000002},{"$f":"'WACC Calc'!L956","v":0.25740000000000002},{"$f":"'WACC Calc'!M956","v":0.25740000000000002},{"$f":"'WACC Calc'!N956","v":0.25740000000000002},{"$f":"'WACC Calc'!O956","v":0.25740000000000002},{"$f":"'WACC Calc'!P956","v":0.25740000000000002},{"$f":"'WACC Calc'!Q956","v":0.25740000000000002},{"$f":"'WACC Calc'!R956","v":0.25740000000000002},{"$f":"'WACC Calc'!S956","v":0.25740000000000002},{"$f":"'WACC Calc'!T956","v":0.25740000000000002},{"$f":"'WACC Calc'!U956","v":0.25740000000000002},{"$f":"'WACC Calc'!V956","v":0.25740000000000002},{"$f":"'WACC Calc'!W956","v":0.25740000000000002},{"$f":"'WACC Calc'!X956","v":0.25740000000000002},{"$f":"'WACC Calc'!Y956","v":0.25740000000000002},{"$f":"'WACC Calc'!Z956","v":0.25740000000000002},{"$f":"'WACC Calc'!AA956","v":0.25740000000000002},{"$f":"'WACC Calc'!AB956","v":0.25740000000000002},{"$f":"'WACC Calc'!AC956","v":0.25740000000000002},{"$f":"'WACC Calc'!AD956","v":0.25740000000000002},{"$f":"'WACC Calc'!AE956","v":0.25740000000000002},{"$f":"'WACC Calc'!AF956","v":0.25740000000000002},{"$f":"'WACC Calc'!AG956","v":0.25740000000000002},{"$f":"'WACC Calc'!AH956","v":0.25740000000000002},{"$f":"'WACC Calc'!AI956","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ956","v":0.25740000000000002},{"$f":"'WACC Calc'!AK956","v":0.25740000000000002},{"$f":"'WACC Calc'!AL956","v":0.25740000000000002}]
["RA3Coa**W00","R&D","Advanced",30,"Coal","*","WACC Nominal",{"$f":"'WACC Calc'!F957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK957","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL957","v":5.7877099999999994E-2}]
["RM3Coa**W00","R&D","Moderate",30,"Coal","*","WACC Nominal",{"$f":"'WACC Calc'!F958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK958","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL958","v":5.7877099999999994E-2}]
["RC3Coa**W00","R&D","Conservative",30,"Coal","*","WACC Nominal",{"$f":"'WACC Calc'!F959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK959","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL959","v":5.7877099999999994E-2}]
["RA3Coa**W06","R&D","Advanced",30,"Coal","*","WACC Real",{"$f":"'WACC Calc'!F960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK960","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL960","v":3.2075219512195163E-2}]
["RM3Coa**W06","R&D","Moderate",30,"Coal","*","WACC Real",{"$f":"'WACC Calc'!F961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK961","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL961","v":3.2075219512195163E-2}]
["RC3Coa**W06","R&D","Conservative",30,"Coal","*","WACC Real",{"$f":"'WACC Calc'!F962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK962","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL962","v":3.2075219512195163E-2}]
["RA3Coa**F00","R&D","Advanced",30,"Coal","*","FCR",{"$f":"Coal!$S$35*Coal!L455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!M455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!N455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!O455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!P455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Q455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!R455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!S455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!T455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!U455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!V455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!W455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!X455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Y455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Z455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AA455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AB455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AC455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AD455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AE455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AF455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AG455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AH455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AI455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AJ455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AK455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AL455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AM455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AN455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AO455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AP455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AQ455","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AR455","v":5.9727056704479184E-2}]
["RM3Coa**F00","R&D","Moderate",30,"Coal","*","FCR",{"$f":"Coal!$S$35*Coal!L456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!M456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!N456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!O456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!P456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Q456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!R456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!S456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!T456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!U456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!V456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!W456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!X456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Y456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Z456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AA456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AB456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AC456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AD456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AE456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AF456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AG456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AH456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AI456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AJ456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AK456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AL456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AM456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AN456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AO456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AP456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AQ456","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AR456","v":5.9727056704479184E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B643,1), LEFT(C643,1), LEFT(D643,1),LEFT(E643,3),LEFT(F643,6),RIGHT(F643,1), LEFT(G643,1), IF(ISERROR(FIND(\"Rate\",G643)), \"0\",FIND(\"Rate\",G643)),IF(ISERROR(FIND(\"Real\",G643)), \"0\",FIND(\"Real\",G643)))","v":"RC3Coa**F00"},"R&D","Conservative",30,"Coal","*","FCR",{"$f":"Coal!$S$35*Coal!L457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!M457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!N457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!O457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!P457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Q457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!R457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!S457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!T457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!U457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!V457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!W457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!X457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Y457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!Z457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AA457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AB457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AC457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AD457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AE457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AF457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AG457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AH457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AI457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AJ457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AK457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AL457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AM457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AN457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AO457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AP457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AQ457","v":5.9727056704479184E-2},{"$f":"Coal!$S$35*Coal!AR457","v":5.9727056704479184E-2}]
["R*3Nuc**I110","R&D","*",30,"Nuclear","*","Inflation Rate",{"$f":"'WACC Calc'!F965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK965","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL965","v":2.5000000000000001E-2}]
["RA3Nuc**I100","R&D","Advanced",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F966","v":0.05},{"$f":"'WACC Calc'!G966","v":0.05},{"$f":"'WACC Calc'!H966","v":0.05},{"$f":"'WACC Calc'!I966","v":0.05},{"$f":"'WACC Calc'!J966","v":0.05},{"$f":"'WACC Calc'!K966","v":0.05},{"$f":"'WACC Calc'!L966","v":0.05},{"$f":"'WACC Calc'!M966","v":0.05},{"$f":"'WACC Calc'!N966","v":0.05},{"$f":"'WACC Calc'!O966","v":0.05},{"$f":"'WACC Calc'!P966","v":0.05},{"$f":"'WACC Calc'!Q966","v":0.05},{"$f":"'WACC Calc'!R966","v":0.05},{"$f":"'WACC Calc'!S966","v":0.05},{"$f":"'WACC Calc'!T966","v":0.05},{"$f":"'WACC Calc'!U966","v":0.05},{"$f":"'WACC Calc'!V966","v":0.05},{"$f":"'WACC Calc'!W966","v":0.05},{"$f":"'WACC Calc'!X966","v":0.05},{"$f":"'WACC Calc'!Y966","v":0.05},{"$f":"'WACC Calc'!Z966","v":0.05},{"$f":"'WACC Calc'!AA966","v":0.05},{"$f":"'WACC Calc'!AB966","v":0.05},{"$f":"'WACC Calc'!AC966","v":0.05},{"$f":"'WACC Calc'!AD966","v":0.05},{"$f":"'WACC Calc'!AE966","v":0.05},{"$f":"'WACC Calc'!AF966","v":0.05},{"$f":"'WACC Calc'!AG966","v":0.05},{"$f":"'WACC Calc'!AH966","v":0.05},{"$f":"'WACC Calc'!AI966","v":0.05},{"$f":"'WACC Calc'!AJ966","v":0.05},{"$f":"'WACC Calc'!AK966","v":0.05},{"$f":"'WACC Calc'!AL966","v":0.05}]
["RM3Nuc**I100","R&D","Moderate",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F967","v":0.05},{"$f":"'WACC Calc'!G967","v":0.05},{"$f":"'WACC Calc'!H967","v":0.05},{"$f":"'WACC Calc'!I967","v":0.05},{"$f":"'WACC Calc'!J967","v":0.05},{"$f":"'WACC Calc'!K967","v":0.05},{"$f":"'WACC Calc'!L967","v":0.05},{"$f":"'WACC Calc'!M967","v":0.05},{"$f":"'WACC Calc'!N967","v":0.05},{"$f":"'WACC Calc'!O967","v":0.05},{"$f":"'WACC Calc'!P967","v":0.05},{"$f":"'WACC Calc'!Q967","v":0.05},{"$f":"'WACC Calc'!R967","v":0.05},{"$f":"'WACC Calc'!S967","v":0.05},{"$f":"'WACC Calc'!T967","v":0.05},{"$f":"'WACC Calc'!U967","v":0.05},{"$f":"'WACC Calc'!V967","v":0.05},{"$f":"'WACC Calc'!W967","v":0.05},{"$f":"'WACC Calc'!X967","v":0.05},{"$f":"'WACC Calc'!Y967","v":0.05},{"$f":"'WACC Calc'!Z967","v":0.05},{"$f":"'WACC Calc'!AA967","v":0.05},{"$f":"'WACC Calc'!AB967","v":0.05},{"$f":"'WACC Calc'!AC967","v":0.05},{"$f":"'WACC Calc'!AD967","v":0.05},{"$f":"'WACC Calc'!AE967","v":0.05},{"$f":"'WACC Calc'!AF967","v":0.05},{"$f":"'WACC Calc'!AG967","v":0.05},{"$f":"'WACC Calc'!AH967","v":0.05},{"$f":"'WACC Calc'!AI967","v":0.05},{"$f":"'WACC Calc'!AJ967","v":0.05},{"$f":"'WACC Calc'!AK967","v":0.05},{"$f":"'WACC Calc'!AL967","v":0.05}]
["RC3Nuc**I100","R&D","Conservative",30,"Nuclear","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F968","v":0.05},{"$f":"'WACC Calc'!G968","v":0.05},{"$f":"'WACC Calc'!H968","v":0.05},{"$f":"'WACC Calc'!I968","v":0.05},{"$f":"'WACC Calc'!J968","v":0.05},{"$f":"'WACC Calc'!K968","v":0.05},{"$f":"'WACC Calc'!L968","v":0.05},{"$f":"'WACC Calc'!M968","v":0.05},{"$f":"'WACC Calc'!N968","v":0.05},{"$f":"'WACC Calc'!O968","v":0.05},{"$f":"'WACC Calc'!P968","v":0.05},{"$f":"'WACC Calc'!Q968","v":0.05},{"$f":"'WACC Calc'!R968","v":0.05},{"$f":"'WACC Calc'!S968","v":0.05},{"$f":"'WACC Calc'!T968","v":0.05},{"$f":"'WACC Calc'!U968","v":0.05},{"$f":"'WACC Calc'!V968","v":0.05},{"$f":"'WACC Calc'!W968","v":0.05},{"$f":"'WACC Calc'!X968","v":0.05},{"$f":"'WACC Calc'!Y968","v":0.05},{"$f":"'WACC Calc'!Z968","v":0.05},{"$f":"'WACC Calc'!AA968","v":0.05},{"$f":"'WACC Calc'!AB968","v":0.05},{"$f":"'WACC Calc'!AC968","v":0.05},{"$f":"'WACC Calc'!AD968","v":0.05},{"$f":"'WACC Calc'!AE968","v":0.05},{"$f":"'WACC Calc'!AF968","v":0.05},{"$f":"'WACC Calc'!AG968","v":0.05},{"$f":"'WACC Calc'!AH968","v":0.05},{"$f":"'WACC Calc'!AI968","v":0.05},{"$f":"'WACC Calc'!AJ968","v":0.05},{"$f":"'WACC Calc'!AK968","v":0.05},{"$f":"'WACC Calc'!AL968","v":0.05}]
["RA3Nuc**C2126","R&D","Advanced",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK969","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL969","v":2.4390243902439046E-2}]
["RM3Nuc**C2126","R&D","Moderate",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK970","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL970","v":2.4390243902439046E-2}]
["RC3Nuc**C2126","R&D","Conservative",30,"Nuclear","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK971","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL971","v":2.4390243902439046E-2}]
["R*3Nuc**I00","R&D","*",30,"Nuclear","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK972","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL972","v":3.5000000000000003E-2}]
["RA3Nuc**R10","R&D","Advanced",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F973","v":0.1},{"$f":"'WACC Calc'!G973","v":0.1},{"$f":"'WACC Calc'!H973","v":0.1},{"$f":"'WACC Calc'!I973","v":0.1},{"$f":"'WACC Calc'!J973","v":0.1},{"$f":"'WACC Calc'!K973","v":0.1},{"$f":"'WACC Calc'!L973","v":0.1},{"$f":"'WACC Calc'!M973","v":0.1},{"$f":"'WACC Calc'!N973","v":0.1},{"$f":"'WACC Calc'!O973","v":0.1},{"$f":"'WACC Calc'!P973","v":0.1},{"$f":"'WACC Calc'!Q973","v":0.1},{"$f":"'WACC Calc'!R973","v":0.1},{"$f":"'WACC Calc'!S973","v":0.1},{"$f":"'WACC Calc'!T973","v":0.1},{"$f":"'WACC Calc'!U973","v":0.1},{"$f":"'WACC Calc'!V973","v":0.1},{"$f":"'WACC Calc'!W973","v":0.1},{"$f":"'WACC Calc'!X973","v":0.1},{"$f":"'WACC Calc'!Y973","v":0.1},{"$f":"'WACC Calc'!Z973","v":0.1},{"$f":"'WACC Calc'!AA973","v":0.1},{"$f":"'WACC Calc'!AB973","v":0.1},{"$f":"'WACC Calc'!AC973","v":0.1},{"$f":"'WACC Calc'!AD973","v":0.1},{"$f":"'WACC Calc'!AE973","v":0.1},{"$f":"'WACC Calc'!AF973","v":0.1},{"$f":"'WACC Calc'!AG973","v":0.1},{"$f":"'WACC Calc'!AH973","v":0.1},{"$f":"'WACC Calc'!AI973","v":0.1},{"$f":"'WACC Calc'!AJ973","v":0.1},{"$f":"'WACC Calc'!AK973","v":0.1},{"$f":"'WACC Calc'!AL973","v":0.1}]
["RM3Nuc**R10","R&D","Moderate",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F974","v":0.1},{"$f":"'WACC Calc'!G974","v":0.1},{"$f":"'WACC Calc'!H974","v":0.1},{"$f":"'WACC Calc'!I974","v":0.1},{"$f":"'WACC Calc'!J974","v":0.1},{"$f":"'WACC Calc'!K974","v":0.1},{"$f":"'WACC Calc'!L974","v":0.1},{"$f":"'WACC Calc'!M974","v":0.1},{"$f":"'WACC Calc'!N974","v":0.1},{"$f":"'WACC Calc'!O974","v":0.1},{"$f":"'WACC Calc'!P974","v":0.1},{"$f":"'WACC Calc'!Q974","v":0.1},{"$f":"'WACC Calc'!R974","v":0.1},{"$f":"'WACC Calc'!S974","v":0.1},{"$f":"'WACC Calc'!T974","v":0.1},{"$f":"'WACC Calc'!U974","v":0.1},{"$f":"'WACC Calc'!V974","v":0.1},{"$f":"'WACC Calc'!W974","v":0.1},{"$f":"'WACC Calc'!X974","v":0.1},{"$f":"'WACC Calc'!Y974","v":0.1},{"$f":"'WACC Calc'!Z974","v":0.1},{"$f":"'WACC Calc'!AA974","v":0.1},{"$f":"'WACC Calc'!AB974","v":0.1},{"$f":"'WACC Calc'!AC974","v":0.1},{"$f":"'WACC Calc'!AD974","v":0.1},{"$f":"'WACC Calc'!AE974","v":0.1},{"$f":"'WACC Calc'!AF974","v":0.1},{"$f":"'WACC Calc'!AG974","v":0.1},{"$f":"'WACC Calc'!AH974","v":0.1},{"$f":"'WACC Calc'!AI974","v":0.1},{"$f":"'WACC Calc'!AJ974","v":0.1},{"$f":"'WACC Calc'!AK974","v":0.1},{"$f":"'WACC Calc'!AL974","v":0.1}]
["RC3Nuc**R10","R&D","Conservative",30,"Nuclear","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F975","v":0.1},{"$f":"'WACC Calc'!G975","v":0.1},{"$f":"'WACC Calc'!H975","v":0.1},{"$f":"'WACC Calc'!I975","v":0.1},{"$f":"'WACC Calc'!J975","v":0.1},{"$f":"'WACC Calc'!K975","v":0.1},{"$f":"'WACC Calc'!L975","v":0.1},{"$f":"'WACC Calc'!M975","v":0.1},{"$f":"'WACC Calc'!N975","v":0.1},{"$f":"'WACC Calc'!O975","v":0.1},{"$f":"'WACC Calc'!P975","v":0.1},{"$f":"'WACC Calc'!Q975","v":0.1},{"$f":"'WACC Calc'!R975","v":0.1},{"$f":"'WACC Calc'!S975","v":0.1},{"$f":"'WACC Calc'!T975","v":0.1},{"$f":"'WACC Calc'!U975","v":0.1},{"$f":"'WACC Calc'!V975","v":0.1},{"$f":"'WACC Calc'!W975","v":0.1},{"$f":"'WACC Calc'!X975","v":0.1},{"$f":"'WACC Calc'!Y975","v":0.1},{"$f":"'WACC Calc'!Z975","v":0.1},{"$f":"'WACC Calc'!AA975","v":0.1},{"$f":"'WACC Calc'!AB975","v":0.1},{"$f":"'WACC Calc'!AC975","v":0.1},{"$f":"'WACC Calc'!AD975","v":0.1},{"$f":"'WACC Calc'!AE975","v":0.1},{"$f":"'WACC Calc'!AF975","v":0.1},{"$f":"'WACC Calc'!AG975","v":0.1},{"$f":"'WACC Calc'!AH975","v":0.1},{"$f":"'WACC Calc'!AI975","v":0.1},{"$f":"'WACC Calc'!AJ975","v":0.1},{"$f":"'WACC Calc'!AK975","v":0.1},{"$f":"'WACC Calc'!AL975","v":0.1}]
["RA3Nuc**C1237","R&D","Advanced",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK976","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL976","v":7.317073170731736E-2}]
["RM3Nuc**C1237","R&D","Moderate",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK977","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL977","v":7.317073170731736E-2}]
["RC3Nuc**C1237","R&D","Conservative",30,"Nuclear","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK978","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL978","v":7.317073170731736E-2}]
["RA3Nuc**D00","R&D","Advanced",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F979","v":0.67},{"$f":"'WACC Calc'!G979","v":0.67},{"$f":"'WACC Calc'!H979","v":0.67},{"$f":"'WACC Calc'!I979","v":0.67},{"$f":"'WACC Calc'!J979","v":0.67},{"$f":"'WACC Calc'!K979","v":0.67},{"$f":"'WACC Calc'!L979","v":0.67},{"$f":"'WACC Calc'!M979","v":0.67},{"$f":"'WACC Calc'!N979","v":0.67},{"$f":"'WACC Calc'!O979","v":0.67},{"$f":"'WACC Calc'!P979","v":0.67},{"$f":"'WACC Calc'!Q979","v":0.67},{"$f":"'WACC Calc'!R979","v":0.67},{"$f":"'WACC Calc'!S979","v":0.67},{"$f":"'WACC Calc'!T979","v":0.67},{"$f":"'WACC Calc'!U979","v":0.67},{"$f":"'WACC Calc'!V979","v":0.67},{"$f":"'WACC Calc'!W979","v":0.67},{"$f":"'WACC Calc'!X979","v":0.67},{"$f":"'WACC Calc'!Y979","v":0.67},{"$f":"'WACC Calc'!Z979","v":0.67},{"$f":"'WACC Calc'!AA979","v":0.67},{"$f":"'WACC Calc'!AB979","v":0.67},{"$f":"'WACC Calc'!AC979","v":0.67},{"$f":"'WACC Calc'!AD979","v":0.67},{"$f":"'WACC Calc'!AE979","v":0.67},{"$f":"'WACC Calc'!AF979","v":0.67},{"$f":"'WACC Calc'!AG979","v":0.67},{"$f":"'WACC Calc'!AH979","v":0.67},{"$f":"'WACC Calc'!AI979","v":0.67},{"$f":"'WACC Calc'!AJ979","v":0.67},{"$f":"'WACC Calc'!AK979","v":0.67},{"$f":"'WACC Calc'!AL979","v":0.67}]
["RM3Nuc**D00","R&D","Moderate",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F980","v":0.67},{"$f":"'WACC Calc'!G980","v":0.67},{"$f":"'WACC Calc'!H980","v":0.67},{"$f":"'WACC Calc'!I980","v":0.67},{"$f":"'WACC Calc'!J980","v":0.67},{"$f":"'WACC Calc'!K980","v":0.67},{"$f":"'WACC Calc'!L980","v":0.67},{"$f":"'WACC Calc'!M980","v":0.67},{"$f":"'WACC Calc'!N980","v":0.67},{"$f":"'WACC Calc'!O980","v":0.67},{"$f":"'WACC Calc'!P980","v":0.67},{"$f":"'WACC Calc'!Q980","v":0.67},{"$f":"'WACC Calc'!R980","v":0.67},{"$f":"'WACC Calc'!S980","v":0.67},{"$f":"'WACC Calc'!T980","v":0.67},{"$f":"'WACC Calc'!U980","v":0.67},{"$f":"'WACC Calc'!V980","v":0.67},{"$f":"'WACC Calc'!W980","v":0.67},{"$f":"'WACC Calc'!X980","v":0.67},{"$f":"'WACC Calc'!Y980","v":0.67},{"$f":"'WACC Calc'!Z980","v":0.67},{"$f":"'WACC Calc'!AA980","v":0.67},{"$f":"'WACC Calc'!AB980","v":0.67},{"$f":"'WACC Calc'!AC980","v":0.67},{"$f":"'WACC Calc'!AD980","v":0.67},{"$f":"'WACC Calc'!AE980","v":0.67},{"$f":"'WACC Calc'!AF980","v":0.67},{"$f":"'WACC Calc'!AG980","v":0.67},{"$f":"'WACC Calc'!AH980","v":0.67},{"$f":"'WACC Calc'!AI980","v":0.67},{"$f":"'WACC Calc'!AJ980","v":0.67},{"$f":"'WACC Calc'!AK980","v":0.67},{"$f":"'WACC Calc'!AL980","v":0.67}]
["RC3Nuc**D00","R&D","Conservative",30,"Nuclear","*","Debt Fraction",{"$f":"'WACC Calc'!F981","v":0.67},{"$f":"'WACC Calc'!G981","v":0.67},{"$f":"'WACC Calc'!H981","v":0.67},{"$f":"'WACC Calc'!I981","v":0.67},{"$f":"'WACC Calc'!J981","v":0.67},{"$f":"'WACC Calc'!K981","v":0.67},{"$f":"'WACC Calc'!L981","v":0.67},{"$f":"'WACC Calc'!M981","v":0.67},{"$f":"'WACC Calc'!N981","v":0.67},{"$f":"'WACC Calc'!O981","v":0.67},{"$f":"'WACC Calc'!P981","v":0.67},{"$f":"'WACC Calc'!Q981","v":0.67},{"$f":"'WACC Calc'!R981","v":0.67},{"$f":"'WACC Calc'!S981","v":0.67},{"$f":"'WACC Calc'!T981","v":0.67},{"$f":"'WACC Calc'!U981","v":0.67},{"$f":"'WACC Calc'!V981","v":0.67},{"$f":"'WACC Calc'!W981","v":0.67},{"$f":"'WACC Calc'!X981","v":0.67},{"$f":"'WACC Calc'!Y981","v":0.67},{"$f":"'WACC Calc'!Z981","v":0.67},{"$f":"'WACC Calc'!AA981","v":0.67},{"$f":"'WACC Calc'!AB981","v":0.67},{"$f":"'WACC Calc'!AC981","v":0.67},{"$f":"'WACC Calc'!AD981","v":0.67},{"$f":"'WACC Calc'!AE981","v":0.67},{"$f":"'WACC Calc'!AF981","v":0.67},{"$f":"'WACC Calc'!AG981","v":0.67},{"$f":"'WACC Calc'!AH981","v":0.67},{"$f":"'WACC Calc'!AI981","v":0.67},{"$f":"'WACC Calc'!AJ981","v":0.67},{"$f":"'WACC Calc'!AK981","v":0.67},{"$f":"'WACC Calc'!AL981","v":0.67}]
["R*3Nuc**T50","R&D","*",30,"Nuclear","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F982","v":0.25740000000000002},{"$f":"'WACC Calc'!G982","v":0.25740000000000002},{"$f":"'WACC Calc'!H982","v":0.25740000000000002},{"$f":"'WACC Calc'!I982","v":0.25740000000000002},{"$f":"'WACC Calc'!J982","v":0.25740000000000002},{"$f":"'WACC Calc'!K982","v":0.25740000000000002},{"$f":"'WACC Calc'!L982","v":0.25740000000000002},{"$f":"'WACC Calc'!M982","v":0.25740000000000002},{"$f":"'WACC Calc'!N982","v":0.25740000000000002},{"$f":"'WACC Calc'!O982","v":0.25740000000000002},{"$f":"'WACC Calc'!P982","v":0.25740000000000002},{"$f":"'WACC Calc'!Q982","v":0.25740000000000002},{"$f":"'WACC Calc'!R982","v":0.25740000000000002},{"$f":"'WACC Calc'!S982","v":0.25740000000000002},{"$f":"'WACC Calc'!T982","v":0.25740000000000002},{"$f":"'WACC Calc'!U982","v":0.25740000000000002},{"$f":"'WACC Calc'!V982","v":0.25740000000000002},{"$f":"'WACC Calc'!W982","v":0.25740000000000002},{"$f":"'WACC Calc'!X982","v":0.25740000000000002},{"$f":"'WACC Calc'!Y982","v":0.25740000000000002},{"$f":"'WACC Calc'!Z982","v":0.25740000000000002},{"$f":"'WACC Calc'!AA982","v":0.25740000000000002},{"$f":"'WACC Calc'!AB982","v":0.25740000000000002},{"$f":"'WACC Calc'!AC982","v":0.25740000000000002},{"$f":"'WACC Calc'!AD982","v":0.25740000000000002},{"$f":"'WACC Calc'!AE982","v":0.25740000000000002},{"$f":"'WACC Calc'!AF982","v":0.25740000000000002},{"$f":"'WACC Calc'!AG982","v":0.25740000000000002},{"$f":"'WACC Calc'!AH982","v":0.25740000000000002},{"$f":"'WACC Calc'!AI982","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ982","v":0.25740000000000002},{"$f":"'WACC Calc'!AK982","v":0.25740000000000002},{"$f":"'WACC Calc'!AL982","v":0.25740000000000002}]
["RA3Nuc**W00","R&D","Advanced",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK983","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL983","v":5.7877099999999994E-2}]
["RM3Nuc**W00","R&D","Moderate",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK984","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL984","v":5.7877099999999994E-2}]
["RC3Nuc**W00","R&D","Conservative",30,"Nuclear","*","WACC Nominal",{"$f":"'WACC Calc'!F985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK985","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL985","v":5.7877099999999994E-2}]
["RA3Nuc**W06","R&D","Advanced",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK986","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL986","v":3.2075219512195163E-2}]
["RM3Nuc**W06","R&D","Moderate",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK987","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL987","v":3.2075219512195163E-2}]
["RC3Nuc**W06","R&D","Conservative",30,"Nuclear","*","WACC Real",{"$f":"'WACC Calc'!F988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK988","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL988","v":3.2075219512195163E-2}]
["RA3Nuc**F00","R&D","Advanced",30,"Nuclear","*","FCR",{"$f":"Nuclear!$S$34*Nuclear!L164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!M164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!N164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!O164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!P164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Q164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!R164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!S164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!T164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!U164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!V164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!W164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!X164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Y164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Z164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AA164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AB164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AC164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AD164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AE164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AF164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AG164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AH164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AI164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AJ164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AK164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AL164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AM164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AN164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AO164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AP164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AQ164","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AR164","v":5.8503399025874529E-2}]
["RM3Nuc**F00","R&D","Moderate",30,"Nuclear","*","FCR",{"$f":"Nuclear!$S$34*Nuclear!L165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!M165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!N165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!O165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!P165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Q165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!R165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!S165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!T165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!U165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!V165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!W165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!X165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Y165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Z165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AA165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AB165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AC165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AD165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AE165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AF165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AG165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AH165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AI165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AJ165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AK165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AL165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AM165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AN165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AO165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AP165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AQ165","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AR165","v":5.8503399025874529E-2}]
["RC3Nuc**F00","R&D","Conservative",30,"Nuclear","*","FCR",{"$f":"Nuclear!$S$34*Nuclear!L166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!M166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!N166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!O166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!P166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Q166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!R166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!S166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!T166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!U166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!V166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!W166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!X166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Y166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!Z166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AA166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AB166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AC166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AD166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AE166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AF166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AG166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AH166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AI166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AJ166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AK166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AL166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AM166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AN166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AO166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AP166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AQ166","v":5.8503399025874529E-2},{"$f":"Nuclear!$S$34*Nuclear!AR166","v":5.8503399025874529E-2}]
["R*3Bio**I110","R&D","*",30,"Biopower","*","Inflation Rate",{"$f":"'WACC Calc'!F991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!G991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!H991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!I991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!J991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!K991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!L991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!M991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!N991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!O991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!P991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Q991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!R991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!S991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!T991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!U991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!V991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!W991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!X991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Y991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!Z991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AA991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AB991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AC991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AD991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AE991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AF991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AG991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AH991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AI991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AJ991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AK991","v":2.5000000000000001E-2},{"$f":"'WACC Calc'!AL991","v":2.5000000000000001E-2}]
["RA3Bio**I100","R&D","Advanced",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F992","v":0.05},{"$f":"'WACC Calc'!G992","v":0.05},{"$f":"'WACC Calc'!H992","v":0.05},{"$f":"'WACC Calc'!I992","v":0.05},{"$f":"'WACC Calc'!J992","v":0.05},{"$f":"'WACC Calc'!K992","v":0.05},{"$f":"'WACC Calc'!L992","v":0.05},{"$f":"'WACC Calc'!M992","v":0.05},{"$f":"'WACC Calc'!N992","v":0.05},{"$f":"'WACC Calc'!O992","v":0.05},{"$f":"'WACC Calc'!P992","v":0.05},{"$f":"'WACC Calc'!Q992","v":0.05},{"$f":"'WACC Calc'!R992","v":0.05},{"$f":"'WACC Calc'!S992","v":0.05},{"$f":"'WACC Calc'!T992","v":0.05},{"$f":"'WACC Calc'!U992","v":0.05},{"$f":"'WACC Calc'!V992","v":0.05},{"$f":"'WACC Calc'!W992","v":0.05},{"$f":"'WACC Calc'!X992","v":0.05},{"$f":"'WACC Calc'!Y992","v":0.05},{"$f":"'WACC Calc'!Z992","v":0.05},{"$f":"'WACC Calc'!AA992","v":0.05},{"$f":"'WACC Calc'!AB992","v":0.05},{"$f":"'WACC Calc'!AC992","v":0.05},{"$f":"'WACC Calc'!AD992","v":0.05},{"$f":"'WACC Calc'!AE992","v":0.05},{"$f":"'WACC Calc'!AF992","v":0.05},{"$f":"'WACC Calc'!AG992","v":0.05},{"$f":"'WACC Calc'!AH992","v":0.05},{"$f":"'WACC Calc'!AI992","v":0.05},{"$f":"'WACC Calc'!AJ992","v":0.05},{"$f":"'WACC Calc'!AK992","v":0.05},{"$f":"'WACC Calc'!AL992","v":0.05}]
["RM3Bio**I100","R&D","Moderate",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F993","v":0.05},{"$f":"'WACC Calc'!G993","v":0.05},{"$f":"'WACC Calc'!H993","v":0.05},{"$f":"'WACC Calc'!I993","v":0.05},{"$f":"'WACC Calc'!J993","v":0.05},{"$f":"'WACC Calc'!K993","v":0.05},{"$f":"'WACC Calc'!L993","v":0.05},{"$f":"'WACC Calc'!M993","v":0.05},{"$f":"'WACC Calc'!N993","v":0.05},{"$f":"'WACC Calc'!O993","v":0.05},{"$f":"'WACC Calc'!P993","v":0.05},{"$f":"'WACC Calc'!Q993","v":0.05},{"$f":"'WACC Calc'!R993","v":0.05},{"$f":"'WACC Calc'!S993","v":0.05},{"$f":"'WACC Calc'!T993","v":0.05},{"$f":"'WACC Calc'!U993","v":0.05},{"$f":"'WACC Calc'!V993","v":0.05},{"$f":"'WACC Calc'!W993","v":0.05},{"$f":"'WACC Calc'!X993","v":0.05},{"$f":"'WACC Calc'!Y993","v":0.05},{"$f":"'WACC Calc'!Z993","v":0.05},{"$f":"'WACC Calc'!AA993","v":0.05},{"$f":"'WACC Calc'!AB993","v":0.05},{"$f":"'WACC Calc'!AC993","v":0.05},{"$f":"'WACC Calc'!AD993","v":0.05},{"$f":"'WACC Calc'!AE993","v":0.05},{"$f":"'WACC Calc'!AF993","v":0.05},{"$f":"'WACC Calc'!AG993","v":0.05},{"$f":"'WACC Calc'!AH993","v":0.05},{"$f":"'WACC Calc'!AI993","v":0.05},{"$f":"'WACC Calc'!AJ993","v":0.05},{"$f":"'WACC Calc'!AK993","v":0.05},{"$f":"'WACC Calc'!AL993","v":0.05}]
["RC3Bio**I100","R&D","Conservative",30,"Biopower","*","Interest Rate Nominal",{"$f":"'WACC Calc'!F994","v":0.05},{"$f":"'WACC Calc'!G994","v":0.05},{"$f":"'WACC Calc'!H994","v":0.05},{"$f":"'WACC Calc'!I994","v":0.05},{"$f":"'WACC Calc'!J994","v":0.05},{"$f":"'WACC Calc'!K994","v":0.05},{"$f":"'WACC Calc'!L994","v":0.05},{"$f":"'WACC Calc'!M994","v":0.05},{"$f":"'WACC Calc'!N994","v":0.05},{"$f":"'WACC Calc'!O994","v":0.05},{"$f":"'WACC Calc'!P994","v":0.05},{"$f":"'WACC Calc'!Q994","v":0.05},{"$f":"'WACC Calc'!R994","v":0.05},{"$f":"'WACC Calc'!S994","v":0.05},{"$f":"'WACC Calc'!T994","v":0.05},{"$f":"'WACC Calc'!U994","v":0.05},{"$f":"'WACC Calc'!V994","v":0.05},{"$f":"'WACC Calc'!W994","v":0.05},{"$f":"'WACC Calc'!X994","v":0.05},{"$f":"'WACC Calc'!Y994","v":0.05},{"$f":"'WACC Calc'!Z994","v":0.05},{"$f":"'WACC Calc'!AA994","v":0.05},{"$f":"'WACC Calc'!AB994","v":0.05},{"$f":"'WACC Calc'!AC994","v":0.05},{"$f":"'WACC Calc'!AD994","v":0.05},{"$f":"'WACC Calc'!AE994","v":0.05},{"$f":"'WACC Calc'!AF994","v":0.05},{"$f":"'WACC Calc'!AG994","v":0.05},{"$f":"'WACC Calc'!AH994","v":0.05},{"$f":"'WACC Calc'!AI994","v":0.05},{"$f":"'WACC Calc'!AJ994","v":0.05},{"$f":"'WACC Calc'!AK994","v":0.05},{"$f":"'WACC Calc'!AL994","v":0.05}]
["RA3Bio**C2126","R&D","Advanced",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK995","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL995","v":2.4390243902439046E-2}]
["RM3Bio**C2126","R&D","Moderate",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK996","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL996","v":2.4390243902439046E-2}]
["RC3Bio**C2126","R&D","Conservative",30,"Biopower","*","Calculated Interest Rate Real",{"$f":"'WACC Calc'!F997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!G997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!H997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!I997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!J997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!K997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!L997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!M997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!N997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!O997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!P997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Q997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!R997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!S997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!T997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!U997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!V997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!W997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!X997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Y997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!Z997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AA997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AB997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AC997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AD997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AE997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AF997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AG997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AH997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AI997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AJ997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AK997","v":2.4390243902439046E-2},{"$f":"'WACC Calc'!AL997","v":2.4390243902439046E-2}]
["R*3Bio**I00","R&D","*",30,"Biopower","*","Interest During Construction  - Nominal",{"$f":"'WACC Calc'!F998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!G998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!H998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!I998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!J998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!K998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!L998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!M998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!N998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!O998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!P998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Q998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!R998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!S998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!T998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!U998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!V998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!W998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!X998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Y998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!Z998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AA998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AB998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AC998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AD998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AE998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AF998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AG998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AH998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AI998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AJ998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AK998","v":3.5000000000000003E-2},{"$f":"'WACC Calc'!AL998","v":3.5000000000000003E-2}]
["RA3Bio**R10","R&D","Advanced",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F999","v":0.1},{"$f":"'WACC Calc'!G999","v":0.1},{"$f":"'WACC Calc'!H999","v":0.1},{"$f":"'WACC Calc'!I999","v":0.1},{"$f":"'WACC Calc'!J999","v":0.1},{"$f":"'WACC Calc'!K999","v":0.1},{"$f":"'WACC Calc'!L999","v":0.1},{"$f":"'WACC Calc'!M999","v":0.1},{"$f":"'WACC Calc'!N999","v":0.1},{"$f":"'WACC Calc'!O999","v":0.1},{"$f":"'WACC Calc'!P999","v":0.1},{"$f":"'WACC Calc'!Q999","v":0.1},{"$f":"'WACC Calc'!R999","v":0.1},{"$f":"'WACC Calc'!S999","v":0.1},{"$f":"'WACC Calc'!T999","v":0.1},{"$f":"'WACC Calc'!U999","v":0.1},{"$f":"'WACC Calc'!V999","v":0.1},{"$f":"'WACC Calc'!W999","v":0.1},{"$f":"'WACC Calc'!X999","v":0.1},{"$f":"'WACC Calc'!Y999","v":0.1},{"$f":"'WACC Calc'!Z999","v":0.1},{"$f":"'WACC Calc'!AA999","v":0.1},{"$f":"'WACC Calc'!AB999","v":0.1},{"$f":"'WACC Calc'!AC999","v":0.1},{"$f":"'WACC Calc'!AD999","v":0.1},{"$f":"'WACC Calc'!AE999","v":0.1},{"$f":"'WACC Calc'!AF999","v":0.1},{"$f":"'WACC Calc'!AG999","v":0.1},{"$f":"'WACC Calc'!AH999","v":0.1},{"$f":"'WACC Calc'!AI999","v":0.1},{"$f":"'WACC Calc'!AJ999","v":0.1},{"$f":"'WACC Calc'!AK999","v":0.1},{"$f":"'WACC Calc'!AL999","v":0.1}]
["RM3Bio**R10","R&D","Moderate",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F1000","v":0.1},{"$f":"'WACC Calc'!G1000","v":0.1},{"$f":"'WACC Calc'!H1000","v":0.1},{"$f":"'WACC Calc'!I1000","v":0.1},{"$f":"'WACC Calc'!J1000","v":0.1},{"$f":"'WACC Calc'!K1000","v":0.1},{"$f":"'WACC Calc'!L1000","v":0.1},{"$f":"'WACC Calc'!M1000","v":0.1},{"$f":"'WACC Calc'!N1000","v":0.1},{"$f":"'WACC Calc'!O1000","v":0.1},{"$f":"'WACC Calc'!P1000","v":0.1},{"$f":"'WACC Calc'!Q1000","v":0.1},{"$f":"'WACC Calc'!R1000","v":0.1},{"$f":"'WACC Calc'!S1000","v":0.1},{"$f":"'WACC Calc'!T1000","v":0.1},{"$f":"'WACC Calc'!U1000","v":0.1},{"$f":"'WACC Calc'!V1000","v":0.1},{"$f":"'WACC Calc'!W1000","v":0.1},{"$f":"'WACC Calc'!X1000","v":0.1},{"$f":"'WACC Calc'!Y1000","v":0.1},{"$f":"'WACC Calc'!Z1000","v":0.1},{"$f":"'WACC Calc'!AA1000","v":0.1},{"$f":"'WACC Calc'!AB1000","v":0.1},{"$f":"'WACC Calc'!AC1000","v":0.1},{"$f":"'WACC Calc'!AD1000","v":0.1},{"$f":"'WACC Calc'!AE1000","v":0.1},{"$f":"'WACC Calc'!AF1000","v":0.1},{"$f":"'WACC Calc'!AG1000","v":0.1},{"$f":"'WACC Calc'!AH1000","v":0.1},{"$f":"'WACC Calc'!AI1000","v":0.1},{"$f":"'WACC Calc'!AJ1000","v":0.1},{"$f":"'WACC Calc'!AK1000","v":0.1},{"$f":"'WACC Calc'!AL1000","v":0.1}]
["RC3Bio**R10","R&D","Conservative",30,"Biopower","*","Rate of Return on Equity Nominal",{"$f":"'WACC Calc'!F1001","v":0.1},{"$f":"'WACC Calc'!G1001","v":0.1},{"$f":"'WACC Calc'!H1001","v":0.1},{"$f":"'WACC Calc'!I1001","v":0.1},{"$f":"'WACC Calc'!J1001","v":0.1},{"$f":"'WACC Calc'!K1001","v":0.1},{"$f":"'WACC Calc'!L1001","v":0.1},{"$f":"'WACC Calc'!M1001","v":0.1},{"$f":"'WACC Calc'!N1001","v":0.1},{"$f":"'WACC Calc'!O1001","v":0.1},{"$f":"'WACC Calc'!P1001","v":0.1},{"$f":"'WACC Calc'!Q1001","v":0.1},{"$f":"'WACC Calc'!R1001","v":0.1},{"$f":"'WACC Calc'!S1001","v":0.1},{"$f":"'WACC Calc'!T1001","v":0.1},{"$f":"'WACC Calc'!U1001","v":0.1},{"$f":"'WACC Calc'!V1001","v":0.1},{"$f":"'WACC Calc'!W1001","v":0.1},{"$f":"'WACC Calc'!X1001","v":0.1},{"$f":"'WACC Calc'!Y1001","v":0.1},{"$f":"'WACC Calc'!Z1001","v":0.1},{"$f":"'WACC Calc'!AA1001","v":0.1},{"$f":"'WACC Calc'!AB1001","v":0.1},{"$f":"'WACC Calc'!AC1001","v":0.1},{"$f":"'WACC Calc'!AD1001","v":0.1},{"$f":"'WACC Calc'!AE1001","v":0.1},{"$f":"'WACC Calc'!AF1001","v":0.1},{"$f":"'WACC Calc'!AG1001","v":0.1},{"$f":"'WACC Calc'!AH1001","v":0.1},{"$f":"'WACC Calc'!AI1001","v":0.1},{"$f":"'WACC Calc'!AJ1001","v":0.1},{"$f":"'WACC Calc'!AK1001","v":0.1},{"$f":"'WACC Calc'!AL1001","v":0.1}]
["RA3Bio**C1237","R&D","Advanced",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK1002","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL1002","v":7.317073170731736E-2}]
["RM3Bio**C1237","R&D","Moderate",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK1003","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL1003","v":7.317073170731736E-2}]
["RC3Bio**C1237","R&D","Conservative",30,"Biopower","*","Calculated Rate of Return on Equity Real",{"$f":"'WACC Calc'!F1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!G1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!H1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!I1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!J1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!K1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!L1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!M1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!N1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!O1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!P1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Q1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!R1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!S1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!T1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!U1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!V1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!W1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!X1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Y1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!Z1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AA1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AB1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AC1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AD1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AE1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AF1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AG1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AH1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AI1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AJ1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AK1004","v":7.317073170731736E-2},{"$f":"'WACC Calc'!AL1004","v":7.317073170731736E-2}]
["RA3Bio**D00","R&D","Advanced",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F1005","v":0.67},{"$f":"'WACC Calc'!G1005","v":0.67},{"$f":"'WACC Calc'!H1005","v":0.67},{"$f":"'WACC Calc'!I1005","v":0.67},{"$f":"'WACC Calc'!J1005","v":0.67},{"$f":"'WACC Calc'!K1005","v":0.67},{"$f":"'WACC Calc'!L1005","v":0.67},{"$f":"'WACC Calc'!M1005","v":0.67},{"$f":"'WACC Calc'!N1005","v":0.67},{"$f":"'WACC Calc'!O1005","v":0.67},{"$f":"'WACC Calc'!P1005","v":0.67},{"$f":"'WACC Calc'!Q1005","v":0.67},{"$f":"'WACC Calc'!R1005","v":0.67},{"$f":"'WACC Calc'!S1005","v":0.67},{"$f":"'WACC Calc'!T1005","v":0.67},{"$f":"'WACC Calc'!U1005","v":0.67},{"$f":"'WACC Calc'!V1005","v":0.67},{"$f":"'WACC Calc'!W1005","v":0.67},{"$f":"'WACC Calc'!X1005","v":0.67},{"$f":"'WACC Calc'!Y1005","v":0.67},{"$f":"'WACC Calc'!Z1005","v":0.67},{"$f":"'WACC Calc'!AA1005","v":0.67},{"$f":"'WACC Calc'!AB1005","v":0.67},{"$f":"'WACC Calc'!AC1005","v":0.67},{"$f":"'WACC Calc'!AD1005","v":0.67},{"$f":"'WACC Calc'!AE1005","v":0.67},{"$f":"'WACC Calc'!AF1005","v":0.67},{"$f":"'WACC Calc'!AG1005","v":0.67},{"$f":"'WACC Calc'!AH1005","v":0.67},{"$f":"'WACC Calc'!AI1005","v":0.67},{"$f":"'WACC Calc'!AJ1005","v":0.67},{"$f":"'WACC Calc'!AK1005","v":0.67},{"$f":"'WACC Calc'!AL1005","v":0.67}]
["RM3Bio**D00","R&D","Moderate",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F1006","v":0.67},{"$f":"'WACC Calc'!G1006","v":0.67},{"$f":"'WACC Calc'!H1006","v":0.67},{"$f":"'WACC Calc'!I1006","v":0.67},{"$f":"'WACC Calc'!J1006","v":0.67},{"$f":"'WACC Calc'!K1006","v":0.67},{"$f":"'WACC Calc'!L1006","v":0.67},{"$f":"'WACC Calc'!M1006","v":0.67},{"$f":"'WACC Calc'!N1006","v":0.67},{"$f":"'WACC Calc'!O1006","v":0.67},{"$f":"'WACC Calc'!P1006","v":0.67},{"$f":"'WACC Calc'!Q1006","v":0.67},{"$f":"'WACC Calc'!R1006","v":0.67},{"$f":"'WACC Calc'!S1006","v":0.67},{"$f":"'WACC Calc'!T1006","v":0.67},{"$f":"'WACC Calc'!U1006","v":0.67},{"$f":"'WACC Calc'!V1006","v":0.67},{"$f":"'WACC Calc'!W1006","v":0.67},{"$f":"'WACC Calc'!X1006","v":0.67},{"$f":"'WACC Calc'!Y1006","v":0.67},{"$f":"'WACC Calc'!Z1006","v":0.67},{"$f":"'WACC Calc'!AA1006","v":0.67},{"$f":"'WACC Calc'!AB1006","v":0.67},{"$f":"'WACC Calc'!AC1006","v":0.67},{"$f":"'WACC Calc'!AD1006","v":0.67},{"$f":"'WACC Calc'!AE1006","v":0.67},{"$f":"'WACC Calc'!AF1006","v":0.67},{"$f":"'WACC Calc'!AG1006","v":0.67},{"$f":"'WACC Calc'!AH1006","v":0.67},{"$f":"'WACC Calc'!AI1006","v":0.67},{"$f":"'WACC Calc'!AJ1006","v":0.67},{"$f":"'WACC Calc'!AK1006","v":0.67},{"$f":"'WACC Calc'!AL1006","v":0.67}]
["RC3Bio**D00","R&D","Conservative",30,"Biopower","*","Debt Fraction",{"$f":"'WACC Calc'!F1007","v":0.67},{"$f":"'WACC Calc'!G1007","v":0.67},{"$f":"'WACC Calc'!H1007","v":0.67},{"$f":"'WACC Calc'!I1007","v":0.67},{"$f":"'WACC Calc'!J1007","v":0.67},{"$f":"'WACC Calc'!K1007","v":0.67},{"$f":"'WACC Calc'!L1007","v":0.67},{"$f":"'WACC Calc'!M1007","v":0.67},{"$f":"'WACC Calc'!N1007","v":0.67},{"$f":"'WACC Calc'!O1007","v":0.67},{"$f":"'WACC Calc'!P1007","v":0.67},{"$f":"'WACC Calc'!Q1007","v":0.67},{"$f":"'WACC Calc'!R1007","v":0.67},{"$f":"'WACC Calc'!S1007","v":0.67},{"$f":"'WACC Calc'!T1007","v":0.67},{"$f":"'WACC Calc'!U1007","v":0.67},{"$f":"'WACC Calc'!V1007","v":0.67},{"$f":"'WACC Calc'!W1007","v":0.67},{"$f":"'WACC Calc'!X1007","v":0.67},{"$f":"'WACC Calc'!Y1007","v":0.67},{"$f":"'WACC Calc'!Z1007","v":0.67},{"$f":"'WACC Calc'!AA1007","v":0.67},{"$f":"'WACC Calc'!AB1007","v":0.67},{"$f":"'WACC Calc'!AC1007","v":0.67},{"$f":"'WACC Calc'!AD1007","v":0.67},{"$f":"'WACC Calc'!AE1007","v":0.67},{"$f":"'WACC Calc'!AF1007","v":0.67},{"$f":"'WACC Calc'!AG1007","v":0.67},{"$f":"'WACC Calc'!AH1007","v":0.67},{"$f":"'WACC Calc'!AI1007","v":0.67},{"$f":"'WACC Calc'!AJ1007","v":0.67},{"$f":"'WACC Calc'!AK1007","v":0.67},{"$f":"'WACC Calc'!AL1007","v":0.67}]
["R*3Bio**T50","R&D","*",30,"Biopower","*","Tax Rate (Federal and State)",{"$f":"'WACC Calc'!F1008","v":0.25740000000000002},{"$f":"'WACC Calc'!G1008","v":0.25740000000000002},{"$f":"'WACC Calc'!H1008","v":0.25740000000000002},{"$f":"'WACC Calc'!I1008","v":0.25740000000000002},{"$f":"'WACC Calc'!J1008","v":0.25740000000000002},{"$f":"'WACC Calc'!K1008","v":0.25740000000000002},{"$f":"'WACC Calc'!L1008","v":0.25740000000000002},{"$f":"'WACC Calc'!M1008","v":0.25740000000000002},{"$f":"'WACC Calc'!N1008","v":0.25740000000000002},{"$f":"'WACC Calc'!O1008","v":0.25740000000000002},{"$f":"'WACC Calc'!P1008","v":0.25740000000000002},{"$f":"'WACC Calc'!Q1008","v":0.25740000000000002},{"$f":"'WACC Calc'!R1008","v":0.25740000000000002},{"$f":"'WACC Calc'!S1008","v":0.25740000000000002},{"$f":"'WACC Calc'!T1008","v":0.25740000000000002},{"$f":"'WACC Calc'!U1008","v":0.25740000000000002},{"$f":"'WACC Calc'!V1008","v":0.25740000000000002},{"$f":"'WACC Calc'!W1008","v":0.25740000000000002},{"$f":"'WACC Calc'!X1008","v":0.25740000000000002},{"$f":"'WACC Calc'!Y1008","v":0.25740000000000002},{"$f":"'WACC Calc'!Z1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AA1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AB1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AC1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AD1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AE1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AF1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AG1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AH1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AI1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AJ1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AK1008","v":0.25740000000000002},{"$f":"'WACC Calc'!AL1008","v":0.25740000000000002}]
["RA3Bio**W00","R&D","Advanced",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK1009","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL1009","v":5.7877099999999994E-2}]
["RM3Bio**W00","R&D","Moderate",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK1010","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL1010","v":5.7877099999999994E-2}]
["RC3Bio**W00","R&D","Conservative",30,"Biopower","*","WACC Nominal",{"$f":"'WACC Calc'!F1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!G1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!H1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!I1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!J1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!K1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!L1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!M1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!N1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!O1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!P1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Q1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!R1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!S1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!T1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!U1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!V1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!W1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!X1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Y1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!Z1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AA1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AB1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AC1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AD1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AE1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AF1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AG1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AH1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AI1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AJ1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AK1011","v":5.7877099999999994E-2},{"$f":"'WACC Calc'!AL1011","v":5.7877099999999994E-2}]
["RA3Bio**W06","R&D","Advanced",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK1012","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL1012","v":3.2075219512195163E-2}]
["RM3Bio**W06","R&D","Moderate",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK1013","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL1013","v":3.2075219512195163E-2}]
["RC3Bio**W06","R&D","Conservative",30,"Biopower","*","WACC Real",{"$f":"'WACC Calc'!F1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!G1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!H1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!I1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!J1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!K1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!L1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!M1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!N1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!O1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!P1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Q1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!R1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!S1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!T1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!U1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!V1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!W1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!X1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Y1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!Z1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AA1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AB1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AC1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AD1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AE1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AF1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AG1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AH1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AI1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AJ1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AK1014","v":3.2075219512195163E-2},{"$f":"'WACC Calc'!AL1014","v":3.2075219512195163E-2}]
["RA3Bio**F00","R&D","Advanced",30,"Biopower","*","FCR",{"$f":"Biopower!$S$34*Biopower!L224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!M224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!N224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!O224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!P224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Q224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!R224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!S224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!T224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!U224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!V224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!W224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!X224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Y224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Z224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AA224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AB224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AC224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AD224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AE224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AF224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AG224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AH224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AI224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AJ224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AK224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AL224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AM224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AN224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AO224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AP224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AQ224","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AR224","v":5.4990615518820188E-2}]
["RM3Bio**F00","R&D","Moderate",30,"Biopower","*","FCR",{"$f":"Biopower!$S$34*Biopower!L225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!M225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!N225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!O225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!P225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Q225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!R225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!S225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!T225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!U225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!V225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!W225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!X225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Y225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Z225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AA225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AB225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AC225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AD225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AE225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AF225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AG225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AH225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AI225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AJ225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AK225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AL225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AM225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AN225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AO225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AP225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AQ225","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AR225","v":5.4990615518820188E-2}]
["RC3Bio**F00","R&D","Conservative",30,"Biopower","*","FCR",{"$f":"Biopower!$S$34*Biopower!L226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!M226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!N226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!O226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!P226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Q226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!R226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!S226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!T226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!U226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!V226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!W226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!X226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Y226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!Z226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AA226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AB226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AC226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AD226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AE226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AF226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AG226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AH226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AI226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AJ226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AK226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AL226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AM226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AN226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AO226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AP226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AQ226","v":5.4990615518820188E-2},{"$f":"Biopower!$S$34*Biopower!AR226","v":5.4990615518820188E-2}]

{"sheet":"Summary_CAPEX","index":17,"n_rows":230,"n_cols":39,"rows_kept":230,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L209","v":2018},{"$f":"'Solar - CSP'!M209","v":2019},{"$f":"'Solar - CSP'!N209","v":2020},{"$f":"'Solar - CSP'!O209","v":2021},{"$f":"'Solar - CSP'!P209","v":2022},{"$f":"'Solar - CSP'!Q209","v":2023},{"$f":"'Solar - CSP'!R209","v":2024},{"$f":"'Solar - CSP'!S209","v":2025},{"$f":"'Solar - CSP'!T209","v":2026},{"$f":"'Solar - CSP'!U209","v":2027},{"$f":"'Solar - CSP'!V209","v":2028},{"$f":"'Solar - CSP'!W209","v":2029},{"$f":"'Solar - CSP'!X209","v":2030},{"$f":"'Solar - CSP'!Y209","v":2031},{"$f":"'Solar - CSP'!Z209","v":2032},{"$f":"'Solar - CSP'!AA209","v":2033},{"$f":"'Solar - CSP'!AB209","v":2034},{"$f":"'Solar - CSP'!AC209","v":2035},{"$f":"'Solar - CSP'!AD209","v":2036},{"$f":"'Solar - CSP'!AE209","v":2037},{"$f":"'Solar - CSP'!AF209","v":2038},{"$f":"'Solar - CSP'!AG209","v":2039},{"$f":"'Solar - CSP'!AH209","v":2040},{"$f":"'Solar - CSP'!AI209","v":2041},{"$f":"'Solar - CSP'!AJ209","v":2042},{"$f":"'Solar - CSP'!AK209","v":2043},{"$f":"'Solar - CSP'!AL209","v":2044},{"$f":"'Solar - CSP'!AM209","v":2045},{"$f":"'Solar - CSP'!AN209","v":2046},{"$f":"'Solar - CSP'!AO209","v":2047},{"$f":"'Solar - CSP'!AP209","v":2048},{"$f":"'Solar - CSP'!AQ209","v":2049},{"$f":"'Solar - CSP'!AR209","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RA3CSClass11"},"RD","Advanced",30,"CSP","Class1",{"$f":"'Solar - CSP'!L228","v":7834.5806736023223},{"$f":"'Solar - CSP'!M228","v":7472.2043962811404},{"$f":"'Solar - CSP'!N228","v":7109.8281189599575},{"$f":"'Solar - CSP'!O228","v":6747.4518416387764},{"$f":"'Solar - CSP'!P228","v":6221.5101146105826},{"$f":"'Solar - CSP'!Q228","v":5905.2882269941483},{"$f":"'Solar - CSP'!R228","v":5542.4171515515063},{"$f":"'Solar - CSP'!S228","v":5179.5460761088634},{"$f":"'Solar - CSP'!T228","v":4816.6750006662214},{"$f":"'Solar - CSP'!U228","v":4453.8039252235794},{"$f":"'Solar - CSP'!V228","v":4090.9328497809365},{"$f":"'Solar - CSP'!W228","v":3728.0617743382941},{"$f":"'Solar - CSP'!X228","v":3365.1906988956539},{"$f":"'Solar - CSP'!Y228","v":3331.6423568660516},{"$f":"'Solar - CSP'!Z228","v":3298.0940148364498},{"$f":"'Solar - CSP'!AA228","v":3264.5456728068475},{"$f":"'Solar - CSP'!AB228","v":3230.9973307772448},{"$f":"'Solar - CSP'!AC228","v":3197.4489887476434},{"$f":"'Solar - CSP'!AD228","v":3163.9006467180416},{"$f":"'Solar - CSP'!AE228","v":3130.3523046884388},{"$f":"'Solar - CSP'!AF228","v":3096.803962658837},{"$f":"'Solar - CSP'!AG228","v":3063.2556206292343},{"$f":"'Solar - CSP'!AH228","v":3029.7072785996329},{"$f":"'Solar - CSP'!AI228","v":2996.1589365700297},{"$f":"'Solar - CSP'!AJ228","v":2962.6105945404283},{"$f":"'Solar - CSP'!AK228","v":2929.0622525108256},{"$f":"'Solar - CSP'!AL228","v":2895.5139104812238},{"$f":"'Solar - CSP'!AM228","v":2861.9655684516219},{"$f":"'Solar - CSP'!AN228","v":2828.4172264220197},{"$f":"'Solar - CSP'!AO228","v":2794.8688843924174},{"$f":"'Solar - CSP'!AP228","v":2761.3205423628146},{"$f":"'Solar - CSP'!AQ228","v":2727.7722003332133},{"$f":"'Solar - CSP'!AR228","v":2694.2238583036115}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass11"},"RD","Moderate",30,"CSP","Class1",{"$f":"'Solar - CSP'!L229","v":7834.5806736023223},{"$f":"'Solar - CSP'!M229","v":7472.2043962811404},{"$f":"'Solar - CSP'!N229","v":7109.8281189599575},{"$f":"'Solar - CSP'!O229","v":6747.4518416387764},{"$f":"'Solar - CSP'!P229","v":6391.646882252584},{"$f":"'Solar - CSP'!Q229","v":6157.9774654915418},{"$f":"'Solar - CSP'!R229","v":5931.0889522932912},{"$f":"'Solar - CSP'!S229","v":5723.9972145678794},{"$f":"'Solar - CSP'!T229","v":5532.3382877112508},{"$f":"'Solar - CSP'!U229","v":5357.7699598233739},{"$f":"'Solar - CSP'!V229","v":5199.5810170913728},{"$f":"'Solar - CSP'!W229","v":5053.286505975806},{"$f":"'Solar - CSP'!X229","v":4922.9242889049801},{"$f":"'Solar - CSP'!Y229","v":4805.4189438577614},{"$f":"'Solar - CSP'!Z229","v":4700.3075136029356},{"$f":"'Solar - CSP'!AA229","v":4607.3863699064505},{"$f":"'Solar - CSP'!AB229","v":4523.1267209251346},{"$f":"'Solar - CSP'!AC229","v":4450.9459569759538},{"$f":"'Solar - CSP'!AD229","v":4386.1156616423914},{"$f":"'Solar - CSP'!AE229","v":4329.6429036792297},{"$f":"'Solar - CSP'!AF229","v":4281.6597444373419},{"$f":"'Solar - CSP'!AG229","v":4239.7971820038802},{"$f":"'Solar - CSP'!AH229","v":4203.6177126768916},{"$f":"'Solar - CSP'!AI229","v":4171.7594032983097},{"$f":"'Solar - CSP'!AJ229","v":4144.5372836283941},{"$f":"'Solar - CSP'!AK229","v":4121.5854168483729},{"$f":"'Solar - CSP'!AL229","v":4100.4329869283702},{"$f":"'Solar - CSP'!AM229","v":4080.3481202308412},{"$f":"'Solar - CSP'!AN229","v":4062.7643167970318},{"$f":"'Solar - CSP'!AO229","v":4043.7470133219758},{"$f":"'Solar - CSP'!AP229","v":4025.0956466656935},{"$f":"'Solar - CSP'!AQ229","v":4005.3767167869378},{"$f":"'Solar - CSP'!AR229","v":3982.0891604219883}]
["RC3CSClass11","RD","Conservative",30,"CSP","Class1",{"$f":"'Solar - CSP'!L230","v":7834.5806736023223},{"$f":"'Solar - CSP'!M230","v":7472.2043962811404},{"$f":"'Solar - CSP'!N230","v":7109.8281189599575},{"$f":"'Solar - CSP'!O230","v":6747.4518416387764},{"$f":"'Solar - CSP'!P230","v":6747.4518416387764},{"$f":"'Solar - CSP'!Q230","v":6747.4518416387764},{"$f":"'Solar - CSP'!R230","v":6747.4518416387764},{"$f":"'Solar - CSP'!S230","v":6747.4518416387764},{"$f":"'Solar - CSP'!T230","v":6747.4518416387764},{"$f":"'Solar - CSP'!U230","v":6747.4518416387764},{"$f":"'Solar - CSP'!V230","v":6747.4518416387764},{"$f":"'Solar - CSP'!W230","v":6747.4518416387764},{"$f":"'Solar - CSP'!X230","v":6747.4518416387764},{"$f":"'Solar - CSP'!Y230","v":6747.4518416387764},{"$f":"'Solar - CSP'!Z230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AA230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AB230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AC230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AD230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AE230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AF230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AG230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AH230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AI230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AJ230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AK230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AL230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AM230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AN230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AO230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AP230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AQ230","v":6747.4518416387764},{"$f":"'Solar - CSP'!AR230","v":6747.4518416387764}]
["RA3CSClass33","RD","Advanced",30,"CSP","Class3",{"$f":"'Solar - CSP'!L231","v":7834.5806736023223},{"$f":"'Solar - CSP'!M231","v":7472.2043962811404},{"$f":"'Solar - CSP'!N231","v":7109.8281189599575},{"$f":"'Solar - CSP'!O231","v":6747.4518416387764},{"$f":"'Solar - CSP'!P231","v":6221.5101146105826},{"$f":"'Solar - CSP'!Q231","v":5905.2882269941483},{"$f":"'Solar - CSP'!R231","v":5542.4171515515063},{"$f":"'Solar - CSP'!S231","v":5179.5460761088634},{"$f":"'Solar - CSP'!T231","v":4816.6750006662214},{"$f":"'Solar - CSP'!U231","v":4453.8039252235794},{"$f":"'Solar - CSP'!V231","v":4090.9328497809365},{"$f":"'Solar - CSP'!W231","v":3728.0617743382941},{"$f":"'Solar - CSP'!X231","v":3365.1906988956539},{"$f":"'Solar - CSP'!Y231","v":3331.6423568660516},{"$f":"'Solar - CSP'!Z231","v":3298.0940148364498},{"$f":"'Solar - CSP'!AA231","v":3264.5456728068475},{"$f":"'Solar - CSP'!AB231","v":3230.9973307772448},{"$f":"'Solar - CSP'!AC231","v":3197.4489887476434},{"$f":"'Solar - CSP'!AD231","v":3163.9006467180416},{"$f":"'Solar - CSP'!AE231","v":3130.3523046884388},{"$f":"'Solar - CSP'!AF231","v":3096.803962658837},{"$f":"'Solar - CSP'!AG231","v":3063.2556206292343},{"$f":"'Solar - CSP'!AH231","v":3029.7072785996329},{"$f":"'Solar - CSP'!AI231","v":2996.1589365700297},{"$f":"'Solar - CSP'!AJ231","v":2962.6105945404283},{"$f":"'Solar - CSP'!AK231","v":2929.0622525108256},{"$f":"'Solar - CSP'!AL231","v":2895.5139104812238},{"$f":"'Solar - CSP'!AM231","v":2861.9655684516219},{"$f":"'Solar - CSP'!AN231","v":2828.4172264220197},{"$f":"'Solar - CSP'!AO231","v":2794.8688843924174},{"$f":"'Solar - CSP'!AP231","v":2761.3205423628146},{"$f":"'Solar - CSP'!AQ231","v":2727.7722003332133},{"$f":"'Solar - CSP'!AR231","v":2694.2238583036115}]
["RM3CSClass33","RD","Moderate",30,"CSP","Class3",{"$f":"'Solar - CSP'!L232","v":7834.5806736023223},{"$f":"'Solar - CSP'!M232","v":7472.2043962811404},{"$f":"'Solar - CSP'!N232","v":7109.8281189599575},{"$f":"'Solar - CSP'!O232","v":6747.4518416387764},{"$f":"'Solar - CSP'!P232","v":6391.646882252584},{"$f":"'Solar - CSP'!Q232","v":6157.9774654915418},{"$f":"'Solar - CSP'!R232","v":5931.0889522932912},{"$f":"'Solar - CSP'!S232","v":5723.9972145678794},{"$f":"'Solar - CSP'!T232","v":5532.3382877112508},{"$f":"'Solar - CSP'!U232","v":5357.7699598233739},{"$f":"'Solar - CSP'!V232","v":5199.5810170913728},{"$f":"'Solar - CSP'!W232","v":5053.286505975806},{"$f":"'Solar - CSP'!X232","v":4922.9242889049801},{"$f":"'Solar - CSP'!Y232","v":4805.4189438577614},{"$f":"'Solar - CSP'!Z232","v":4700.3075136029356},{"$f":"'Solar - CSP'!AA232","v":4607.3863699064505},{"$f":"'Solar - CSP'!AB232","v":4523.1267209251346},{"$f":"'Solar - CSP'!AC232","v":4450.9459569759538},{"$f":"'Solar - CSP'!AD232","v":4386.1156616423914},{"$f":"'Solar - CSP'!AE232","v":4329.6429036792297},{"$f":"'Solar - CSP'!AF232","v":4281.6597444373419},{"$f":"'Solar - CSP'!AG232","v":4239.7971820038802},{"$f":"'Solar - CSP'!AH232","v":4203.6177126768916},{"$f":"'Solar - CSP'!AI232","v":4171.7594032983097},{"$f":"'Solar - CSP'!AJ232","v":4144.5372836283941},{"$f":"'Solar - CSP'!AK232","v":4121.5854168483729},{"$f":"'Solar - CSP'!AL232","v":4100.4329869283702},{"$f":"'Solar - CSP'!AM232","v":4080.3481202308412},{"$f":"'Solar - CSP'!AN232","v":4062.7643167970318},{"$f":"'Solar - CSP'!AO232","v":4043.7470133219758},{"$f":"'Solar - CSP'!AP232","v":4025.0956466656935},{"$f":"'Solar - CSP'!AQ232","v":4005.3767167869378},{"$f":"'Solar - CSP'!AR232","v":3982.0891604219883}]
["RC3CSClass33","RD","Conservative",30,"CSP","Class3",{"$f":"'Solar - CSP'!L233","v":7834.5806736023223},{"$f":"'Solar - CSP'!M233","v":7472.2043962811404},{"$f":"'Solar - CSP'!N233","v":7109.8281189599575},{"$f":"'Solar - CSP'!O233","v":6747.4518416387764},{"$f":"'Solar - CSP'!P233","v":6747.4518416387764},{"$f":"'Solar - CSP'!Q233","v":6747.4518416387764},{"$f":"'Solar - CSP'!R233","v":6747.4518416387764},{"$f":"'Solar - CSP'!S233","v":6747.4518416387764},{"$f":"'Solar - CSP'!T233","v":6747.4518416387764},{"$f":"'Solar - CSP'!U233","v":6747.4518416387764},{"$f":"'Solar - CSP'!V233","v":6747.4518416387764},{"$f":"'Solar - CSP'!W233","v":6747.4518416387764},{"$f":"'Solar - CSP'!X233","v":6747.4518416387764},{"$f":"'Solar - CSP'!Y233","v":6747.4518416387764},{"$f":"'Solar - CSP'!Z233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AA233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AB233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AC233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AD233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AE233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AF233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AG233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AH233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AI233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AJ233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AK233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AL233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AM233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AN233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AO233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AP233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AQ233","v":6747.4518416387764},{"$f":"'Solar - CSP'!AR233","v":6747.4518416387764}]
["RA3CSClass55","RD","Advanced",30,"CSP","Class5",{"$f":"'Solar - CSP'!L234","v":7834.5806736023223},{"$f":"'Solar - CSP'!M234","v":7472.2043962811404},{"$f":"'Solar - CSP'!N234","v":7109.8281189599575},{"$f":"'Solar - CSP'!O234","v":6747.4518416387764},{"$f":"'Solar - CSP'!P234","v":6221.5101146105826},{"$f":"'Solar - CSP'!Q234","v":5905.2882269941483},{"$f":"'Solar - CSP'!R234","v":5542.4171515515063},{"$f":"'Solar - CSP'!S234","v":5179.5460761088634},{"$f":"'Solar - CSP'!T234","v":4816.6750006662214},{"$f":"'Solar - CSP'!U234","v":4453.8039252235794},{"$f":"'Solar - CSP'!V234","v":4090.9328497809365},{"$f":"'Solar - CSP'!W234","v":3728.0617743382941},{"$f":"'Solar - CSP'!X234","v":3365.1906988956539},{"$f":"'Solar - CSP'!Y234","v":3331.6423568660516},{"$f":"'Solar - CSP'!Z234","v":3298.0940148364498},{"$f":"'Solar - CSP'!AA234","v":3264.5456728068475},{"$f":"'Solar - CSP'!AB234","v":3230.9973307772448},{"$f":"'Solar - CSP'!AC234","v":3197.4489887476434},{"$f":"'Solar - CSP'!AD234","v":3163.9006467180416},{"$f":"'Solar - CSP'!AE234","v":3130.3523046884388},{"$f":"'Solar - CSP'!AF234","v":3096.803962658837},{"$f":"'Solar - CSP'!AG234","v":3063.2556206292343},{"$f":"'Solar - CSP'!AH234","v":3029.7072785996329},{"$f":"'Solar - CSP'!AI234","v":2996.1589365700297},{"$f":"'Solar - CSP'!AJ234","v":2962.6105945404283},{"$f":"'Solar - CSP'!AK234","v":2929.0622525108256},{"$f":"'Solar - CSP'!AL234","v":2895.5139104812238},{"$f":"'Solar - CSP'!AM234","v":2861.9655684516219},{"$f":"'Solar - CSP'!AN234","v":2828.4172264220197},{"$f":"'Solar - CSP'!AO234","v":2794.8688843924174},{"$f":"'Solar - CSP'!AP234","v":2761.3205423628146},{"$f":"'Solar - CSP'!AQ234","v":2727.7722003332133},{"$f":"'Solar - CSP'!AR234","v":2694.2238583036115}]
["RM3CSClass55","RD","Moderate",30,"CSP","Class5",{"$f":"'Solar - CSP'!L235","v":7834.5806736023223},{"$f":"'Solar - CSP'!M235","v":7472.2043962811404},{"$f":"'Solar - CSP'!N235","v":7109.8281189599575},{"$f":"'Solar - CSP'!O235","v":6747.4518416387764},{"$f":"'Solar - CSP'!P235","v":6391.646882252584},{"$f":"'Solar - CSP'!Q235","v":6157.9774654915418},{"$f":"'Solar - CSP'!R235","v":5931.0889522932912},{"$f":"'Solar - CSP'!S235","v":5723.9972145678794},{"$f":"'Solar - CSP'!T235","v":5532.3382877112508},{"$f":"'Solar - CSP'!U235","v":5357.7699598233739},{"$f":"'Solar - CSP'!V235","v":5199.5810170913728},{"$f":"'Solar - CSP'!W235","v":5053.286505975806},{"$f":"'Solar - CSP'!X235","v":4922.9242889049801},{"$f":"'Solar - CSP'!Y235","v":4805.4189438577614},{"$f":"'Solar - CSP'!Z235","v":4700.3075136029356},{"$f":"'Solar - CSP'!AA235","v":4607.3863699064505},{"$f":"'Solar - CSP'!AB235","v":4523.1267209251346},{"$f":"'Solar - CSP'!AC235","v":4450.9459569759538},{"$f":"'Solar - CSP'!AD235","v":4386.1156616423914},{"$f":"'Solar - CSP'!AE235","v":4329.6429036792297},{"$f":"'Solar - CSP'!AF235","v":4281.6597444373419},{"$f":"'Solar - CSP'!AG235","v":4239.7971820038802},{"$f":"'Solar - CSP'!AH235","v":4203.6177126768916},{"$f":"'Solar - CSP'!AI235","v":4171.7594032983097},{"$f":"'Solar - CSP'!AJ235","v":4144.5372836283941},{"$f":"'Solar - CSP'!AK235","v":4121.5854168483729},{"$f":"'Solar - CSP'!AL235","v":4100.4329869283702},{"$f":"'Solar - CSP'!AM235","v":4080.3481202308412},{"$f":"'Solar - CSP'!AN235","v":4062.7643167970318},{"$f":"'Solar - CSP'!AO235","v":4043.7470133219758},{"$f":"'Solar - CSP'!AP235","v":4025.0956466656935},{"$f":"'Solar - CSP'!AQ235","v":4005.3767167869378},{"$f":"'Solar - CSP'!AR235","v":3982.0891604219883}]
["RC3CSClass55","RD","Conservative",30,"CSP","Class5",{"$f":"'Solar - CSP'!L236","v":7834.5806736023223},{"$f":"'Solar - CSP'!M236","v":7472.2043962811404},{"$f":"'Solar - CSP'!N236","v":7109.8281189599575},{"$f":"'Solar - CSP'!O236","v":6747.4518416387764},{"$f":"'Solar - CSP'!P236","v":6747.4518416387764},{"$f":"'Solar - CSP'!Q236","v":6747.4518416387764},{"$f":"'Solar - CSP'!R236","v":6747.4518416387764},{"$f":"'Solar - CSP'!S236","v":6747.4518416387764},{"$f":"'Solar - CSP'!T236","v":6747.4518416387764},{"$f":"'Solar - CSP'!U236","v":6747.4518416387764},{"$f":"'Solar - CSP'!V236","v":6747.4518416387764},{"$f":"'Solar - CSP'!W236","v":6747.4518416387764},{"$f":"'Solar - CSP'!X236","v":6747.4518416387764},{"$f":"'Solar - CSP'!Y236","v":6747.4518416387764},{"$f":"'Solar - CSP'!Z236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AA236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AB236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AC236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AD236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AE236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AF236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AG236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AH236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AI236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AJ236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AK236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AL236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AM236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AN236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AO236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AP236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AQ236","v":6747.4518416387764},{"$f":"'Solar - CSP'!AR236","v":6747.4518416387764}]
["RA3OfOTRG11","RD","Advanced",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L335","v":4066.3038662426356},{"$f":"'Offshore Wind'!M335","v":3786.5949064622014},{"$f":"'Offshore Wind'!N335","v":3554.0143177959708},{"$f":"'Offshore Wind'!O335","v":3346.9724987072236},{"$f":"'Offshore Wind'!P335","v":3158.5542022726108},{"$f":"'Offshore Wind'!Q335","v":2985.4625343448342},{"$f":"'Offshore Wind'!R335","v":2825.7135096410698},{"$f":"'Offshore Wind'!S335","v":2677.9036656527396},{"$f":"'Offshore Wind'!T335","v":2540.9204884654487},{"$f":"'Offshore Wind'!U335","v":2413.8118227763439},{"$f":"'Offshore Wind'!V335","v":2295.7220487286645},{"$f":"'Offshore Wind'!W335","v":2185.8595068297686},{"$f":"'Offshore Wind'!X335","v":2083.4797061193522},{"$f":"'Offshore Wind'!Y335","v":1987.876928676676},{"$f":"'Offshore Wind'!Z335","v":1898.3804409593504},{"$f":"'Offshore Wind'!AA335","v":1854.083621985839},{"$f":"'Offshore Wind'!AB335","v":1814.6673285618883},{"$f":"'Offshore Wind'!AC335","v":1779.594172757983},{"$f":"'Offshore Wind'!AD335","v":1748.3472542310808},{"$f":"'Offshore Wind'!AE335","v":1720.4269949696861},{"$f":"'Offshore Wind'!AF335","v":1695.3484231151876},{"$f":"'Offshore Wind'!AG335","v":1672.6388411337466},{"$f":"'Offshore Wind'!AH335","v":1651.8358436568681},{"$f":"'Offshore Wind'!AI335","v":1632.4856680015851},{"$f":"'Offshore Wind'!AJ335","v":1614.1418705246786},{"$f":"'Offshore Wind'!AK335","v":1596.3643277150054},{"$f":"'Offshore Wind'!AL335","v":1578.7185644407884},{"$f":"'Offshore Wind'!AM335","v":1560.7754145731487},{"$f":"'Offshore Wind'!AN335","v":1542.1110224373681},{"$f":"'Offshore Wind'!AO335","v":1522.3071981105591},{"$f":"'Offshore Wind'!AP335","v":1500.9521463278811},{"$f":"'Offshore Wind'!AQ335","v":1477.6415986035988},{"$f":"'Offshore Wind'!AR335","v":1451.9803923218951}]
["RM3OfOTRG11","RD","Moderate",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L336","v":4066.3038662426356},{"$f":"'Offshore Wind'!M336","v":3837.7273665048419},{"$f":"'Offshore Wind'!N336","v":3649.9168775661192},{"$f":"'Offshore Wind'!O336","v":3485.0596170550875},{"$f":"'Offshore Wind'!P336","v":3337.2451096643831},{"$f":"'Offshore Wind'!Q336","v":3203.5756323754272},{"$f":"'Offshore Wind'!R336","v":3082.2824702346147},{"$f":"'Offshore Wind'!S336","v":2972.1172151264177},{"$f":"'Offshore Wind'!T336","v":2872.1049676877351},{"$f":"'Offshore Wind'!U336","v":2781.4284750326333},{"$f":"'Offshore Wind'!V336","v":2699.367785850191},{"$f":"'Offshore Wind'!W336","v":2625.2662741074309},{"$f":"'Offshore Wind'!X336","v":2558.5103093331932},{"$f":"'Offshore Wind'!Y336","v":2498.5164824291442},{"$f":"'Offshore Wind'!Z336","v":2444.723249302916},{"$f":"'Offshore Wind'!AA336","v":2396.5852769141807},{"$f":"'Offshore Wind'!AB336","v":2353.5695064066808},{"$f":"'Offshore Wind'!AC336","v":2315.1523432313766},{"$f":"'Offshore Wind'!AD336","v":2280.8176079939212},{"$f":"'Offshore Wind'!AE336","v":2250.0550135267358},{"$f":"'Offshore Wind'!AF336","v":2222.3590139149755},{"$f":"'Offshore Wind'!AG336","v":2197.2279215212743},{"$f":"'Offshore Wind'!AH336","v":2174.1632204468865},{"$f":"'Offshore Wind'!AI336","v":2152.66902621395},{"$f":"'Offshore Wind'!AJ336","v":2132.2516558196116},{"$f":"'Offshore Wind'!AK336","v":2112.4192821655415},{"$f":"'Offshore Wind'!AL336","v":2092.6816537409645},{"$f":"'Offshore Wind'!AM336","v":2072.549865309652},{"$f":"'Offshore Wind'!AN336","v":2051.5361688545445},{"$f":"'Offshore Wind'!AO336","v":2029.1538165858494},{"$f":"'Offshore Wind'!AP336","v":2004.9169297006467},{"$f":"'Offshore Wind'!AQ336","v":1978.3403879857453},{"$f":"'Offshore Wind'!AR336","v":1948.9397364134529}]
["RC3OfOTRG11","RD","Conservative",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L337","v":4066.3038662426356},{"$f":"'Offshore Wind'!M337","v":3941.9284408087656},{"$f":"'Offshore Wind'!N337","v":3865.5474487103793},{"$f":"'Offshore Wind'!O337","v":3797.2143472154039},{"$f":"'Offshore Wind'!P337","v":3735.2430256673401},{"$f":"'Offshore Wind'!Q337","v":3678.7509471382882},{"$f":"'Offshore Wind'!R337","v":3627.1567083925452},{"$f":"'Offshore Wind'!S337","v":3580.0176845823412},{"$f":"'Offshore Wind'!T337","v":3536.9642022435378},{"$f":"'Offshore Wind'!U337","v":3497.6686360312269},{"$f":"'Offshore Wind'!V337","v":3461.8293132782974},{"$f":"'Offshore Wind'!W337","v":3429.1614516972095},{"$f":"'Offshore Wind'!X337","v":3399.3917369541782},{"$f":"'Offshore Wind'!Y337","v":3372.2549154847488},{"$f":"'Offshore Wind'!Z337","v":3347.4915656491244},{"$f":"'Offshore Wind'!AA337","v":3324.8465896862403},{"$f":"'Offshore Wind'!AB337","v":3304.0681636560762},{"$f":"'Offshore Wind'!AC337","v":3284.9069879777094},{"$f":"'Offshore Wind'!AD337","v":3267.1157408708873},{"$f":"'Offshore Wind'!AE337","v":3250.4486721544095},{"$f":"'Offshore Wind'!AF337","v":3234.6612962535805},{"$f":"'Offshore Wind'!AG337","v":3219.5101566893964},{"$f":"'Offshore Wind'!AH337","v":3204.7526429620802},{"$f":"'Offshore Wind'!AI337","v":3190.1468464352924},{"$f":"'Offshore Wind'!AJ337","v":3175.4514456591978},{"$f":"'Offshore Wind'!AK337","v":3160.425614198477},{"$f":"'Offshore Wind'!AL337","v":3144.8289458650283},{"$f":"'Offshore Wind'!AM337","v":3128.4213935546572},{"$f":"'Offshore Wind'!AN337","v":3110.9632188214405},{"$f":"'Offshore Wind'!AO337","v":3092.2149500042024},{"$f":"'Offshore Wind'!AP337","v":3071.9373472215352},{"$f":"'Offshore Wind'!AQ337","v":3049.8913729262108},{"$f":"'Offshore Wind'!AR337","v":3025.8381669920286}]
["RA3OfOTRG22","RD","Advanced",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L338","v":4114.4814943516785},{"$f":"'Offshore Wind'!M338","v":3831.0774723791287},{"$f":"'Offshore Wind'!N338","v":3596.0873850497173},{"$f":"'Offshore Wind'!O338","v":3387.1547807782954},{"$f":"'Offshore Wind'!P338","v":3197.1276537732224},{"$f":"'Offshore Wind'!Q338","v":3022.6046358760996},{"$f":"'Offshore Wind'!R338","v":2861.5463508129469},{"$f":"'Offshore Wind'!S338","v":2712.5163827310885},{"$f":"'Offshore Wind'!T338","v":2574.3809823232377},{"$f":"'Offshore Wind'!U338","v":2446.1734828659551},{"$f":"'Offshore Wind'!V338","v":2327.0278971553653},{"$f":"'Offshore Wind'!W338","v":2216.1449027076574},{"$f":"'Offshore Wind'!X338","v":2112.7741966877438},{"$f":"'Offshore Wind'!Y338","v":2016.2055695689633},{"$f":"'Offshore Wind'!Z338","v":1925.7647725033798},{"$f":"'Offshore Wind'!AA338","v":1881.1218042683281},{"$f":"'Offshore Wind'!AB338","v":1841.3873984989584},{"$f":"'Offshore Wind'!AC338","v":1806.0210074217043},{"$f":"'Offshore Wind'!AD338","v":1774.5028810940389},{"$f":"'Offshore Wind'!AE338","v":1746.3308413621687},{"$f":"'Offshore Wind'!AF338","v":1721.0175187994719},{"$f":"'Offshore Wind'!AG338","v":1698.0879841884932},{"$f":"'Offshore Wind'!AH338","v":1677.077737342951},{"$f":"'Offshore Wind'!AI338","v":1657.5310345357675},{"$f":"'Offshore Wind'!AJ338","v":1638.9995464593821},{"$f":"'Offshore Wind'!AK338","v":1621.041344744586},{"$f":"'Offshore Wind'!AL338","v":1603.2202188195699},{"$f":"'Offshore Wind'!AM338","v":1585.1053278680952},{"$f":"'Offshore Wind'!AN338","v":1566.2711960037341},{"$f":"'Offshore Wind'!AO338","v":1546.2980634441562},{"$f":"'Offshore Wind'!AP338","v":1524.7726132968062},{"$f":"'Offshore Wind'!AQ338","v":1501.2891034887616},{"$f":"'Offshore Wind'!AR338","v":1475.450947600998}]
["RM3OfOTRG22","RD","Moderate",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L339","v":4114.4814943516785},{"$f":"'Offshore Wind'!M339","v":3882.8788073149194},{"$f":"'Offshore Wind'!N339","v":3693.1323984642922},{"$f":"'Offshore Wind'!O339","v":3526.8047791054755},{"$f":"'Offshore Wind'!P339","v":3377.7886926476308},{"$f":"'Offshore Wind'!Q339","v":3243.0979526244951},{"$f":"'Offshore Wind'!R339","v":3120.9159719939307},{"$f":"'Offshore Wind'!S339","v":3009.9651772045472},{"$f":"'Offshore Wind'!T339","v":2909.2513369495796},{"$f":"'Offshore Wind'!U339","v":2817.9435342816851},{"$f":"'Offshore Wind'!V339","v":2735.3116521234506},{"$f":"'Offshore Wind'!W339","v":2660.691175416538},{"$f":"'Offshore Wind'!X339","v":2593.4621304888974},{"$f":"'Offshore Wind'!Y339","v":2533.0358515938592},{"$f":"'Offshore Wind'!Z339","v":2478.8463241058398},{"$f":"'Offshore Wind'!AA339","v":2430.3443272891486},{"$f":"'Offshore Wind'!AB339","v":2386.9933558873399},{"$f":"'Offshore Wind'!AC339","v":2348.2667092225329},{"$f":"'Offshore Wind'!AD339","v":2313.6453683694658},{"$f":"'Offshore Wind'!AE339","v":2282.6164184735608},{"$f":"'Offshore Wind'!AF339","v":2254.6718563957907},{"$f":"'Offshore Wind'!AG339","v":2229.3076759917085},{"$f":"'Offshore Wind'!AH339","v":2206.0231568893787},{"$f":"'Offshore Wind'!AI339","v":2184.3203047455313},{"$f":"'Offshore Wind'!AJ339","v":2163.7034058417935},{"$f":"'Offshore Wind'!AK339","v":2143.6786690898693},{"$f":"'Offshore Wind'!AL339","v":2123.7539356363018},{"$f":"'Offshore Wind'!AM339","v":2103.4384413049447},{"$f":"'Offshore Wind'!AN339","v":2082.242620744461},{"$f":"'Offshore Wind'!AO339","v":2059.6779447920644},{"$f":"'Offshore Wind'!AP339","v":2035.2567845146305},{"$f":"'Offshore Wind'!AQ339","v":2008.4922968424287},{"$f":"'Offshore Wind'!AR339","v":1978.8983278067196}]
["RC3OfOTRG22","RD","Conservative",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L340","v":4114.4814943516785},{"$f":"'Offshore Wind'!M340","v":3988.4399297953692},{"$f":"'Offshore Wind'!N340","v":3911.4620628377729},{"$f":"'Offshore Wind'!O340","v":3842.662161304142},{"$f":"'Offshore Wind'!P340","v":3780.3012923812375},{"$f":"'Offshore Wind'!Q340","v":3723.4729879647734},{"$f":"'Offshore Wind'!R340","v":3671.582740337552},{"$f":"'Offshore Wind'!S340","v":3624.1798096859407},{"$f":"'Offshore Wind'!T340","v":3580.8890304095753},{"$f":"'Offshore Wind'!U340","v":3541.3787967882749},{"$f":"'Offshore Wind'!V340","v":3505.344388859322},{"$f":"'Offshore Wind'!W340","v":3472.498584301361},{"$f":"'Offshore Wind'!X340","v":3442.5660410554783},{"$f":"'Offshore Wind'!Y340","v":3415.2797676418713},{"$f":"'Offshore Wind'!Z340","v":3390.3788141812688},{"$f":"'Offshore Wind'!AA340","v":3367.6067101300464},{"$f":"'Offshore Wind'!AB340","v":3346.7103764696976},{"$f":"'Offshore Wind'!AC340","v":3327.4393492993913},{"$f":"'Offshore Wind'!AD340","v":3309.5452136270665},{"$f":"'Offshore Wind'!AE340","v":3292.7811825635963},{"$f":"'Offshore Wind'!AF340","v":3276.9017792929071},{"$f":"'Offshore Wind'!AG340","v":3261.6625930938148},{"$f":"'Offshore Wind'!AH340","v":3246.8200896399517},{"$f":"'Offshore Wind'!AI340","v":3232.1314617025637},{"$f":"'Offshore Wind'!AJ340","v":3217.3545103505903},{"$f":"'Offshore Wind'!AK340","v":3202.2475494647988},{"$f":"'Offshore Wind'!AL340","v":3186.5693282823727},{"$f":"'Offshore Wind'!AM340","v":3170.0789680345874},{"$f":"'Offshore Wind'!AN340","v":3152.5359097082187},{"$f":"'Offshore Wind'!AO340","v":3133.6998706665313},{"$f":"'Offshore Wind'!AP340","v":3113.3308083857623},{"$f":"'Offshore Wind'!AQ340","v":3091.1888899508763},{"$f":"'Offshore Wind'!AR340","v":3067.0344662467}]
["RA3OfOTRG33","RD","Advanced",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L341","v":4278.5307879036081},{"$f":"'Offshore Wind'!M341","v":3984.3554295415634},{"$f":"'Offshore Wind'!N341","v":3739.516137137105},{"$f":"'Offshore Wind'!O341","v":3521.4736226522914},{"$f":"'Offshore Wind'!P341","v":3323.0053774919365},{"$f":"'Offshore Wind'!Q341","v":3140.6651063435729},{"$f":"'Offshore Wind'!R341","v":2972.3763263771675},{"$f":"'Offshore Wind'!S341","v":2816.6679836814556},{"$f":"'Offshore Wind'!T341","v":2672.3722917241612},{"$f":"'Offshore Wind'!U341","v":2538.4885201585853},{"$f":"'Offshore Wind'!V341","v":2414.1164726457655},{"$f":"'Offshore Wind'!W341","v":2298.4225768158799},{"$f":"'Offshore Wind'!X341","v":2190.6224427916854},{"$f":"'Offshore Wind'!Y341","v":2089.9721790178833},{"$f":"'Offshore Wind'!Z341","v":1995.7645095116234},{"$f":"'Offshore Wind'!AA341","v":1949.0938458830626},{"$f":"'Offshore Wind'!AB341","v":1907.5687533330304},{"$f":"'Offshore Wind'!AC341","v":1870.6226853425242},{"$f":"'Offshore Wind'!AD341","v":1837.7106288639584},{"$f":"'Offshore Wind'!AE341","v":1808.3057819361984},{"$f":"'Offshore Wind'!AF341","v":1781.8967008390844},{"$f":"'Offshore Wind'!AG341","v":1757.9848497040898},{"$f":"'Offshore Wind'!AH341","v":1736.0825168206179},{"$f":"'Offshore Wind'!AI341","v":1715.7110802971433},{"$f":"'Offshore Wind'!AJ341","v":1696.399616271869},{"$f":"'Offshore Wind'!AK341","v":1677.6838488194717},{"$f":"'Offshore Wind'!AL341","v":1659.105444326987},{"$f":"'Offshore Wind'!AM341","v":1640.2116560142945},{"$f":"'Offshore Wind'!AN341","v":1620.5553276424157},{"$f":"'Offshore Wind'!AO341","v":1599.6952702425754},{"$f":"'Offshore Wind'!AP341","v":1577.1970327929751},{"$f":"'Offshore Wind'!AQ341","v":1552.6340981418134},{"$f":"'Offshore Wind'!AR341","v":1525.5895503929187}]
["RM3OfOTRG33","RD","Moderate",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L342","v":4278.5307879036081},{"$f":"'Offshore Wind'!M342","v":4038.1347220171897},{"$f":"'Offshore Wind'!N342","v":3840.4218571455954},{"$f":"'Offshore Wind'!O342","v":3666.7930895531517},{"$f":"'Offshore Wind'!P342","v":3511.0733940313635},{"$f":"'Offshore Wind'!Q342","v":3370.2325702210255},{"$f":"'Offshore Wind'!R342","v":3242.4189191057085},{"$f":"'Offshore Wind'!S342","v":3126.3238576363069},{"$f":"'Offshore Wind'!T342","v":3020.9243015497705},{"$f":"'Offshore Wind'!U342","v":2925.3617239416649},{"$f":"'Offshore Wind'!V342","v":2838.8791649736913},{"$f":"'Offshore Wind'!W342","v":2760.7857661290609},{"$f":"'Offshore Wind'!X342","v":2690.435549285472},{"$f":"'Offshore Wind'!Y342","v":2627.2140825332317},{"$f":"'Offshore Wind'!Z342","v":2570.5297574833039},{"$f":"'Offshore Wind'!AA342","v":2519.8078874562384},{"$f":"'Offshore Wind'!AB342","v":2474.4865980304039},{"$f":"'Offshore Wind'!AC342","v":2434.0138939861968},{"$f":"'Offshore Wind'!AD342","v":2397.8455203230919},{"$f":"'Offshore Wind'!AE342","v":2365.4433725698386},{"$f":"'Offshore Wind'!AF342","v":2336.2742953542133},{"$f":"'Offshore Wind'!AG342","v":2309.8091607200313},{"$f":"'Offshore Wind'!AH342","v":2285.5221514919067},{"$f":"'Offshore Wind'!AI342","v":2262.890197271151},{"$f":"'Offshore Wind'!AJ342","v":2241.3925256420002},{"$f":"'Offshore Wind'!AK342","v":2220.5103014520641},{"$f":"'Offshore Wind'!AL342","v":2199.7263342068645},{"$f":"'Offshore Wind'!AM342","v":2178.5248387042434},{"$f":"'Offshore Wind'!AN342","v":2156.3912376912031},{"$f":"'Offshore Wind'!AO342","v":2132.8119979898174},{"$f":"'Offshore Wind'!AP342","v":2107.2744935035435},{"$f":"'Offshore Wind'!AQ342","v":2079.2668899805044},{"$f":"'Offshore Wind'!AR342","v":2048.2780475146183}]
["RC3OfOTRG33","RD","Conservative",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L343","v":4278.5307879036081},{"$f":"'Offshore Wind'!M343","v":4147.7307343908824},{"$f":"'Offshore Wind'!N343","v":4067.2565260349179},{"$f":"'Offshore Wind'!O343","v":3995.2382070459494},{"$f":"'Offshore Wind'!P343","v":3929.9130486030117},{"$f":"'Offshore Wind'!Q343","v":3870.3571225523356},{"$f":"'Offshore Wind'!R343","v":3815.9608354837387},{"$f":"'Offshore Wind'!S343","v":3766.2594561200958},{"$f":"'Offshore Wind'!T343","v":3720.8644025991753},{"$f":"'Offshore Wind'!U343","v":3679.4309844768122},{"$f":"'Offshore Wind'!V343","v":3641.6416016960416},{"$f":"'Offshore Wind'!W343","v":3607.1962850172686},{"$f":"'Offshore Wind'!X343","v":3575.8070358850046},{"$f":"'Offshore Wind'!Y343","v":3547.1942698798293},{"$f":"'Offshore Wind'!Z343","v":3521.0844901659748},{"$f":"'Offshore Wind'!AA343","v":3497.2087133359182},{"$f":"'Offshore Wind'!AB343","v":3475.3013733204352},{"$f":"'Offshore Wind'!AC343","v":3455.0995390718554},{"$f":"'Offshore Wind'!AD343","v":3436.3423440456918},{"$f":"'Offshore Wind'!AE343","v":3418.7705621920236},{"$f":"'Offshore Wind'!AF343","v":3402.1262875050511},{"$f":"'Offshore Wind'!AG343","v":3386.1526881880072},{"$f":"'Offshore Wind'!AH343","v":3370.5938155092517},{"$f":"'Offshore Wind'!AI343","v":3355.194453368762},{"$f":"'Offshore Wind'!AJ343","v":3339.6999985940088},{"$f":"'Offshore Wind'!AK343","v":3323.856364727349},{"$f":"'Offshore Wind'!AL343","v":3307.4099039810858},{"$f":"'Offshore Wind'!AM343","v":3290.1073433928946},{"$f":"'Offshore Wind'!AN343","v":3271.6957321896348},{"$f":"'Offshore Wind'!AO343","v":3251.9223980781821},{"$f":"'Offshore Wind'!AP343","v":3230.5349107059028},{"$f":"'Offshore Wind'!AQ343","v":3207.281050924239},{"$f":"'Offshore Wind'!AR343","v":3181.908784783413}]
["RA3OfOTRG44","RD","Advanced",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L344","v":4442.8331379112115},{"$f":"'Offshore Wind'!M344","v":4137.625939882254},{"$f":"'Offshore Wind'!N344","v":3883.1437707804589},{"$f":"'Offshore Wind'!O344","v":3656.3371409597257},{"$f":"'Offshore Wind'!P344","v":3449.8138388573266},{"$f":"'Offshore Wind'!Q344","v":3260.0407078720482},{"$f":"'Offshore Wind'!R344","v":3084.8836947189798},{"$f":"'Offshore Wind'!S344","v":2922.8266057032838},{"$f":"'Offshore Wind'!T344","v":2772.6624096902751},{"$f":"'Offshore Wind'!U344","v":2633.3541927460783},{"$f":"'Offshore Wind'!V344","v":2503.9673494553567},{"$f":"'Offshore Wind'!W344","v":2383.6351033792025},{"$f":"'Offshore Wind'!X344","v":2271.5408507327988},{"$f":"'Offshore Wind'!Y344","v":2166.9094426702713},{"$f":"'Offshore Wind'!Z344","v":2069.0033613852102},{"$f":"'Offshore Wind'!AA344","v":2020.4162322949937},{"$f":"'Offshore Wind'!AB344","v":1977.1929839992642},{"$f":"'Offshore Wind'!AC344","v":1938.7430837410886},{"$f":"'Offshore Wind'!AD344","v":1904.498312215751},{"$f":"'Offshore Wind'!AE344","v":1873.9093297915279},{"$f":"'Offshore Wind'!AF344","v":1846.4427243325902},{"$f":"'Offshore Wind'!AG344","v":1821.5784730119919},{"$f":"'Offshore Wind'!AH344","v":1798.8077824486161},{"$f":"'Offshore Wind'!AI344","v":1777.6312902346847},{"$f":"'Offshore Wind'!AJ344","v":1757.557621584717},{"$f":"'Offshore Wind'!AK344","v":1738.1023008210907},{"$f":"'Offshore Wind'!AL344","v":1718.7870210372732},{"$f":"'Offshore Wind'!AM344","v":1699.1392781966499},{"$f":"'Offshore Wind'!AN344","v":1678.692379359662},{"$f":"'Offshore Wind'!AO344","v":1656.9858396738521},{"$f":"'Offshore Wind'!AP344","v":1633.5661901250382},{"$f":"'Offshore Wind'!AQ344","v":1607.9882288450899},{"$f":"'Offshore Wind'!AR344","v":1579.8167643241873}]
["RM3OfOTRG44","RD","Moderate",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L345","v":4442.8331379112115},{"$f":"'Offshore Wind'!M345","v":4193.4265982326724},{"$f":"'Offshore Wind'!N345","v":3987.9201200255211},{"$f":"'Offshore Wind'!O345","v":3807.2879868503296},{"$f":"'Offshore Wind'!P345","v":3645.2061760727788},{"$f":"'Offshore Wind'!Q345","v":3498.5657608275505},{"$f":"'Offshore Wind'!R345","v":3365.4626491328204},{"$f":"'Offshore Wind'!S345","v":3244.5480008672994},{"$f":"'Offshore Wind'!T345","v":3134.7648541487374},{"$f":"'Offshore Wind'!U345","v":3035.2244814776545},{"$f":"'Offshore Wind'!V345","v":2945.1419919306131},{"$f":"'Offshore Wind'!W345","v":2863.8000729356886},{"$f":"'Offshore Wind'!X345","v":2790.5272951651245},{"$f":"'Offshore Wind'!Y345","v":2724.6844804019725},{"$f":"'Offshore Wind'!Z345","v":2665.6557839401194},{"$f":"'Offshore Wind'!AA345","v":2612.8426608976092},{"$f":"'Offshore Wind'!AB345","v":2565.6596649394251},{"$f":"'Offshore Wind'!AC345","v":2523.5314496827432},{"$f":"'Offshore Wind'!AD345","v":2485.8905819185456},{"$f":"'Offshore Wind'!AE345","v":2452.1759164002879},{"$f":"'Offshore Wind'!AF345","v":2421.8313675677714},{"$f":"'Offshore Wind'!AG345","v":2394.3049672692},{"$f":"'Offshore Wind'!AH345","v":2369.0481321127736},{"$f":"'Offshore Wind'!AI345","v":2345.5150868599471},{"$f":"'Offshore Wind'!AJ345","v":2323.1624056033875},{"$f":"'Offshore Wind'!AK345","v":2301.4486429871677},{"$f":"'Offshore Wind'!AL345","v":2279.8340350630551},{"$f":"'Offshore Wind'!AM345","v":2257.7802545763075},{"$f":"'Offshore Wind'!AN345","v":2234.7502092128925},{"$f":"'Offshore Wind'!AO345","v":2210.2078740636457},{"$f":"'Offshore Wind'!AP345","v":2183.6181515694607},{"$f":"'Offshore Wind'!AQ345","v":2154.4467537096207},{"$f":"'Offshore Wind'!AR345","v":2122.1601023243179}]
["RC3OfOTRG44","RD","Conservative",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L346","v":4442.8331379112115},{"$f":"'Offshore Wind'!M346","v":4307.1440286203306},{"$f":"'Offshore Wind'!N346","v":4223.3652663610756},{"$f":"'Offshore Wind'!O346","v":4148.3429695242476},{"$f":"'Offshore Wind'!P346","v":4080.2695552524983},{"$f":"'Offshore Wind'!Q346","v":4018.194984305499},{"$f":"'Offshore Wind'!R346","v":3961.4905759772028},{"$f":"'Offshore Wind'!S346","v":3909.6757486301585},{"$f":"'Offshore Wind'!T346","v":3862.3477715958525},{"$f":"'Offshore Wind'!U346","v":3819.1487863748953},{"$f":"'Offshore Wind'!V346","v":3779.7486301881513},{"$f":"'Offshore Wind'!W346","v":3743.8351650333952},{"$f":"'Offshore Wind'!X346","v":3711.108491076714},{"$f":"'Offshore Wind'!Y346","v":3681.2773106336222},{"$f":"'Offshore Wind'!Z346","v":3654.0565496299719},{"$f":"'Offshore Wind'!AA346","v":3629.1657482721412},{"$f":"'Offshore Wind'!AB346","v":3606.3279404650207},{"$f":"'Offshore Wind'!AC346","v":3585.2688540144504},{"$f":"'Offshore Wind'!AD346","v":3565.7163273606561},{"$f":"'Offshore Wind'!AE346","v":3547.3998760951754},{"$f":"'Offshore Wind'!AF346","v":3530.0503653499768},{"$f":"'Offshore Wind'!AG346","v":3513.3997584691942},{"$f":"'Offshore Wind'!AH346","v":3497.1809215941253},{"$f":"'Offshore Wind'!AI346","v":3481.1274698682946},{"$f":"'Offshore Wind'!AJ346","v":3464.9736450585488},{"$f":"'Offshore Wind'!AK346","v":3448.45421719258},{"$f":"'Offshore Wind'!AL346","v":3431.3044047700828},{"$f":"'Offshore Wind'!AM346","v":3413.2598094915743},{"$f":"'Offshore Wind'!AN346","v":3394.0563624460515},{"$f":"'Offshore Wind'!AO346","v":3373.4302794251471},{"$f":"'Offshore Wind'!AP346","v":3351.11802356713},{"$f":"'Offshore Wind'!AQ346","v":3326.8562739336885},{"$f":"'Offshore Wind'!AR346","v":3300.3818989235442}]
["RA3OfOTRG55","RD","Advanced",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L347","v":4661.9752163610656},{"$f":"'Offshore Wind'!M347","v":4340.1996389014093},{"$f":"'Offshore Wind'!N347","v":4074.5404022062344},{"$f":"'Offshore Wind'!O347","v":3838.7805389629261},{"$f":"'Offshore Wind'!P347","v":3624.548048403607},{"$f":"'Offshore Wind'!Q347","v":3427.8756004026873},{"$f":"'Offshore Wind'!R347","v":3246.3971932123482},{"$f":"'Offshore Wind'!S347","v":3078.4569830489422},{"$f":"'Offshore Wind'!T347","v":2922.7564001766409},{"$f":"'Offshore Wind'!U347","v":2778.1945502936087},{"$f":"'Offshore Wind'!V347","v":2643.7898150568235},{"$f":"'Offshore Wind'!W347","v":2518.6394849368844},{"$f":"'Offshore Wind'!X347","v":2401.8986323292497},{"$f":"'Offshore Wind'!Y347","v":2292.7692498585629},{"$f":"'Offshore Wind'!Z347","v":2190.4950495381877},{"$f":"'Offshore Wind'!AA347","v":2140.2213122467438},{"$f":"'Offshore Wind'!AB347","v":2095.4576740378043},{"$f":"'Offshore Wind'!AC347","v":2055.5972170387936},{"$f":"'Offshore Wind'!AD347","v":2020.0567056620694},{"$f":"'Offshore Wind'!AE347","v":1988.2728909358443},{"$f":"'Offshore Wind'!AF347","v":1959.6993542980531},{"$f":"'Offshore Wind'!AG347","v":1933.8038082064136},{"$f":"'Offshore Wind'!AH347","v":1910.0658077527253},{"$f":"'Offshore Wind'!AI347","v":1887.9748493794875},{"$f":"'Offshore Wind'!AJ347","v":1867.0288455629222},{"$f":"'Offshore Wind'!AK347","v":1846.7329717272278},{"$f":"'Offshore Wind'!AL347","v":1826.5988862585016},{"$f":"'Offshore Wind'!AM347","v":1806.1443281019781},{"$f":"'Offshore Wind'!AN347","v":1784.8931003863408},{"$f":"'Offshore Wind'!AO347","v":1762.3754538861403},{"$f":"'Offshore Wind'!AP347","v":1738.1288918761597},{"$f":"'Offshore Wind'!AQ347","v":1711.6994291050219},{"$f":"'Offshore Wind'!AR347","v":1682.6433535820465}]
["RM3OfOTRG55","RD","Moderate",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L348","v":4661.9752163610656},{"$f":"'Offshore Wind'!M348","v":4399.0031979950691},{"$f":"'Offshore Wind'!N348","v":4184.5094583049595},{"$f":"'Offshore Wind'!O348","v":3996.8862556677777},{"$f":"'Offshore Wind'!P348","v":3828.99400831189},{"$f":"'Offshore Wind'!Q348","v":3677.3553641050235},{"$f":"'Offshore Wind'!R348","v":3539.8653661211142},{"$f":"'Offshore Wind'!S348","v":3415.0515299845488},{"$f":"'Offshore Wind'!T348","v":3301.7738420188448},{"$f":"'Offshore Wind'!U348","v":3199.0839198354215},{"$f":"'Offshore Wind'!V348","v":3106.1516585135441},{"$f":"'Offshore Wind'!W348","v":3022.2239298260697},{"$f":"'Offshore Wind'!X348","v":2946.5998699226657},{"$f":"'Offshore Wind'!Y348","v":2878.6153513311315},{"$f":"'Offshore Wind'!Z348","v":2817.6328251576697},{"$f":"'Offshore Wind'!AA348","v":2763.0344482756936},{"$f":"'Offshore Wind'!AB348","v":2714.2172977632631},{"$f":"'Offshore Wind'!AC348","v":2670.5899552839751},{"$f":"'Offshore Wind'!AD348","v":2631.5700161861582},{"$f":"'Offshore Wind'!AE348","v":2596.5822382680967},{"$f":"'Offshore Wind'!AF348","v":2565.0571426815272},{"$f":"'Offshore Wind'!AG348","v":2536.4299406080245},{"$f":"'Offshore Wind'!AH348","v":2510.1396987187877},{"$f":"'Offshore Wind'!AI348","v":2485.6286823773166},{"$f":"'Offshore Wind'!AJ348","v":2462.3418330074887},{"$f":"'Offshore Wind'!AK348","v":2439.7263480263409},{"$f":"'Offshore Wind'!AL348","v":2417.2313400974658},{"$f":"'Offshore Wind'!AM348","v":2394.3075583835998},{"$f":"'Offshore Wind'!AN348","v":2370.4071587354315},{"$f":"'Offshore Wind'!AO348","v":2344.9835128559957},{"$f":"'Offshore Wind'!AP348","v":2317.4910487679886},{"$f":"'Offshore Wind'!AQ348","v":2287.3851166176432},{"$f":"'Offshore Wind'!AR348","v":2254.1218751347778}]
["RC3OfOTRG55","RD","Conservative",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L349","v":4661.9752163610656},{"$f":"'Offshore Wind'!M349","v":4518.8282592234245},{"$f":"'Offshore Wind'!N349","v":4432.1412405513565},{"$f":"'Offshore Wind'!O349","v":4354.7805637401143},{"$f":"'Offshore Wind'!P349","v":4284.7189846893725},{"$f":"'Offshore Wind'!Q349","v":4220.9060643077173},{"$f":"'Offshore Wind'!R349","v":4162.6574144190663},{"$f":"'Offshore Wind'!S349","v":4109.45734253715},{"$f":"'Offshore Wind'!T349","v":4060.8788341331783},{"$f":"'Offshore Wind'!U349","v":4016.5459873666155},{"$f":"'Offshore Wind'!V349","v":3976.1144478514625},{"$f":"'Offshore Wind'!W349","v":3939.2603927432283},{"$f":"'Offshore Wind'!X349","v":3905.6739393677803},{"$f":"'Offshore Wind'!Y349","v":3875.0550035294286},{"$f":"'Offshore Wind'!Z349","v":3847.1105901806404},{"$f":"'Offshore Wind'!AA349","v":3821.5529602774741},{"$f":"'Offshore Wind'!AB349","v":3798.0983543545644},{"$f":"'Offshore Wind'!AC349","v":3776.4660814971012},{"$f":"'Offshore Wind'!AD349","v":3756.3778549574749},{"$f":"'Offshore Wind'!AE349","v":3737.5572983863008},{"$f":"'Offshore Wind'!AF349","v":3719.729572659623},{"$f":"'Offshore Wind'!AG349","v":3702.6210895976001},{"$f":"'Offshore Wind'!AH349","v":3685.9592893725085},{"$f":"'Offshore Wind'!AI349","v":3669.4724653250341},{"$f":"'Offshore Wind'!AJ349","v":3652.8896245657411},{"$f":"'Offshore Wind'!AK349","v":3635.9403759329975},{"$f":"'Offshore Wind'!AL349","v":3618.3548391076424},{"$f":"'Offshore Wind'!AM349","v":3599.8635702643242},{"$f":"'Offshore Wind'!AN349","v":3580.1975007753063},{"$f":"'Offshore Wind'!AO349","v":3559.0878863100106},{"$f":"'Offshore Wind'!AP349","v":3536.2662642838022},{"$f":"'Offshore Wind'!AQ349","v":3511.4644180646392},{"$f":"'Offshore Wind'!AR349","v":3484.4143466892347}]
["RA3OfOTRG66","RD","Advanced",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L350","v":4628.9562148081668},{"$f":"'Offshore Wind'!M350","v":4310.2544240999541},{"$f":"'Offshore Wind'!N350","v":4045.754865350043},{"$f":"'Offshore Wind'!O350","v":3810.4921422643092},{"$f":"'Offshore Wind'!P350","v":3596.4764651428895},{"$f":"'Offshore Wind'!Q350","v":3399.9050304958396},{"$f":"'Offshore Wind'!R350","v":3218.4950945241717},{"$f":"'Offshore Wind'!S350","v":3050.6365896643106},{"$f":"'Offshore Wind'!T350","v":2895.0569419632184},{"$f":"'Offshore Wind'!U350","v":2750.6697915618438},{"$f":"'Offshore Wind'!V350","v":2616.5009521444695},{"$f":"'Offshore Wind'!W350","v":2491.650527492865},{"$f":"'Offshore Wind'!X350","v":2375.2732988530911},{"$f":"'Offshore Wind'!Y350","v":2266.5688398734305},{"$f":"'Offshore Wind'!Z350","v":2164.776976377645},{"$f":"'Offshore Wind'!AA350","v":2114.4866440493538},{"$f":"'Offshore Wind'!AB350","v":2069.7295115319153},{"$f":"'Offshore Wind'!AC350","v":2029.8962705461104},{"$f":"'Offshore Wind'!AD350","v":1994.4009865680721},{"$f":"'Offshore Wind'!AE350","v":1962.6774779004973},{"$f":"'Offshore Wind'!AF350","v":1934.176212483118},{"$f":"'Offshore Wind'!AG350","v":1908.3616465224654},{"$f":"'Offshore Wind'!AH350","v":1884.7099638557561},{"$f":"'Offshore Wind'!AI350","v":1862.7071955357562},{"$f":"'Offshore Wind'!AJ350","v":1841.8477109719454},{"$f":"'Offshore Wind'!AK350","v":1821.6330787230397},{"$f":"'Offshore Wind'!AL350","v":1801.5712991876023},{"$f":"'Offshore Wind'!AM350","v":1781.1764147380115},{"$f":"'Offshore Wind'!AN350","v":1759.9685065883102},{"$f":"'Offshore Wind'!AO350","v":1737.4740929203654},{"$f":"'Offshore Wind'!AP350","v":1713.2269504723645},{"$f":"'Offshore Wind'!AQ350","v":1686.7693929700504},{"$f":"'Offshore Wind'!AR350","v":1657.654055819959}]
["RM3OfOTRG66","RD","Moderate",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L351","v":4628.9562148081668},{"$f":"'Offshore Wind'!M351","v":4368.5099853363727},{"$f":"'Offshore Wind'!N351","v":4154.9321240004347},{"$f":"'Offshore Wind'!O351","v":3967.6306806315106},{"$f":"'Offshore Wind'!P351","v":3799.7810051344964},{"$f":"'Offshore Wind'!Q351","v":3648.0432730522512},{"$f":"'Offshore Wind'!R351","v":3510.3835742123665},{"$f":"'Offshore Wind'!S351","v":3385.3698330558136},{"$f":"'Offshore Wind'!T351","v":3271.8863393338529},{"$f":"'Offshore Wind'!U351","v":3168.9997311731554},{"$f":"'Offshore Wind'!V351","v":3075.8891946269086},{"$f":"'Offshore Wind'!W351","v":2991.8071635731967},{"$f":"'Offshore Wind'!X351","v":2916.0558045006164},{"$f":"'Offshore Wind'!Y351","v":2847.9722407095887},{"$f":"'Offshore Wind'!Z351","v":2786.9188865719748},{"$f":"'Offshore Wind'!AA351","v":2732.2769076493637},{"$f":"'Offshore Wind'!AB351","v":2683.4416669504712},{"$f":"'Offshore Wind'!AC351","v":2639.8194747698435},{"$f":"'Offshore Wind'!AD351","v":2600.8252184500911},{"$f":"'Offshore Wind'!AE351","v":2565.8806008237589},{"$f":"'Offshore Wind'!AF351","v":2534.4128088911912},{"$f":"'Offshore Wind'!AG351","v":2505.8534924903574},{"$f":"'Offshore Wind'!AH351","v":2479.6379701830429},{"$f":"'Offshore Wind'!AI351","v":2455.204604273787},{"$f":"'Offshore Wind'!AJ351","v":2431.9943034950516},{"$f":"'Offshore Wind'!AK351","v":2409.4501232887023},{"$f":"'Offshore Wind'!AL351","v":2387.0169415656892},{"$f":"'Offshore Wind'!AM351","v":2364.1411934615871},{"$f":"'Offshore Wind'!AN351","v":2340.2706526578072},{"$f":"'Offshore Wind'!AO351","v":2314.8542497903609},{"$f":"'Offshore Wind'!AP351","v":2287.3419206451849},{"$f":"'Offshore Wind'!AQ351","v":2257.1844784626755},{"$f":"'Offshore Wind'!AR351","v":2223.8335058977914}]
["RC3OfOTRG66","RD","Conservative",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L352","v":4628.9562148081668},{"$f":"'Offshore Wind'!M352","v":4487.2246793088962},{"$f":"'Offshore Wind'!N352","v":4400.5090664326981},{"$f":"'Offshore Wind'!O352","v":4322.9813197046487},{"$f":"'Offshore Wind'!P352","v":4252.6970567194367},{"$f":"'Offshore Wind'!Q352","v":4188.6413821529941},{"$f":"'Offshore Wind'!R352","v":4130.1477195307425},{"$f":"'Offshore Wind'!S352","v":4076.7100161908543},{"$f":"'Offshore Wind'!T352","v":4027.9066017331729},{"$f":"'Offshore Wind'!U352","v":3983.3644424690592},{"$f":"'Offshore Wind'!V352","v":3942.7405239574873},{"$f":"'Offshore Wind'!W352","v":3905.7113687196893},{"$f":"'Offshore Wind'!X352","v":3871.9667641640958},{"$f":"'Offshore Wind'!Y352","v":3841.2058215243064},{"$f":"'Offshore Wind'!Z352","v":3813.134397772908},{"$f":"'Offshore Wind'!AA352","v":3787.463351277228},{"$f":"'Offshore Wind'!AB352","v":3763.9073272063024},{"$f":"'Offshore Wind'!AC352","v":3742.1838906344442},{"$f":"'Offshore Wind'!AD352","v":3722.0128943416307},{"$f":"'Offshore Wind'!AE352","v":3703.1160089634564},{"$f":"'Offshore Wind'!AF352","v":3685.2163678953939},{"$f":"'Offshore Wind'!AG352","v":3668.0382948793854},{"$f":"'Offshore Wind'!AH352","v":3651.3070921945432},{"$f":"'Offshore Wind'!AI352","v":3634.7488739596088},{"$f":"'Offshore Wind'!AJ352","v":3618.0904334870916},{"$f":"'Offshore Wind'!AK352","v":3601.059136668699},{"$f":"'Offshore Wind'!AL352","v":3583.3828354926122},{"$f":"'Offshore Wind'!AM352","v":3564.7897972963988},{"$f":"'Offshore Wind'!AN352","v":3545.0086464400943},{"$f":"'Offshore Wind'!AO352","v":3523.7683158714422},{"$f":"'Offshore Wind'!AP352","v":3500.798006635925},{"$f":"'Offshore Wind'!AQ352","v":3475.8271538172994},{"$f":"'Offshore Wind'!AR352","v":3448.5853977207516}]
["RA3OfOTRG77","RD","Advanced",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L353","v":4670.6435071828773},{"$f":"'Offshore Wind'!M353","v":4353.1135916340818},{"$f":"'Offshore Wind'!N353","v":4082.5606687547611},{"$f":"'Offshore Wind'!O353","v":3839.2153602094827},{"$f":"'Offshore Wind'!P353","v":3616.658194929872},{"$f":"'Offshore Wind'!Q353","v":3411.745961172961},{"$f":"'Offshore Wind'!R353","v":3222.5135632144388},{"$f":"'Offshore Wind'!S353","v":3047.509596425929},{"$f":"'Offshore Wind'!T353","v":2885.535459666281},{"$f":"'Offshore Wind'!U353","v":2735.5292735476905},{"$f":"'Offshore Wind'!V353","v":2596.5105175808408},{"$f":"'Offshore Wind'!W353","v":2467.5529830321657},{"$f":"'Offshore Wind'!X353","v":2347.771923814636},{"$f":"'Offshore Wind'!Y353","v":2236.3186580911852},{"$f":"'Offshore Wind'!Z353","v":2132.3791595510179},{"$f":"'Offshore Wind'!AA353","v":2079.7406371635202},{"$f":"'Offshore Wind'!AB353","v":2033.0011071466884},{"$f":"'Offshore Wind'!AC353","v":1991.5117553520263},{"$f":"'Offshore Wind'!AD353","v":1954.6466358242556},{"$f":"'Offshore Wind'!AE353","v":1921.7992642550457},{"$f":"'Offshore Wind'!AF353","v":1892.3796427886932},{"$f":"'Offshore Wind'!AG353","v":1865.8116708100822},{"$f":"'Offshore Wind'!AH353","v":1841.5309226488339},{"$f":"'Offshore Wind'!AI353","v":1818.9827878753388},{"$f":"'Offshore Wind'!AJ353","v":1797.6209776130263},{"$f":"'Offshore Wind'!AK353","v":1776.9064041182994},{"$f":"'Offshore Wind'!AL353","v":1756.3064429360991},{"$f":"'Offshore Wind'!AM353","v":1735.2945887869573},{"$f":"'Offshore Wind'!AN353","v":1713.3505191703523},{"$f":"'Offshore Wind'!AO353","v":1689.9605844652265},{"$f":"'Offshore Wind'!AP353","v":1664.6187510147324},{"$f":"'Offshore Wind'!AQ353","v":1636.8280353766804},{"$f":"'Offshore Wind'!AR353","v":1606.1024850463909}]
["RM3OfOTRG77","RD","Moderate",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L354","v":4670.6435071828773},{"$f":"'Offshore Wind'!M354","v":4411.2249361564418},{"$f":"'Offshore Wind'!N354","v":4192.6554015569327},{"$f":"'Offshore Wind'!O354","v":3998.5452640396629},{"$f":"'Offshore Wind'!P354","v":3823.3529101343306},{"$f":"'Offshore Wind'!Q354","v":3664.2826154328227},{"$f":"'Offshore Wind'!R354","v":3519.5676584451439},{"$f":"'Offshore Wind'!S354","v":3387.9155368399629},{"$f":"'Offshore Wind'!T354","v":3268.2830302114821},{"$f":"'Offshore Wind'!U354","v":3159.7706006395042},{"$f":"'Offshore Wind'!V354","v":3061.5673930110938},{"$f":"'Offshore Wind'!W354","v":2972.9202682720556},{"$f":"'Offshore Wind'!X354","v":2893.1152744740698},{"$f":"'Offshore Wind'!Y354","v":2821.4660040963468},{"$f":"'Offshore Wind'!Z354","v":2757.3059778680731},{"$f":"'Offshore Wind'!AA354","v":2699.9834916297696},{"$f":"'Offshore Wind'!AB354","v":2648.8580281847549},{"$f":"'Offshore Wind'!AC354","v":2603.2976963152491},{"$f":"'Offshore Wind'!AD354","v":2562.6773631394453},{"$f":"'Offshore Wind'!AE354","v":2526.3772660813133},{"$f":"'Offshore Wind'!AF354","v":2493.7819638474198},{"$f":"'Offshore Wind'!AG354","v":2464.2795316637489},{"$f":"'Offshore Wind'!AH354","v":2437.2609355490067},{"$f":"'Offshore Wind'!AI354","v":2412.1195398570844},{"$f":"'Offshore Wind'!AJ354","v":2388.2507154148807},{"$f":"'Offshore Wind'!AK354","v":2365.0515245617225},{"$f":"'Offshore Wind'!AL354","v":2341.9204656622765},{"$f":"'Offshore Wind'!AM354","v":2318.2572641055999},{"$f":"'Offshore Wind'!AN354","v":2293.4626999958982},{"$f":"'Offshore Wind'!AO354","v":2266.9384650666243},{"$f":"'Offshore Wind'!AP354","v":2238.0870430650843},{"$f":"'Offshore Wind'!AQ354","v":2206.3116091340403},{"$f":"'Offshore Wind'!AR354","v":2171.0159446810276}]
["RC3OfOTRG77","RD","Conservative",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L355","v":4670.6435071828773},{"$f":"'Offshore Wind'!M355","v":4529.6778427853678},{"$f":"'Offshore Wind'!N355","v":4438.9133502275708},{"$f":"'Offshore Wind'!O355","v":4357.0511522972092},{"$f":"'Offshore Wind'!P355","v":4282.4777488548852},{"$f":"'Offshore Wind'!Q355","v":4214.3120346282622},{"$f":"'Offshore Wind'!R355","v":4151.947364251555},{"$f":"'Offshore Wind'!S355","v":4094.9035780507916},{"$f":"'Offshore Wind'!T355","v":4042.7670058563363},{"$f":"'Offshore Wind'!U355","v":3995.1623010843045},{"$f":"'Offshore Wind'!V355","v":3951.7377709952962},{"$f":"'Offshore Wind'!W355","v":3912.1571171153723},{"$f":"'Offshore Wind'!X355","v":3876.0944931172603},{"$f":"'Offshore Wind'!Y355","v":3843.2313994371166},{"$f":"'Offshore Wind'!Z355","v":3813.2546518562008},{"$f":"'Offshore Wind'!AA355","v":3785.8550070344709},{"$f":"'Offshore Wind'!AB355","v":3760.7262054647863},{"$f":"'Offshore Wind'!AC355","v":3737.5642883967093},{"$f":"'Offshore Wind'!AD355","v":3716.0670996910776},{"$f":"'Offshore Wind'!AE355","v":3695.933915598855},{"$f":"'Offshore Wind'!AF355","v":3676.8651649613416},{"$f":"'Offshore Wind'!AG355","v":3658.562214560412},{"$f":"'Offshore Wind'!AH355","v":3640.7272022221132},{"$f":"'Offshore Wind'!AI355","v":3623.0629054663509},{"$f":"'Offshore Wind'!AJ355","v":3605.2726369877987},{"$f":"'Offshore Wind'!AK355","v":3587.060160648306},{"$f":"'Offshore Wind'!AL355","v":3568.1296233323287},{"$f":"'Offshore Wind'!AM355","v":3548.1854992013382},{"$f":"'Offshore Wind'!AN355","v":3526.9325437347793},{"$f":"'Offshore Wind'!AO355","v":3504.0757555656173},{"$f":"'Offshore Wind'!AP355","v":3479.3203445760214},{"$f":"'Offshore Wind'!AQ355","v":3452.3717050600089},{"$f":"'Offshore Wind'!AR355","v":3422.9353930170423}]
["RA3OfOTRG88","RD","Advanced",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L356","v":5679.8005659761338},{"$f":"'Offshore Wind'!M356","v":5180.7338524326624},{"$f":"'Offshore Wind'!N356","v":4750.9879185237578},{"$f":"'Offshore Wind'!O356","v":4367.2793547793899},{"$f":"'Offshore Wind'!P356","v":4021.4670285225939},{"$f":"'Offshore Wind'!Q356","v":3709.0881876322633},{"$f":"'Offshore Wind'!R356","v":3426.9806188147686},{"$f":"'Offshore Wind'!S356","v":3172.539683524798},{"$f":"'Offshore Wind'!T356","v":2943.4353503149287},{"$f":"'Offshore Wind'!U356","v":2737.4937111365311},{"$f":"'Offshore Wind'!V356","v":2552.6466753661039},{"$f":"'Offshore Wind'!W356","v":2386.9125364234133},{"$f":"'Offshore Wind'!X356","v":2238.3910249501964},{"$f":"'Offshore Wind'!Y356","v":2105.2649488714073},{"$f":"'Offshore Wind'!Z356","v":1985.8043683793144},{"$f":"'Offshore Wind'!AA356","v":1919.5033974689682},{"$f":"'Offshore Wind'!AB356","v":1863.0155325803414},{"$f":"'Offshore Wind'!AC356","v":1815.1650227906994},{"$f":"'Offshore Wind'!AD356","v":1774.8330953994223},{"$f":"'Offshore Wind'!AE356","v":1740.9496088219705},{"$f":"'Offshore Wind'!AF356","v":1712.4849817680804},{"$f":"'Offshore Wind'!AG356","v":1688.4426168258217},{"$f":"'Offshore Wind'!AH356","v":1667.8520584323298},{"$f":"'Offshore Wind'!AI356","v":1649.7631119515688},{"$f":"'Offshore Wind'!AJ356","v":1633.241116101663},{"$f":"'Offshore Wind'!AK356","v":1617.3635188873195},{"$f":"'Offshore Wind'!AL356","v":1601.2178694827505},{"$f":"'Offshore Wind'!AM356","v":1583.9013147969783},{"$f":"'Offshore Wind'!AN356","v":1564.5216872081048},{"$f":"'Offshore Wind'!AO356","v":1542.2002957117193},{"$f":"'Offshore Wind'!AP356","v":1516.0765942743592},{"$f":"'Offshore Wind'!AQ356","v":1485.3150109430453},{"$f":"'Offshore Wind'!AR356","v":1449.11440187263}]
["RM3OfOTRG88","RD","Moderate",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L357","v":5679.8005659761338},{"$f":"'Offshore Wind'!M357","v":5270.0880017004374},{"$f":"'Offshore Wind'!N357","v":4917.1902021699616},{"$f":"'Offshore Wind'!O357","v":4601.9217194439134},{"$f":"'Offshore Wind'!P357","v":4317.5039534699736},{"$f":"'Offshore Wind'!Q357","v":4060.2987675674726},{"$f":"'Offshore Wind'!R357","v":3827.844891964955},{"$f":"'Offshore Wind'!S357","v":3618.2234196245654},{"$f":"'Offshore Wind'!T357","v":3429.8005463434906},{"$f":"'Offshore Wind'!U357","v":3261.1067970571162},{"$f":"'Offshore Wind'!V357","v":3110.7741229061826},{"$f":"'Offshore Wind'!W357","v":2977.5004846786956},{"$f":"'Offshore Wind'!X357","v":2860.0286613136714},{"$f":"'Offshore Wind'!Y357","v":2757.132934212093},{"$f":"'Offshore Wind'!Z357","v":2667.610376642243},{"$f":"'Offshore Wind'!AA357","v":2590.2749601136957},{"$f":"'Offshore Wind'!AB357","v":2523.9534506248533},{"$f":"'Offshore Wind'!AC357","v":2467.4824796749322},{"$f":"'Offshore Wind'!AD357","v":2419.706408247509},{"$f":"'Offshore Wind'!AE357","v":2379.4757393254299},{"$f":"'Offshore Wind'!AF357","v":2345.6459181267815},{"$f":"'Offshore Wind'!AG357","v":2317.0764117001722},{"$f":"'Offshore Wind'!AH357","v":2292.6299932833717},{"$f":"'Offshore Wind'!AI357","v":2271.172179081409},{"$f":"'Offshore Wind'!AJ357","v":2251.5707800952277},{"$f":"'Offshore Wind'!AK357","v":2232.6955419023984},{"$f":"'Offshore Wind'!AL357","v":2213.4178524574763},{"$f":"'Offshore Wind'!AM357","v":2192.6105030583672},{"$f":"'Offshore Wind'!AN357","v":2169.1474912768658},{"$f":"'Offshore Wind'!AO357","v":2141.9038573118387},{"$f":"'Offshore Wind'!AP357","v":2109.7555471855189},{"$f":"'Offshore Wind'!AQ357","v":2071.5792976666289},{"$f":"'Offshore Wind'!AR357","v":2026.2525389067091}]
["RC3OfOTRG88","RD","Conservative",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L358","v":5679.8005659761338},{"$f":"'Offshore Wind'!M358","v":5473.0355095023424},{"$f":"'Offshore Wind'!N358","v":5304.836767941898},{"$f":"'Offshore Wind'!O358","v":5150.9692813240126},{"$f":"'Offshore Wind'!P358","v":5009.6677678237038},{"$f":"'Offshore Wind'!Q358","v":4879.8701875226216},{"$f":"'Offshore Wind'!R358","v":4760.7780355388568},{"$f":"'Offshore Wind'!S358","v":4651.7142579223282},{"$f":"'Offshore Wind'!T358","v":4552.0656436141408},{"$f":"'Offshore Wind'!U358","v":4461.2557796717201},{"$f":"'Offshore Wind'!V358","v":4378.730965456255},{"$f":"'Offshore Wind'!W358","v":4303.9522818260211},{"$f":"'Offshore Wind'!X358","v":4236.3908457385087},{"$f":"'Offshore Wind'!Y358","v":4175.5248284768923},{"$f":"'Offshore Wind'!Z358","v":4120.8375050922632},{"$f":"'Offshore Wind'!AA358","v":4071.8159346478265},{"$f":"'Offshore Wind'!AB358","v":4027.9500412682901},{"$f":"'Offshore Wind'!AC358","v":3988.7319582535006},{"$f":"'Offshore Wind'!AD358","v":3953.6555497616778},{"$f":"'Offshore Wind'!AE358","v":3922.216055324915},{"$f":"'Offshore Wind'!AF358","v":3893.9098211868072},{"$f":"'Offshore Wind'!AG358","v":3868.2340941968264},{"$f":"'Offshore Wind'!AH358","v":3844.6868615572157},{"$f":"'Offshore Wind'!AI358","v":3822.7667247010868},{"$f":"'Offshore Wind'!AJ358","v":3801.9727989336889},{"$f":"'Offshore Wind'!AK358","v":3781.8046327687566},{"$f":"'Offshore Wind'!AL358","v":3761.7621424964241},{"$f":"'Offshore Wind'!AM358","v":3741.3455586565851},{"$f":"'Offshore Wind'!AN358","v":3720.0553819092502},{"$f":"'Offshore Wind'!AO358","v":3697.3923463892338},{"$f":"'Offshore Wind'!AP358","v":3672.8573890717812},{"$f":"'Offshore Wind'!AQ358","v":3645.95162400348},{"$f":"'Offshore Wind'!AR358","v":3616.1763204996819}]
["RA3OfOTRG99","RD","Advanced",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L359","v":5782.9608691436943},{"$f":"'Offshore Wind'!M359","v":5276.1107934434094},{"$f":"'Offshore Wind'!N359","v":4841.1928853634081},{"$f":"'Offshore Wind'!O359","v":4453.3880066891097},{"$f":"'Offshore Wind'!P359","v":4104.0784489949856},{"$f":"'Offshore Wind'!Q359","v":3788.5894016930129},{"$f":"'Offshore Wind'!R359","v":3503.6447725184398},{"$f":"'Offshore Wind'!S359","v":3246.5709526174592},{"$f":"'Offshore Wind'!T359","v":3014.9924350052202},{"$f":"'Offshore Wind'!U359","v":2806.7033732792033},{"$f":"'Offshore Wind'!V359","v":2619.6121470481935},{"$f":"'Offshore Wind'!W359","v":2451.7190780336537},{"$f":"'Offshore Wind'!X359","v":2301.109801268241},{"$f":"'Offshore Wind'!Y359","v":2165.9558621561732},{"$f":"'Offshore Wind'!Z359","v":2044.5182156542946},{"$f":"'Offshore Wind'!AA359","v":1977.526932967053},{"$f":"'Offshore Wind'!AB359","v":1920.4131849492228},{"$f":"'Offshore Wind'!AC359","v":1871.993617821149},{"$f":"'Offshore Wind'!AD359","v":1831.1425856106814},{"$f":"'Offshore Wind'!AE359","v":1796.7836654420178},{"$f":"'Offshore Wind'!AF359","v":1767.8814761258711},{"$f":"'Offshore Wind'!AG359","v":1743.4340117203851},{"$f":"'Offshore Wind'!AH359","v":1722.4657259484072},{"$f":"'Offshore Wind'!AI359","v":1704.0215915428826},{"$f":"'Offshore Wind'!AJ359","v":1687.162324989888},{"$f":"'Offshore Wind'!AK359","v":1670.9609255816276},{"$f":"'Offshore Wind'!AL359","v":1654.5006403191574},{"$f":"'Offshore Wind'!AM359","v":1636.8744427414722},{"$f":"'Offshore Wind'!AN359","v":1617.1861117482051},{"$f":"'Offshore Wind'!AO359","v":1594.5530225174946},{"$f":"'Offshore Wind'!AP359","v":1568.1108235308734},{"$f":"'Offshore Wind'!AQ359","v":1537.0202839912367},{"$f":"'Offshore Wind'!AR359","v":1500.4767772893517}]
["RM3OfOTRG99","RD","Moderate",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L360","v":5782.9608691436943},{"$f":"'Offshore Wind'!M360","v":5366.8758761524505},{"$f":"'Offshore Wind'!N360","v":5009.8209277922806},{"$f":"'Offshore Wind'!O360","v":4691.3567803347096},{"$f":"'Offshore Wind'!P360","v":4404.3090017505901},{"$f":"'Offshore Wind'!Q360","v":4144.8607940889824},{"$f":"'Offshore Wind'!R360","v":3910.453609527126},{"$f":"'Offshore Wind'!S360","v":3699.1087686825394},{"$f":"'Offshore Wind'!T360","v":3509.152410564634},{"$f":"'Offshore Wind'!U360","v":3339.0863670819749},{"$f":"'Offshore Wind'!V360","v":3187.5209102181198},{"$f":"'Offshore Wind'!W360","v":3053.1368863320963},{"$f":"'Offshore Wind'!X360","v":2934.663059218467},{"$f":"'Offshore Wind'!Y360","v":2830.861873605887},{"$f":"'Offshore Wind'!Z360","v":2740.5201422035616},{"$f":"'Offshore Wind'!AA360","v":2662.4427445166129},{"$f":"'Offshore Wind'!AB360","v":2595.4482393091184},{"$f":"'Offshore Wind'!AC360","v":2538.3657330694277},{"$f":"'Offshore Wind'!AD360","v":2490.0325962829602},{"$f":"'Offshore Wind'!AE360","v":2449.2927661686417},{"$f":"'Offshore Wind'!AF360","v":2414.9954639482694},{"$f":"'Offshore Wind'!AG360","v":2385.9942107935567},{"$f":"'Offshore Wind'!AH360","v":2361.1460626964276},{"$f":"'Offshore Wind'!AI360","v":2339.3110082989474},{"$f":"'Offshore Wind'!AJ360","v":2319.3514897298319},{"$f":"'Offshore Wind'!AK360","v":2300.1320174751199},{"$f":"'Offshore Wind'!AL360","v":2280.5188579722121},{"$f":"'Offshore Wind'!AM360","v":2259.3797780464765},{"$f":"'Offshore Wind'!AN360","v":2235.5838342139541},{"$f":"'Offshore Wind'!AO360","v":2208.0011977179647},{"$f":"'Offshore Wind'!AP360","v":2175.5030082650896},{"$f":"'Offshore Wind'!AQ360","v":2136.96125099045},{"$f":"'Offshore Wind'!AR360","v":2091.2486523610996}]
["RC3OfOTRG99","RD","Conservative",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L361","v":5782.9608691436943},{"$f":"'Offshore Wind'!M361","v":5572.6768098491848},{"$f":"'Offshore Wind'!N361","v":5403.2088974199478},{"$f":"'Offshore Wind'!O361","v":5248.3099434974347},{"$f":"'Offshore Wind'!P361","v":5106.1250895793009},{"$f":"'Offshore Wind'!Q361","v":4975.5513499639674},{"$f":"'Offshore Wind'!R361","v":4855.7674980772344},{"$f":"'Offshore Wind'!S361","v":4746.0821569050677},{"$f":"'Offshore Wind'!T361","v":4645.8722072163591},{"$f":"'Offshore Wind'!U361","v":4554.5538725758715},{"$f":"'Offshore Wind'!V361","v":4471.5676594633615},{"$f":"'Offshore Wind'!W361","v":4396.3698780322784},{"$f":"'Offshore Wind'!X361","v":4328.4275685560342},{"$f":"'Offshore Wind'!Y361","v":4267.2153134575665},{"$f":"'Offshore Wind'!Z361","v":4212.2131518657334},{"$f":"'Offshore Wind'!AA361","v":4162.9051685951854},{"$f":"'Offshore Wind'!AB361","v":4118.7785116480618},{"$f":"'Offshore Wind'!AC361","v":4079.3226909715027},{"$f":"'Offshore Wind'!AD361","v":4044.0290670640952},{"$f":"'Offshore Wind'!AE361","v":4012.3904709087651},{"$f":"'Offshore Wind'!AF361","v":3983.9009167317358},{"$f":"'Offshore Wind'!AG361","v":3958.0553816442057},{"$f":"'Offshore Wind'!AH361","v":3934.3496343073466},{"$f":"'Offshore Wind'!AI361","v":3912.2801000887557},{"$f":"'Offshore Wind'!AJ361","v":3891.3437537636901},{"$f":"'Offshore Wind'!AK361","v":3871.038033273308},{"$f":"'Offshore Wind'!AL361","v":3850.8607697678058},{"$f":"'Offshore Wind'!AM361","v":3830.3101303782787},{"$f":"'Offshore Wind'!AN361","v":3808.8845710354017},{"$f":"'Offshore Wind'!AO361","v":3786.0827972900065},{"$f":"'Offshore Wind'!AP361","v":3761.4037315602682},{"$f":"'Offshore Wind'!AQ361","v":3734.3464855806178},{"$f":"'Offshore Wind'!AR361","v":3704.4103370914645}]
["RA3OfOTRG100","RD","Advanced",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L362","v":5910.37278350009},{"$f":"'Offshore Wind'!M362","v":5391.8653776983119},{"$f":"'Offshore Wind'!N362","v":4946.3574172389062},{"$f":"'Offshore Wind'!O362","v":4548.9088362006114},{"$f":"'Offshore Wind'!P362","v":4190.8378592445606},{"$f":"'Offshore Wind'!Q362","v":3867.4168151159092},{"$f":"'Offshore Wind'!R362","v":3575.3190336795351},{"$f":"'Offshore Wind'!S362","v":3311.8202910334448},{"$f":"'Offshore Wind'!T362","v":3074.4939501340264},{"$f":"'Offshore Wind'!U362","v":2861.0826769364967},{"$f":"'Offshore Wind'!V362","v":2669.4433975596576},{"$f":"'Offshore Wind'!W362","v":2497.5254792608093},{"$f":"'Offshore Wind'!X362","v":2343.364564911552},{"$f":"'Offshore Wind'!Y362","v":2205.0835937796778},{"$f":"'Offshore Wind'!Z362","v":2080.8966654622122},{"$f":"'Offshore Wind'!AA362","v":2012.232739940828},{"$f":"'Offshore Wind'!AB362","v":1953.7075275969319},{"$f":"'Offshore Wind'!AC362","v":1904.1063396555041},{"$f":"'Offshore Wind'!AD362","v":1862.2735834224563},{"$f":"'Offshore Wind'!AE362","v":1827.1040852776421},{"$f":"'Offshore Wind'!AF362","v":1797.5347152323679},{"$f":"'Offshore Wind'!AG362","v":1772.5365333698901},{"$f":"'Offshore Wind'!AH362","v":1751.1077024869876},{"$f":"'Offshore Wind'!AI362","v":1732.2673985347813},{"$f":"'Offshore Wind'!AJ362","v":1715.0509155396358},{"$f":"'Offshore Wind'!AK362","v":1698.5061187168608},{"$f":"'Offshore Wind'!AL362","v":1681.6913609026717},{"$f":"'Offshore Wind'!AM362","v":1663.6749531891217},{"$f":"'Offshore Wind'!AN362","v":1643.5362784871616},{"$f":"'Offshore Wind'!AO362","v":1620.3686634244368},{"$f":"'Offshore Wind'!AP362","v":1593.2841875470044},{"$f":"'Offshore Wind'!AQ362","v":1561.4207220641892},{"$f":"'Offshore Wind'!AR362","v":1523.9516767062325}]
["RM3OfOTRG100","RD","Moderate",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L363","v":5910.37278350009},{"$f":"'Offshore Wind'!M363","v":5484.7113489772664},{"$f":"'Offshore Wind'!N363","v":5118.9276381959353},{"$f":"'Offshore Wind'!O363","v":4792.4785653763065},{"$f":"'Offshore Wind'!P363","v":4498.1359998346725},{"$f":"'Offshore Wind'!Q363","v":4232.0421374320031},{"$f":"'Offshore Wind'!R363","v":3991.6021805713945},{"$f":"'Offshore Wind'!S363","v":3774.8033921042202},{"$f":"'Offshore Wind'!T363","v":3579.9390055426074},{"$f":"'Offshore Wind'!U363","v":3405.4786114489007},{"$f":"'Offshore Wind'!V363","v":3250.0006503836107},{"$f":"'Offshore Wind'!W363","v":3112.1544040666699},{"$f":"'Offshore Wind'!X363","v":2990.6372527901535},{"$f":"'Offshore Wind'!Y363","v":2884.1803851002769},{"$f":"'Offshore Wind'!Z363","v":2791.5394496391941},{"$f":"'Offshore Wind'!AA363","v":2711.4882301407461},{"$f":"'Offshore Wind'!AB363","v":2642.8142413078131},{"$f":"'Offshore Wind'!AC363","v":2584.3155854398592},{"$f":"'Offshore Wind'!AD363","v":2534.7986600728273},{"$f":"'Offshore Wind'!AE363","v":2493.0764542996126},{"$f":"'Offshore Wind'!AF363","v":2457.9672611904716},{"$f":"'Offshore Wind'!AG363","v":2428.293690020168},{"$f":"'Offshore Wind'!AH363","v":2402.8818982459393},{"$f":"'Offshore Wind'!AI363","v":2380.5609870611147},{"$f":"'Offshore Wind'!AJ363","v":2360.1625204202965},{"$f":"'Offshore Wind'!AK363","v":2340.5201384541783},{"$f":"'Offshore Wind'!AL363","v":2320.4692438826301},{"$f":"'Offshore Wind'!AM363","v":2298.8467454852284},{"$f":"'Offshore Wind'!AN363","v":2274.4908466074871},{"$f":"'Offshore Wind'!AO363","v":2246.24086953607},{"$f":"'Offshore Wind'!AP363","v":2212.9371086818724},{"$f":"'Offshore Wind'!AQ363","v":2173.4207070801976},{"$f":"'Offshore Wind'!AR363","v":2126.5335519006553}]
["RC3OfOTRG100","RD","Conservative",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L364","v":5910.37278350009},{"$f":"'Offshore Wind'!M364","v":5695.3652101606858},{"$f":"'Offshore Wind'!N364","v":5521.4800998144037},{"$f":"'Offshore Wind'!O364","v":5362.4935810926299},{"$f":"'Offshore Wind'!P364","v":5216.5319400531753},{"$f":"'Offshore Wind'!Q364","v":5082.4761777703206},{"$f":"'Offshore Wind'!R364","v":4959.4901195463863},{"$f":"'Offshore Wind'!S364","v":4846.8679310987727},{"$f":"'Offshore Wind'!T364","v":4743.9722939546218},{"$f":"'Offshore Wind'!U364","v":4650.2053811598544},{"$f":"'Offshore Wind'!V364","v":4564.9937404692209},{"$f":"'Offshore Wind'!W364","v":4487.7797830519094},{"$f":"'Offshore Wind'!X364","v":4418.0166907588809},{"$f":"'Offshore Wind'!Y364","v":4355.1652161013144},{"$f":"'Offshore Wind'!Z364","v":4298.691588923647},{"$f":"'Offshore Wind'!AA364","v":4248.0661000495356},{"$f":"'Offshore Wind'!AB364","v":4202.762115069534},{"$f":"'Offshore Wind'!AC364","v":4162.2553704477732},{"$f":"'Offshore Wind'!AD364","v":4126.0234601952534},{"$f":"'Offshore Wind'!AE364","v":4093.5454543660121},{"$f":"'Offshore Wind'!AF364","v":4064.3016107302574},{"$f":"'Offshore Wind'!AG364","v":4037.7731535830567},{"$f":"'Offshore Wind'!AH364","v":4013.4421017616455},{"$f":"'Offshore Wind'!AI364","v":3990.7911332921622},{"$f":"'Offshore Wind'!AJ364","v":3969.3034776852605},{"$f":"'Offshore Wind'!AK364","v":3948.4628293683495},{"$f":"'Offshore Wind'!AL364","v":3927.7532774642759},{"$f":"'Offshore Wind'!AM364","v":3906.6592483468557},{"$f":"'Offshore Wind'!AN364","v":3884.6654582811989},{"$f":"'Offshore Wind'!AO364","v":3861.2568740961815},{"$f":"'Offshore Wind'!AP364","v":3835.9186803078219},{"$f":"'Offshore Wind'!AQ364","v":3808.1362514640423},{"$f":"'Offshore Wind'!AR364","v":3777.3951287462769}]
["RA3OfOTRG111","RD","Advanced",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L365","v":6327.8854815683744},{"$f":"'Offshore Wind'!M365","v":5775.8860235619322},{"$f":"'Offshore Wind'!N365","v":5305.3529747818466},{"$f":"'Offshore Wind'!O365","v":4886.8604920858725},{"$f":"'Offshore Wind'!P365","v":4510.308899273894},{"$f":"'Offshore Wind'!Q365","v":4170.3158919024618},{"$f":"'Offshore Wind'!R365","v":3863.1816369408543},{"$f":"'Offshore Wind'!S365","v":3585.9364427609289},{"$f":"'Offshore Wind'!T365","v":3335.9745279318281},{"$f":"'Offshore Wind'!U365","v":3110.8975688444593},{"$f":"'Offshore Wind'!V365","v":2908.4454514233234},{"$f":"'Offshore Wind'!W365","v":2726.4667973111868},{"$f":"'Offshore Wind'!X365","v":2562.908465607873},{"$f":"'Offshore Wind'!Y365","v":2415.8140198036012},{"$f":"'Offshore Wind'!Z365","v":2283.3260248288761},{"$f":"'Offshore Wind'!AA365","v":2211.0695272978292},{"$f":"'Offshore Wind'!AB365","v":2149.3893818566762},{"$f":"'Offshore Wind'!AC365","v":2097.0187550351543},{"$f":"'Offshore Wind'!AD365","v":2052.7533367440637},{"$f":"'Offshore Wind'!AE365","v":2015.4420845890256},{"$f":"'Offshore Wind'!AF365","v":1983.9783449004067},{"$f":"'Offshore Wind'!AG365","v":1957.2915608703893},{"$f":"'Offshore Wind'!AH365","v":1934.3398086807229},{"$f":"'Offshore Wind'!AI365","v":1914.1033930168257},{"$f":"'Offshore Wind'!AJ365","v":1895.5796996559582},{"$f":"'Offshore Wind'!AK365","v":1877.7794599818124},{"$f":"'Offshore Wind'!AL365","v":1859.7245434675847},{"$f":"'Offshore Wind'!AM365","v":1840.4473698835795},{"$f":"'Offshore Wind'!AN365","v":1818.9920313506805},{"$f":"'Offshore Wind'!AO365","v":1794.4172424568612},{"$f":"'Offshore Wind'!AP365","v":1765.8013028628302},{"$f":"'Offshore Wind'!AQ365","v":1732.2493744729845},{"$f":"'Offshore Wind'!AR365","v":1692.9035685682982}]
["RM3OfOTRG111","RD","Moderate",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L366","v":6327.8854815683744},{"$f":"'Offshore Wind'!M366","v":5874.7718250078815},{"$f":"'Offshore Wind'!N366","v":5488.6623373083221},{"$f":"'Offshore Wind'!O366","v":5145.3466841874915},{"$f":"'Offshore Wind'!P366","v":4836.418588107279},{"$f":"'Offshore Wind'!Q366","v":4557.4721479164209},{"$f":"'Offshore Wind'!R366","v":4305.6005758227129},{"$f":"'Offshore Wind'!S366","v":4078.5879550347722},{"$f":"'Offshore Wind'!T366","v":3874.5815376678838},{"$f":"'Offshore Wind'!U366","v":3691.9379011267356},{"$f":"'Offshore Wind'!V366","v":3529.1428212650644},{"$f":"'Offshore Wind'!W366","v":3384.7661581633479},{"$f":"'Offshore Wind'!X366","v":3257.4348620355245},{"$f":"'Offshore Wind'!Y366","v":3145.8160114747106},{"$f":"'Offshore Wind'!Z366","v":3048.60571774754},{"$f":"'Offshore Wind'!AA366","v":2964.5216173917424},{"$f":"'Offshore Wind'!AB366","v":2892.2976447855017},{"$f":"'Offshore Wind'!AC366","v":2830.6803011520306},{"$f":"'Offshore Wind'!AD366","v":2778.4259336649793},{"$f":"'Offshore Wind'!AE366","v":2734.2987132825629},{"$f":"'Offshore Wind'!AF366","v":2697.0691064674529},{"$f":"'Offshore Wind'!AG366","v":2665.5127027593785},{"$f":"'Offshore Wind'!AH366","v":2638.4093031788238},{"$f":"'Offshore Wind'!AI366","v":2614.5422027852615},{"$f":"'Offshore Wind'!AJ366","v":2592.6976197887593},{"$f":"'Offshore Wind'!AK366","v":2571.6642366964497},{"$f":"'Offshore Wind'!AL366","v":2550.2328281035825},{"$f":"'Offshore Wind'!AM366","v":2527.1959562083644},{"$f":"'Offshore Wind'!AN366","v":2501.3477197814755},{"$f":"'Offshore Wind'!AO366","v":2471.483545709938},{"$f":"'Offshore Wind'!AP366","v":2436.4000147341962},{"$f":"'Offshore Wind'!AQ366","v":2394.8947148612028},{"$f":"'Offshore Wind'!AR366","v":2345.7661173409001}]
["RC3OfOTRG111","RD","Conservative",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L367","v":6327.8854815683744},{"$f":"'Offshore Wind'!M367","v":6098.2682885817421},{"$f":"'Offshore Wind'!N367","v":5916.4709908469804},{"$f":"'Offshore Wind'!O367","v":5750.5694352954642},{"$f":"'Offshore Wind'!P367","v":5598.4167644888221},{"$f":"'Offshore Wind'!Q367","v":5458.7619226537881},{"$f":"'Offshore Wind'!R367","v":5330.6895494900673},{"$f":"'Offshore Wind'!S367","v":5213.4389909882357},{"$f":"'Offshore Wind'!T367","v":5106.3309173143653},{"$f":"'Offshore Wind'!U367","v":5008.7328727095237},{"$f":"'Offshore Wind'!V367","v":4920.0413327388869},{"$f":"'Offshore Wind'!W367","v":4839.6716018934694},{"$f":"'Offshore Wind'!X367","v":4767.0517688204964},{"$f":"'Offshore Wind'!Y367","v":4701.6189080888653},{"$f":"'Offshore Wind'!Z367","v":4642.816595535046},{"$f":"'Offshore Wind'!AA367","v":4590.093227135374},{"$f":"'Offshore Wind'!AB367","v":4542.9008484309234},{"$f":"'Offshore Wind'!AC367","v":4500.6943190481506},{"$f":"'Offshore Wind'!AD367","v":4462.9307034107442},{"$f":"'Offshore Wind'!AE367","v":4429.0688179173503},{"$f":"'Offshore Wind'!AF367","v":4398.5688887148026},{"$f":"'Offshore Wind'!AG367","v":4370.892289157232},{"$f":"'Offshore Wind'!AH367","v":4345.5013356728905},{"$f":"'Offshore Wind'!AI367","v":4321.8591271079013},{"$f":"'Offshore Wind'!AJ367","v":4299.4294168875758},{"$f":"'Offshore Wind'!AK367","v":4277.6765102656627},{"$f":"'Offshore Wind'!AL367","v":4256.0651809758283},{"$f":"'Offshore Wind'!AM367","v":4234.0606030485051},{"$f":"'Offshore Wind'!AN367","v":4211.1282945977819},{"$f":"'Offshore Wind'!AO367","v":4186.7340711419802},{"$f":"'Offshore Wind'!AP367","v":4160.3440065810601},{"$f":"'Offshore Wind'!AQ367","v":4131.4244003715094},{"$f":"'Offshore Wind'!AR367","v":4099.4417497538443}]
["RA3OfOTRG122","RD","Advanced",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L368","v":6598.1717385929633},{"$f":"'Offshore Wind'!M368","v":6025.6452860434456},{"$f":"'Offshore Wind'!N368","v":5541.2856579562331},{"$f":"'Offshore Wind'!O368","v":5111.7598147916442},{"$f":"'Offshore Wind'!P368","v":4725.7538365844866},{"$f":"'Offshore Wind'!Q368","v":4377.3435278828147},{"$f":"'Offshore Wind'!R368","v":4062.5365951879976},{"$f":"'Offshore Wind'!S368","v":3778.1849084471983},{"$f":"'Offshore Wind'!T368","v":3521.5638679666558},{"$f":"'Offshore Wind'!U368","v":3290.1906797419174},{"$f":"'Offshore Wind'!V368","v":3081.7421112029124},{"$f":"'Offshore Wind'!W368","v":2894.0178103472267},{"$f":"'Offshore Wind'!X368","v":2724.925567273227},{"$f":"'Offshore Wind'!Y368","v":2572.4771607008815},{"$f":"'Offshore Wind'!Z368","v":2434.7889630669647},{"$f":"'Offshore Wind'!AA368","v":2360.6700062357963},{"$f":"'Offshore Wind'!AB368","v":2297.3081228490587},{"$f":"'Offshore Wind'!AC368","v":2243.4151197661336},{"$f":"'Offshore Wind'!AD368","v":2197.7672707471897},{"$f":"'Offshore Wind'!AE368","v":2159.1956987673984},{"$f":"'Offshore Wind'!AF368","v":2126.5772035306227},{"$f":"'Offshore Wind'!AG368","v":2098.8257287586252},{"$f":"'Offshore Wind'!AH368","v":2074.8847002946854},{"$f":"'Offshore Wind'!AI368","v":2053.7204601862618},{"$f":"'Offshore Wind'!AJ368","v":2034.3169903401363},{"$f":"'Offshore Wind'!AK368","v":2015.6720777608139},{"$f":"'Offshore Wind'!AL368","v":1996.7950353500505},{"$f":"'Offshore Wind'!AM368","v":1976.7060685440429},{"$f":"'Offshore Wind'!AN368","v":1954.4373770193577},{"$f":"'Offshore Wind'!AO368","v":1929.0361095369017},{"$f":"'Offshore Wind'!AP368","v":1899.5693572362616},{"$f":"'Offshore Wind'!AQ368","v":1865.1314898446349},{"$f":"'Offshore Wind'!AR368","v":1824.854334836853}]
["RM3OfOTRG122","RD","Moderate",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L369","v":6598.1717385929633},{"$f":"'Offshore Wind'!M369","v":6128.2500110702285},{"$f":"'Offshore Wind'!N369","v":5731.0127298245352},{"$f":"'Offshore Wind'!O369","v":5379.0593215983363},{"$f":"'Offshore Wind'!P369","v":5062.9749562462293},{"$f":"'Offshore Wind'!Q369","v":4777.8974158546343},{"$f":"'Offshore Wind'!R369","v":4520.6705424291958},{"$f":"'Offshore Wind'!S369","v":4288.9244209349081},{"$f":"'Offshore Wind'!T369","v":4080.7024392480057},{"$f":"'Offshore Wind'!U369","v":3894.2862070470769},{"$f":"'Offshore Wind'!V369","v":3728.1043677851803},{"$f":"'Offshore Wind'!W369","v":3580.6812566308945},{"$f":"'Offshore Wind'!X369","v":3450.6061799491945},{"$f":"'Offshore Wind'!Y369","v":3336.51411204533},{"$f":"'Offshore Wind'!Z369","v":3237.0730677416855},{"$f":"'Offshore Wind'!AA369","v":3150.9755586087072},{"$f":"'Offshore Wind'!AB369","v":3076.9326439085162},{"$f":"'Offshore Wind'!AC369","v":3013.6696845505899},{"$f":"'Offshore Wind'!AD369","v":2959.923246588643},{"$f":"'Offshore Wind'!AE369","v":2914.43879990289},{"$f":"'Offshore Wind'!AF369","v":2875.9689789470381},{"$f":"'Offshore Wind'!AG369","v":2843.2722484719966},{"$f":"'Offshore Wind'!AH369","v":2815.1118660873844},{"$f":"'Offshore Wind'!AI369","v":2790.2550657798165},{"$f":"'Offshore Wind'!AJ369","v":2767.4724082156658},{"$f":"'Offshore Wind'!AK369","v":2745.537258544653},{"$f":"'Offshore Wind'!AL369","v":2723.2253628089525},{"$f":"'Offshore Wind'!AM369","v":2699.3145014250822},{"$f":"'Offshore Wind'!AN369","v":2672.5842034996767},{"$f":"'Offshore Wind'!AO369","v":2641.8155095968186},{"$f":"'Offshore Wind'!AP369","v":2605.790773418832},{"$f":"'Offshore Wind'!AQ369","v":2563.2934949836331},{"$f":"'Offshore Wind'!AR369","v":2513.108179480264}]
["RC3OfOTRG122","RD","Conservative",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L370","v":6598.1717385929633},{"$f":"'Offshore Wind'!M370","v":6359.309795118972},{"$f":"'Offshore Wind'!N370","v":6174.0002361065735},{"$f":"'Offshore Wind'!O370","v":6005.2115820723839},{"$f":"'Offshore Wind'!P370","v":5850.5683005850042},{"$f":"'Offshore Wind'!Q370","v":5708.7143226893395},{"$f":"'Offshore Wind'!R370","v":5578.6756163109849},{"$f":"'Offshore Wind'!S370","v":5459.6542122466353},{"$f":"'Offshore Wind'!T370","v":5350.944691943304},{"$f":"'Offshore Wind'!U370","v":5251.8949817002231},{"$f":"'Offshore Wind'!V370","v":5161.8859329934776},{"$f":"'Offshore Wind'!W370","v":5080.3198254823546},{"$f":"'Offshore Wind'!X370","v":5006.613487783613},{"$f":"'Offshore Wind'!Y370","v":4940.1939749059766},{"$f":"'Offshore Wind'!Z370","v":4880.4957405995347},{"$f":"'Offshore Wind'!AA370","v":4826.9587241551362},{"$f":"'Offshore Wind'!AB370","v":4779.0270182360791},{"$f":"'Offshore Wind'!AC370","v":4736.1479180641927},{"$f":"'Offshore Wind'!AD370","v":4697.7712280219157},{"$f":"'Offshore Wind'!AE370","v":4663.3487463197298},{"$f":"'Offshore Wind'!AF370","v":4632.3338755263621},{"$f":"'Offshore Wind'!AG370","v":4604.1813237851802},{"$f":"'Offshore Wind'!AH370","v":4578.3468725012635},{"$f":"'Offshore Wind'!AI370","v":4554.2871935071862},{"$f":"'Offshore Wind'!AJ370","v":4531.4597035767447},{"$f":"'Offshore Wind'!AK370","v":4509.3224474898507},{"$f":"'Offshore Wind'!AL370","v":4487.3340031781136},{"$f":"'Offshore Wind'!AM370","v":4464.9534041292509},{"$f":"'Offshore Wind'!AN370","v":4441.6400754140113},{"$f":"'Offshore Wind'!AO370","v":4416.853780562823},{"$f":"'Offshore Wind'!AP370","v":4390.0545771563047},{"$f":"'Offshore Wind'!AQ370","v":4360.7027794687665},{"$f":"'Offshore Wind'!AR370","v":4328.2589268618394}]
["RA3OfOTRG133","RD","Advanced",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L371","v":6774.5291240790139},{"$f":"'Offshore Wind'!M371","v":6189.1704165278206},{"$f":"'Offshore Wind'!N371","v":5696.9429689071667},{"$f":"'Offshore Wind'!O371","v":5261.4767715123116},{"$f":"'Offshore Wind'!P371","v":4870.5216061273341},{"$f":"'Offshore Wind'!Q371","v":4517.7423035936245},{"$f":"'Offshore Wind'!R371","v":4198.9310135857795},{"$f":"'Offshore Wind'!S371","v":3910.813686232595},{"$f":"'Offshore Wind'!T371","v":3650.5868120800724},{"$f":"'Offshore Wind'!U371","v":3415.7157876531155},{"$f":"'Offshore Wind'!V371","v":3203.8423447927867},{"$f":"'Offshore Wind'!W371","v":3012.7420730083772},{"$f":"'Offshore Wind'!X371","v":2840.3062167563312},{"$f":"'Offshore Wind'!Y371","v":2684.5353421448203},{"$f":"'Offshore Wind'!Z371","v":2543.5385087304057},{"$f":"'Offshore Wind'!AA371","v":2468.4294873064873},{"$f":"'Offshore Wind'!AB371","v":2404.1455943558644},{"$f":"'Offshore Wind'!AC371","v":2349.3907252659005},{"$f":"'Offshore Wind'!AD371","v":2302.9343766773236},{"$f":"'Offshore Wind'!AE371","v":2263.6017987339319},{"$f":"'Offshore Wind'!AF371","v":2230.2646468548487},{"$f":"'Offshore Wind'!AG371","v":2201.8323127235526},{"$f":"'Offshore Wind'!AH371","v":2177.244155405067},{"$f":"'Offshore Wind'!AI371","v":2155.462850725582},{"$f":"'Offshore Wind'!AJ371","v":2135.4690475298153},{"$f":"'Offshore Wind'!AK371","v":2116.2574792331543},{"$f":"'Offshore Wind'!AL371","v":2096.8346420079779},{"$f":"'Offshore Wind'!AM371","v":2076.2181279221077},{"$f":"'Offshore Wind'!AN371","v":2053.4377008076112},{"$f":"'Offshore Wind'!AO371","v":2027.5382318765953},{"$f":"'Offshore Wind'!AP371","v":1997.5846796883782},{"$f":"'Offshore Wind'!AQ371","v":1962.6694185559893},{"$f":"'Offshore Wind'!AR371","v":1921.9224154166529}]
["RM3OfOTRG133","RD","Moderate",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L372","v":6774.5291240790139},{"$f":"'Offshore Wind'!M372","v":6294.1088019977597},{"$f":"'Offshore Wind'!N372","v":5890.5977064891731},{"$f":"'Offshore Wind'!O372","v":5534.1170141338362},{"$f":"'Offshore Wind'!P372","v":5214.474341418806},{"$f":"'Offshore Wind'!Q372","v":4926.4604031974814},{"$f":"'Offshore Wind'!R372","v":4666.7332959414134},{"$f":"'Offshore Wind'!S372","v":4432.8117046824791},{"$f":"'Offshore Wind'!T372","v":4222.6666984810918},{"$f":"'Offshore Wind'!U372","v":4034.5300939890858},{"$f":"'Offshore Wind'!V372","v":3866.7946448597504},{"$f":"'Offshore Wind'!W372","v":3717.9578448838988},{"$f":"'Offshore Wind'!X372","v":3586.5883025983762},{"$f":"'Offshore Wind'!Y372","v":3471.3046127516714},{"$f":"'Offshore Wind'!Z372","v":3370.7615348562795},{"$f":"'Offshore Wind'!AA372","v":3283.6406415374804},{"$f":"'Offshore Wind'!AB372","v":3208.6438069457836},{"$f":"'Offshore Wind'!AC372","v":3144.488559214939},{"$f":"'Offshore Wind'!AD372","v":3089.9046911595224},{"$f":"'Offshore Wind'!AE372","v":3043.6317413490792},{"$f":"'Offshore Wind'!AF372","v":3004.4170903947443},{"$f":"'Offshore Wind'!AG372","v":2971.0145005063905},{"$f":"'Offshore Wind'!AH372","v":2942.1829799559705},{"$f":"'Offshore Wind'!AI372","v":2916.6858893908889},{"$f":"'Offshore Wind'!AJ372","v":2893.2902307026584},{"$f":"'Offshore Wind'!AK372","v":2870.7660754526169},{"$f":"'Offshore Wind'!AL372","v":2847.8861012271018},{"$f":"'Offshore Wind'!AM372","v":2823.4252123532651},{"$f":"'Offshore Wind'!AN372","v":2796.1602272011028},{"$f":"'Offshore Wind'!AO372","v":2764.8696185185272},{"$f":"'Offshore Wind'!AP372","v":2728.3332963594858},{"$f":"'Offshore Wind'!AQ372","v":2685.3324254868821},{"$f":"'Offshore Wind'!AR372","v":2634.6492708817686}]
["RC3OfOTRG133","RD","Conservative",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L373","v":6774.5291240790139},{"$f":"'Offshore Wind'!M373","v":6529.7387099107455},{"$f":"'Offshore Wind'!N373","v":6342.9198865503604},{"$f":"'Offshore Wind'!O373","v":6173.0199788864747},{"$f":"'Offshore Wind'!P373","v":6017.4890479584674},{"$f":"'Offshore Wind'!Q373","v":5874.8930167602621},{"$f":"'Offshore Wind'!R373","v":5744.215969828896},{"$f":"'Offshore Wind'!S373","v":5624.6347027342572},{"$f":"'Offshore Wind'!T373","v":5515.4273131055497},{"$f":"'Offshore Wind'!U373","v":5415.930287609408},{"$f":"'Offshore Wind'!V373","v":5325.5161514298252},{"$f":"'Offshore Wind'!W373","v":5243.5808841412154},{"$f":"'Offshore Wind'!X373","v":5169.5363899965096},{"$f":"'Offshore Wind'!Y373","v":5102.8057666282866},{"$f":"'Offshore Wind'!Z373","v":5042.8202100210465},{"$f":"'Offshore Wind'!AA373","v":4989.0169204020822},{"$f":"'Offshore Wind'!AB373","v":4940.8376441059399},{"$f":"'Offshore Wind'!AC373","v":4897.7276328533835},{"$f":"'Offshore Wind'!AD373","v":4859.1348847871204},{"$f":"'Offshore Wind'!AE373","v":4824.5095804103912},{"$f":"'Offshore Wind'!AF373","v":4793.3036562896723},{"$f":"'Offshore Wind'!AG373","v":4764.970478018673},{"$f":"'Offshore Wind'!AH373","v":4738.9645859383409},{"$f":"'Offshore Wind'!AI373","v":4714.7414950142174},{"$f":"'Offshore Wind'!AJ373","v":4691.7575355932458},{"$f":"'Offshore Wind'!AK373","v":4669.4697254115272},{"$f":"'Offshore Wind'!AL373","v":4647.3356657706345},{"$f":"'Offshore Wind'!AM373","v":4624.8134566047547},{"$f":"'Offshore Wind'!AN373","v":4601.3616264584298},{"$f":"'Offshore Wind'!AO373","v":4576.4390743399699},{"$f":"'Offshore Wind'!AP373","v":4549.5050211126863},{"$f":"'Offshore Wind'!AQ373","v":4520.0189686060412},{"$f":"'Offshore Wind'!AR373","v":4487.4406650206292}]
["RA3OfOTRG144","RD","Advanced",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L374","v":6853.4915131131356},{"$f":"'Offshore Wind'!M374","v":6252.9315779332264},{"$f":"'Offshore Wind'!N374","v":5737.7435397762565},{"$f":"'Offshore Wind'!O374","v":5278.4119269198864},{"$f":"'Offshore Wind'!P374","v":4864.6936491716633},{"$f":"'Offshore Wind'!Q374","v":4491.0365127923424},{"$f":"'Offshore Wind'!R374","v":4153.5527950024953},{"$f":"'Offshore Wind'!S374","v":3849.0719706931636},{"$f":"'Offshore Wind'!T374","v":3574.7784946983702},{"$f":"'Offshore Wind'!U374","v":3328.0588692286778},{"$f":"'Offshore Wind'!V374","v":3106.4355615532622},{"$f":"'Offshore Wind'!W374","v":2907.5403663386651},{"$f":"'Offshore Wind'!X374","v":2729.1064040027568},{"$f":"'Offshore Wind'!Y374","v":2568.968730105657},{"$f":"'Offshore Wind'!Z374","v":2425.0684134929852},{"$f":"'Offshore Wind'!AA374","v":2345.7228710130653},{"$f":"'Offshore Wind'!AB374","v":2278.0729566753971},{"$f":"'Offshore Wind'!AC374","v":2220.7175152750438},{"$f":"'Offshore Wind'!AD374","v":2172.3237542290685},{"$f":"'Offshore Wind'!AE374","v":2131.6171894734084},{"$f":"'Offshore Wind'!AF374","v":2097.3719528212873},{"$f":"'Offshore Wind'!AG374","v":2068.4017106832071},{"$f":"'Offshore Wind'!AH374","v":2043.551472927001},{"$f":"'Offshore Wind'!AI374","v":2021.690556810094},{"$f":"'Offshore Wind'!AJ374","v":2001.706931230955},{"$f":"'Offshore Wind'!AK374","v":1982.5031174149899},{"$f":"'Offshore Wind'!AL374","v":1962.993777952845},{"$f":"'Offshore Wind'!AM374","v":1942.1050983648247},{"$f":"'Offshore Wind'!AN374","v":1918.7760630091323},{"$f":"'Offshore Wind'!AO374","v":1891.9617579877408},{"$f":"'Offshore Wind'!AP374","v":1860.6389070058001},{"$f":"'Offshore Wind'!AQ374","v":1823.813976692998},{"$f":"'Offshore Wind'!AR374","v":1780.5344026086614}]
["RM3OfOTRG144","RD","Moderate",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L375","v":6853.4915131131356},{"$f":"'Offshore Wind'!M375","v":6360.479516078296},{"$f":"'Offshore Wind'!N375","v":5937.5334107595472},{"$f":"'Offshore Wind'!O375","v":5560.3474110870775},{"$f":"'Offshore Wind'!P375","v":5220.3940053891929},{"$f":"'Offshore Wind'!Q375","v":4913.1395322662866},{"$f":"'Offshore Wind'!R375","v":4635.5469980614853},{"$f":"'Offshore Wind'!S375","v":4385.2691530489237},{"$f":"'Offshore Wind'!T375","v":4160.3213239446695},{"$f":"'Offshore Wind'!U375","v":3958.9278212661056},{"$f":"'Offshore Wind'!V375","v":3779.4419432085228},{"$f":"'Offshore Wind'!W375","v":3620.3009350210336},{"$f":"'Offshore Wind'!X375","v":3479.9990389507807},{"$f":"'Offshore Wind'!Y375","v":3357.0705601596451},{"$f":"'Offshore Wind'!Z375","v":3250.0787891198406},{"$f":"'Offshore Wind'!AA375","v":3157.608506458886},{"$f":"'Offshore Wind'!AB375","v":3078.2607640568608},{"$f":"'Offshore Wind'!AC375","v":3010.6491601376324},{"$f":"'Offshore Wind'!AD375","v":2953.3971228130699},{"$f":"'Offshore Wind'!AE375","v":2905.1358912160767},{"$f":"'Offshore Wind'!AF375","v":2864.5029897136842},{"$f":"'Offshore Wind'!AG375","v":2830.1410573923195},{"$f":"'Offshore Wind'!AH375","v":2800.6969379486604},{"$f":"'Offshore Wind'!AI375","v":2774.8209634182849},{"$f":"'Offshore Wind'!AJ375","v":2751.1663842186103},{"$f":"'Offshore Wind'!AK375","v":2728.388911043925},{"$f":"'Offshore Wind'!AL375","v":2705.146343263656},{"$f":"'Offshore Wind'!AM375","v":2680.0982649339326},{"$f":"'Offshore Wind'!AN375","v":2651.905794176635},{"$f":"'Offshore Wind'!AO375","v":2619.2313750633289},{"$f":"'Offshore Wind'!AP375","v":2580.7386036366311},{"$f":"'Offshore Wind'!AQ375","v":2535.0920815624409},{"$f":"'Offshore Wind'!AR375","v":2480.9572923087449}]
["RC3OfOTRG144","RD","Conservative",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L376","v":6853.4915131131356},{"$f":"'Offshore Wind'!M376","v":6604.3017100079142},{"$f":"'Offshore Wind'!N376","v":6403.6256795523686},{"$f":"'Offshore Wind'!O376","v":6220.2135175490093},{"$f":"'Offshore Wind'!P376","v":6051.861733140252},{"$f":"'Offshore Wind'!Q376","v":5897.2611757450122},{"$f":"'Offshore Wind'!R376","v":5755.4378426099138},{"$f":"'Offshore Wind'!S376","v":5625.5721848884459},{"$f":"'Offshore Wind'!T376","v":5506.9258452393524},{"$f":"'Offshore Wind'!U376","v":5398.8072639271713},{"$f":"'Offshore Wind'!V376","v":5300.5537653427054},{"$f":"'Offshore Wind'!W376","v":5211.521472085552},{"$f":"'Offshore Wind'!X376","v":5131.0792700557604},{"$f":"'Offshore Wind'!Y376","v":5058.6050164156532},{"$f":"'Offshore Wind'!Z376","v":4993.4830589891062},{"$f":"'Offshore Wind'!AA376","v":4935.1025578764147},{"$f":"'Offshore Wind'!AB376","v":4882.856316788796},{"$f":"'Offshore Wind'!AC376","v":4836.1399489320238},{"$f":"'Offshore Wind'!AD376","v":4794.351268712252},{"$f":"'Offshore Wind'!AE376","v":4756.8898396524655},{"$f":"'Offshore Wind'!AF376","v":4723.1566327240043},{"$f":"'Offshore Wind'!AG376","v":4692.553764233985},{"$f":"'Offshore Wind'!AH376","v":4664.4842920251322},{"$f":"'Offshore Wind'!AI376","v":4638.3520550816293},{"$f":"'Offshore Wind'!AJ376","v":4613.5615458989823},{"$f":"'Offshore Wind'!AK376","v":4589.5178079008947},{"$f":"'Offshore Wind'!AL376","v":4565.6263522267209},{"$f":"'Offshore Wind'!AM376","v":4541.2930896595462},{"$f":"'Offshore Wind'!AN376","v":4515.9242745047868},{"$f":"'Offshore Wind'!AO376","v":4488.9264579869077},{"$f":"'Offshore Wind'!AP376","v":4459.706449290502},{"$f":"'Offshore Wind'!AQ376","v":4427.6712827887177},{"$f":"'Offshore Wind'!AR376","v":4392.228190316071}]
["RA3OfOTRG155","RD","Advanced",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RM3OfOTRG155","RD","Moderate",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RC3OfOTRG155","RD","Conservative",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RA3UtSeattle","RD","Advanced",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L133","v":1599.9017837775239},{"$f":"'Solar - Utility PV'!M133","v":1405.2587147241061},{"$f":"'Solar - Utility PV'!N133","v":1340.034403263646},{"$f":"'Solar - Utility PV'!O133","v":1274.8100918031862},{"$f":"'Solar - Utility PV'!P133","v":1209.5857803427261},{"$f":"'Solar - Utility PV'!Q133","v":1144.3614688822663},{"$f":"'Solar - Utility PV'!R133","v":1079.1371574218063},{"$f":"'Solar - Utility PV'!S133","v":1013.9128459613463},{"$f":"'Solar - Utility PV'!T133","v":948.68853450088636},{"$f":"'Solar - Utility PV'!U133","v":883.46422304042642},{"$f":"'Solar - Utility PV'!V133","v":818.23991157996647},{"$f":"'Solar - Utility PV'!W133","v":753.01560011950653},{"$f":"'Solar - Utility PV'!X133","v":687.7912886590459},{"$f":"'Solar - Utility PV'!Y133","v":679.28046270433572},{"$f":"'Solar - Utility PV'!Z133","v":670.76963674962565},{"$f":"'Solar - Utility PV'!AA133","v":662.25881079491535},{"$f":"'Solar - Utility PV'!AB133","v":653.74798484020516},{"$f":"'Solar - Utility PV'!AC133","v":645.23715888549498},{"$f":"'Solar - Utility PV'!AD133","v":636.72633293078491},{"$f":"'Solar - Utility PV'!AE133","v":628.21550697607472},{"$f":"'Solar - Utility PV'!AF133","v":619.70468102136454},{"$f":"'Solar - Utility PV'!AG133","v":611.19385506665435},{"$f":"'Solar - Utility PV'!AH133","v":602.68302911194417},{"$f":"'Solar - Utility PV'!AI133","v":594.17220315723398},{"$f":"'Solar - Utility PV'!AJ133","v":585.66137720252379},{"$f":"'Solar - Utility PV'!AK133","v":577.15055124781372},{"$f":"'Solar - Utility PV'!AL133","v":568.63972529310354},{"$f":"'Solar - Utility PV'!AM133","v":560.12889933839324},{"$f":"'Solar - Utility PV'!AN133","v":551.61807338368305},{"$f":"'Solar - Utility PV'!AO133","v":543.10724742897298},{"$f":"'Solar - Utility PV'!AP133","v":534.5964214742628},{"$f":"'Solar - Utility PV'!AQ133","v":526.08559551955261},{"$f":"'Solar - Utility PV'!AR133","v":517.57476956484322}]
["RM3UtSeattle","RD","Moderate",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L134","v":1599.9017837775239},{"$f":"'Solar - Utility PV'!M134","v":1405.2587147241061},{"$f":"'Solar - Utility PV'!N134","v":1353.5428568822824},{"$f":"'Solar - Utility PV'!O134","v":1301.826999040459},{"$f":"'Solar - Utility PV'!P134","v":1250.1111411986353},{"$f":"'Solar - Utility PV'!Q134","v":1198.3952833568119},{"$f":"'Solar - Utility PV'!R134","v":1146.6794255149882},{"$f":"'Solar - Utility PV'!S134","v":1094.9635676731648},{"$f":"'Solar - Utility PV'!T134","v":1043.2477098313411},{"$f":"'Solar - Utility PV'!U134","v":991.53185198951746},{"$f":"'Solar - Utility PV'!V134","v":939.81599414769391},{"$f":"'Solar - Utility PV'!W134","v":888.10013630587036},{"$f":"'Solar - Utility PV'!X134","v":836.38427846404704},{"$f":"'Solar - Utility PV'!Y134","v":828.95462897379696},{"$f":"'Solar - Utility PV'!Z134","v":821.52497948354687},{"$f":"'Solar - Utility PV'!AA134","v":814.09532999329679},{"$f":"'Solar - Utility PV'!AB134","v":806.6656805030467},{"$f":"'Solar - Utility PV'!AC134","v":799.23603101279662},{"$f":"'Solar - Utility PV'!AD134","v":791.80638152254653},{"$f":"'Solar - Utility PV'!AE134","v":784.37673203229645},{"$f":"'Solar - Utility PV'!AF134","v":776.94708254204636},{"$f":"'Solar - Utility PV'!AG134","v":769.51743305179627},{"$f":"'Solar - Utility PV'!AH134","v":762.08778356154619},{"$f":"'Solar - Utility PV'!AI134","v":754.65813407129599},{"$f":"'Solar - Utility PV'!AJ134","v":747.2284845810459},{"$f":"'Solar - Utility PV'!AK134","v":739.79883509079582},{"$f":"'Solar - Utility PV'!AL134","v":732.36918560054573},{"$f":"'Solar - Utility PV'!AM134","v":724.93953611029565},{"$f":"'Solar - Utility PV'!AN134","v":717.50988662004556},{"$f":"'Solar - Utility PV'!AO134","v":710.08023712979548},{"$f":"'Solar - Utility PV'!AP134","v":702.65058763954539},{"$f":"'Solar - Utility PV'!AQ134","v":695.22093814929531},{"$f":"'Solar - Utility PV'!AR134","v":687.7912886590459}]
["RC3UtSeattle","RD","Conservative",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L135","v":1599.9017837775239},{"$f":"'Solar - Utility PV'!M135","v":1405.2587147241061},{"$f":"'Solar - Utility PV'!N135","v":1388.7232339337274},{"$f":"'Solar - Utility PV'!O135","v":1372.1877531433488},{"$f":"'Solar - Utility PV'!P135","v":1355.6522723529702},{"$f":"'Solar - Utility PV'!Q135","v":1339.1167915625915},{"$f":"'Solar - Utility PV'!R135","v":1322.5813107722126},{"$f":"'Solar - Utility PV'!S135","v":1306.0458299818342},{"$f":"'Solar - Utility PV'!T135","v":1289.5103491914554},{"$f":"'Solar - Utility PV'!U135","v":1272.9748684010769},{"$f":"'Solar - Utility PV'!V135","v":1256.4393876106981},{"$f":"'Solar - Utility PV'!W135","v":1239.9039068203197},{"$f":"'Solar - Utility PV'!X135","v":1223.3684260299397},{"$f":"'Solar - Utility PV'!Y135","v":1204.0192186516449},{"$f":"'Solar - Utility PV'!Z135","v":1184.6700112733502},{"$f":"'Solar - Utility PV'!AA135","v":1165.3208038950556},{"$f":"'Solar - Utility PV'!AB135","v":1145.9715965167609},{"$f":"'Solar - Utility PV'!AC135","v":1126.6223891384661},{"$f":"'Solar - Utility PV'!AD135","v":1107.2731817601714},{"$f":"'Solar - Utility PV'!AE135","v":1087.9239743818766},{"$f":"'Solar - Utility PV'!AF135","v":1068.5747670035817},{"$f":"'Solar - Utility PV'!AG135","v":1049.2255596252871},{"$f":"'Solar - Utility PV'!AH135","v":1029.8763522469924},{"$f":"'Solar - Utility PV'!AI135","v":1010.5271448686977},{"$f":"'Solar - Utility PV'!AJ135","v":991.17793749040311},{"$f":"'Solar - Utility PV'!AK135","v":971.82873011210859},{"$f":"'Solar - Utility PV'!AL135","v":952.47952273381395},{"$f":"'Solar - Utility PV'!AM135","v":933.1303153555192},{"$f":"'Solar - Utility PV'!AN135","v":913.78110797722468},{"$f":"'Solar - Utility PV'!AO135","v":894.43190059893004},{"$f":"'Solar - Utility PV'!AP135","v":875.08269322063541},{"$f":"'Solar - Utility PV'!AQ135","v":855.73348584234077},{"$f":"'Solar - Utility PV'!AR135","v":836.38427846404704}]
["RA3UtChicago","RD","Advanced",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L136","v":1599.9017837775239},{"$f":"'Solar - Utility PV'!M136","v":1405.2587147241061},{"$f":"'Solar - Utility PV'!N136","v":1340.034403263646},{"$f":"'Solar - Utility PV'!O136","v":1274.8100918031862},{"$f":"'Solar - Utility PV'!P136","v":1209.5857803427261},{"$f":"'Solar - Utility PV'!Q136","v":1144.3614688822663},{"$f":"'Solar - Utility PV'!R136","v":1079.1371574218063},{"$f":"'Solar - Utility PV'!S136","v":1013.9128459613463},{"$f":"'Solar - Utility PV'!T136","v":948.68853450088636},{"$f":"'Solar - Utility PV'!U136","v":883.46422304042642},{"$f":"'Solar - Utility PV'!V136","v":818.23991157996647},{"$f":"'Solar - Utility PV'!W136","v":753.01560011950653},{"$f":"'Solar - Utility PV'!X136","v":687.7912886590459},{"$f":"'Solar - Utility PV'!Y136","v":679.28046270433572},{"$f":"'Solar - Utility PV'!Z136","v":670.76963674962565},{"$f":"'Solar - Utility PV'!AA136","v":662.25881079491535},{"$f":"'Solar - Utility PV'!AB136","v":653.74798484020516},{"$f":"'Solar - Utility PV'!AC136","v":645.23715888549498},{"$f":"'Solar - Utility PV'!AD136","v":636.72633293078491},{"$f":"'Solar - Utility PV'!AE136","v":628.21550697607472},{"$f":"'Solar - Utility PV'!AF136","v":619.70468102136454},{"$f":"'Solar - Utility PV'!AG136","v":611.19385506665435},{"$f":"'Solar - Utility PV'!AH136","v":602.68302911194417},{"$f":"'Solar - Utility PV'!AI136","v":594.17220315723398},{"$f":"'Solar - Utility PV'!AJ136","v":585.66137720252379},{"$f":"'Solar - Utility PV'!AK136","v":577.15055124781372},{"$f":"'Solar - Utility PV'!AL136","v":568.63972529310354},{"$f":"'Solar - Utility PV'!AM136","v":560.12889933839324},{"$f":"'Solar - Utility PV'!AN136","v":551.61807338368305},{"$f":"'Solar - Utility PV'!AO136","v":543.10724742897298},{"$f":"'Solar - Utility PV'!AP136","v":534.5964214742628},{"$f":"'Solar - Utility PV'!AQ136","v":526.08559551955261},{"$f":"'Solar - Utility PV'!AR136","v":517.57476956484322}]
["RM3UtChicago","RD","Moderate",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L137","v":1599.9017837775239},{"$f":"'Solar - Utility PV'!M137","v":1405.2587147241061},{"$f":"'Solar - Utility PV'!N137","v":1353.5428568822824},{"$f":"'Solar - Utility PV'!O137","v":1301.826999040459},{"$f":"'Solar - Utility PV'!P137","v":1250.1111411986353},{"$f":"'Solar - Utility PV'!Q137","v":1198.3952833568119},{"$f":"'Solar - Utility PV'!R137","v":1146.6794255149882},{"$f":"'Solar - Utility PV'!S137","v":1094.9635676731648},{"$f":"'Solar - Utility PV'!T137","v":1043.2477098313411},{"$f":"'Solar - Utility PV'!U137","v":991.53185198951746},{"$f":"'Solar - Utility PV'!V137","v":939.81599414769391},{"$f":"'Solar - Utility PV'!W137","v":888.10013630587036},{"$f":"'Solar - Utility PV'!X137","v":836.38427846404704},{"$f":"'Solar - Utility PV'!Y137","v":828.95462897379696},{"$f":"'Solar - Utility PV'!Z137","v":821.52497948354687},{"$f":"'Solar - Utility PV'!AA137","v":814.09532999329679},{"$f":"'Solar - Utility PV'!AB137","v":806.6656805030467},{"$f":"'Solar - Utility PV'!AC137","v":799.23603101279662},{"$f":"'Solar - Utility PV'!AD137","v":791.80638152254653},{"$f":"'Solar - Utility PV'!AE137","v":784.37673203229645},{"$f":"'Solar - Utility PV'!AF137","v":776.94708254204636},{"$f":"'Solar - Utility PV'!AG137","v":769.51743305179627},{"$f":"'Solar - Utility PV'!AH137","v":762.08778356154619},{"$f":"'Solar - Utility PV'!AI137","v":754.65813407129599},{"$f":"'Solar - Utility PV'!AJ137","v":747.2284845810459},{"$f":"'Solar - Utility PV'!AK137","v":739.79883509079582},{"$f":"'Solar - Utility PV'!AL137","v":732.36918560054573},{"$f":"'Solar - Utility PV'!AM137","v":724.93953611029565},{"$f":"'Solar - Utility PV'!AN137","v":717.50988662004556},{"$f":"'Solar - Utility PV'!AO137","v":710.08023712979548},{"$f":"'Solar - Utility PV'!AP137","v":702.65058763954539},{"$f":"'Solar - Utility PV'!AQ137","v":695.22093814929531},{"$f":"'Solar - Utility PV'!AR137","v":687.7912886590459}]
["RC3UtChicago","RD","Conservative",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L138","v":1599.9017837775239},{"$f":"'Solar - Utility PV'!M138","v":1405.2587147241061},{"$f":"'Solar - Utility PV'!N138","v":1388.7232339337274},{"$f":"'Solar - Utility PV'!O138","v":1372.1877531433488},{"$f":"'Solar - Utility PV'!P138","v":1355.6522723529702},{"$f":"'Solar - Utility PV'!Q138","v":1339.1167915625915},{"$f":"'Solar - Utility PV'!R138","v":1322.5813107722126},{"$f":"'Solar - Utility PV'!S138","v":1306.0458299818342},{"$f":"'Solar - Utility PV'!T138","v":1289.5103491914554},{"$f":"'Solar - Utility PV'!U138","v":1272.9748684010769},{"$f":"'Solar - Utility PV'!V138","v":1256.4393876106981},{"$f":"'Solar - Utility PV'!W138","v":1239.9039068203197},{"$f":"'Solar - Utility PV'!X138","v":1223.3684260299397},{"$f":"'Solar - Utility PV'!Y138","v":1204.0192186516449},{"$f":"'Solar - Utility PV'!Z138","v":1184.6700112733502},{"$f":"'Solar - Utility PV'!AA138","v":1165.3208038950556},{"$f":"'Solar - Utility PV'!AB138","v":1145.9715965167609},{"$f":"'Solar - Utility PV'!AC138","v":1126.6223891384661},{"$f":"'Solar - Utility PV'!AD138","v":1107.2731817601714},{"$f":"'Solar - Utility PV'!AE138","v":1087.9239743818766},{"$f":"'Solar - Utility PV'!AF138","v":1068.5747670035817},{"$f":"'Solar - Utility PV'!AG138","v":1049.2255596252871},{"$f":"'Solar - Utility PV'!AH138","v":1029.8763522469924},{"$f":"'Solar - Utility PV'!AI138","v":1010.5271448686977},{"$f":"'Solar - Utility PV'!AJ138","v":991.17793749040311},{"$f":"'Solar - Utility PV'!AK138","v":971.82873011210859},{"$f":"'Solar - Utility PV'!AL138","v":952.47952273381395},{"$f":"'Solar - Utility PV'!AM138","v":933.1303153555192},{"$f":"'Solar - Utility PV'!AN138","v":913.78110797722468},{"$f":"'Solar - Utility PV'!AO138","v":894.43190059893004},{"$f":"'Solar - Utility PV'!AP138","v":875.08269322063541},{"$f":"'Solar - Utility PV'!AQ138","v":855.73348584234077},{"$f":"'Solar - Utility PV'!AR138","v":836.38427846404704}]
["RA3UtKansasy","RD","Advanced",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L139","v":1599.9017837775239},{"$f":"'Solar - Utility PV'!M139","v":1405.2587147241061},{"$f":"'Solar - Utility PV'!N139","v":1340.034403263646},{"$f":"'Solar - Utility PV'!O139","v":1274.8100918031862},{"$f":"'Solar - Utility PV'!P139","v":1209.5857803427261},{"$f":"'Solar - Utility PV'!Q139","v":1144.3614688822663},{"$f":"'Solar - Utility PV'!R139","v":1079.1371574218063},{"$f":"'Solar - Utility PV'!S139","v":1013.9128459613463},{"$f":"'Solar - Utility PV'!T139","v":948.68853450088636},{"$f":"'Solar - Utility PV'!U139","v":883.46422304042642},{"$f":"'Solar - Utility PV'!V139","v":818.23991157996647},{"$f":"'Solar - Utility PV'!W139","v":753.01560011950653},{"$f":"'Solar - Utility PV'!X139","v":687.7912886590459},{"$f":"'Solar - Utility PV'!Y139","v":679.28046270433572},{"$f":"'Solar - Utility PV'!Z139","v":670.76963674962565},{"$f":"'Solar - Utility PV'!AA139","v":662.25881079491535},{"$f":"'Solar - Utility PV'!AB139","v":653.74798484020516},{"$f":"'Solar - Utility PV'!AC139","v":645.23715888549498},{"$f":"'Solar - Utility PV'!AD139","v":636.72633293078491},{"$f":"'Solar - Utility PV'!AE139","v":628.21550697607472},{"$f":"'Solar - Utility PV'!AF139","v":619.70468102136454},{"$f":"'Solar - Utility PV'!AG139","v":611.19385506665435},{"$f":"'Solar - Utility PV'!AH139","v":602.68302911194417},{"$f":"'Solar - Utility PV'!AI139","v":594.17220315723398},{"$f":"'Solar - Utility PV'!AJ139","v":585.66137720252379},{"$f":"'Solar - Utility PV'!AK139","v":577.15055124781372},{"$f":"'Solar - Utility PV'!AL139","v":568.63972529310354},{"$f":"'Solar - Utility PV'!AM139","v":560.12889933839324},{"$f":"'Solar - Utility PV'!AN139","v":551.61807338368305},{"$f":"'Solar - Utility PV'!AO139","v":543.10724742897298},{"$f":"'Solar - Utility PV'!AP139","v":534.5964214742628},{"$f":"'Solar - Utility PV'!AQ139","v":526.08559551955261},{"$f":"'Solar - Utility PV'!AR139","v":517.57476956484322}]
["RM3UtKansasy","RD","Moderate",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L140","v":1599.9017837775239},{"$f":"'Solar - Utility PV'!M140","v":1405.2587147241061},{"$f":"'Solar - Utility PV'!N140","v":1353.5428568822824},{"$f":"'Solar - Utility PV'!O140","v":1301.826999040459},{"$f":"'Solar - Utility PV'!P140","v":1250.1111411986353},{"$f":"'Solar - Utility PV'!Q140","v":1198.3952833568119},{"$f":"'Solar - Utility PV'!R140","v":1146.6794255149882},{"$f":"'Solar - Utility PV'!S140","v":1094.9635676731648},{"$f":"'Solar - Utility PV'!T140","v":1043.2477098313411},{"$f":"'Solar - Utility PV'!U140","v":991.53185198951746},{"$f":"'Solar - Utility PV'!V140","v":939.81599414769391},{"$f":"'Solar - Utility PV'!W140","v":888.10013630587036},{"$f":"'Solar - Utility PV'!X140","v":836.38427846404704},{"$f":"'Solar - Utility PV'!Y140","v":828.95462897379696},{"$f":"'Solar - Utility PV'!Z140","v":821.52497948354687},{"$f":"'Solar - Utility PV'!AA140","v":814.09532999329679},{"$f":"'Solar - Utility PV'!AB140","v":806.6656805030467},{"$f":"'Solar - Utility PV'!AC140","v":799.23603101279662},{"$f":"'Solar - Utility PV'!AD140","v":791.80638152254653},{"$f":"'Solar - Utility PV'!AE140","v":784.37673203229645},{"$f":"'Solar - Utility PV'!AF140","v":776.94708254204636},{"$f":"'Solar - Utility PV'!AG140","v":769.51743305179627},{"$f":"'Solar - Utility PV'!AH140","v":762.08778356154619},{"$f":"'Solar - Utility PV'!AI140","v":754.65813407129599},{"$f":"'Solar - Utility PV'!AJ140","v":747.2284845810459},{"$f":"'Solar - Utility PV'!AK140","v":739.79883509079582},{"$f":"'Solar - Utility PV'!AL140","v":732.36918560054573},{"$f":"'Solar - Utility PV'!AM140","v":724.93953611029565},{"$f":"'Solar - Utility PV'!AN140","v":717.50988662004556},{"$f":"'Solar - Utility PV'!AO140","v":710.08023712979548},{"$f":"'Solar - Utility PV'!AP140","v":702.65058763954539},{"$f":"'Solar - Utility PV'!AQ140","v":695.22093814929531},{"$f":"'Solar - Utility PV'!AR140","v":687.7912886590459}]
["RC3UtKansasy","RD","Conservative",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L141","v":1599.9017837775239},{"$f":"'Solar - Utility PV'!M141","v":1405.2587147241061},{"$f":"'Solar - Utility PV'!N141","v":1388.7232339337274},{"$f":"'Solar - Utility PV'!O141","v":1372.1877531433488},{"$f":"'Solar - Utility PV'!P141","v":1355.6522723529702},{"$f":"'Solar - Utility PV'!Q141","v":1339.1167915625915},{"$f":"'Solar - Utility PV'!R141","v":1322.5813107722126},{"$f":"'Solar - Utility PV'!S141","v":1306.0458299818342},{"$f":"'Solar - Utility PV'!T141","v":1289.5103491914554},{"$f":"'Solar - Utility PV'!U141","v":1272.9748684010769},{"$f":"'Solar - Utility PV'!V141","v":1256.4393876106981},{"$f":"'Solar - Utility PV'!W141","v":1239.9039068203197},{"$f":"'Solar - Utility PV'!X141","v":1223.3684260299397},{"$f":"'Solar - Utility PV'!Y141","v":1204.0192186516449},{"$f":"'Solar - Utility PV'!Z141","v":1184.6700112733502},{"$f":"'Solar - Utility PV'!AA141","v":1165.3208038950556},{"$f":"'Solar - Utility PV'!AB141","v":1145.9715965167609},{"$f":"'Solar - Utility PV'!AC141","v":1126.6223891384661},{"$f":"'Solar - Utility PV'!AD141","v":1107.2731817601714},{"$f":"'Solar - Utility PV'!AE141","v":1087.9239743818766},{"$f":"'Solar - Utility PV'!AF141","v":1068.5747670035817},{"$f":"'Solar - Utility PV'!AG141","v":1049.2255596252871},{"$f":"'Solar - Utility PV'!AH141","v":1029.8763522469924},{"$f":"'Solar - Utility PV'!AI141","v":1010.5271448686977},{"$f":"'Solar - Utility PV'!AJ141","v":991.17793749040311},{"$f":"'Solar - Utility PV'!AK141","v":971.82873011210859},{"$f":"'Solar - Utility PV'!AL141","v":952.47952273381395},{"$f":"'Solar - Utility PV'!AM141","v":933.1303153555192},{"$f":"'Solar - Utility PV'!AN141","v":913.78110797722468},{"$f":"'Solar - Utility PV'!AO141","v":894.43190059893004},{"$f":"'Solar - Utility PV'!AP141","v":875.08269322063541},{"$f":"'Solar - Utility PV'!AQ141","v":855.73348584234077},{"$f":"'Solar - Utility PV'!AR141","v":836.38427846404704}]
["RA3UtLosAngs","RD","Advanced",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L142","v":1599.9017837775239},{"$f":"'Solar - Utility PV'!M142","v":1405.2587147241061},{"$f":"'Solar - Utility PV'!N142","v":1340.034403263646},{"$f":"'Solar - Utility PV'!O142","v":1274.8100918031862},{"$f":"'Solar - Utility PV'!P142","v":1209.5857803427261},{"$f":"'Solar - Utility PV'!Q142","v":1144.3614688822663},{"$f":"'Solar - Utility PV'!R142","v":1079.1371574218063},{"$f":"'Solar - Utility PV'!S142","v":1013.9128459613463},{"$f":"'Solar - Utility PV'!T142","v":948.68853450088636},{"$f":"'Solar - Utility PV'!U142","v":883.46422304042642},{"$f":"'Solar - Utility PV'!V142","v":818.23991157996647},{"$f":"'Solar - Utility PV'!W142","v":753.01560011950653},{"$f":"'Solar - Utility PV'!X142","v":687.7912886590459},{"$f":"'Solar - Utility PV'!Y142","v":679.28046270433572},{"$f":"'Solar - Utility PV'!Z142","v":670.76963674962565},{"$f":"'Solar - Utility PV'!AA142","v":662.25881079491535},{"$f":"'Solar - Utility PV'!AB142","v":653.74798484020516},{"$f":"'Solar - Utility PV'!AC142","v":645.23715888549498},{"$f":"'Solar - Utility PV'!AD142","v":636.72633293078491},{"$f":"'Solar - Utility PV'!AE142","v":628.21550697607472},{"$f":"'Solar - Utility PV'!AF142","v":619.70468102136454},{"$f":"'Solar - Utility PV'!AG142","v":611.19385506665435},{"$f":"'Solar - Utility PV'!AH142","v":602.68302911194417},{"$f":"'Solar - Utility PV'!AI142","v":594.17220315723398},{"$f":"'Solar - Utility PV'!AJ142","v":585.66137720252379},{"$f":"'Solar - Utility PV'!AK142","v":577.15055124781372},{"$f":"'Solar - Utility PV'!AL142","v":568.63972529310354},{"$f":"'Solar - Utility PV'!AM142","v":560.12889933839324},{"$f":"'Solar - Utility PV'!AN142","v":551.61807338368305},{"$f":"'Solar - Utility PV'!AO142","v":543.10724742897298},{"$f":"'Solar - Utility PV'!AP142","v":534.5964214742628},{"$f":"'Solar - Utility PV'!AQ142","v":526.08559551955261},{"$f":"'Solar - Utility PV'!AR142","v":517.57476956484322}]
["RM3UtLosAngs","RD","Moderate",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L143","v":1599.9017837775239},{"$f":"'Solar - Utility PV'!M143","v":1405.2587147241061},{"$f":"'Solar - Utility PV'!N143","v":1353.5428568822824},{"$f":"'Solar - Utility PV'!O143","v":1301.826999040459},{"$f":"'Solar - Utility PV'!P143","v":1250.1111411986353},{"$f":"'Solar - Utility PV'!Q143","v":1198.3952833568119},{"$f":"'Solar - Utility PV'!R143","v":1146.6794255149882},{"$f":"'Solar - Utility PV'!S143","v":1094.9635676731648},{"$f":"'Solar - Utility PV'!T143","v":1043.2477098313411},{"$f":"'Solar - Utility PV'!U143","v":991.53185198951746},{"$f":"'Solar - Utility PV'!V143","v":939.81599414769391},{"$f":"'Solar - Utility PV'!W143","v":888.10013630587036},{"$f":"'Solar - Utility PV'!X143","v":836.38427846404704},{"$f":"'Solar - Utility PV'!Y143","v":828.95462897379696},{"$f":"'Solar - Utility PV'!Z143","v":821.52497948354687},{"$f":"'Solar - Utility PV'!AA143","v":814.09532999329679},{"$f":"'Solar - Utility PV'!AB143","v":806.6656805030467},{"$f":"'Solar - Utility PV'!AC143","v":799.23603101279662},{"$f":"'Solar - Utility PV'!AD143","v":791.80638152254653},{"$f":"'Solar - Utility PV'!AE143","v":784.37673203229645},{"$f":"'Solar - Utility PV'!AF143","v":776.94708254204636},{"$f":"'Solar - Utility PV'!AG143","v":769.51743305179627},{"$f":"'Solar - Utility PV'!AH143","v":762.08778356154619},{"$f":"'Solar - Utility PV'!AI143","v":754.65813407129599},{"$f":"'Solar - Utility PV'!AJ143","v":747.2284845810459},{"$f":"'Solar - Utility PV'!AK143","v":739.79883509079582},{"$f":"'Solar - Utility PV'!AL143","v":732.36918560054573},{"$f":"'Solar - Utility PV'!AM143","v":724.93953611029565},{"$f":"'Solar - Utility PV'!AN143","v":717.50988662004556},{"$f":"'Solar - Utility PV'!AO143","v":710.08023712979548},{"$f":"'Solar - Utility PV'!AP143","v":702.65058763954539},{"$f":"'Solar - Utility PV'!AQ143","v":695.22093814929531},{"$f":"'Solar - Utility PV'!AR143","v":687.7912886590459}]
[{"$f":"_xlfn.CONCAT(LEFT(B67,1), LEFT(C67,1), LEFT(D67,1),LEFT(E67,2),LEFT(F67,6),RIGHT(F67,1))","v":"RC3UtLosAngs"},"RD","Conservative",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L144","v":1599.9017837775239},{"$f":"'Solar - Utility PV'!M144","v":1405.2587147241061},{"$f":"'Solar - Utility PV'!N144","v":1388.7232339337274},{"$f":"'Solar - Utility PV'!O144","v":1372.1877531433488},{"$f":"'Solar - Utility PV'!P144","v":1355.6522723529702},{"$f":"'Solar - Utility PV'!Q144","v":1339.1167915625915},{"$f":"'Solar - Utility PV'!R144","v":1322.5813107722126},{"$f":"'Solar - Utility PV'!S144","v":1306.0458299818342},{"$f":"'Solar - Utility PV'!T144","v":1289.5103491914554},{"$f":"'Solar - Utility PV'!U144","v":1272.9748684010769},{"$f":"'Solar - Utility PV'!V144","v":1256.4393876106981},{"$f":"'Solar - Utility PV'!W144","v":1239.9039068203197},{"$f":"'Solar - Utility PV'!X144","v":1223.3684260299397},{"$f":"'Solar - Utility PV'!Y144","v":1204.0192186516449},{"$f":"'Solar - Utility PV'!Z144","v":1184.6700112733502},{"$f":"'Solar - Utility PV'!AA144","v":1165.3208038950556},{"$f":"'Solar - Utility PV'!AB144","v":1145.9715965167609},{"$f":"'Solar - Utility PV'!AC144","v":1126.6223891384661},{"$f":"'Solar - Utility PV'!AD144","v":1107.2731817601714},{"$f":"'Solar - Utility PV'!AE144","v":1087.9239743818766},{"$f":"'Solar - Utility PV'!AF144","v":1068.5747670035817},{"$f":"'Solar - Utility PV'!AG144","v":1049.2255596252871},{"$f":"'Solar - Utility PV'!AH144","v":1029.8763522469924},{"$f":"'Solar - Utility PV'!AI144","v":1010.5271448686977},{"$f":"'Solar - Utility PV'!AJ144","v":991.17793749040311},{"$f":"'Solar - Utility PV'!AK144","v":971.82873011210859},{"$f":"'Solar - Utility PV'!AL144","v":952.47952273381395},{"$f":"'Solar - Utility PV'!AM144","v":933.1303153555192},{"$f":"'Solar - Utility PV'!AN144","v":913.78110797722468},{"$f":"'Solar - Utility PV'!AO144","v":894.43190059893004},{"$f":"'Solar - Utility PV'!AP144","v":875.08269322063541},{"$f":"'Solar - Utility PV'!AQ144","v":855.73348584234077},{"$f":"'Solar - Utility PV'!AR144","v":836.38427846404704}]
["RA3UtDaggett","RD","Advanced",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L145","v":1599.9017837775239},{"$f":"'Solar - Utility PV'!M145","v":1405.2587147241061},{"$f":"'Solar - Utility PV'!N145","v":1340.034403263646},{"$f":"'Solar - Utility PV'!O145","v":1274.8100918031862},{"$f":"'Solar - Utility PV'!P145","v":1209.5857803427261},{"$f":"'Solar - Utility PV'!Q145","v":1144.3614688822663},{"$f":"'Solar - Utility PV'!R145","v":1079.1371574218063},{"$f":"'Solar - Utility PV'!S145","v":1013.9128459613463},{"$f":"'Solar - Utility PV'!T145","v":948.68853450088636},{"$f":"'Solar - Utility PV'!U145","v":883.46422304042642},{"$f":"'Solar - Utility PV'!V145","v":818.23991157996647},{"$f":"'Solar - Utility PV'!W145","v":753.01560011950653},{"$f":"'Solar - Utility PV'!X145","v":687.7912886590459},{"$f":"'Solar - Utility PV'!Y145","v":679.28046270433572},{"$f":"'Solar - Utility PV'!Z145","v":670.76963674962565},{"$f":"'Solar - Utility PV'!AA145","v":662.25881079491535},{"$f":"'Solar - Utility PV'!AB145","v":653.74798484020516},{"$f":"'Solar - Utility PV'!AC145","v":645.23715888549498},{"$f":"'Solar - Utility PV'!AD145","v":636.72633293078491},{"$f":"'Solar - Utility PV'!AE145","v":628.21550697607472},{"$f":"'Solar - Utility PV'!AF145","v":619.70468102136454},{"$f":"'Solar - Utility PV'!AG145","v":611.19385506665435},{"$f":"'Solar - Utility PV'!AH145","v":602.68302911194417},{"$f":"'Solar - Utility PV'!AI145","v":594.17220315723398},{"$f":"'Solar - Utility PV'!AJ145","v":585.66137720252379},{"$f":"'Solar - Utility PV'!AK145","v":577.15055124781372},{"$f":"'Solar - Utility PV'!AL145","v":568.63972529310354},{"$f":"'Solar - Utility PV'!AM145","v":560.12889933839324},{"$f":"'Solar - Utility PV'!AN145","v":551.61807338368305},{"$f":"'Solar - Utility PV'!AO145","v":543.10724742897298},{"$f":"'Solar - Utility PV'!AP145","v":534.5964214742628},{"$f":"'Solar - Utility PV'!AQ145","v":526.08559551955261},{"$f":"'Solar - Utility PV'!AR145","v":517.57476956484322}]
["RM3UtDaggett","RD","Moderate",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L146","v":1599.9017837775239},{"$f":"'Solar - Utility PV'!M146","v":1405.2587147241061},{"$f":"'Solar - Utility PV'!N146","v":1353.5428568822824},{"$f":"'Solar - Utility PV'!O146","v":1301.826999040459},{"$f":"'Solar - Utility PV'!P146","v":1250.1111411986353},{"$f":"'Solar - Utility PV'!Q146","v":1198.3952833568119},{"$f":"'Solar - Utility PV'!R146","v":1146.6794255149882},{"$f":"'Solar - Utility PV'!S146","v":1094.9635676731648},{"$f":"'Solar - Utility PV'!T146","v":1043.2477098313411},{"$f":"'Solar - Utility PV'!U146","v":991.53185198951746},{"$f":"'Solar - Utility PV'!V146","v":939.81599414769391},{"$f":"'Solar - Utility PV'!W146","v":888.10013630587036},{"$f":"'Solar - Utility PV'!X146","v":836.38427846404704},{"$f":"'Solar - Utility PV'!Y146","v":828.95462897379696},{"$f":"'Solar - Utility PV'!Z146","v":821.52497948354687},{"$f":"'Solar - Utility PV'!AA146","v":814.09532999329679},{"$f":"'Solar - Utility PV'!AB146","v":806.6656805030467},{"$f":"'Solar - Utility PV'!AC146","v":799.23603101279662},{"$f":"'Solar - Utility PV'!AD146","v":791.80638152254653},{"$f":"'Solar - Utility PV'!AE146","v":784.37673203229645},{"$f":"'Solar - Utility PV'!AF146","v":776.94708254204636},{"$f":"'Solar - Utility PV'!AG146","v":769.51743305179627},{"$f":"'Solar - Utility PV'!AH146","v":762.08778356154619},{"$f":"'Solar - Utility PV'!AI146","v":754.65813407129599},{"$f":"'Solar - Utility PV'!AJ146","v":747.2284845810459},{"$f":"'Solar - Utility PV'!AK146","v":739.79883509079582},{"$f":"'Solar - Utility PV'!AL146","v":732.36918560054573},{"$f":"'Solar - Utility PV'!AM146","v":724.93953611029565},{"$f":"'Solar - Utility PV'!AN146","v":717.50988662004556},{"$f":"'Solar - Utility PV'!AO146","v":710.08023712979548},{"$f":"'Solar - Utility PV'!AP146","v":702.65058763954539},{"$f":"'Solar - Utility PV'!AQ146","v":695.22093814929531},{"$f":"'Solar - Utility PV'!AR146","v":687.7912886590459}]
["RC3UtDaggett","RD","Conservative",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L147","v":1599.9017837775239},{"$f":"'Solar - Utility PV'!M147","v":1405.2587147241061},{"$f":"'Solar - Utility PV'!N147","v":1388.7232339337274},{"$f":"'Solar - Utility PV'!O147","v":1372.1877531433488},{"$f":"'Solar - Utility PV'!P147","v":1355.6522723529702},{"$f":"'Solar - Utility PV'!Q147","v":1339.1167915625915},{"$f":"'Solar - Utility PV'!R147","v":1322.5813107722126},{"$f":"'Solar - Utility PV'!S147","v":1306.0458299818342},{"$f":"'Solar - Utility PV'!T147","v":1289.5103491914554},{"$f":"'Solar - Utility PV'!U147","v":1272.9748684010769},{"$f":"'Solar - Utility PV'!V147","v":1256.4393876106981},{"$f":"'Solar - Utility PV'!W147","v":1239.9039068203197},{"$f":"'Solar - Utility PV'!X147","v":1223.3684260299397},{"$f":"'Solar - Utility PV'!Y147","v":1204.0192186516449},{"$f":"'Solar - Utility PV'!Z147","v":1184.6700112733502},{"$f":"'Solar - Utility PV'!AA147","v":1165.3208038950556},{"$f":"'Solar - Utility PV'!AB147","v":1145.9715965167609},{"$f":"'Solar - Utility PV'!AC147","v":1126.6223891384661},{"$f":"'Solar - Utility PV'!AD147","v":1107.2731817601714},{"$f":"'Solar - Utility PV'!AE147","v":1087.9239743818766},{"$f":"'Solar - Utility PV'!AF147","v":1068.5747670035817},{"$f":"'Solar - Utility PV'!AG147","v":1049.2255596252871},{"$f":"'Solar - Utility PV'!AH147","v":1029.8763522469924},{"$f":"'Solar - Utility PV'!AI147","v":1010.5271448686977},{"$f":"'Solar - Utility PV'!AJ147","v":991.17793749040311},{"$f":"'Solar - Utility PV'!AK147","v":971.82873011210859},{"$f":"'Solar - Utility PV'!AL147","v":952.47952273381395},{"$f":"'Solar - Utility PV'!AM147","v":933.1303153555192},{"$f":"'Solar - Utility PV'!AN147","v":913.78110797722468},{"$f":"'Solar - Utility PV'!AO147","v":894.43190059893004},{"$f":"'Solar - Utility PV'!AP147","v":875.08269322063541},{"$f":"'Solar - Utility PV'!AQ147","v":855.73348584234077},{"$f":"'Solar - Utility PV'!AR147","v":836.38427846404704}]
["RA3LaLTRG11","RD","Advanced",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L229","v":1750.7580673054586},{"$f":"'Land-Based Wind'!M229","v":1690.5034948638927},{"$f":"'Land-Based Wind'!N229","v":1628.9224497924565},{"$f":"'Land-Based Wind'!O229","v":1566.0149320911464},{"$f":"'Land-Based Wind'!P229","v":1501.7809417599638},{"$f":"'Land-Based Wind'!Q229","v":1436.2204787989099},{"$f":"'Land-Based Wind'!R229","v":1369.3335432079823},{"$f":"'Land-Based Wind'!S229","v":1301.120134987184},{"$f":"'Land-Based Wind'!T229","v":1231.5802541365126},{"$f":"'Land-Based Wind'!U229","v":1160.7139006559692},{"$f":"'Land-Based Wind'!V229","v":1088.5210745455531},{"$f":"'Land-Based Wind'!W229","v":1015.0017758052646},{"$f":"'Land-Based Wind'!X229","v":940.15600443510436},{"$f":"'Land-Based Wind'!Y229","v":927.4367975491607},{"$f":"'Land-Based Wind'!Z229","v":914.67546477954431},{"$f":"'Land-Based Wind'!AA229","v":901.87200612625577},{"$f":"'Land-Based Wind'!AB229","v":889.02642158929427},{"$f":"'Land-Based Wind'!AC229","v":876.13871116866017},{"$f":"'Land-Based Wind'!AD229","v":863.20887486435379},{"$f":"'Land-Based Wind'!AE229","v":850.23691267637457},{"$f":"'Land-Based Wind'!AF229","v":837.22282460472263},{"$f":"'Land-Based Wind'!AG229","v":824.16661064939876},{"$f":"'Land-Based Wind'!AH229","v":811.06827081040183},{"$f":"'Land-Based Wind'!AI229","v":797.92780508773228},{"$f":"'Land-Based Wind'!AJ229","v":784.74521348139024},{"$f":"'Land-Based Wind'!AK229","v":771.52049599137558},{"$f":"'Land-Based Wind'!AL229","v":758.25365261768889},{"$f":"'Land-Based Wind'!AM229","v":744.94468336032855},{"$f":"'Land-Based Wind'!AN229","v":731.59358821929663},{"$f":"'Land-Based Wind'!AO229","v":718.20036719459154},{"$f":"'Land-Based Wind'!AP229","v":704.76502028621417},{"$f":"'Land-Based Wind'!AQ229","v":691.28754749416441},{"$f":"'Land-Based Wind'!AR229","v":677.76794881844148}]
["RM3LaLTRG11","RD","Moderate",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L230","v":1750.7580673054586},{"$f":"'Land-Based Wind'!M230","v":1714.8418206232893},{"$f":"'Land-Based Wind'!N230","v":1678.5952959178042},{"$f":"'Land-Based Wind'!O230","v":1642.0184931890035},{"$f":"'Land-Based Wind'!P230","v":1605.1114124368844},{"$f":"'Land-Based Wind'!Q230","v":1567.8740536614496},{"$f":"'Land-Based Wind'!R230","v":1530.3064168626979},{"$f":"'Land-Based Wind'!S230","v":1492.4085020406299},{"$f":"'Land-Based Wind'!T230","v":1454.1803091952443},{"$f":"'Land-Based Wind'!U230","v":1415.621838326543},{"$f":"'Land-Based Wind'!V230","v":1376.7330894345243},{"$f":"'Land-Based Wind'!W230","v":1337.5140625191891},{"$f":"'Land-Based Wind'!X230","v":1297.9647575805379},{"$f":"'Land-Based Wind'!Y230","v":1284.5735276032503},{"$f":"'Land-Based Wind'!Z230","v":1271.1640607466834},{"$f":"'Land-Based Wind'!AA230","v":1257.7363570108389},{"$f":"'Land-Based Wind'!AB230","v":1244.2904163957137},{"$f":"'Land-Based Wind'!AC230","v":1230.8262389013109},{"$f":"'Land-Based Wind'!AD230","v":1217.3438245276282},{"$f":"'Land-Based Wind'!AE230","v":1203.8431732746669},{"$f":"'Land-Based Wind'!AF230","v":1190.3242851424272},{"$f":"'Land-Based Wind'!AG230","v":1176.7871601309078},{"$f":"'Land-Based Wind'!AH230","v":1163.2317982401094},{"$f":"'Land-Based Wind'!AI230","v":1149.6581994700318},{"$f":"'Land-Based Wind'!AJ230","v":1136.0663638206759},{"$f":"'Land-Based Wind'!AK230","v":1122.456291292041},{"$f":"'Land-Based Wind'!AL230","v":1108.827981884127},{"$f":"'Land-Based Wind'!AM230","v":1095.1814355969341},{"$f":"'Land-Based Wind'!AN230","v":1081.5166524304614},{"$f":"'Land-Based Wind'!AO230","v":1067.8336323847107},{"$f":"'Land-Based Wind'!AP230","v":1054.132375459681},{"$f":"'Land-Based Wind'!AQ230","v":1040.4128816553716},{"$f":"'Land-Based Wind'!AR230","v":1026.6751509717835}]
["RC3LaLTRG11","RD","Conservative",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L231","v":1750.7580673054586},{"$f":"'Land-Based Wind'!M231","v":1722.2106922616431},{"$f":"'Land-Based Wind'!N231","v":1693.7561177964549},{"$f":"'Land-Based Wind'!O231","v":1665.3943439098912},{"$f":"'Land-Based Wind'!P231","v":1637.1253706019525},{"$f":"'Land-Based Wind'!Q231","v":1608.9491978726403},{"$f":"'Land-Based Wind'!R231","v":1580.8658257219531},{"$f":"'Land-Based Wind'!S231","v":1552.8752541498927},{"$f":"'Land-Based Wind'!T231","v":1524.9774831564575},{"$f":"'Land-Based Wind'!U231","v":1497.1725127416473},{"$f":"'Land-Based Wind'!V231","v":1469.4603429054634},{"$f":"'Land-Based Wind'!W231","v":1441.8409736479045},{"$f":"'Land-Based Wind'!X231","v":1414.3144049689718},{"$f":"'Land-Based Wind'!Y231","v":1406.4943020199782},{"$f":"'Land-Based Wind'!Z231","v":1398.669311521802},{"$f":"'Land-Based Wind'!AA231","v":1390.8394334744426},{"$f":"'Land-Based Wind'!AB231","v":1383.0046678779001},{"$f":"'Land-Based Wind'!AC231","v":1375.1650147321739},{"$f":"'Land-Based Wind'!AD231","v":1367.3204740372635},{"$f":"'Land-Based Wind'!AE231","v":1359.4710457931708},{"$f":"'Land-Based Wind'!AF231","v":1351.6167299998945},{"$f":"'Land-Based Wind'!AG231","v":1343.7575266574345},{"$f":"'Land-Based Wind'!AH231","v":1335.8934357657918},{"$f":"'Land-Based Wind'!AI231","v":1328.0244573249654},{"$f":"'Land-Based Wind'!AJ231","v":1320.1505913349558},{"$f":"'Land-Based Wind'!AK231","v":1312.2718377957631},{"$f":"'Land-Based Wind'!AL231","v":1304.3881967073867},{"$f":"'Land-Based Wind'!AM231","v":1296.4996680698271},{"$f":"'Land-Based Wind'!AN231","v":1288.6062518830838},{"$f":"'Land-Based Wind'!AO231","v":1280.7079481471574},{"$f":"'Land-Based Wind'!AP231","v":1272.804756862047},{"$f":"'Land-Based Wind'!AQ231","v":1264.8966780277544},{"$f":"'Land-Based Wind'!AR231","v":1256.9837116442786}]
["RA3LaLTRG22","RD","Advanced",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L232","v":1613.6088727292877},{"$f":"'Land-Based Wind'!M232","v":1560.3956697255649},{"$f":"'Land-Based Wind'!N232","v":1505.4252719628419},{"$f":"'Land-Based Wind'!O232","v":1448.69767944112},{"$f":"'Land-Based Wind'!P232","v":1390.2128921603987},{"$f":"'Land-Based Wind'!Q232","v":1329.9709101206786},{"$f":"'Land-Based Wind'!R232","v":1267.9717333219594},{"$f":"'Land-Based Wind'!S232","v":1204.2153617642416},{"$f":"'Land-Based Wind'!T232","v":1138.7017954475245},{"$f":"'Land-Based Wind'!U232","v":1071.4310343718087},{"$f":"'Land-Based Wind'!V232","v":1002.4030785370932},{"$f":"'Land-Based Wind'!W232","v":931.61792794337896},{"$f":"'Land-Based Wind'!X232","v":859.07558259066548},{"$f":"'Land-Based Wind'!Y232","v":848.57904591876866},{"$f":"'Land-Based Wind'!Z232","v":838.02427116801266},{"$f":"'Land-Based Wind'!AA232","v":827.41125833839703},{"$f":"'Land-Based Wind'!AB232","v":816.74000742992257},{"$f":"'Land-Based Wind'!AC232","v":806.01051844258882},{"$f":"'Land-Based Wind'!AD232","v":795.22279137639566},{"$f":"'Land-Based Wind'!AE232","v":784.37682623134276},{"$f":"'Land-Based Wind'!AF232","v":773.47262300743091},{"$f":"'Land-Based Wind'!AG232","v":762.51018170466034},{"$f":"'Land-Based Wind'!AH232","v":751.4895023230298},{"$f":"'Land-Based Wind'!AI232","v":740.41058486254053},{"$f":"'Land-Based Wind'!AJ232","v":729.27342932319141},{"$f":"'Land-Based Wind'!AK232","v":718.07803570498368},{"$f":"'Land-Based Wind'!AL232","v":706.8244040079162},{"$f":"'Land-Based Wind'!AM232","v":695.51253423198932},{"$f":"'Land-Based Wind'!AN232","v":684.14242637720338},{"$f":"'Land-Based Wind'!AO232","v":672.71408044355826},{"$f":"'Land-Based Wind'!AP232","v":661.22749643105385},{"$f":"'Land-Based Wind'!AQ232","v":649.68267433969004},{"$f":"'Land-Based Wind'!AR232","v":638.07961416946716}]
["RM3LaLTRG22","RD","Moderate",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L233","v":1613.6088727292877},{"$f":"'Land-Based Wind'!M233","v":1584.179506448455},{"$f":"'Land-Based Wind'!N233","v":1554.2389467286343},{"$f":"'Land-Based Wind'!O233","v":1523.787193569827},{"$f":"'Land-Based Wind'!P233","v":1492.8242469720287},{"$f":"'Land-Based Wind'!Q233","v":1461.3501069352446},{"$f":"'Land-Based Wind'!R233","v":1429.3647734594724},{"$f":"'Land-Based Wind'!S233","v":1396.8682465447114},{"$f":"'Land-Based Wind'!T233","v":1363.860526190962},{"$f":"'Land-Based Wind'!U233","v":1330.3416123982249},{"$f":"'Land-Based Wind'!V233","v":1296.3115051665002},{"$f":"'Land-Based Wind'!W233","v":1261.7702044957864},{"$f":"'Land-Based Wind'!X233","v":1226.7177103860852},{"$f":"'Land-Based Wind'!Y233","v":1214.2657915025954},{"$f":"'Land-Based Wind'!Z233","v":1201.787328767012},{"$f":"'Land-Based Wind'!AA233","v":1189.2823221793358},{"$f":"'Land-Based Wind'!AB233","v":1176.7507717395667},{"$f":"'Land-Based Wind'!AC233","v":1164.1926774477051},{"$f":"'Land-Based Wind'!AD233","v":1151.6080393037496},{"$f":"'Land-Based Wind'!AE233","v":1138.9968573077015},{"$f":"'Land-Based Wind'!AF233","v":1126.3591314595603},{"$f":"'Land-Based Wind'!AG233","v":1113.6948617593262},{"$f":"'Land-Based Wind'!AH233","v":1101.0040482069987},{"$f":"'Land-Based Wind'!AI233","v":1088.2866908025787},{"$f":"'Land-Based Wind'!AJ233","v":1075.5427895460655},{"$f":"'Land-Based Wind'!AK233","v":1062.7723444374587},{"$f":"'Land-Based Wind'!AL233","v":1049.9753554767599},{"$f":"'Land-Based Wind'!AM233","v":1037.1518226639676},{"$f":"'Land-Based Wind'!AN233","v":1024.301745999082},{"$f":"'Land-Based Wind'!AO233","v":1011.4251254821039},{"$f":"'Land-Based Wind'!AP233","v":998.52196111303226},{"$f":"'Land-Based Wind'!AQ233","v":985.5922528918677},{"$f":"'Land-Based Wind'!AR233","v":972.63600081861068}]
["RC3LaLTRG22","RD","Conservative",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L234","v":1613.6088727292877},{"$f":"'Land-Based Wind'!M234","v":1590.0406662451906},{"$f":"'Land-Based Wind'!N234","v":1566.4785361267232},{"$f":"'Land-Based Wind'!O234","v":1542.9224823738832},{"$f":"'Land-Based Wind'!P234","v":1519.3725049866728},{"$f":"'Land-Based Wind'!Q234","v":1495.8286039650909},{"$f":"'Land-Based Wind'!R234","v":1472.2907793091383},{"$f":"'Land-Based Wind'!S234","v":1448.7590310188139},{"$f":"'Land-Based Wind'!T234","v":1425.2333590941187},{"$f":"'Land-Based Wind'!U234","v":1401.7137635350527},{"$f":"'Land-Based Wind'!V234","v":1378.200244341615},{"$f":"'Land-Based Wind'!W234","v":1354.6928015138062},{"$f":"'Land-Based Wind'!X234","v":1331.1914350516258},{"$f":"'Land-Based Wind'!Y234","v":1323.8372179586768},{"$f":"'Land-Based Wind'!Z234","v":1316.475855912166},{"$f":"'Land-Based Wind'!AA234","v":1309.1073489120922},{"$f":"'Land-Based Wind'!AB234","v":1301.7316969584565},{"$f":"'Land-Based Wind'!AC234","v":1294.3489000512598},{"$f":"'Land-Based Wind'!AD234","v":1286.9589581905},{"$f":"'Land-Based Wind'!AE234","v":1279.5618713761785},{"$f":"'Land-Based Wind'!AF234","v":1272.1576396082949},{"$f":"'Land-Based Wind'!AG234","v":1264.7462628868482},{"$f":"'Land-Based Wind'!AH234","v":1257.3277412118405},{"$f":"'Land-Based Wind'!AI234","v":1249.9020745832704},{"$f":"'Land-Based Wind'!AJ234","v":1242.4692630011384},{"$f":"'Land-Based Wind'!AK234","v":1235.0293064654434},{"$f":"'Land-Based Wind'!AL234","v":1227.5822049761873},{"$f":"'Land-Based Wind'!AM234","v":1220.1279585333684},{"$f":"'Land-Based Wind'!AN234","v":1212.6665671369879},{"$f":"'Land-Based Wind'!AO234","v":1205.1980307870449},{"$f":"'Land-Based Wind'!AP234","v":1197.7223494835403},{"$f":"'Land-Based Wind'!AQ234","v":1190.239523226473},{"$f":"'Land-Based Wind'!AR234","v":1182.7495520158438}]
["RA3LaLTRG33","RD","Advanced",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L235","v":1569.557675780635},{"$f":"'Land-Based Wind'!M235","v":1521.5520124775639},{"$f":"'Land-Based Wind'!N235","v":1471.5097713933833},{"$f":"'Land-Based Wind'!O235","v":1419.4309525280967},{"$f":"'Land-Based Wind'!P235","v":1365.3155558817018},{"$f":"'Land-Based Wind'!Q235","v":1309.1635814541994},{"$f":"'Land-Based Wind'!R235","v":1250.9750292455888},{"$f":"'Land-Based Wind'!S235","v":1190.749899255871},{"$f":"'Land-Based Wind'!T235","v":1128.488191485045},{"$f":"'Land-Based Wind'!U235","v":1064.189905933112},{"$f":"'Land-Based Wind'!V235","v":997.85504260007053},{"$f":"'Land-Based Wind'!W235","v":929.48360148592201},{"$f":"'Land-Based Wind'!X235","v":859.07558259066548},{"$f":"'Land-Based Wind'!Y235","v":848.74092650101488},{"$f":"'Land-Based Wind'!Z235","v":838.32666366780995},{"$f":"'Land-Based Wind'!AA235","v":827.83279409104944},{"$f":"'Land-Based Wind'!AB235","v":817.25931777073379},{"$f":"'Land-Based Wind'!AC235","v":806.60623470686301},{"$f":"'Land-Based Wind'!AD235","v":795.87354489943698},{"$f":"'Land-Based Wind'!AE235","v":785.0612483484565},{"$f":"'Land-Based Wind'!AF235","v":774.1693450539201},{"$f":"'Land-Based Wind'!AG235","v":763.1978350158289},{"$f":"'Land-Based Wind'!AH235","v":752.14671823418303},{"$f":"'Land-Based Wind'!AI235","v":741.01599470898111},{"$f":"'Land-Based Wind'!AJ235","v":729.80566444022452},{"$f":"'Land-Based Wind'!AK235","v":718.51572742791291},{"$f":"'Land-Based Wind'!AL235","v":707.14618367204594},{"$f":"'Land-Based Wind'!AM235","v":695.69703317262395},{"$f":"'Land-Based Wind'!AN235","v":684.16827592964671},{"$f":"'Land-Based Wind'!AO235","v":672.55991194311434},{"$f":"'Land-Based Wind'!AP235","v":660.87194121302684},{"$f":"'Land-Based Wind'!AQ235","v":649.10436373938467},{"$f":"'Land-Based Wind'!AR235","v":637.25717952218656}]
["RM3LaLTRG33","RD","Moderate",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L236","v":1569.557675780635},{"$f":"'Land-Based Wind'!M236","v":1544.5625390187488},{"$f":"'Land-Based Wind'!N236","v":1518.9174276469855},{"$f":"'Land-Based Wind'!O236","v":1492.6223416653449},{"$f":"'Land-Based Wind'!P236","v":1465.6772810738266},{"$f":"'Land-Based Wind'!Q236","v":1438.0822458724306},{"$f":"'Land-Based Wind'!R236","v":1409.8372360611568},{"$f":"'Land-Based Wind'!S236","v":1380.9422516400057},{"$f":"'Land-Based Wind'!T236","v":1351.3972926089766},{"$f":"'Land-Based Wind'!U236","v":1321.2023589680705},{"$f":"'Land-Based Wind'!V236","v":1290.3574507172864},{"$f":"'Land-Based Wind'!W236","v":1258.8625678566245},{"$f":"'Land-Based Wind'!X236","v":1226.7177103860852},{"$f":"'Land-Based Wind'!Y236","v":1214.3695204051016},{"$f":"'Land-Based Wind'!Z236","v":1201.985279365899},{"$f":"'Land-Based Wind'!AA236","v":1189.5649872684755},{"$f":"'Land-Based Wind'!AB236","v":1177.1086441128323},{"$f":"'Land-Based Wind'!AC236","v":1164.6162498989688},{"$f":"'Land-Based Wind'!AD236","v":1152.0878046268863},{"$f":"'Land-Based Wind'!AE236","v":1139.5233082965831},{"$f":"'Land-Based Wind'!AF236","v":1126.9227609080601},{"$f":"'Land-Based Wind'!AG236","v":1114.2861624613174},{"$f":"'Land-Based Wind'!AH236","v":1101.6135129563552},{"$f":"'Land-Based Wind'!AI236","v":1088.9048123931723},{"$f":"'Land-Based Wind'!AJ236","v":1076.1600607717696},{"$f":"'Land-Based Wind'!AK236","v":1063.3792580921477},{"$f":"'Land-Based Wind'!AL236","v":1050.5624043543055},{"$f":"'Land-Based Wind'!AM236","v":1037.7094995582438},{"$f":"'Land-Based Wind'!AN236","v":1024.8205437039614},{"$f":"'Land-Based Wind'!AO236","v":1011.8955367914598},{"$f":"'Land-Based Wind'!AP236","v":998.9344788207377},{"$f":"'Land-Based Wind'!AQ236","v":985.93736979179607},{"$f":"'Land-Based Wind'!AR236","v":972.90420970463435}]
["RC3LaLTRG33","RD","Conservative",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L237","v":1569.557675780635},{"$f":"'Land-Based Wind'!M237","v":1550.0326204186565},{"$f":"'Land-Based Wind'!N237","v":1530.4459654144775},{"$f":"'Land-Based Wind'!O237","v":1510.797710768097},{"$f":"'Land-Based Wind'!P237","v":1491.0878564795159},{"$f":"'Land-Based Wind'!Q237","v":1471.3164025487324},{"$f":"'Land-Based Wind'!R237","v":1451.4833489757491},{"$f":"'Land-Based Wind'!S237","v":1431.588695760564},{"$f":"'Land-Based Wind'!T237","v":1411.6324429031788},{"$f":"'Land-Based Wind'!U237","v":1391.6145904035925},{"$f":"'Land-Based Wind'!V237","v":1371.5351382618048},{"$f":"'Land-Based Wind'!W237","v":1351.394086477816},{"$f":"'Land-Based Wind'!X237","v":1331.1914350516258},{"$f":"'Land-Based Wind'!Y237","v":1323.6187895996991},{"$f":"'Land-Based Wind'!Z237","v":1316.0361612319609},{"$f":"'Land-Based Wind'!AA237","v":1308.4435499484123},{"$f":"'Land-Based Wind'!AB237","v":1300.8409557490529},{"$f":"'Land-Based Wind'!AC237","v":1293.2283786338817},{"$f":"'Land-Based Wind'!AD237","v":1285.6058186029006},{"$f":"'Land-Based Wind'!AE237","v":1277.9732756561091},{"$f":"'Land-Based Wind'!AF237","v":1270.330749793505},{"$f":"'Land-Based Wind'!AG237","v":1262.6782410150918},{"$f":"'Land-Based Wind'!AH237","v":1255.0157493208671},{"$f":"'Land-Based Wind'!AI237","v":1247.3432747108307},{"$f":"'Land-Based Wind'!AJ237","v":1239.6608171849846},{"$f":"'Land-Based Wind'!AK237","v":1231.9683767433276},{"$f":"'Land-Based Wind'!AL237","v":1224.2659533858589},{"$f":"'Land-Based Wind'!AM237","v":1216.5535471125804},{"$f":"'Land-Based Wind'!AN237","v":1208.8311579234901},{"$f":"'Land-Based Wind'!AO237","v":1201.0987858185895},{"$f":"'Land-Based Wind'!AP237","v":1193.3564307978784},{"$f":"'Land-Based Wind'!AQ237","v":1185.6040928613554},{"$f":"'Land-Based Wind'!AR237","v":1177.8417720090224}]
["RA3LaLTRG44","RD","Advanced",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L238","v":1555.8836815857014},{"$f":"'Land-Based Wind'!M238","v":1510.0980044534476},{"$f":"'Land-Based Wind'!N238","v":1462.079297421074},{"$f":"'Land-Based Wind'!O238","v":1411.827560488578},{"$f":"'Land-Based Wind'!P238","v":1359.3427936559608},{"$f":"'Land-Based Wind'!Q238","v":1304.6249969232233},{"$f":"'Land-Based Wind'!R238","v":1247.6741702903637},{"$f":"'Land-Based Wind'!S238","v":1188.4903137573833},{"$f":"'Land-Based Wind'!T238","v":1127.0734273242822},{"$f":"'Land-Based Wind'!U238","v":1063.4235109910594},{"$f":"'Land-Based Wind'!V238","v":997.5405647577162},{"$f":"'Land-Based Wind'!W238","v":929.42458862425144},{"$f":"'Land-Based Wind'!X238","v":859.07558259066548},{"$f":"'Land-Based Wind'!Y238","v":849.0772087006078},{"$f":"'Land-Based Wind'!Z238","v":838.97775368879832},{"$f":"'Land-Based Wind'!AA238","v":828.77721755523669},{"$f":"'Land-Based Wind'!AB238","v":818.47560029992326},{"$f":"'Land-Based Wind'!AC238","v":808.07290192285802},{"$f":"'Land-Based Wind'!AD238","v":797.56912242404076},{"$f":"'Land-Based Wind'!AE238","v":786.96426180347157},{"$f":"'Land-Based Wind'!AF238","v":776.25832006115104},{"$f":"'Land-Based Wind'!AG238","v":765.45129719707791},{"$f":"'Land-Based Wind'!AH238","v":754.54319321125308},{"$f":"'Land-Based Wind'!AI238","v":743.53400810367634},{"$f":"'Land-Based Wind'!AJ238","v":732.42374187434768},{"$f":"'Land-Based Wind'!AK238","v":721.21239452326722},{"$f":"'Land-Based Wind'!AL238","v":709.89996605043495},{"$f":"'Land-Based Wind'!AM238","v":698.4864564558502},{"$f":"'Land-Based Wind'!AN238","v":686.97186573951456},{"$f":"'Land-Based Wind'!AO238","v":675.3561939014262},{"$f":"'Land-Based Wind'!AP238","v":663.63944094158626},{"$f":"'Land-Based Wind'!AQ238","v":651.8216068599944},{"$f":"'Land-Based Wind'!AR238","v":639.9026916566504}]
["RM3LaLTRG44","RD","Moderate",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L239","v":1555.8836815857014},{"$f":"'Land-Based Wind'!M239","v":1532.52612541861},{"$f":"'Land-Based Wind'!N239","v":1508.4280344455412},{"$f":"'Land-Based Wind'!O239","v":1483.5894086664955},{"$f":"'Land-Based Wind'!P239","v":1458.0102480814714},{"$f":"'Land-Based Wind'!Q239","v":1431.6905526904698},{"$f":"'Land-Based Wind'!R239","v":1404.6303224934909},{"$f":"'Land-Based Wind'!S239","v":1376.8295574905333},{"$f":"'Land-Based Wind'!T239","v":1348.2882576815996},{"$f":"'Land-Based Wind'!U239","v":1319.0064230666874},{"$f":"'Land-Based Wind'!V239","v":1288.9840536457971},{"$f":"'Land-Based Wind'!W239","v":1258.2211494189301},{"$f":"'Land-Based Wind'!X239","v":1226.7177103860852},{"$f":"'Land-Based Wind'!Y239","v":1214.8174827715311},{"$f":"'Land-Based Wind'!Z239","v":1202.8722271857096},{"$f":"'Land-Based Wind'!AA239","v":1190.8819436286199},{"$f":"'Land-Based Wind'!AB239","v":1178.8466321002622},{"$f":"'Land-Based Wind'!AC239","v":1166.7662926006371},{"$f":"'Land-Based Wind'!AD239","v":1154.6409251297437},{"$f":"'Land-Based Wind'!AE239","v":1142.4705296875816},{"$f":"'Land-Based Wind'!AF239","v":1130.2551062741527},{"$f":"'Land-Based Wind'!AG239","v":1117.9946548894548},{"$f":"'Land-Based Wind'!AH239","v":1105.6891755334898},{"$f":"'Land-Based Wind'!AI239","v":1093.3386682062571},{"$f":"'Land-Based Wind'!AJ239","v":1080.9431329077563},{"$f":"'Land-Based Wind'!AK239","v":1068.5025696379867},{"$f":"'Land-Based Wind'!AL239","v":1056.01697839695},{"$f":"'Land-Based Wind'!AM239","v":1043.4863591846449},{"$f":"'Land-Based Wind'!AN239","v":1030.9107120010724},{"$f":"'Land-Based Wind'!AO239","v":1018.2900368462319},{"$f":"'Land-Based Wind'!AP239","v":1005.6243337201233},{"$f":"'Land-Based Wind'!AQ239","v":992.91360262274623},{"$f":"'Land-Based Wind'!AR239","v":980.1578435541021}]
["RC3LaLTRG44","RD","Conservative",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L240","v":1555.8836815857014},{"$f":"'Land-Based Wind'!M240","v":1537.7196439931397},{"$f":"'Land-Based Wind'!N240","v":1519.4537307123448},{"$f":"'Land-Based Wind'!O240","v":1501.0859417433178},{"$f":"'Land-Based Wind'!P240","v":1482.6162770860592},{"$f":"'Land-Based Wind'!Q240","v":1464.0447367405677},{"$f":"'Land-Based Wind'!R240","v":1445.3713207068442},{"$f":"'Land-Based Wind'!S240","v":1426.5960289848886},{"$f":"'Land-Based Wind'!T240","v":1407.7188615747007},{"$f":"'Land-Based Wind'!U240","v":1388.7398184762803},{"$f":"'Land-Based Wind'!V240","v":1369.6588996896276},{"$f":"'Land-Based Wind'!W240","v":1350.4761052147433},{"$f":"'Land-Based Wind'!X240","v":1331.1914350516258},{"$f":"'Land-Based Wind'!Y240","v":1323.8603961862921},{"$f":"'Land-Based Wind'!Z240","v":1316.5168831143794},{"$f":"'Land-Based Wind'!AA240","v":1309.16089583589},{"$f":"'Land-Based Wind'!AB240","v":1301.7924343508216},{"$f":"'Land-Based Wind'!AC240","v":1294.4114986591746},{"$f":"'Land-Based Wind'!AD240","v":1287.0180887609506},{"$f":"'Land-Based Wind'!AE240","v":1279.6122046561495},{"$f":"'Land-Based Wind'!AF240","v":1272.1938463447686},{"$f":"'Land-Based Wind'!AG240","v":1264.7630138268107},{"$f":"'Land-Based Wind'!AH240","v":1257.3197071022744},{"$f":"'Land-Based Wind'!AI240","v":1249.8639261711608},{"$f":"'Land-Based Wind'!AJ240","v":1242.3956710334685},{"$f":"'Land-Based Wind'!AK240","v":1234.9149416891983},{"$f":"'Land-Based Wind'!AL240","v":1227.4217381383503},{"$f":"'Land-Based Wind'!AM240","v":1219.9160603809244},{"$f":"'Land-Based Wind'!AN240","v":1212.39790841692},{"$f":"'Land-Based Wind'!AO240","v":1204.8672822463375},{"$f":"'Land-Based Wind'!AP240","v":1197.3241818691779},{"$f":"'Land-Based Wind'!AQ240","v":1189.7686072854397},{"$f":"'Land-Based Wind'!AR240","v":1182.2005584951237}]
["RA3LaLTRG55","RD","Advanced",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L241","v":1604.8857680765245},{"$f":"'Land-Based Wind'!M241","v":1556.7549806701509},{"$f":"'Land-Based Wind'!N241","v":1506.0750911939383},{"$f":"'Land-Based Wind'!O241","v":1452.8460996478859},{"$f":"'Land-Based Wind'!P241","v":1397.0680060319949},{"$f":"'Land-Based Wind'!Q241","v":1338.7408103462656},{"$f":"'Land-Based Wind'!R241","v":1277.8645125906969},{"$f":"'Land-Based Wind'!S241","v":1214.4391127652887},{"$f":"'Land-Based Wind'!T241","v":1148.4646108700422},{"$f":"'Land-Based Wind'!U241","v":1079.9410069049559},{"$f":"'Land-Based Wind'!V241","v":1008.8683008700319},{"$f":"'Land-Based Wind'!W241","v":935.24649276526793},{"$f":"'Land-Based Wind'!X241","v":859.07558259066548},{"$f":"'Land-Based Wind'!Y241","v":850.08962360339319},{"$f":"'Land-Based Wind'!Z241","v":840.98452658306724},{"$f":"'Land-Based Wind'!AA241","v":831.76029152968829},{"$f":"'Land-Based Wind'!AB241","v":822.41691844325589},{"$f":"'Land-Based Wind'!AC241","v":812.95440732376994},{"$f":"'Land-Based Wind'!AD241","v":803.3727581712302},{"$f":"'Land-Based Wind'!AE241","v":793.67197098563781},{"$f":"'Land-Based Wind'!AF241","v":783.85204576699164},{"$f":"'Land-Based Wind'!AG241","v":773.91298251529213},{"$f":"'Land-Based Wind'!AH241","v":763.85478123053917},{"$f":"'Land-Based Wind'!AI241","v":753.67744191273266},{"$f":"'Land-Based Wind'!AJ241","v":743.38096456187327},{"$f":"'Land-Based Wind'!AK241","v":732.96534917796043},{"$f":"'Land-Based Wind'!AL241","v":722.43059576099415},{"$f":"'Land-Based Wind'!AM241","v":711.77670431097397},{"$f":"'Land-Based Wind'!AN241","v":701.00367482790091},{"$f":"'Land-Based Wind'!AO241","v":690.1115073117744},{"$f":"'Land-Based Wind'!AP241","v":679.100201762594},{"$f":"'Land-Based Wind'!AQ241","v":667.96975818036117},{"$f":"'Land-Based Wind'!AR241","v":656.72017656507398}]
["RM3LaLTRG55","RD","Moderate",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L242","v":1604.8857680765245},{"$f":"'Land-Based Wind'!M242","v":1578.3502643941513},{"$f":"'Land-Based Wind'!N242","v":1550.9095786890221},{"$f":"'Land-Based Wind'!O242","v":1522.5637109611353},{"$f":"'Land-Based Wind'!P242","v":1493.3126612104913},{"$f":"'Land-Based Wind'!Q242","v":1463.1564294370903},{"$f":"'Land-Based Wind'!R242","v":1432.0950156409324},{"$f":"'Land-Based Wind'!S242","v":1400.1284198220169},{"$f":"'Land-Based Wind'!T242","v":1367.2566419803445},{"$f":"'Land-Based Wind'!U242","v":1333.4796821159157},{"$f":"'Land-Based Wind'!V242","v":1298.7975402287293},{"$f":"'Land-Based Wind'!W242","v":1263.2102163187858},{"$f":"'Land-Based Wind'!X242","v":1226.7177103860852},{"$f":"'Land-Based Wind'!Y242","v":1216.8997317445526},{"$f":"'Land-Based Wind'!Z242","v":1207.0326580543726},{"$f":"'Land-Based Wind'!AA242","v":1197.116489315546},{"$f":"'Land-Based Wind'!AB242","v":1187.151225528072},{"$f":"'Land-Based Wind'!AC242","v":1177.1368666919516},{"$f":"'Land-Based Wind'!AD242","v":1167.0734128071842},{"$f":"'Land-Based Wind'!AE242","v":1156.96086387377},{"$f":"'Land-Based Wind'!AF242","v":1146.7992198917086},{"$f":"'Land-Based Wind'!AG242","v":1136.5884808610001},{"$f":"'Land-Based Wind'!AH242","v":1126.3286467816449},{"$f":"'Land-Based Wind'!AI242","v":1116.0197176536433},{"$f":"'Land-Based Wind'!AJ242","v":1105.6616934769938},{"$f":"'Land-Based Wind'!AK242","v":1095.2545742516979},{"$f":"'Land-Based Wind'!AL242","v":1084.7983599777554},{"$f":"'Land-Based Wind'!AM242","v":1074.2930506551656},{"$f":"'Land-Based Wind'!AN242","v":1063.738646283929},{"$f":"'Land-Based Wind'!AO242","v":1053.1351468640457},{"$f":"'Land-Based Wind'!AP242","v":1042.4825523955153},{"$f":"'Land-Based Wind'!AQ242","v":1031.7808628783375},{"$f":"'Land-Based Wind'!AR242","v":1021.0300783125134}]
["RC3LaLTRG55","RD","Conservative",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L243","v":1604.8857680765245},{"$f":"'Land-Based Wind'!M243","v":1582.979654985299},{"$f":"'Land-Based Wind'!N243","v":1560.9095877133136},{"$f":"'Land-Based Wind'!O243","v":1538.6755662605665},{"$f":"'Land-Based Wind'!P243","v":1516.277590627059},{"$f":"'Land-Based Wind'!Q243","v":1493.7156608127921},{"$f":"'Land-Based Wind'!R243","v":1470.9897768177639},{"$f":"'Land-Based Wind'!S243","v":1448.0999386419753},{"$f":"'Land-Based Wind'!T243","v":1425.0461462854269},{"$f":"'Land-Based Wind'!U243","v":1401.8283997481176},{"$f":"'Land-Based Wind'!V243","v":1378.4466990300471},{"$f":"'Land-Based Wind'!W243","v":1354.9010441312171},{"$f":"'Land-Based Wind'!X243","v":1331.1914350516258},{"$f":"'Land-Based Wind'!Y243","v":1326.1302902036946},{"$f":"'Land-Based Wind'!Z243","v":1321.0572217833951},{"$f":"'Land-Based Wind'!AA243","v":1315.9722297907267},{"$f":"'Land-Based Wind'!AB243","v":1310.8753142256899},{"$f":"'Land-Based Wind'!AC243","v":1305.7664750882852},{"$f":"'Land-Based Wind'!AD243","v":1300.6457123785117},{"$f":"'Land-Based Wind'!AE243","v":1295.5130260963697},{"$f":"'Land-Based Wind'!AF243","v":1290.368416241859},{"$f":"'Land-Based Wind'!AG243","v":1285.2118828149805},{"$f":"'Land-Based Wind'!AH243","v":1280.0434258157329},{"$f":"'Land-Based Wind'!AI243","v":1274.8630452441173},{"$f":"'Land-Based Wind'!AJ243","v":1269.670741100133},{"$f":"'Land-Based Wind'!AK243","v":1264.4665133837809},{"$f":"'Land-Based Wind'!AL243","v":1259.2503620950602},{"$f":"'Land-Based Wind'!AM243","v":1254.0222872339707},{"$f":"'Land-Based Wind'!AN243","v":1248.7822888005123},{"$f":"'Land-Based Wind'!AO243","v":1243.5303667946864},{"$f":"'Land-Based Wind'!AP243","v":1238.2665212164916},{"$f":"'Land-Based Wind'!AQ243","v":1232.9907520659283},{"$f":"'Land-Based Wind'!AR243","v":1227.703059342997}]
["RA3LaLTRG66","RD","Advanced",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L244","v":1711.7324438969063},{"$f":"'Land-Based Wind'!M244","v":1661.4708015287922},{"$f":"'Land-Based Wind'!N244","v":1608.216139168313},{"$f":"'Land-Based Wind'!O244","v":1551.9684568154689},{"$f":"'Land-Based Wind'!P244","v":1492.7277544702595},{"$f":"'Land-Based Wind'!Q244","v":1430.4940321326849},{"$f":"'Land-Based Wind'!R244","v":1365.2672898027461},{"$f":"'Land-Based Wind'!S244","v":1297.0475274804419},{"$f":"'Land-Based Wind'!T244","v":1225.8347451657719},{"$f":"'Land-Based Wind'!U244","v":1151.6289428587377},{"$f":"'Land-Based Wind'!V244","v":1074.4301205593379},{"$f":"'Land-Based Wind'!W244","v":994.23827826757383},{"$f":"'Land-Based Wind'!X244","v":911.05341598344432},{"$f":"'Land-Based Wind'!Y244","v":901.18247495843036},{"$f":"'Land-Based Wind'!Z244","v":891.16055177980843},{"$f":"'Land-Based Wind'!AA244","v":880.98764644757853},{"$f":"'Land-Based Wind'!AB244","v":870.66375896174009},{"$f":"'Land-Based Wind'!AC244","v":860.18888932229424},{"$f":"'Land-Based Wind'!AD244","v":849.56303752924032},{"$f":"'Land-Based Wind'!AE244","v":838.7862035825782},{"$f":"'Land-Based Wind'!AF244","v":827.85838748230833},{"$f":"'Land-Based Wind'!AG244","v":816.77958922843004},{"$f":"'Land-Based Wind'!AH244","v":805.54980882094389},{"$f":"'Land-Based Wind'!AI244","v":794.16904625985012},{"$f":"'Land-Based Wind'!AJ244","v":782.63730154514803},{"$f":"'Land-Based Wind'!AK244","v":770.95457467683798},{"$f":"'Land-Based Wind'!AL244","v":759.12086565492007},{"$f":"'Land-Based Wind'!AM244","v":747.13617447939373},{"$f":"'Land-Based Wind'!AN244","v":735.00050115025977},{"$f":"'Land-Based Wind'!AO244","v":722.71384566751783},{"$f":"'Land-Based Wind'!AP244","v":710.27620803116758},{"$f":"'Land-Based Wind'!AQ244","v":697.68758824121005},{"$f":"'Land-Based Wind'!AR244","v":684.94798629764364}]
["RM3LaLTRG66","RD","Moderate",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L245","v":1711.7324438969063},{"$f":"'Land-Based Wind'!M245","v":1697.1148575001871},{"$f":"'Land-Based Wind'!N245","v":1681.5459032793642},{"$f":"'Land-Based Wind'!O245","v":1665.0255812344394},{"$f":"'Land-Based Wind'!P245","v":1647.5538913654104},{"$f":"'Land-Based Wind'!Q245","v":1629.1308336722793},{"$f":"'Land-Based Wind'!R245","v":1609.7564081550461},{"$f":"'Land-Based Wind'!S245","v":1589.4306148137098},{"$f":"'Land-Based Wind'!T245","v":1568.1534536482704},{"$f":"'Land-Based Wind'!U245","v":1545.9249246587281},{"$f":"'Land-Based Wind'!V245","v":1522.7450278450835},{"$f":"'Land-Based Wind'!W245","v":1498.6137632073353},{"$f":"'Land-Based Wind'!X245","v":1473.5311307454849},{"$f":"'Land-Based Wind'!Y245","v":1456.2505997711412},{"$f":"'Land-Based Wind'!Z245","v":1438.8836924312111},{"$f":"'Land-Based Wind'!AA245","v":1421.430408725696},{"$f":"'Land-Based Wind'!AB245","v":1403.8907486545963},{"$f":"'Land-Based Wind'!AC245","v":1386.2647122179117},{"$f":"'Land-Based Wind'!AD245","v":1368.5522994156406},{"$f":"'Land-Based Wind'!AE245","v":1350.7535102477855},{"$f":"'Land-Based Wind'!AF245","v":1332.8683447143435},{"$f":"'Land-Based Wind'!AG245","v":1314.8968028153172},{"$f":"'Land-Based Wind'!AH245","v":1296.8388845507056},{"$f":"'Land-Based Wind'!AI245","v":1278.6945899205089},{"$f":"'Land-Based Wind'!AJ245","v":1260.4639189247273},{"$f":"'Land-Based Wind'!AK245","v":1242.1468715633596},{"$f":"'Land-Based Wind'!AL245","v":1223.7434478364073},{"$f":"'Land-Based Wind'!AM245","v":1205.2536477438696},{"$f":"'Land-Based Wind'!AN245","v":1186.6774712857464},{"$f":"'Land-Based Wind'!AO245","v":1168.0149184620382},{"$f":"'Land-Based Wind'!AP245","v":1149.2659892727447},{"$f":"'Land-Based Wind'!AQ245","v":1130.4306837178665},{"$f":"'Land-Based Wind'!AR245","v":1111.5090017974021}]
["RC3LaLTRG66","RD","Conservative",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L246","v":1711.7324438969063},{"$f":"'Land-Based Wind'!M246","v":1698.1797668730246},{"$f":"'Land-Based Wind'!N246","v":1684.4610435132481},{"$f":"'Land-Based Wind'!O246","v":1670.5762738175772},{"$f":"'Land-Based Wind'!P246","v":1656.5254577860119},{"$f":"'Land-Based Wind'!Q246","v":1642.308595418551},{"$f":"'Land-Based Wind'!R246","v":1627.9256867151962},{"$f":"'Land-Based Wind'!S246","v":1613.3767316759477},{"$f":"'Land-Based Wind'!T246","v":1598.661730300804},{"$f":"'Land-Based Wind'!U246","v":1583.7806825897651},{"$f":"'Land-Based Wind'!V246","v":1568.7335885428324},{"$f":"'Land-Based Wind'!W246","v":1553.5204481600058},{"$f":"'Land-Based Wind'!X246","v":1538.1412614412832},{"$f":"'Land-Based Wind'!Y246","v":1527.2444015812202},{"$f":"'Land-Based Wind'!Z246","v":1516.3226940241968},{"$f":"'Land-Based Wind'!AA246","v":1505.3761387702145},{"$f":"'Land-Based Wind'!AB246","v":1494.404735819272},{"$f":"'Land-Based Wind'!AC246","v":1483.408485171369},{"$f":"'Land-Based Wind'!AD246","v":1472.3873868265068},{"$f":"'Land-Based Wind'!AE246","v":1461.3414407846844},{"$f":"'Land-Based Wind'!AF246","v":1450.270647045902},{"$f":"'Land-Based Wind'!AG246","v":1439.1750056101603},{"$f":"'Land-Based Wind'!AH246","v":1428.0545164774585},{"$f":"'Land-Based Wind'!AI246","v":1416.9091796477965},{"$f":"'Land-Based Wind'!AJ246","v":1405.7389951211751},{"$f":"'Land-Based Wind'!AK246","v":1394.5439628975937},{"$f":"'Land-Based Wind'!AL246","v":1383.3240829770518},{"$f":"'Land-Based Wind'!AM246","v":1372.0793553595506},{"$f":"'Land-Based Wind'!AN246","v":1360.8097800450898},{"$f":"'Land-Based Wind'!AO246","v":1349.5153570336686},{"$f":"'Land-Based Wind'!AP246","v":1338.1960863252875},{"$f":"'Land-Based Wind'!AQ246","v":1326.8519679199469},{"$f":"'Land-Based Wind'!AR246","v":1315.4830018176465}]
["RA3LaLTRG77","RD","Advanced",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L247","v":1926.1723190870202},{"$f":"'Land-Based Wind'!M247","v":1862.8752325278115},{"$f":"'Land-Based Wind'!N247","v":1795.7061177202227},{"$f":"'Land-Based Wind'!O247","v":1724.6649746642538},{"$f":"'Land-Based Wind'!P247","v":1649.7518033599058},{"$f":"'Land-Based Wind'!Q247","v":1570.9666038071778},{"$f":"'Land-Based Wind'!R247","v":1488.3093760060694},{"$f":"'Land-Based Wind'!S247","v":1401.7801199565815},{"$f":"'Land-Based Wind'!T247","v":1311.3788356587138},{"$f":"'Land-Based Wind'!U247","v":1217.1055231124662},{"$f":"'Land-Based Wind'!V247","v":1118.9601823178384},{"$f":"'Land-Based Wind'!W247","v":1016.9428132748318},{"$f":"'Land-Based Wind'!X247","v":911.05341598344432},{"$f":"'Land-Based Wind'!Y247","v":903.75172924917911},{"$f":"'Land-Based Wind'!Z247","v":896.29257109945559},{"$f":"'Land-Based Wind'!AA247","v":888.67594153427547},{"$f":"'Land-Based Wind'!AB247","v":880.90184055363795},{"$f":"'Land-Based Wind'!AC247","v":872.97026815754271},{"$f":"'Land-Based Wind'!AD247","v":864.88122434599063},{"$f":"'Land-Based Wind'!AE247","v":856.63470911898094},{"$f":"'Land-Based Wind'!AF247","v":848.23072247651351},{"$f":"'Land-Based Wind'!AG247","v":839.66926441858959},{"$f":"'Land-Based Wind'!AH247","v":830.95033494520771},{"$f":"'Land-Based Wind'!AI247","v":822.07393405636867},{"$f":"'Land-Based Wind'!AJ247","v":813.04006175207212},{"$f":"'Land-Based Wind'!AK247","v":803.8487180323184},{"$f":"'Land-Based Wind'!AL247","v":794.49990289710786},{"$f":"'Land-Based Wind'!AM247","v":784.9936163464389},{"$f":"'Land-Based Wind'!AN247","v":775.32985838031345},{"$f":"'Land-Based Wind'!AO247","v":765.50862899873039},{"$f":"'Land-Based Wind'!AP247","v":755.52992820168981},{"$f":"'Land-Based Wind'!AQ247","v":745.39375598919196},{"$f":"'Land-Based Wind'!AR247","v":735.10011236123671}]
["RM3LaLTRG77","RD","Moderate",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L248","v":1926.1723190870202},{"$f":"'Land-Based Wind'!M248","v":1895.7509264297416},{"$f":"'Land-Based Wind'!N248","v":1864.0024962504297},{"$f":"'Land-Based Wind'!O248","v":1830.9270285490857},{"$f":"'Land-Based Wind'!P248","v":1796.5245233257072},{"$f":"'Land-Based Wind'!Q248","v":1760.7949805802969},{"$f":"'Land-Based Wind'!R248","v":1723.738400312852},{"$f":"'Land-Based Wind'!S248","v":1685.3547825233738},{"$f":"'Land-Based Wind'!T248","v":1645.6441272118632},{"$f":"'Land-Based Wind'!U248","v":1604.6064343783182},{"$f":"'Land-Based Wind'!V248","v":1562.2417040227406},{"$f":"'Land-Based Wind'!W248","v":1518.5499361451298},{"$f":"'Land-Based Wind'!X248","v":1473.5311307454849},{"$f":"'Land-Based Wind'!Y248","v":1462.1957777037628},{"$f":"'Land-Based Wind'!Z248","v":1450.7834714268261},{"$f":"'Land-Based Wind'!AA248","v":1439.2942119146742},{"$f":"'Land-Based Wind'!AB248","v":1427.7279991673086},{"$f":"'Land-Based Wind'!AC248","v":1416.0848331847283},{"$f":"'Land-Based Wind'!AD248","v":1404.3647139669333},{"$f":"'Land-Based Wind'!AE248","v":1392.5676415139249},{"$f":"'Land-Based Wind'!AF248","v":1380.693615825701},{"$f":"'Land-Based Wind'!AG248","v":1368.742636902263},{"$f":"'Land-Based Wind'!AH248","v":1356.7147047436099},{"$f":"'Land-Based Wind'!AI248","v":1344.6098193497435},{"$f":"'Land-Based Wind'!AJ248","v":1332.4279807206619},{"$f":"'Land-Based Wind'!AK248","v":1320.1691888563662},{"$f":"'Land-Based Wind'!AL248","v":1307.8334437568556},{"$f":"'Land-Based Wind'!AM248","v":1295.4207454221312},{"$f":"'Land-Based Wind'!AN248","v":1282.9310938521917},{"$f":"'Land-Based Wind'!AO248","v":1270.364489047038},{"$f":"'Land-Based Wind'!AP248","v":1257.7209310066696},{"$f":"'Land-Based Wind'!AQ248","v":1245.0004197310873},{"$f":"'Land-Based Wind'!AR248","v":1232.2029552202907}]
["RC3LaLTRG77","RD","Conservative",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L249","v":1926.1723190870202},{"$f":"'Land-Based Wind'!M249","v":1895.8305402438675},{"$f":"'Land-Based Wind'!N249","v":1865.1261900139286},{"$f":"'Land-Based Wind'!O249","v":1834.0592683972025},{"$f":"'Land-Based Wind'!P249","v":1802.6297753936917},{"$f":"'Land-Based Wind'!Q249","v":1770.8377110033928},{"$f":"'Land-Based Wind'!R249","v":1738.6830752263088},{"$f":"'Land-Based Wind'!S249","v":1706.1658680624371},{"$f":"'Land-Based Wind'!T249","v":1673.2860895117797},{"$f":"'Land-Based Wind'!U249","v":1640.0437395743356},{"$f":"'Land-Based Wind'!V249","v":1606.4388182501045},{"$f":"'Land-Based Wind'!W249","v":1572.4713255390875},{"$f":"'Land-Based Wind'!X249","v":1538.1412614412832},{"$f":"'Land-Based Wind'!Y249","v":1535.1243087162547},{"$f":"'Land-Based Wind'!Z249","v":1532.0941764285844},{"$f":"'Land-Based Wind'!AA249","v":1529.0508645782716},{"$f":"'Land-Based Wind'!AB249","v":1525.9943731653166},{"$f":"'Land-Based Wind'!AC249","v":1522.9247021897206},{"$f":"'Land-Based Wind'!AD249","v":1519.8418516514812},{"$f":"'Land-Based Wind'!AE249","v":1516.745821550601},{"$f":"'Land-Based Wind'!AF249","v":1513.6366118870781},{"$f":"'Land-Based Wind'!AG249","v":1510.5142226609139},{"$f":"'Land-Based Wind'!AH249","v":1507.378653872107},{"$f":"'Land-Based Wind'!AI249","v":1504.2299055206583},{"$f":"'Land-Based Wind'!AJ249","v":1501.0679776065679},{"$f":"'Land-Based Wind'!AK249","v":1497.8928701298346},{"$f":"'Land-Based Wind'!AL249","v":1494.7045830904597},{"$f":"'Land-Based Wind'!AM249","v":1491.5031164884433},{"$f":"'Land-Based Wind'!AN249","v":1488.2884703237844},{"$f":"'Land-Based Wind'!AO249","v":1485.0606445964831},{"$f":"'Land-Based Wind'!AP249","v":1481.8196393065407},{"$f":"'Land-Based Wind'!AQ249","v":1478.5654544539555},{"$f":"'Land-Based Wind'!AR249","v":1475.2980900387288}]
["RA3LaLTRG88","RD","Advanced",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L250","v":2240.6929572464728},{"$f":"'Land-Based Wind'!M250","v":2179.1179645496445},{"$f":"'Land-Based Wind'!N250","v":2113.1539417953736},{"$f":"'Land-Based Wind'!O250","v":2042.8008889836633},{"$f":"'Land-Based Wind'!P250","v":1968.0588061145122},{"$f":"'Land-Based Wind'!Q250","v":1888.9276931879197},{"$f":"'Land-Based Wind'!R250","v":1805.4075502038872},{"$f":"'Land-Based Wind'!S250","v":1717.4983771624127},{"$f":"'Land-Based Wind'!T250","v":1625.200174063498},{"$f":"'Land-Based Wind'!U250","v":1528.512940907143},{"$f":"'Land-Based Wind'!V250","v":1427.4366776933466},{"$f":"'Land-Based Wind'!W250","v":1321.9713844221094},{"$f":"'Land-Based Wind'!X250","v":1212.1170610934314},{"$f":"'Land-Based Wind'!Y250","v":1198.9976772713023},{"$f":"'Land-Based Wind'!Z250","v":1185.6308029204729},{"$f":"'Land-Based Wind'!AA250","v":1172.0164380409431},{"$f":"'Land-Based Wind'!AB250","v":1158.1545826327124},{"$f":"'Land-Based Wind'!AC250","v":1144.0452366957813},{"$f":"'Land-Based Wind'!AD250","v":1129.6884002301499},{"$f":"'Land-Based Wind'!AE250","v":1115.0840732358181},{"$f":"'Land-Based Wind'!AF250","v":1100.2322557127854},{"$f":"'Land-Based Wind'!AG250","v":1085.1329476610522},{"$f":"'Land-Based Wind'!AH250","v":1069.7861490806188},{"$f":"'Land-Based Wind'!AI250","v":1054.1918599714847},{"$f":"'Land-Based Wind'!AJ250","v":1038.3500803336501},{"$f":"'Land-Based Wind'!AK250","v":1022.2608101671152},{"$f":"'Land-Based Wind'!AL250","v":1005.9240494718795},{"$f":"'Land-Based Wind'!AM250","v":989.33979824794369},{"$f":"'Land-Based Wind'!AN250","v":972.5080564953073},{"$f":"'Land-Based Wind'!AO250","v":955.42882421397007},{"$f":"'Land-Based Wind'!AP250","v":938.10210140393258},{"$f":"'Land-Based Wind'!AQ250","v":920.52788806519504},{"$f":"'Land-Based Wind'!AR250","v":902.70618419775622}]
["RM3LaLTRG88","RD","Moderate",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L251","v":2240.6929572464728},{"$f":"'Land-Based Wind'!M251","v":2218.005919023125},{"$f":"'Land-Based Wind'!N251","v":2193.965785703685},{"$f":"'Land-Based Wind'!O251","v":2168.5725572881529},{"$f":"'Land-Based Wind'!P251","v":2141.8262337765295},{"$f":"'Land-Based Wind'!Q251","v":2113.726815168814},{"$f":"'Land-Based Wind'!R251","v":2084.2743014650059},{"$f":"'Land-Based Wind'!S251","v":2053.4686926651061},{"$f":"'Land-Based Wind'!T251","v":2021.3099887691149},{"$f":"'Land-Based Wind'!U251","v":1987.7981897770312},{"$f":"'Land-Based Wind'!V251","v":1952.9332956888541},{"$f":"'Land-Based Wind'!W251","v":1916.7153065045864},{"$f":"'Land-Based Wind'!X251","v":1879.1442222242267},{"$f":"'Land-Based Wind'!Y251","v":1857.6462132972601},{"$f":"'Land-Based Wind'!Z251","v":1836.0096825648372},{"$f":"'Land-Based Wind'!AA251","v":1814.2346300269562},{"$f":"'Land-Based Wind'!AB251","v":1792.3210556836191},{"$f":"'Land-Based Wind'!AC251","v":1770.2689595348261},{"$f":"'Land-Based Wind'!AD251","v":1748.0783415805759},{"$f":"'Land-Based Wind'!AE251","v":1725.7492018208695},{"$f":"'Land-Based Wind'!AF251","v":1703.2815402557048},{"$f":"'Land-Based Wind'!AG251","v":1680.6753568850841},{"$f":"'Land-Based Wind'!AH251","v":1657.930651709007},{"$f":"'Land-Based Wind'!AI251","v":1635.0474247274728},{"$f":"'Land-Based Wind'!AJ251","v":1612.025675940482},{"$f":"'Land-Based Wind'!AK251","v":1588.8654053480348},{"$f":"'Land-Based Wind'!AL251","v":1565.5666129501305},{"$f":"'Land-Based Wind'!AM251","v":1542.1292987467693},{"$f":"'Land-Based Wind'!AN251","v":1518.5534627379523},{"$f":"'Land-Based Wind'!AO251","v":1494.8391049236777},{"$f":"'Land-Based Wind'!AP251","v":1470.9862253039464},{"$f":"'Land-Based Wind'!AQ251","v":1446.9948238787588},{"$f":"'Land-Based Wind'!AR251","v":1422.8649006481139}]
["RC3LaLTRG88","RD","Conservative",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L252","v":2240.6929572464728},{"$f":"'Land-Based Wind'!M252","v":2226.1035068388446},{"$f":"'Land-Based Wind'!N252","v":2211.2390104043202},{"$f":"'Land-Based Wind'!O252","v":2196.0994679428995},{"$f":"'Land-Based Wind'!P252","v":2180.6848794545826},{"$f":"'Land-Based Wind'!Q252","v":2164.9952449393691},{"$f":"'Land-Based Wind'!R252","v":2149.0305643972583},{"$f":"'Land-Based Wind'!S252","v":2132.7908378282518},{"$f":"'Land-Based Wind'!T252","v":2116.2760652323486},{"$f":"'Land-Based Wind'!U252","v":2099.4862466095492},{"$f":"'Land-Based Wind'!V252","v":2082.421381959854},{"$f":"'Land-Based Wind'!W252","v":2065.0814712832616},{"$f":"'Land-Based Wind'!X252","v":2047.4665145797721},{"$f":"'Land-Based Wind'!Y252","v":2030.6015470381578},{"$f":"'Land-Based Wind'!Z252","v":2013.6887475761614},{"$f":"'Land-Based Wind'!AA252","v":1996.7281161937856},{"$f":"'Land-Based Wind'!AB252","v":1979.7196528910288},{"$f":"'Land-Based Wind'!AC252","v":1962.6633576678905},{"$f":"'Land-Based Wind'!AD252","v":1945.559230524372},{"$f":"'Land-Based Wind'!AE252","v":1928.4072714604731},{"$f":"'Land-Based Wind'!AF252","v":1911.2074804761928},{"$f":"'Land-Based Wind'!AG252","v":1893.9598575715324},{"$f":"'Land-Based Wind'!AH252","v":1876.6644027464906},{"$f":"'Land-Based Wind'!AI252","v":1859.321116001068},{"$f":"'Land-Based Wind'!AJ252","v":1841.9299973352654},{"$f":"'Land-Based Wind'!AK252","v":1824.4910467490815},{"$f":"'Land-Based Wind'!AL252","v":1807.0042642425174},{"$f":"'Land-Based Wind'!AM252","v":1789.469649815572},{"$f":"'Land-Based Wind'!AN252","v":1771.8872034682461},{"$f":"'Land-Based Wind'!AO252","v":1754.2569252005394},{"$f":"'Land-Based Wind'!AP252","v":1736.5788150124517},{"$f":"'Land-Based Wind'!AQ252","v":1718.8528729039838},{"$f":"'Land-Based Wind'!AR252","v":1701.0790988751355}]
["RA3LaLTRG99","RD","Advanced",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L253","v":2728.4613669079013},{"$f":"'Land-Based Wind'!M253","v":2636.8059245052291},{"$f":"'Land-Based Wind'!N253","v":2538.8401942694886},{"$f":"'Land-Based Wind'!O253","v":2434.5641762006826},{"$f":"'Land-Based Wind'!P253","v":2323.9778702988106},{"$f":"'Land-Based Wind'!Q253","v":2207.0812765638711},{"$f":"'Land-Based Wind'!R253","v":2083.8743949958648},{"$f":"'Land-Based Wind'!S253","v":1954.3572255947922},{"$f":"'Land-Based Wind'!T253","v":1818.5297683606539},{"$f":"'Land-Based Wind'!U253","v":1676.3920232934479},{"$f":"'Land-Based Wind'!V253","v":1527.9439903931766},{"$f":"'Land-Based Wind'!W253","v":1373.185669659837},{"$f":"'Land-Based Wind'!X253","v":1212.1170610934314},{"$f":"'Land-Based Wind'!Y253","v":1204.5587521809487},{"$f":"'Land-Based Wind'!Z253","v":1196.7725855910776},{"$f":"'Land-Based Wind'!AA253","v":1188.7585613238161},{"$f":"'Land-Based Wind'!AB253","v":1180.5166793791657},{"$f":"'Land-Based Wind'!AC253","v":1172.0469397571251},{"$f":"'Land-Based Wind'!AD253","v":1163.3493424576961},{"$f":"'Land-Based Wind'!AE253","v":1154.4238874808773},{"$f":"'Land-Based Wind'!AF253","v":1145.2705748266694},{"$f":"'Land-Based Wind'!AG253","v":1135.8894044950712},{"$f":"'Land-Based Wind'!AH253","v":1126.2803764860851},{"$f":"'Land-Based Wind'!AI253","v":1116.4434907997086},{"$f":"'Land-Based Wind'!AJ253","v":1106.3787474359433},{"$f":"'Land-Based Wind'!AK253","v":1096.0861463947881},{"$f":"'Land-Based Wind'!AL253","v":1085.5656876762437},{"$f":"'Land-Based Wind'!AM253","v":1074.8173712803102},{"$f":"'Land-Based Wind'!AN253","v":1063.8411972069871},{"$f":"'Land-Based Wind'!AO253","v":1052.6371654562747},{"$f":"'Land-Based Wind'!AP253","v":1041.2052760281733},{"$f":"'Land-Based Wind'!AQ253","v":1029.545528922682},{"$f":"'Land-Based Wind'!AR253","v":1017.6579241398015}]
["RM3LaLTRG99","RD","Moderate",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L254","v":2728.4613669079013},{"$f":"'Land-Based Wind'!M254","v":2671.0393031153017},{"$f":"'Land-Based Wind'!N254","v":2611.189172971604},{"$f":"'Land-Based Wind'!O254","v":2548.9109764768073},{"$f":"'Land-Based Wind'!P254","v":2484.2047136309138},{"$f":"'Land-Based Wind'!Q254","v":2417.0703844339214},{"$f":"'Land-Based Wind'!R254","v":2347.5079888858309},{"$f":"'Land-Based Wind'!S254","v":2275.5175269866409},{"$f":"'Land-Based Wind'!T254","v":2201.0989987363555},{"$f":"'Land-Based Wind'!U254","v":2124.2524041349702},{"$f":"'Land-Based Wind'!V254","v":2044.9777431824873},{"$f":"'Land-Based Wind'!W254","v":1963.2750158789052},{"$f":"'Land-Based Wind'!X254","v":1879.1442222242267},{"$f":"'Land-Based Wind'!Y254","v":1871.7413032559266},{"$f":"'Land-Based Wind'!Z254","v":1864.2518106655464},{"$f":"'Land-Based Wind'!AA254","v":1856.6757444530865},{"$f":"'Land-Based Wind'!AB254","v":1849.0131046185472},{"$f":"'Land-Based Wind'!AC254","v":1841.2638911619263},{"$f":"'Land-Based Wind'!AD254","v":1833.4281040832273},{"$f":"'Land-Based Wind'!AE254","v":1825.5057433824475},{"$f":"'Land-Based Wind'!AF254","v":1817.4968090595878},{"$f":"'Land-Based Wind'!AG254","v":1809.4013011146478},{"$f":"'Land-Based Wind'!AH254","v":1801.2192195476289},{"$f":"'Land-Based Wind'!AI254","v":1792.9505643585292},{"$f":"'Land-Based Wind'!AJ254","v":1784.59533554735},{"$f":"'Land-Based Wind'!AK254","v":1776.1535331140906},{"$f":"'Land-Based Wind'!AL254","v":1767.6251570587515},{"$f":"'Land-Based Wind'!AM254","v":1759.010207381333},{"$f":"'Land-Based Wind'!AN254","v":1750.3086840818341},{"$f":"'Land-Based Wind'!AO254","v":1741.5205871602543},{"$f":"'Land-Based Wind'!AP254","v":1732.6459166165962},{"$f":"'Land-Based Wind'!AQ254","v":1723.6846724508573},{"$f":"'Land-Based Wind'!AR254","v":1714.6368546630381}]
["RC3LaLTRG99","RD","Conservative",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L255","v":2728.4613669079013},{"$f":"'Land-Based Wind'!M255","v":2675.7352220738094},{"$f":"'Land-Based Wind'!N255","v":2622.2775452045798},{"$f":"'Land-Based Wind'!O255","v":2568.088336300214},{"$f":"'Land-Based Wind'!P255","v":2513.1675953607114},{"$f":"'Land-Based Wind'!Q255","v":2457.5153223860721},{"$f":"'Land-Based Wind'!R255","v":2401.1315173762951},{"$f":"'Land-Based Wind'!S255","v":2344.0161803313831},{"$f":"'Land-Based Wind'!T255","v":2286.1693112513349},{"$f":"'Land-Based Wind'!U255","v":2227.590910136149},{"$f":"'Land-Based Wind'!V255","v":2168.2809769858268},{"$f":"'Land-Based Wind'!W255","v":2108.2395118003683},{"$f":"'Land-Based Wind'!X255","v":2047.4665145797721},{"$f":"'Land-Based Wind'!Y255","v":2047.5840649398106},{"$f":"'Land-Based Wind'!Z255","v":2047.6900575834775},{"$f":"'Land-Based Wind'!AA255","v":2047.7844925107702},{"$f":"'Land-Based Wind'!AB255","v":2047.8673697216902},{"$f":"'Land-Based Wind'!AC255","v":2047.9386892162372},{"$f":"'Land-Based Wind'!AD255","v":2047.9984509944122},{"$f":"'Land-Based Wind'!AE255","v":2048.0466550562137},{"$f":"'Land-Based Wind'!AF255","v":2048.083301401643},{"$f":"'Land-Based Wind'!AG255","v":2048.1083900306994},{"$f":"'Land-Based Wind'!AH255","v":2048.1219209433816},{"$f":"'Land-Based Wind'!AI255","v":2048.1238941396928},{"$f":"'Land-Based Wind'!AJ255","v":2048.1143096196288},{"$f":"'Land-Based Wind'!AK255","v":2048.0931673831947},{"$f":"'Land-Based Wind'!AL255","v":2048.0604674303863},{"$f":"'Land-Based Wind'!AM255","v":2048.0162097612051},{"$f":"'Land-Based Wind'!AN255","v":2047.9603943756506},{"$f":"'Land-Based Wind'!AO255","v":2047.8930212737246},{"$f":"'Land-Based Wind'!AP255","v":2047.8140904554245},{"$f":"'Land-Based Wind'!AQ255","v":2047.7236019207521},{"$f":"'Land-Based Wind'!AR255","v":2047.6215556697073}]
["RA3LaLTRG100","RD","Advanced",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L256","v":2860.2909909485361},{"$f":"'Land-Based Wind'!M256","v":2749.640039085747},{"$f":"'Land-Based Wind'!N256","v":2631.3587429724926},{"$f":"'Land-Based Wind'!O256","v":2505.4471026087722},{"$f":"'Land-Based Wind'!P256","v":2371.9051179945859},{"$f":"'Land-Based Wind'!Q256","v":2230.7327891299356},{"$f":"'Land-Based Wind'!R256","v":2081.9301160148184},{"$f":"'Land-Based Wind'!S256","v":1925.4970986492369},{"$f":"'Land-Based Wind'!T256","v":1761.4337370331884},{"$f":"'Land-Based Wind'!U256","v":1589.7400311666756},{"$f":"'Land-Based Wind'!V256","v":1410.4159810496972},{"$f":"'Land-Based Wind'!W256","v":1223.4615866822528},{"$f":"'Land-Based Wind'!X256","v":1028.8768480643432},{"$f":"'Land-Based Wind'!Y256","v":1021.5315730069457},{"$f":"'Land-Based Wind'!Z256","v":1013.9399666501497},{"$f":"'Land-Based Wind'!AA256","v":1006.102028993956},{"$f":"'Land-Based Wind'!AB256","v":998.01776003836403},{"$f":"'Land-Based Wind'!AC256","v":989.68715978337434},{"$f":"'Land-Based Wind'!AD256","v":981.11022822898656},{"$f":"'Land-Based Wind'!AE256","v":972.28696537520045},{"$f":"'Land-Based Wind'!AF256","v":963.21737122201671},{"$f":"'Land-Based Wind'!AG256","v":953.90144576943544},{"$f":"'Land-Based Wind'!AH256","v":944.3391890174554},{"$f":"'Land-Based Wind'!AI256","v":934.53060096607771},{"$f":"'Land-Based Wind'!AJ256","v":924.47568161530228},{"$f":"'Land-Based Wind'!AK256","v":914.17443096512807},{"$f":"'Land-Based Wind'!AL256","v":903.62684901555679},{"$f":"'Land-Based Wind'!AM256","v":892.83293576658718},{"$f":"'Land-Based Wind'!AN256","v":881.79269121821926},{"$f":"'Land-Based Wind'!AO256","v":870.50611537045347},{"$f":"'Land-Based Wind'!AP256","v":858.9732082232897},{"$f":"'Land-Based Wind'!AQ256","v":847.19396977672864},{"$f":"'Land-Based Wind'!AR256","v":835.16840003076879}]
["RM3LaLTRG100","RD","Moderate",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L257","v":2860.2909909485361},{"$f":"'Land-Based Wind'!M257","v":2805.821933410843},{"$f":"'Land-Based Wind'!N257","v":2749.0781254735125},{"$f":"'Land-Based Wind'!O257","v":2690.0595671365413},{"$f":"'Land-Based Wind'!P257","v":2628.7662583999313},{"$f":"'Land-Based Wind'!Q257","v":2565.198199263682},{"$f":"'Land-Based Wind'!R257","v":2499.3553897277939},{"$f":"'Land-Based Wind'!S257","v":2431.2378297922655},{"$f":"'Land-Based Wind'!T257","v":2360.8455194570979},{"$f":"'Land-Based Wind'!U257","v":2288.178458722291},{"$f":"'Land-Based Wind'!V257","v":2213.2366475878453},{"$f":"'Land-Based Wind'!W257","v":2136.0200860537598},{"$f":"'Land-Based Wind'!X257","v":2056.5287741200355},{"$f":"'Land-Based Wind'!Y257","v":2041.6793593717728},{"$f":"'Land-Based Wind'!Z257","v":2026.6879207665638},{"$f":"'Land-Based Wind'!AA257","v":2011.5544583044136},{"$f":"'Land-Based Wind'!AB257","v":1996.2789719853181},{"$f":"'Land-Based Wind'!AC257","v":1980.8614618092793},{"$f":"'Land-Based Wind'!AD257","v":1965.3019277762967},{"$f":"'Land-Based Wind'!AE257","v":1949.600369886369},{"$f":"'Land-Based Wind'!AF257","v":1933.7567881394978},{"$f":"'Land-Based Wind'!AG257","v":1917.7711825356832},{"$f":"'Land-Based Wind'!AH257","v":1901.6435530749229},{"$f":"'Land-Based Wind'!AI257","v":1885.3738997572204},{"$f":"'Land-Based Wind'!AJ257","v":1868.9622225825733},{"$f":"'Land-Based Wind'!AK257","v":1852.4085215509817},{"$f":"'Land-Based Wind'!AL257","v":1835.7127966624464},{"$f":"'Land-Based Wind'!AM257","v":1818.8750479169676},{"$f":"'Land-Based Wind'!AN257","v":1801.8952753145441},{"$f":"'Land-Based Wind'!AO257","v":1784.7734788551768},{"$f":"'Land-Based Wind'!AP257","v":1767.5096585388658},{"$f":"'Land-Based Wind'!AQ257","v":1750.103814365611},{"$f":"'Land-Based Wind'!AR257","v":1732.5559463354109}]
["RC3LaLTRG100","RD","Conservative",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L258","v":2860.2909909485361},{"$f":"'Land-Based Wind'!M258","v":2811.2330354842247},{"$f":"'Land-Based Wind'!N258","v":2761.6191307675012},{"$f":"'Land-Based Wind'!O258","v":2711.4492767983652},{"$f":"'Land-Based Wind'!P258","v":2660.7234735768179},{"$f":"'Land-Based Wind'!Q258","v":2609.4417211028581},{"$f":"'Land-Based Wind'!R258","v":2557.604019376487},{"$f":"'Land-Based Wind'!S258","v":2505.2103683977043},{"$f":"'Land-Based Wind'!T258","v":2452.2607681665095},{"$f":"'Land-Based Wind'!U258","v":2398.7552186829021},{"$f":"'Land-Based Wind'!V258","v":2344.6937199468834},{"$f":"'Land-Based Wind'!W258","v":2290.0762719584527},{"$f":"'Land-Based Wind'!X258","v":2234.9028747176103},{"$f":"'Land-Based Wind'!Y258","v":2226.3387285272188},{"$f":"'Land-Based Wind'!Z258","v":2217.7364177248583},{"$f":"'Land-Based Wind'!AA258","v":2209.0959423105305},{"$f":"'Land-Based Wind'!AB258","v":2200.417302284236},{"$f":"'Land-Based Wind'!AC258","v":2191.7004976459739},{"$f":"'Land-Based Wind'!AD258","v":2182.945528395745},{"$f":"'Land-Based Wind'!AE258","v":2174.152394533548},{"$f":"'Land-Based Wind'!AF258","v":2165.3210960593833},{"$f":"'Land-Based Wind'!AG258","v":2156.4516329732523},{"$f":"'Land-Based Wind'!AH258","v":2147.5440052751519},{"$f":"'Land-Based Wind'!AI258","v":2138.5982129650856},{"$f":"'Land-Based Wind'!AJ258","v":2129.6142560430521},{"$f":"'Land-Based Wind'!AK258","v":2120.592134509051},{"$f":"'Land-Based Wind'!AL258","v":2111.5318483630826},{"$f":"'Land-Based Wind'!AM258","v":2102.4333976051462},{"$f":"'Land-Based Wind'!AN258","v":2093.2967822352421},{"$f":"'Land-Based Wind'!AO258","v":2084.1220022533716},{"$f":"'Land-Based Wind'!AP258","v":2074.9090576595336},{"$f":"'Land-Based Wind'!AQ258","v":2065.6579484537265},{"$f":"'Land-Based Wind'!AR258","v":2056.368674635954}]
["RA3CoSeattle","RD","Advanced",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L134","v":2052.1028859736443},{"$f":"'Solar - PV Dist. Comm'!M134","v":1812.5237807817207},{"$f":"'Solar - PV Dist. Comm'!N134","v":1720.0982309474114},{"$f":"'Solar - PV Dist. Comm'!O134","v":1627.672681113102},{"$f":"'Solar - PV Dist. Comm'!P134","v":1535.2471312787925},{"$f":"'Solar - PV Dist. Comm'!Q134","v":1442.8215814444829},{"$f":"'Solar - PV Dist. Comm'!R134","v":1350.3960316101736},{"$f":"'Solar - PV Dist. Comm'!S134","v":1257.9704817758641},{"$f":"'Solar - PV Dist. Comm'!T134","v":1165.5449319415548},{"$f":"'Solar - PV Dist. Comm'!U134","v":1073.1193821072452},{"$f":"'Solar - PV Dist. Comm'!V134","v":980.69383227293565},{"$f":"'Solar - PV Dist. Comm'!W134","v":888.2682824386261},{"$f":"'Solar - PV Dist. Comm'!X134","v":795.84273260431576},{"$f":"'Solar - PV Dist. Comm'!Y134","v":785.36892427238593},{"$f":"'Solar - PV Dist. Comm'!Z134","v":774.89511594045609},{"$f":"'Solar - PV Dist. Comm'!AA134","v":764.42130760852638},{"$f":"'Solar - PV Dist. Comm'!AB134","v":753.94749927659666},{"$f":"'Solar - PV Dist. Comm'!AC134","v":743.47369094466683},{"$f":"'Solar - PV Dist. Comm'!AD134","v":732.99988261273711},{"$f":"'Solar - PV Dist. Comm'!AE134","v":722.52607428080728},{"$f":"'Solar - PV Dist. Comm'!AF134","v":712.05226594887756},{"$f":"'Solar - PV Dist. Comm'!AG134","v":701.57845761694784},{"$f":"'Solar - PV Dist. Comm'!AH134","v":691.10464928501801},{"$f":"'Solar - PV Dist. Comm'!AI134","v":680.63084095308818},{"$f":"'Solar - PV Dist. Comm'!AJ134","v":670.15703262115858},{"$f":"'Solar - PV Dist. Comm'!AK134","v":659.68322428922875},{"$f":"'Solar - PV Dist. Comm'!AL134","v":649.20941595729892},{"$f":"'Solar - PV Dist. Comm'!AM134","v":638.7356076253692},{"$f":"'Solar - PV Dist. Comm'!AN134","v":628.26179929343937},{"$f":"'Solar - PV Dist. Comm'!AO134","v":617.78799096150965},{"$f":"'Solar - PV Dist. Comm'!AP134","v":607.31418262957982},{"$f":"'Solar - PV Dist. Comm'!AQ134","v":596.8403742976501},{"$f":"'Solar - PV Dist. Comm'!AR134","v":586.36656596571993}]
["RM3CoSeattle","RD","Moderate",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L135","v":2052.1028859736443},{"$f":"'Solar - PV Dist. Comm'!M135","v":1812.5237807817207},{"$f":"'Solar - PV Dist. Comm'!N135","v":1742.0551673469477},{"$f":"'Solar - PV Dist. Comm'!O135","v":1671.5865539121746},{"$f":"'Solar - PV Dist. Comm'!P135","v":1601.1179404774014},{"$f":"'Solar - PV Dist. Comm'!Q135","v":1530.6493270426283},{"$f":"'Solar - PV Dist. Comm'!R135","v":1460.1807136078551},{"$f":"'Solar - PV Dist. Comm'!S135","v":1389.712100173082},{"$f":"'Solar - PV Dist. Comm'!T135","v":1319.2434867383088},{"$f":"'Solar - PV Dist. Comm'!U135","v":1248.7748733035357},{"$f":"'Solar - PV Dist. Comm'!V135","v":1178.3062598687627},{"$f":"'Solar - PV Dist. Comm'!W135","v":1107.8376464339894},{"$f":"'Solar - PV Dist. Comm'!X135","v":1037.3690329992173},{"$f":"'Solar - PV Dist. Comm'!Y135","v":1025.2927179794724},{"$f":"'Solar - PV Dist. Comm'!Z135","v":1013.2164029597272},{"$f":"'Solar - PV Dist. Comm'!AA135","v":1001.1400879399822},{"$f":"'Solar - PV Dist. Comm'!AB135","v":989.06377292023706},{"$f":"'Solar - PV Dist. Comm'!AC135","v":976.9874579004919},{"$f":"'Solar - PV Dist. Comm'!AD135","v":964.91114288074675},{"$f":"'Solar - PV Dist. Comm'!AE135","v":952.83482786100171},{"$f":"'Solar - PV Dist. Comm'!AF135","v":940.75851284125656},{"$f":"'Solar - PV Dist. Comm'!AG135","v":928.68219782151141},{"$f":"'Solar - PV Dist. Comm'!AH135","v":916.60588280176626},{"$f":"'Solar - PV Dist. Comm'!AI135","v":904.5295677820211},{"$f":"'Solar - PV Dist. Comm'!AJ135","v":892.45325276227607},{"$f":"'Solar - PV Dist. Comm'!AK135","v":880.37693774253091},{"$f":"'Solar - PV Dist. Comm'!AL135","v":868.30062272278587},{"$f":"'Solar - PV Dist. Comm'!AM135","v":856.22430770304072},{"$f":"'Solar - PV Dist. Comm'!AN135","v":844.14799268329568},{"$f":"'Solar - PV Dist. Comm'!AO135","v":832.07167766355053},{"$f":"'Solar - PV Dist. Comm'!AP135","v":819.99536264380538},{"$f":"'Solar - PV Dist. Comm'!AQ135","v":807.91904762406023},{"$f":"'Solar - PV Dist. Comm'!AR135","v":795.84273260431576}]
["RC3CoSeattle","RD","Conservative",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L136","v":2052.1028859736443},{"$f":"'Solar - PV Dist. Comm'!M136","v":1812.5237807817207},{"$f":"'Solar - PV Dist. Comm'!N136","v":1794.2124720810837},{"$f":"'Solar - PV Dist. Comm'!O136","v":1775.9011633804464},{"$f":"'Solar - PV Dist. Comm'!P136","v":1757.5898546798092},{"$f":"'Solar - PV Dist. Comm'!Q136","v":1739.2785459791717},{"$f":"'Solar - PV Dist. Comm'!R136","v":1720.9672372785344},{"$f":"'Solar - PV Dist. Comm'!S136","v":1702.6559285778974},{"$f":"'Solar - PV Dist. Comm'!T136","v":1684.3446198772601},{"$f":"'Solar - PV Dist. Comm'!U136","v":1666.0333111766229},{"$f":"'Solar - PV Dist. Comm'!V136","v":1647.7220024759856},{"$f":"'Solar - PV Dist. Comm'!W136","v":1629.4106937753481},{"$f":"'Solar - PV Dist. Comm'!X136","v":1611.0993850747122},{"$f":"'Solar - PV Dist. Comm'!Y136","v":1582.4128674709375},{"$f":"'Solar - PV Dist. Comm'!Z136","v":1553.7263498671628},{"$f":"'Solar - PV Dist. Comm'!AA136","v":1525.0398322633882},{"$f":"'Solar - PV Dist. Comm'!AB136","v":1496.3533146596135},{"$f":"'Solar - PV Dist. Comm'!AC136","v":1467.6667970558387},{"$f":"'Solar - PV Dist. Comm'!AD136","v":1438.9802794520642},{"$f":"'Solar - PV Dist. Comm'!AE136","v":1410.2937618482895},{"$f":"'Solar - PV Dist. Comm'!AF136","v":1381.6072442445147},{"$f":"'Solar - PV Dist. Comm'!AG136","v":1352.9207266407404},{"$f":"'Solar - PV Dist. Comm'!AH136","v":1324.2342090369657},{"$f":"'Solar - PV Dist. Comm'!AI136","v":1295.5476914331909},{"$f":"'Solar - PV Dist. Comm'!AJ136","v":1266.8611738294164},{"$f":"'Solar - PV Dist. Comm'!AK136","v":1238.1746562256417},{"$f":"'Solar - PV Dist. Comm'!AL136","v":1209.4881386218669},{"$f":"'Solar - PV Dist. Comm'!AM136","v":1180.8016210180922},{"$f":"'Solar - PV Dist. Comm'!AN136","v":1152.1151034143177},{"$f":"'Solar - PV Dist. Comm'!AO136","v":1123.4285858105429},{"$f":"'Solar - PV Dist. Comm'!AP136","v":1094.7420682067682},{"$f":"'Solar - PV Dist. Comm'!AQ136","v":1066.0555506029937},{"$f":"'Solar - PV Dist. Comm'!AR136","v":1037.3690329992173}]
["RA3CoChicago","RD","Advanced",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L137","v":2052.1028859736443},{"$f":"'Solar - PV Dist. Comm'!M137","v":1812.5237807817207},{"$f":"'Solar - PV Dist. Comm'!N137","v":1720.0982309474114},{"$f":"'Solar - PV Dist. Comm'!O137","v":1627.672681113102},{"$f":"'Solar - PV Dist. Comm'!P137","v":1535.2471312787925},{"$f":"'Solar - PV Dist. Comm'!Q137","v":1442.8215814444829},{"$f":"'Solar - PV Dist. Comm'!R137","v":1350.3960316101736},{"$f":"'Solar - PV Dist. Comm'!S137","v":1257.9704817758641},{"$f":"'Solar - PV Dist. Comm'!T137","v":1165.5449319415548},{"$f":"'Solar - PV Dist. Comm'!U137","v":1073.1193821072452},{"$f":"'Solar - PV Dist. Comm'!V137","v":980.69383227293565},{"$f":"'Solar - PV Dist. Comm'!W137","v":888.2682824386261},{"$f":"'Solar - PV Dist. Comm'!X137","v":795.84273260431576},{"$f":"'Solar - PV Dist. Comm'!Y137","v":785.36892427238593},{"$f":"'Solar - PV Dist. Comm'!Z137","v":774.89511594045609},{"$f":"'Solar - PV Dist. Comm'!AA137","v":764.42130760852638},{"$f":"'Solar - PV Dist. Comm'!AB137","v":753.94749927659666},{"$f":"'Solar - PV Dist. Comm'!AC137","v":743.47369094466683},{"$f":"'Solar - PV Dist. Comm'!AD137","v":732.99988261273711},{"$f":"'Solar - PV Dist. Comm'!AE137","v":722.52607428080728},{"$f":"'Solar - PV Dist. Comm'!AF137","v":712.05226594887756},{"$f":"'Solar - PV Dist. Comm'!AG137","v":701.57845761694784},{"$f":"'Solar - PV Dist. Comm'!AH137","v":691.10464928501801},{"$f":"'Solar - PV Dist. Comm'!AI137","v":680.63084095308818},{"$f":"'Solar - PV Dist. Comm'!AJ137","v":670.15703262115858},{"$f":"'Solar - PV Dist. Comm'!AK137","v":659.68322428922875},{"$f":"'Solar - PV Dist. Comm'!AL137","v":649.20941595729892},{"$f":"'Solar - PV Dist. Comm'!AM137","v":638.7356076253692},{"$f":"'Solar - PV Dist. Comm'!AN137","v":628.26179929343937},{"$f":"'Solar - PV Dist. Comm'!AO137","v":617.78799096150965},{"$f":"'Solar - PV Dist. Comm'!AP137","v":607.31418262957982},{"$f":"'Solar - PV Dist. Comm'!AQ137","v":596.8403742976501},{"$f":"'Solar - PV Dist. Comm'!AR137","v":586.36656596571993}]
["RM3CoChicago","RD","Moderate",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L138","v":2052.1028859736443},{"$f":"'Solar - PV Dist. Comm'!M138","v":1812.5237807817207},{"$f":"'Solar - PV Dist. Comm'!N138","v":1742.0551673469477},{"$f":"'Solar - PV Dist. Comm'!O138","v":1671.5865539121746},{"$f":"'Solar - PV Dist. Comm'!P138","v":1601.1179404774014},{"$f":"'Solar - PV Dist. Comm'!Q138","v":1530.6493270426283},{"$f":"'Solar - PV Dist. Comm'!R138","v":1460.1807136078551},{"$f":"'Solar - PV Dist. Comm'!S138","v":1389.712100173082},{"$f":"'Solar - PV Dist. Comm'!T138","v":1319.2434867383088},{"$f":"'Solar - PV Dist. Comm'!U138","v":1248.7748733035357},{"$f":"'Solar - PV Dist. Comm'!V138","v":1178.3062598687627},{"$f":"'Solar - PV Dist. Comm'!W138","v":1107.8376464339894},{"$f":"'Solar - PV Dist. Comm'!X138","v":1037.3690329992173},{"$f":"'Solar - PV Dist. Comm'!Y138","v":1025.2927179794724},{"$f":"'Solar - PV Dist. Comm'!Z138","v":1013.2164029597272},{"$f":"'Solar - PV Dist. Comm'!AA138","v":1001.1400879399822},{"$f":"'Solar - PV Dist. Comm'!AB138","v":989.06377292023706},{"$f":"'Solar - PV Dist. Comm'!AC138","v":976.9874579004919},{"$f":"'Solar - PV Dist. Comm'!AD138","v":964.91114288074675},{"$f":"'Solar - PV Dist. Comm'!AE138","v":952.83482786100171},{"$f":"'Solar - PV Dist. Comm'!AF138","v":940.75851284125656},{"$f":"'Solar - PV Dist. Comm'!AG138","v":928.68219782151141},{"$f":"'Solar - PV Dist. Comm'!AH138","v":916.60588280176626},{"$f":"'Solar - PV Dist. Comm'!AI138","v":904.5295677820211},{"$f":"'Solar - PV Dist. Comm'!AJ138","v":892.45325276227607},{"$f":"'Solar - PV Dist. Comm'!AK138","v":880.37693774253091},{"$f":"'Solar - PV Dist. Comm'!AL138","v":868.30062272278587},{"$f":"'Solar - PV Dist. Comm'!AM138","v":856.22430770304072},{"$f":"'Solar - PV Dist. Comm'!AN138","v":844.14799268329568},{"$f":"'Solar - PV Dist. Comm'!AO138","v":832.07167766355053},{"$f":"'Solar - PV Dist. Comm'!AP138","v":819.99536264380538},{"$f":"'Solar - PV Dist. Comm'!AQ138","v":807.91904762406023},{"$f":"'Solar - PV Dist. Comm'!AR138","v":795.84273260431576}]
["RC3CoChicago","RD","Conservative",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L139","v":2052.1028859736443},{"$f":"'Solar - PV Dist. Comm'!M139","v":1812.5237807817207},{"$f":"'Solar - PV Dist. Comm'!N139","v":1794.2124720810837},{"$f":"'Solar - PV Dist. Comm'!O139","v":1775.9011633804464},{"$f":"'Solar - PV Dist. Comm'!P139","v":1757.5898546798092},{"$f":"'Solar - PV Dist. Comm'!Q139","v":1739.2785459791717},{"$f":"'Solar - PV Dist. Comm'!R139","v":1720.9672372785344},{"$f":"'Solar - PV Dist. Comm'!S139","v":1702.6559285778974},{"$f":"'Solar - PV Dist. Comm'!T139","v":1684.3446198772601},{"$f":"'Solar - PV Dist. Comm'!U139","v":1666.0333111766229},{"$f":"'Solar - PV Dist. Comm'!V139","v":1647.7220024759856},{"$f":"'Solar - PV Dist. Comm'!W139","v":1629.4106937753481},{"$f":"'Solar - PV Dist. Comm'!X139","v":1611.0993850747122},{"$f":"'Solar - PV Dist. Comm'!Y139","v":1582.4128674709375},{"$f":"'Solar - PV Dist. Comm'!Z139","v":1553.7263498671628},{"$f":"'Solar - PV Dist. Comm'!AA139","v":1525.0398322633882},{"$f":"'Solar - PV Dist. Comm'!AB139","v":1496.3533146596135},{"$f":"'Solar - PV Dist. Comm'!AC139","v":1467.6667970558387},{"$f":"'Solar - PV Dist. Comm'!AD139","v":1438.9802794520642},{"$f":"'Solar - PV Dist. Comm'!AE139","v":1410.2937618482895},{"$f":"'Solar - PV Dist. Comm'!AF139","v":1381.6072442445147},{"$f":"'Solar - PV Dist. Comm'!AG139","v":1352.9207266407404},{"$f":"'Solar - PV Dist. Comm'!AH139","v":1324.2342090369657},{"$f":"'Solar - PV Dist. Comm'!AI139","v":1295.5476914331909},{"$f":"'Solar - PV Dist. Comm'!AJ139","v":1266.8611738294164},{"$f":"'Solar - PV Dist. Comm'!AK139","v":1238.1746562256417},{"$f":"'Solar - PV Dist. Comm'!AL139","v":1209.4881386218669},{"$f":"'Solar - PV Dist. Comm'!AM139","v":1180.8016210180922},{"$f":"'Solar - PV Dist. Comm'!AN139","v":1152.1151034143177},{"$f":"'Solar - PV Dist. Comm'!AO139","v":1123.4285858105429},{"$f":"'Solar - PV Dist. Comm'!AP139","v":1094.7420682067682},{"$f":"'Solar - PV Dist. Comm'!AQ139","v":1066.0555506029937},{"$f":"'Solar - PV Dist. Comm'!AR139","v":1037.3690329992173}]
["RA3CoKansasy","RD","Advanced",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L140","v":2052.1028859736443},{"$f":"'Solar - PV Dist. Comm'!M140","v":1812.5237807817207},{"$f":"'Solar - PV Dist. Comm'!N140","v":1720.0982309474114},{"$f":"'Solar - PV Dist. Comm'!O140","v":1627.672681113102},{"$f":"'Solar - PV Dist. Comm'!P140","v":1535.2471312787925},{"$f":"'Solar - PV Dist. Comm'!Q140","v":1442.8215814444829},{"$f":"'Solar - PV Dist. Comm'!R140","v":1350.3960316101736},{"$f":"'Solar - PV Dist. Comm'!S140","v":1257.9704817758641},{"$f":"'Solar - PV Dist. Comm'!T140","v":1165.5449319415548},{"$f":"'Solar - PV Dist. Comm'!U140","v":1073.1193821072452},{"$f":"'Solar - PV Dist. Comm'!V140","v":980.69383227293565},{"$f":"'Solar - PV Dist. Comm'!W140","v":888.2682824386261},{"$f":"'Solar - PV Dist. Comm'!X140","v":795.84273260431576},{"$f":"'Solar - PV Dist. Comm'!Y140","v":785.36892427238593},{"$f":"'Solar - PV Dist. Comm'!Z140","v":774.89511594045609},{"$f":"'Solar - PV Dist. Comm'!AA140","v":764.42130760852638},{"$f":"'Solar - PV Dist. Comm'!AB140","v":753.94749927659666},{"$f":"'Solar - PV Dist. Comm'!AC140","v":743.47369094466683},{"$f":"'Solar - PV Dist. Comm'!AD140","v":732.99988261273711},{"$f":"'Solar - PV Dist. Comm'!AE140","v":722.52607428080728},{"$f":"'Solar - PV Dist. Comm'!AF140","v":712.05226594887756},{"$f":"'Solar - PV Dist. Comm'!AG140","v":701.57845761694784},{"$f":"'Solar - PV Dist. Comm'!AH140","v":691.10464928501801},{"$f":"'Solar - PV Dist. Comm'!AI140","v":680.63084095308818},{"$f":"'Solar - PV Dist. Comm'!AJ140","v":670.15703262115858},{"$f":"'Solar - PV Dist. Comm'!AK140","v":659.68322428922875},{"$f":"'Solar - PV Dist. Comm'!AL140","v":649.20941595729892},{"$f":"'Solar - PV Dist. Comm'!AM140","v":638.7356076253692},{"$f":"'Solar - PV Dist. Comm'!AN140","v":628.26179929343937},{"$f":"'Solar - PV Dist. Comm'!AO140","v":617.78799096150965},{"$f":"'Solar - PV Dist. Comm'!AP140","v":607.31418262957982},{"$f":"'Solar - PV Dist. Comm'!AQ140","v":596.8403742976501},{"$f":"'Solar - PV Dist. Comm'!AR140","v":586.36656596571993}]
["RM3CoKansasy","RD","Moderate",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L141","v":2052.1028859736443},{"$f":"'Solar - PV Dist. Comm'!M141","v":1812.5237807817207},{"$f":"'Solar - PV Dist. Comm'!N141","v":1742.0551673469477},{"$f":"'Solar - PV Dist. Comm'!O141","v":1671.5865539121746},{"$f":"'Solar - PV Dist. Comm'!P141","v":1601.1179404774014},{"$f":"'Solar - PV Dist. Comm'!Q141","v":1530.6493270426283},{"$f":"'Solar - PV Dist. Comm'!R141","v":1460.1807136078551},{"$f":"'Solar - PV Dist. Comm'!S141","v":1389.712100173082},{"$f":"'Solar - PV Dist. Comm'!T141","v":1319.2434867383088},{"$f":"'Solar - PV Dist. Comm'!U141","v":1248.7748733035357},{"$f":"'Solar - PV Dist. Comm'!V141","v":1178.3062598687627},{"$f":"'Solar - PV Dist. Comm'!W141","v":1107.8376464339894},{"$f":"'Solar - PV Dist. Comm'!X141","v":1037.3690329992173},{"$f":"'Solar - PV Dist. Comm'!Y141","v":1025.2927179794724},{"$f":"'Solar - PV Dist. Comm'!Z141","v":1013.2164029597272},{"$f":"'Solar - PV Dist. Comm'!AA141","v":1001.1400879399822},{"$f":"'Solar - PV Dist. Comm'!AB141","v":989.06377292023706},{"$f":"'Solar - PV Dist. Comm'!AC141","v":976.9874579004919},{"$f":"'Solar - PV Dist. Comm'!AD141","v":964.91114288074675},{"$f":"'Solar - PV Dist. Comm'!AE141","v":952.83482786100171},{"$f":"'Solar - PV Dist. Comm'!AF141","v":940.75851284125656},{"$f":"'Solar - PV Dist. Comm'!AG141","v":928.68219782151141},{"$f":"'Solar - PV Dist. Comm'!AH141","v":916.60588280176626},{"$f":"'Solar - PV Dist. Comm'!AI141","v":904.5295677820211},{"$f":"'Solar - PV Dist. Comm'!AJ141","v":892.45325276227607},{"$f":"'Solar - PV Dist. Comm'!AK141","v":880.37693774253091},{"$f":"'Solar - PV Dist. Comm'!AL141","v":868.30062272278587},{"$f":"'Solar - PV Dist. Comm'!AM141","v":856.22430770304072},{"$f":"'Solar - PV Dist. Comm'!AN141","v":844.14799268329568},{"$f":"'Solar - PV Dist. Comm'!AO141","v":832.07167766355053},{"$f":"'Solar - PV Dist. Comm'!AP141","v":819.99536264380538},{"$f":"'Solar - PV Dist. Comm'!AQ141","v":807.91904762406023},{"$f":"'Solar - PV Dist. Comm'!AR141","v":795.84273260431576}]
["RC3CoKansasy","RD","Conservative",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L142","v":2052.1028859736443},{"$f":"'Solar - PV Dist. Comm'!M142","v":1812.5237807817207},{"$f":"'Solar - PV Dist. Comm'!N142","v":1794.2124720810837},{"$f":"'Solar - PV Dist. Comm'!O142","v":1775.9011633804464},{"$f":"'Solar - PV Dist. Comm'!P142","v":1757.5898546798092},{"$f":"'Solar - PV Dist. Comm'!Q142","v":1739.2785459791717},{"$f":"'Solar - PV Dist. Comm'!R142","v":1720.9672372785344},{"$f":"'Solar - PV Dist. Comm'!S142","v":1702.6559285778974},{"$f":"'Solar - PV Dist. Comm'!T142","v":1684.3446198772601},{"$f":"'Solar - PV Dist. Comm'!U142","v":1666.0333111766229},{"$f":"'Solar - PV Dist. Comm'!V142","v":1647.7220024759856},{"$f":"'Solar - PV Dist. Comm'!W142","v":1629.4106937753481},{"$f":"'Solar - PV Dist. Comm'!X142","v":1611.0993850747122},{"$f":"'Solar - PV Dist. Comm'!Y142","v":1582.4128674709375},{"$f":"'Solar - PV Dist. Comm'!Z142","v":1553.7263498671628},{"$f":"'Solar - PV Dist. Comm'!AA142","v":1525.0398322633882},{"$f":"'Solar - PV Dist. Comm'!AB142","v":1496.3533146596135},{"$f":"'Solar - PV Dist. Comm'!AC142","v":1467.6667970558387},{"$f":"'Solar - PV Dist. Comm'!AD142","v":1438.9802794520642},{"$f":"'Solar - PV Dist. Comm'!AE142","v":1410.2937618482895},{"$f":"'Solar - PV Dist. Comm'!AF142","v":1381.6072442445147},{"$f":"'Solar - PV Dist. Comm'!AG142","v":1352.9207266407404},{"$f":"'Solar - PV Dist. Comm'!AH142","v":1324.2342090369657},{"$f":"'Solar - PV Dist. Comm'!AI142","v":1295.5476914331909},{"$f":"'Solar - PV Dist. Comm'!AJ142","v":1266.8611738294164},{"$f":"'Solar - PV Dist. Comm'!AK142","v":1238.1746562256417},{"$f":"'Solar - PV Dist. Comm'!AL142","v":1209.4881386218669},{"$f":"'Solar - PV Dist. Comm'!AM142","v":1180.8016210180922},{"$f":"'Solar - PV Dist. Comm'!AN142","v":1152.1151034143177},{"$f":"'Solar - PV Dist. Comm'!AO142","v":1123.4285858105429},{"$f":"'Solar - PV Dist. Comm'!AP142","v":1094.7420682067682},{"$f":"'Solar - PV Dist. Comm'!AQ142","v":1066.0555506029937},{"$f":"'Solar - PV Dist. Comm'!AR142","v":1037.3690329992173}]
["RA3CoLosAngs","RD","Advanced",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L143","v":2052.1028859736443},{"$f":"'Solar - PV Dist. Comm'!M143","v":1812.5237807817207},{"$f":"'Solar - PV Dist. Comm'!N143","v":1720.0982309474114},{"$f":"'Solar - PV Dist. Comm'!O143","v":1627.672681113102},{"$f":"'Solar - PV Dist. Comm'!P143","v":1535.2471312787925},{"$f":"'Solar - PV Dist. Comm'!Q143","v":1442.8215814444829},{"$f":"'Solar - PV Dist. Comm'!R143","v":1350.3960316101736},{"$f":"'Solar - PV Dist. Comm'!S143","v":1257.9704817758641},{"$f":"'Solar - PV Dist. Comm'!T143","v":1165.5449319415548},{"$f":"'Solar - PV Dist. Comm'!U143","v":1073.1193821072452},{"$f":"'Solar - PV Dist. Comm'!V143","v":980.69383227293565},{"$f":"'Solar - PV Dist. Comm'!W143","v":888.2682824386261},{"$f":"'Solar - PV Dist. Comm'!X143","v":795.84273260431576},{"$f":"'Solar - PV Dist. Comm'!Y143","v":785.36892427238593},{"$f":"'Solar - PV Dist. Comm'!Z143","v":774.89511594045609},{"$f":"'Solar - PV Dist. Comm'!AA143","v":764.42130760852638},{"$f":"'Solar - PV Dist. Comm'!AB143","v":753.94749927659666},{"$f":"'Solar - PV Dist. Comm'!AC143","v":743.47369094466683},{"$f":"'Solar - PV Dist. Comm'!AD143","v":732.99988261273711},{"$f":"'Solar - PV Dist. Comm'!AE143","v":722.52607428080728},{"$f":"'Solar - PV Dist. Comm'!AF143","v":712.05226594887756},{"$f":"'Solar - PV Dist. Comm'!AG143","v":701.57845761694784},{"$f":"'Solar - PV Dist. Comm'!AH143","v":691.10464928501801},{"$f":"'Solar - PV Dist. Comm'!AI143","v":680.63084095308818},{"$f":"'Solar - PV Dist. Comm'!AJ143","v":670.15703262115858},{"$f":"'Solar - PV Dist. Comm'!AK143","v":659.68322428922875},{"$f":"'Solar - PV Dist. Comm'!AL143","v":649.20941595729892},{"$f":"'Solar - PV Dist. Comm'!AM143","v":638.7356076253692},{"$f":"'Solar - PV Dist. Comm'!AN143","v":628.26179929343937},{"$f":"'Solar - PV Dist. Comm'!AO143","v":617.78799096150965},{"$f":"'Solar - PV Dist. Comm'!AP143","v":607.31418262957982},{"$f":"'Solar - PV Dist. Comm'!AQ143","v":596.8403742976501},{"$f":"'Solar - PV Dist. Comm'!AR143","v":586.36656596571993}]
["RM3CoLosAngs","RD","Moderate",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L144","v":2052.1028859736443},{"$f":"'Solar - PV Dist. Comm'!M144","v":1812.5237807817207},{"$f":"'Solar - PV Dist. Comm'!N144","v":1742.0551673469477},{"$f":"'Solar - PV Dist. Comm'!O144","v":1671.5865539121746},{"$f":"'Solar - PV Dist. Comm'!P144","v":1601.1179404774014},{"$f":"'Solar - PV Dist. Comm'!Q144","v":1530.6493270426283},{"$f":"'Solar - PV Dist. Comm'!R144","v":1460.1807136078551},{"$f":"'Solar - PV Dist. Comm'!S144","v":1389.712100173082},{"$f":"'Solar - PV Dist. Comm'!T144","v":1319.2434867383088},{"$f":"'Solar - PV Dist. Comm'!U144","v":1248.7748733035357},{"$f":"'Solar - PV Dist. Comm'!V144","v":1178.3062598687627},{"$f":"'Solar - PV Dist. Comm'!W144","v":1107.8376464339894},{"$f":"'Solar - PV Dist. Comm'!X144","v":1037.3690329992173},{"$f":"'Solar - PV Dist. Comm'!Y144","v":1025.2927179794724},{"$f":"'Solar - PV Dist. Comm'!Z144","v":1013.2164029597272},{"$f":"'Solar - PV Dist. Comm'!AA144","v":1001.1400879399822},{"$f":"'Solar - PV Dist. Comm'!AB144","v":989.06377292023706},{"$f":"'Solar - PV Dist. Comm'!AC144","v":976.9874579004919},{"$f":"'Solar - PV Dist. Comm'!AD144","v":964.91114288074675},{"$f":"'Solar - PV Dist. Comm'!AE144","v":952.83482786100171},{"$f":"'Solar - PV Dist. Comm'!AF144","v":940.75851284125656},{"$f":"'Solar - PV Dist. Comm'!AG144","v":928.68219782151141},{"$f":"'Solar - PV Dist. Comm'!AH144","v":916.60588280176626},{"$f":"'Solar - PV Dist. Comm'!AI144","v":904.5295677820211},{"$f":"'Solar - PV Dist. Comm'!AJ144","v":892.45325276227607},{"$f":"'Solar - PV Dist. Comm'!AK144","v":880.37693774253091},{"$f":"'Solar - PV Dist. Comm'!AL144","v":868.30062272278587},{"$f":"'Solar - PV Dist. Comm'!AM144","v":856.22430770304072},{"$f":"'Solar - PV Dist. Comm'!AN144","v":844.14799268329568},{"$f":"'Solar - PV Dist. Comm'!AO144","v":832.07167766355053},{"$f":"'Solar - PV Dist. Comm'!AP144","v":819.99536264380538},{"$f":"'Solar - PV Dist. Comm'!AQ144","v":807.91904762406023},{"$f":"'Solar - PV Dist. Comm'!AR144","v":795.84273260431576}]
["RC3CoLosAngs","RD","Conservative",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L145","v":2052.1028859736443},{"$f":"'Solar - PV Dist. Comm'!M145","v":1812.5237807817207},{"$f":"'Solar - PV Dist. Comm'!N145","v":1794.2124720810837},{"$f":"'Solar - PV Dist. Comm'!O145","v":1775.9011633804464},{"$f":"'Solar - PV Dist. Comm'!P145","v":1757.5898546798092},{"$f":"'Solar - PV Dist. Comm'!Q145","v":1739.2785459791717},{"$f":"'Solar - PV Dist. Comm'!R145","v":1720.9672372785344},{"$f":"'Solar - PV Dist. Comm'!S145","v":1702.6559285778974},{"$f":"'Solar - PV Dist. Comm'!T145","v":1684.3446198772601},{"$f":"'Solar - PV Dist. Comm'!U145","v":1666.0333111766229},{"$f":"'Solar - PV Dist. Comm'!V145","v":1647.7220024759856},{"$f":"'Solar - PV Dist. Comm'!W145","v":1629.4106937753481},{"$f":"'Solar - PV Dist. Comm'!X145","v":1611.0993850747122},{"$f":"'Solar - PV Dist. Comm'!Y145","v":1582.4128674709375},{"$f":"'Solar - PV Dist. Comm'!Z145","v":1553.7263498671628},{"$f":"'Solar - PV Dist. Comm'!AA145","v":1525.0398322633882},{"$f":"'Solar - PV Dist. Comm'!AB145","v":1496.3533146596135},{"$f":"'Solar - PV Dist. Comm'!AC145","v":1467.6667970558387},{"$f":"'Solar - PV Dist. Comm'!AD145","v":1438.9802794520642},{"$f":"'Solar - PV Dist. Comm'!AE145","v":1410.2937618482895},{"$f":"'Solar - PV Dist. Comm'!AF145","v":1381.6072442445147},{"$f":"'Solar - PV Dist. Comm'!AG145","v":1352.9207266407404},{"$f":"'Solar - PV Dist. Comm'!AH145","v":1324.2342090369657},{"$f":"'Solar - PV Dist. Comm'!AI145","v":1295.5476914331909},{"$f":"'Solar - PV Dist. Comm'!AJ145","v":1266.8611738294164},{"$f":"'Solar - PV Dist. Comm'!AK145","v":1238.1746562256417},{"$f":"'Solar - PV Dist. Comm'!AL145","v":1209.4881386218669},{"$f":"'Solar - PV Dist. Comm'!AM145","v":1180.8016210180922},{"$f":"'Solar - PV Dist. Comm'!AN145","v":1152.1151034143177},{"$f":"'Solar - PV Dist. Comm'!AO145","v":1123.4285858105429},{"$f":"'Solar - PV Dist. Comm'!AP145","v":1094.7420682067682},{"$f":"'Solar - PV Dist. Comm'!AQ145","v":1066.0555506029937},{"$f":"'Solar - PV Dist. Comm'!AR145","v":1037.3690329992173}]
["RA3CoDaggett","RD","Advanced",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L146","v":2052.1028859736443},{"$f":"'Solar - PV Dist. Comm'!M146","v":1812.5237807817207},{"$f":"'Solar - PV Dist. Comm'!N146","v":1720.0982309474114},{"$f":"'Solar - PV Dist. Comm'!O146","v":1627.672681113102},{"$f":"'Solar - PV Dist. Comm'!P146","v":1535.2471312787925},{"$f":"'Solar - PV Dist. Comm'!Q146","v":1442.8215814444829},{"$f":"'Solar - PV Dist. Comm'!R146","v":1350.3960316101736},{"$f":"'Solar - PV Dist. Comm'!S146","v":1257.9704817758641},{"$f":"'Solar - PV Dist. Comm'!T146","v":1165.5449319415548},{"$f":"'Solar - PV Dist. Comm'!U146","v":1073.1193821072452},{"$f":"'Solar - PV Dist. Comm'!V146","v":980.69383227293565},{"$f":"'Solar - PV Dist. Comm'!W146","v":888.2682824386261},{"$f":"'Solar - PV Dist. Comm'!X146","v":795.84273260431576},{"$f":"'Solar - PV Dist. Comm'!Y146","v":785.36892427238593},{"$f":"'Solar - PV Dist. Comm'!Z146","v":774.89511594045609},{"$f":"'Solar - PV Dist. Comm'!AA146","v":764.42130760852638},{"$f":"'Solar - PV Dist. Comm'!AB146","v":753.94749927659666},{"$f":"'Solar - PV Dist. Comm'!AC146","v":743.47369094466683},{"$f":"'Solar - PV Dist. Comm'!AD146","v":732.99988261273711},{"$f":"'Solar - PV Dist. Comm'!AE146","v":722.52607428080728},{"$f":"'Solar - PV Dist. Comm'!AF146","v":712.05226594887756},{"$f":"'Solar - PV Dist. Comm'!AG146","v":701.57845761694784},{"$f":"'Solar - PV Dist. Comm'!AH146","v":691.10464928501801},{"$f":"'Solar - PV Dist. Comm'!AI146","v":680.63084095308818},{"$f":"'Solar - PV Dist. Comm'!AJ146","v":670.15703262115858},{"$f":"'Solar - PV Dist. Comm'!AK146","v":659.68322428922875},{"$f":"'Solar - PV Dist. Comm'!AL146","v":649.20941595729892},{"$f":"'Solar - PV Dist. Comm'!AM146","v":638.7356076253692},{"$f":"'Solar - PV Dist. Comm'!AN146","v":628.26179929343937},{"$f":"'Solar - PV Dist. Comm'!AO146","v":617.78799096150965},{"$f":"'Solar - PV Dist. Comm'!AP146","v":607.31418262957982},{"$f":"'Solar - PV Dist. Comm'!AQ146","v":596.8403742976501},{"$f":"'Solar - PV Dist. Comm'!AR146","v":586.36656596571993}]
["RM3CoDaggett","RD","Moderate",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L147","v":2052.1028859736443},{"$f":"'Solar - PV Dist. Comm'!M147","v":1812.5237807817207},{"$f":"'Solar - PV Dist. Comm'!N147","v":1742.0551673469477},{"$f":"'Solar - PV Dist. Comm'!O147","v":1671.5865539121746},{"$f":"'Solar - PV Dist. Comm'!P147","v":1601.1179404774014},{"$f":"'Solar - PV Dist. Comm'!Q147","v":1530.6493270426283},{"$f":"'Solar - PV Dist. Comm'!R147","v":1460.1807136078551},{"$f":"'Solar - PV Dist. Comm'!S147","v":1389.712100173082},{"$f":"'Solar - PV Dist. Comm'!T147","v":1319.2434867383088},{"$f":"'Solar - PV Dist. Comm'!U147","v":1248.7748733035357},{"$f":"'Solar - PV Dist. Comm'!V147","v":1178.3062598687627},{"$f":"'Solar - PV Dist. Comm'!W147","v":1107.8376464339894},{"$f":"'Solar - PV Dist. Comm'!X147","v":1037.3690329992173},{"$f":"'Solar - PV Dist. Comm'!Y147","v":1025.2927179794724},{"$f":"'Solar - PV Dist. Comm'!Z147","v":1013.2164029597272},{"$f":"'Solar - PV Dist. Comm'!AA147","v":1001.1400879399822},{"$f":"'Solar - PV Dist. Comm'!AB147","v":989.06377292023706},{"$f":"'Solar - PV Dist. Comm'!AC147","v":976.9874579004919},{"$f":"'Solar - PV Dist. Comm'!AD147","v":964.91114288074675},{"$f":"'Solar - PV Dist. Comm'!AE147","v":952.83482786100171},{"$f":"'Solar - PV Dist. Comm'!AF147","v":940.75851284125656},{"$f":"'Solar - PV Dist. Comm'!AG147","v":928.68219782151141},{"$f":"'Solar - PV Dist. Comm'!AH147","v":916.60588280176626},{"$f":"'Solar - PV Dist. Comm'!AI147","v":904.5295677820211},{"$f":"'Solar - PV Dist. Comm'!AJ147","v":892.45325276227607},{"$f":"'Solar - PV Dist. Comm'!AK147","v":880.37693774253091},{"$f":"'Solar - PV Dist. Comm'!AL147","v":868.30062272278587},{"$f":"'Solar - PV Dist. Comm'!AM147","v":856.22430770304072},{"$f":"'Solar - PV Dist. Comm'!AN147","v":844.14799268329568},{"$f":"'Solar - PV Dist. Comm'!AO147","v":832.07167766355053},{"$f":"'Solar - PV Dist. Comm'!AP147","v":819.99536264380538},{"$f":"'Solar - PV Dist. Comm'!AQ147","v":807.91904762406023},{"$f":"'Solar - PV Dist. Comm'!AR147","v":795.84273260431576}]
["RC3CoDaggett","RD","Conservative",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L148","v":2052.1028859736443},{"$f":"'Solar - PV Dist. Comm'!M148","v":1812.5237807817207},{"$f":"'Solar - PV Dist. Comm'!N148","v":1794.2124720810837},{"$f":"'Solar - PV Dist. Comm'!O148","v":1775.9011633804464},{"$f":"'Solar - PV Dist. Comm'!P148","v":1757.5898546798092},{"$f":"'Solar - PV Dist. Comm'!Q148","v":1739.2785459791717},{"$f":"'Solar - PV Dist. Comm'!R148","v":1720.9672372785344},{"$f":"'Solar - PV Dist. Comm'!S148","v":1702.6559285778974},{"$f":"'Solar - PV Dist. Comm'!T148","v":1684.3446198772601},{"$f":"'Solar - PV Dist. Comm'!U148","v":1666.0333111766229},{"$f":"'Solar - PV Dist. Comm'!V148","v":1647.7220024759856},{"$f":"'Solar - PV Dist. Comm'!W148","v":1629.4106937753481},{"$f":"'Solar - PV Dist. Comm'!X148","v":1611.0993850747122},{"$f":"'Solar - PV Dist. Comm'!Y148","v":1582.4128674709375},{"$f":"'Solar - PV Dist. Comm'!Z148","v":1553.7263498671628},{"$f":"'Solar - PV Dist. Comm'!AA148","v":1525.0398322633882},{"$f":"'Solar - PV Dist. Comm'!AB148","v":1496.3533146596135},{"$f":"'Solar - PV Dist. Comm'!AC148","v":1467.6667970558387},{"$f":"'Solar - PV Dist. Comm'!AD148","v":1438.9802794520642},{"$f":"'Solar - PV Dist. Comm'!AE148","v":1410.2937618482895},{"$f":"'Solar - PV Dist. Comm'!AF148","v":1381.6072442445147},{"$f":"'Solar - PV Dist. Comm'!AG148","v":1352.9207266407404},{"$f":"'Solar - PV Dist. Comm'!AH148","v":1324.2342090369657},{"$f":"'Solar - PV Dist. Comm'!AI148","v":1295.5476914331909},{"$f":"'Solar - PV Dist. Comm'!AJ148","v":1266.8611738294164},{"$f":"'Solar - PV Dist. Comm'!AK148","v":1238.1746562256417},{"$f":"'Solar - PV Dist. Comm'!AL148","v":1209.4881386218669},{"$f":"'Solar - PV Dist. Comm'!AM148","v":1180.8016210180922},{"$f":"'Solar - PV Dist. Comm'!AN148","v":1152.1151034143177},{"$f":"'Solar - PV Dist. Comm'!AO148","v":1123.4285858105429},{"$f":"'Solar - PV Dist. Comm'!AP148","v":1094.7420682067682},{"$f":"'Solar - PV Dist. Comm'!AQ148","v":1066.0555506029937},{"$f":"'Solar - PV Dist. Comm'!AR148","v":1037.3690329992173}]
["RA3ReSeattle","RD","Advanced",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L134","v":3054.318209074861},{"$f":"'Solar - PV Dist. Res'!M134","v":2796.2450712039476},{"$f":"'Solar - PV Dist. Res'!N134","v":2620.0097995821379},{"$f":"'Solar - PV Dist. Res'!O134","v":2443.7745279603282},{"$f":"'Solar - PV Dist. Res'!P134","v":2267.5392563385185},{"$f":"'Solar - PV Dist. Res'!Q134","v":2091.3039847167088},{"$f":"'Solar - PV Dist. Res'!R134","v":1915.0687130948995},{"$f":"'Solar - PV Dist. Res'!S134","v":1738.8334414730903},{"$f":"'Solar - PV Dist. Res'!T134","v":1562.5981698512808},{"$f":"'Solar - PV Dist. Res'!U134","v":1386.3628982294713},{"$f":"'Solar - PV Dist. Res'!V134","v":1210.127626607662},{"$f":"'Solar - PV Dist. Res'!W134","v":1033.8923549858525},{"$f":"'Solar - PV Dist. Res'!X134","v":857.6570833640435},{"$f":"'Solar - PV Dist. Res'!Y134","v":844.89527525862138},{"$f":"'Solar - PV Dist. Res'!Z134","v":832.13346715319938},{"$f":"'Solar - PV Dist. Res'!AA134","v":819.37165904777726},{"$f":"'Solar - PV Dist. Res'!AB134","v":806.60985094235525},{"$f":"'Solar - PV Dist. Res'!AC134","v":793.84804283693325},{"$f":"'Solar - PV Dist. Res'!AD134","v":781.08623473151113},{"$f":"'Solar - PV Dist. Res'!AE134","v":768.32442662608912},{"$f":"'Solar - PV Dist. Res'!AF134","v":755.56261852066712},{"$f":"'Solar - PV Dist. Res'!AG134","v":742.800810415245},{"$f":"'Solar - PV Dist. Res'!AH134","v":730.03900230982299},{"$f":"'Solar - PV Dist. Res'!AI134","v":717.27719420440098},{"$f":"'Solar - PV Dist. Res'!AJ134","v":704.51538609897887},{"$f":"'Solar - PV Dist. Res'!AK134","v":691.75357799355686},{"$f":"'Solar - PV Dist. Res'!AL134","v":678.99176988813485},{"$f":"'Solar - PV Dist. Res'!AM134","v":666.22996178271273},{"$f":"'Solar - PV Dist. Res'!AN134","v":653.46815367729073},{"$f":"'Solar - PV Dist. Res'!AO134","v":640.70634557186872},{"$f":"'Solar - PV Dist. Res'!AP134","v":627.9445374664466},{"$f":"'Solar - PV Dist. Res'!AQ134","v":615.1827293610246},{"$f":"'Solar - PV Dist. Res'!AR134","v":602.42092125560248}]
["RM3ReSeattle","RD","Moderate",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L135","v":3054.318209074861},{"$f":"'Solar - PV Dist. Res'!M135","v":2796.2450712039476},{"$f":"'Solar - PV Dist. Res'!N135","v":2644.2786630962364},{"$f":"'Solar - PV Dist. Res'!O135","v":2492.3122549885256},{"$f":"'Solar - PV Dist. Res'!P135","v":2340.3458468808144},{"$f":"'Solar - PV Dist. Res'!Q135","v":2188.3794387731036},{"$f":"'Solar - PV Dist. Res'!R135","v":2036.4130306653924},{"$f":"'Solar - PV Dist. Res'!S135","v":1884.4466225576816},{"$f":"'Solar - PV Dist. Res'!T135","v":1732.4802144499708},{"$f":"'Solar - PV Dist. Res'!U135","v":1580.5138063422601},{"$f":"'Solar - PV Dist. Res'!V135","v":1428.5473982345493},{"$f":"'Solar - PV Dist. Res'!W135","v":1276.5809901268385},{"$f":"'Solar - PV Dist. Res'!X135","v":1124.6145820191289},{"$f":"'Solar - PV Dist. Res'!Y135","v":1111.2667070863747},{"$f":"'Solar - PV Dist. Res'!Z135","v":1097.9188321536203},{"$f":"'Solar - PV Dist. Res'!AA135","v":1084.5709572208661},{"$f":"'Solar - PV Dist. Res'!AB135","v":1071.223082288112},{"$f":"'Solar - PV Dist. Res'!AC135","v":1057.8752073553576},{"$f":"'Solar - PV Dist. Res'!AD135","v":1044.5273324226034},{"$f":"'Solar - PV Dist. Res'!AE135","v":1031.1794574898493},{"$f":"'Solar - PV Dist. Res'!AF135","v":1017.831582557095},{"$f":"'Solar - PV Dist. Res'!AG135","v":1004.4837076243407},{"$f":"'Solar - PV Dist. Res'!AH135","v":991.13583269158642},{"$f":"'Solar - PV Dist. Res'!AI135","v":977.78795775883225},{"$f":"'Solar - PV Dist. Res'!AJ135","v":964.44008282607797},{"$f":"'Solar - PV Dist. Res'!AK135","v":951.09220789332369},{"$f":"'Solar - PV Dist. Res'!AL135","v":937.74433296056952},{"$f":"'Solar - PV Dist. Res'!AM135","v":924.39645802781524},{"$f":"'Solar - PV Dist. Res'!AN135","v":911.04858309506096},{"$f":"'Solar - PV Dist. Res'!AO135","v":897.70070816230668},{"$f":"'Solar - PV Dist. Res'!AP135","v":884.35283322955252},{"$f":"'Solar - PV Dist. Res'!AQ135","v":871.00495829679824},{"$f":"'Solar - PV Dist. Res'!AR135","v":857.6570833640435}]
["RC3ReSeattle","RD","Conservative",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L136","v":3054.318209074861},{"$f":"'Solar - PV Dist. Res'!M136","v":2796.2450712039476},{"$f":"'Solar - PV Dist. Res'!N136","v":2762.9653874516584},{"$f":"'Solar - PV Dist. Res'!O136","v":2729.6857036993697},{"$f":"'Solar - PV Dist. Res'!P136","v":2696.4060199470809},{"$f":"'Solar - PV Dist. Res'!Q136","v":2663.1263361947922},{"$f":"'Solar - PV Dist. Res'!R136","v":2629.8466524425035},{"$f":"'Solar - PV Dist. Res'!S136","v":2596.5669686902143},{"$f":"'Solar - PV Dist. Res'!T136","v":2563.2872849379255},{"$f":"'Solar - PV Dist. Res'!U136","v":2530.0076011856368},{"$f":"'Solar - PV Dist. Res'!V136","v":2496.727917433348},{"$f":"'Solar - PV Dist. Res'!W136","v":2463.4482336810588},{"$f":"'Solar - PV Dist. Res'!X136","v":2430.1685499287696},{"$f":"'Solar - PV Dist. Res'!Y136","v":2364.8908515332878},{"$f":"'Solar - PV Dist. Res'!Z136","v":2299.613153137806},{"$f":"'Solar - PV Dist. Res'!AA136","v":2234.3354547423241},{"$f":"'Solar - PV Dist. Res'!AB136","v":2169.0577563468419},{"$f":"'Solar - PV Dist. Res'!AC136","v":2103.78005795136},{"$f":"'Solar - PV Dist. Res'!AD136","v":2038.5023595558782},{"$f":"'Solar - PV Dist. Res'!AE136","v":1973.2246611603962},{"$f":"'Solar - PV Dist. Res'!AF136","v":1907.9469627649139},{"$f":"'Solar - PV Dist. Res'!AG136","v":1842.6692643694319},{"$f":"'Solar - PV Dist. Res'!AH136","v":1777.3915659739496},{"$f":"'Solar - PV Dist. Res'!AI136","v":1712.1138675784675},{"$f":"'Solar - PV Dist. Res'!AJ136","v":1646.8361691829853},{"$f":"'Solar - PV Dist. Res'!AK136","v":1581.5584707875032},{"$f":"'Solar - PV Dist. Res'!AL136","v":1516.2807723920212},{"$f":"'Solar - PV Dist. Res'!AM136","v":1451.0030739965389},{"$f":"'Solar - PV Dist. Res'!AN136","v":1385.7253756010568},{"$f":"'Solar - PV Dist. Res'!AO136","v":1320.4476772055746},{"$f":"'Solar - PV Dist. Res'!AP136","v":1255.1699788100925},{"$f":"'Solar - PV Dist. Res'!AQ136","v":1189.8922804146105},{"$f":"'Solar - PV Dist. Res'!AR136","v":1124.6145820191289}]
["RA3ReChicago","RD","Advanced",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L137","v":3054.318209074861},{"$f":"'Solar - PV Dist. Res'!M137","v":2796.2450712039476},{"$f":"'Solar - PV Dist. Res'!N137","v":2620.0097995821379},{"$f":"'Solar - PV Dist. Res'!O137","v":2443.7745279603282},{"$f":"'Solar - PV Dist. Res'!P137","v":2267.5392563385185},{"$f":"'Solar - PV Dist. Res'!Q137","v":2091.3039847167088},{"$f":"'Solar - PV Dist. Res'!R137","v":1915.0687130948995},{"$f":"'Solar - PV Dist. Res'!S137","v":1738.8334414730903},{"$f":"'Solar - PV Dist. Res'!T137","v":1562.5981698512808},{"$f":"'Solar - PV Dist. Res'!U137","v":1386.3628982294713},{"$f":"'Solar - PV Dist. Res'!V137","v":1210.127626607662},{"$f":"'Solar - PV Dist. Res'!W137","v":1033.8923549858525},{"$f":"'Solar - PV Dist. Res'!X137","v":857.6570833640435},{"$f":"'Solar - PV Dist. Res'!Y137","v":844.89527525862138},{"$f":"'Solar - PV Dist. Res'!Z137","v":832.13346715319938},{"$f":"'Solar - PV Dist. Res'!AA137","v":819.37165904777726},{"$f":"'Solar - PV Dist. Res'!AB137","v":806.60985094235525},{"$f":"'Solar - PV Dist. Res'!AC137","v":793.84804283693325},{"$f":"'Solar - PV Dist. Res'!AD137","v":781.08623473151113},{"$f":"'Solar - PV Dist. Res'!AE137","v":768.32442662608912},{"$f":"'Solar - PV Dist. Res'!AF137","v":755.56261852066712},{"$f":"'Solar - PV Dist. Res'!AG137","v":742.800810415245},{"$f":"'Solar - PV Dist. Res'!AH137","v":730.03900230982299},{"$f":"'Solar - PV Dist. Res'!AI137","v":717.27719420440098},{"$f":"'Solar - PV Dist. Res'!AJ137","v":704.51538609897887},{"$f":"'Solar - PV Dist. Res'!AK137","v":691.75357799355686},{"$f":"'Solar - PV Dist. Res'!AL137","v":678.99176988813485},{"$f":"'Solar - PV Dist. Res'!AM137","v":666.22996178271273},{"$f":"'Solar - PV Dist. Res'!AN137","v":653.46815367729073},{"$f":"'Solar - PV Dist. Res'!AO137","v":640.70634557186872},{"$f":"'Solar - PV Dist. Res'!AP137","v":627.9445374664466},{"$f":"'Solar - PV Dist. Res'!AQ137","v":615.1827293610246},{"$f":"'Solar - PV Dist. Res'!AR137","v":602.42092125560248}]
["RM3ReChicago","RD","Moderate",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L138","v":3054.318209074861},{"$f":"'Solar - PV Dist. Res'!M138","v":2796.2450712039476},{"$f":"'Solar - PV Dist. Res'!N138","v":2644.2786630962364},{"$f":"'Solar - PV Dist. Res'!O138","v":2492.3122549885256},{"$f":"'Solar - PV Dist. Res'!P138","v":2340.3458468808144},{"$f":"'Solar - PV Dist. Res'!Q138","v":2188.3794387731036},{"$f":"'Solar - PV Dist. Res'!R138","v":2036.4130306653924},{"$f":"'Solar - PV Dist. Res'!S138","v":1884.4466225576816},{"$f":"'Solar - PV Dist. Res'!T138","v":1732.4802144499708},{"$f":"'Solar - PV Dist. Res'!U138","v":1580.5138063422601},{"$f":"'Solar - PV Dist. Res'!V138","v":1428.5473982345493},{"$f":"'Solar - PV Dist. Res'!W138","v":1276.5809901268385},{"$f":"'Solar - PV Dist. Res'!X138","v":1124.6145820191289},{"$f":"'Solar - PV Dist. Res'!Y138","v":1111.2667070863747},{"$f":"'Solar - PV Dist. Res'!Z138","v":1097.9188321536203},{"$f":"'Solar - PV Dist. Res'!AA138","v":1084.5709572208661},{"$f":"'Solar - PV Dist. Res'!AB138","v":1071.223082288112},{"$f":"'Solar - PV Dist. Res'!AC138","v":1057.8752073553576},{"$f":"'Solar - PV Dist. Res'!AD138","v":1044.5273324226034},{"$f":"'Solar - PV Dist. Res'!AE138","v":1031.1794574898493},{"$f":"'Solar - PV Dist. Res'!AF138","v":1017.831582557095},{"$f":"'Solar - PV Dist. Res'!AG138","v":1004.4837076243407},{"$f":"'Solar - PV Dist. Res'!AH138","v":991.13583269158642},{"$f":"'Solar - PV Dist. Res'!AI138","v":977.78795775883225},{"$f":"'Solar - PV Dist. Res'!AJ138","v":964.44008282607797},{"$f":"'Solar - PV Dist. Res'!AK138","v":951.09220789332369},{"$f":"'Solar - PV Dist. Res'!AL138","v":937.74433296056952},{"$f":"'Solar - PV Dist. Res'!AM138","v":924.39645802781524},{"$f":"'Solar - PV Dist. Res'!AN138","v":911.04858309506096},{"$f":"'Solar - PV Dist. Res'!AO138","v":897.70070816230668},{"$f":"'Solar - PV Dist. Res'!AP138","v":884.35283322955252},{"$f":"'Solar - PV Dist. Res'!AQ138","v":871.00495829679824},{"$f":"'Solar - PV Dist. Res'!AR138","v":857.6570833640435}]
["RC3ReChicago","RD","Conservative",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L139","v":3054.318209074861},{"$f":"'Solar - PV Dist. Res'!M139","v":2796.2450712039476},{"$f":"'Solar - PV Dist. Res'!N139","v":2762.9653874516584},{"$f":"'Solar - PV Dist. Res'!O139","v":2729.6857036993697},{"$f":"'Solar - PV Dist. Res'!P139","v":2696.4060199470809},{"$f":"'Solar - PV Dist. Res'!Q139","v":2663.1263361947922},{"$f":"'Solar - PV Dist. Res'!R139","v":2629.8466524425035},{"$f":"'Solar - PV Dist. Res'!S139","v":2596.5669686902143},{"$f":"'Solar - PV Dist. Res'!T139","v":2563.2872849379255},{"$f":"'Solar - PV Dist. Res'!U139","v":2530.0076011856368},{"$f":"'Solar - PV Dist. Res'!V139","v":2496.727917433348},{"$f":"'Solar - PV Dist. Res'!W139","v":2463.4482336810588},{"$f":"'Solar - PV Dist. Res'!X139","v":2430.1685499287696},{"$f":"'Solar - PV Dist. Res'!Y139","v":2364.8908515332878},{"$f":"'Solar - PV Dist. Res'!Z139","v":2299.613153137806},{"$f":"'Solar - PV Dist. Res'!AA139","v":2234.3354547423241},{"$f":"'Solar - PV Dist. Res'!AB139","v":2169.0577563468419},{"$f":"'Solar - PV Dist. Res'!AC139","v":2103.78005795136},{"$f":"'Solar - PV Dist. Res'!AD139","v":2038.5023595558782},{"$f":"'Solar - PV Dist. Res'!AE139","v":1973.2246611603962},{"$f":"'Solar - PV Dist. Res'!AF139","v":1907.9469627649139},{"$f":"'Solar - PV Dist. Res'!AG139","v":1842.6692643694319},{"$f":"'Solar - PV Dist. Res'!AH139","v":1777.3915659739496},{"$f":"'Solar - PV Dist. Res'!AI139","v":1712.1138675784675},{"$f":"'Solar - PV Dist. Res'!AJ139","v":1646.8361691829853},{"$f":"'Solar - PV Dist. Res'!AK139","v":1581.5584707875032},{"$f":"'Solar - PV Dist. Res'!AL139","v":1516.2807723920212},{"$f":"'Solar - PV Dist. Res'!AM139","v":1451.0030739965389},{"$f":"'Solar - PV Dist. Res'!AN139","v":1385.7253756010568},{"$f":"'Solar - PV Dist. Res'!AO139","v":1320.4476772055746},{"$f":"'Solar - PV Dist. Res'!AP139","v":1255.1699788100925},{"$f":"'Solar - PV Dist. Res'!AQ139","v":1189.8922804146105},{"$f":"'Solar - PV Dist. Res'!AR139","v":1124.6145820191289}]
["RA3ReKansasy","RD","Advanced",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L140","v":3054.318209074861},{"$f":"'Solar - PV Dist. Res'!M140","v":2796.2450712039476},{"$f":"'Solar - PV Dist. Res'!N140","v":2620.0097995821379},{"$f":"'Solar - PV Dist. Res'!O140","v":2443.7745279603282},{"$f":"'Solar - PV Dist. Res'!P140","v":2267.5392563385185},{"$f":"'Solar - PV Dist. Res'!Q140","v":2091.3039847167088},{"$f":"'Solar - PV Dist. Res'!R140","v":1915.0687130948995},{"$f":"'Solar - PV Dist. Res'!S140","v":1738.8334414730903},{"$f":"'Solar - PV Dist. Res'!T140","v":1562.5981698512808},{"$f":"'Solar - PV Dist. Res'!U140","v":1386.3628982294713},{"$f":"'Solar - PV Dist. Res'!V140","v":1210.127626607662},{"$f":"'Solar - PV Dist. Res'!W140","v":1033.8923549858525},{"$f":"'Solar - PV Dist. Res'!X140","v":857.6570833640435},{"$f":"'Solar - PV Dist. Res'!Y140","v":844.89527525862138},{"$f":"'Solar - PV Dist. Res'!Z140","v":832.13346715319938},{"$f":"'Solar - PV Dist. Res'!AA140","v":819.37165904777726},{"$f":"'Solar - PV Dist. Res'!AB140","v":806.60985094235525},{"$f":"'Solar - PV Dist. Res'!AC140","v":793.84804283693325},{"$f":"'Solar - PV Dist. Res'!AD140","v":781.08623473151113},{"$f":"'Solar - PV Dist. Res'!AE140","v":768.32442662608912},{"$f":"'Solar - PV Dist. Res'!AF140","v":755.56261852066712},{"$f":"'Solar - PV Dist. Res'!AG140","v":742.800810415245},{"$f":"'Solar - PV Dist. Res'!AH140","v":730.03900230982299},{"$f":"'Solar - PV Dist. Res'!AI140","v":717.27719420440098},{"$f":"'Solar - PV Dist. Res'!AJ140","v":704.51538609897887},{"$f":"'Solar - PV Dist. Res'!AK140","v":691.75357799355686},{"$f":"'Solar - PV Dist. Res'!AL140","v":678.99176988813485},{"$f":"'Solar - PV Dist. Res'!AM140","v":666.22996178271273},{"$f":"'Solar - PV Dist. Res'!AN140","v":653.46815367729073},{"$f":"'Solar - PV Dist. Res'!AO140","v":640.70634557186872},{"$f":"'Solar - PV Dist. Res'!AP140","v":627.9445374664466},{"$f":"'Solar - PV Dist. Res'!AQ140","v":615.1827293610246},{"$f":"'Solar - PV Dist. Res'!AR140","v":602.42092125560248}]
["RM3ReKansasy","RD","Moderate",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L141","v":3054.318209074861},{"$f":"'Solar - PV Dist. Res'!M141","v":2796.2450712039476},{"$f":"'Solar - PV Dist. Res'!N141","v":2644.2786630962364},{"$f":"'Solar - PV Dist. Res'!O141","v":2492.3122549885256},{"$f":"'Solar - PV Dist. Res'!P141","v":2340.3458468808144},{"$f":"'Solar - PV Dist. Res'!Q141","v":2188.3794387731036},{"$f":"'Solar - PV Dist. Res'!R141","v":2036.4130306653924},{"$f":"'Solar - PV Dist. Res'!S141","v":1884.4466225576816},{"$f":"'Solar - PV Dist. Res'!T141","v":1732.4802144499708},{"$f":"'Solar - PV Dist. Res'!U141","v":1580.5138063422601},{"$f":"'Solar - PV Dist. Res'!V141","v":1428.5473982345493},{"$f":"'Solar - PV Dist. Res'!W141","v":1276.5809901268385},{"$f":"'Solar - PV Dist. Res'!X141","v":1124.6145820191289},{"$f":"'Solar - PV Dist. Res'!Y141","v":1111.2667070863747},{"$f":"'Solar - PV Dist. Res'!Z141","v":1097.9188321536203},{"$f":"'Solar - PV Dist. Res'!AA141","v":1084.5709572208661},{"$f":"'Solar - PV Dist. Res'!AB141","v":1071.223082288112},{"$f":"'Solar - PV Dist. Res'!AC141","v":1057.8752073553576},{"$f":"'Solar - PV Dist. Res'!AD141","v":1044.5273324226034},{"$f":"'Solar - PV Dist. Res'!AE141","v":1031.1794574898493},{"$f":"'Solar - PV Dist. Res'!AF141","v":1017.831582557095},{"$f":"'Solar - PV Dist. Res'!AG141","v":1004.4837076243407},{"$f":"'Solar - PV Dist. Res'!AH141","v":991.13583269158642},{"$f":"'Solar - PV Dist. Res'!AI141","v":977.78795775883225},{"$f":"'Solar - PV Dist. Res'!AJ141","v":964.44008282607797},{"$f":"'Solar - PV Dist. Res'!AK141","v":951.09220789332369},{"$f":"'Solar - PV Dist. Res'!AL141","v":937.74433296056952},{"$f":"'Solar - PV Dist. Res'!AM141","v":924.39645802781524},{"$f":"'Solar - PV Dist. Res'!AN141","v":911.04858309506096},{"$f":"'Solar - PV Dist. Res'!AO141","v":897.70070816230668},{"$f":"'Solar - PV Dist. Res'!AP141","v":884.35283322955252},{"$f":"'Solar - PV Dist. Res'!AQ141","v":871.00495829679824},{"$f":"'Solar - PV Dist. Res'!AR141","v":857.6570833640435}]
["RC3ReKansasy","RD","Conservative",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L142","v":3054.318209074861},{"$f":"'Solar - PV Dist. Res'!M142","v":2796.2450712039476},{"$f":"'Solar - PV Dist. Res'!N142","v":2762.9653874516584},{"$f":"'Solar - PV Dist. Res'!O142","v":2729.6857036993697},{"$f":"'Solar - PV Dist. Res'!P142","v":2696.4060199470809},{"$f":"'Solar - PV Dist. Res'!Q142","v":2663.1263361947922},{"$f":"'Solar - PV Dist. Res'!R142","v":2629.8466524425035},{"$f":"'Solar - PV Dist. Res'!S142","v":2596.5669686902143},{"$f":"'Solar - PV Dist. Res'!T142","v":2563.2872849379255},{"$f":"'Solar - PV Dist. Res'!U142","v":2530.0076011856368},{"$f":"'Solar - PV Dist. Res'!V142","v":2496.727917433348},{"$f":"'Solar - PV Dist. Res'!W142","v":2463.4482336810588},{"$f":"'Solar - PV Dist. Res'!X142","v":2430.1685499287696},{"$f":"'Solar - PV Dist. Res'!Y142","v":2364.8908515332878},{"$f":"'Solar - PV Dist. Res'!Z142","v":2299.613153137806},{"$f":"'Solar - PV Dist. Res'!AA142","v":2234.3354547423241},{"$f":"'Solar - PV Dist. Res'!AB142","v":2169.0577563468419},{"$f":"'Solar - PV Dist. Res'!AC142","v":2103.78005795136},{"$f":"'Solar - PV Dist. Res'!AD142","v":2038.5023595558782},{"$f":"'Solar - PV Dist. Res'!AE142","v":1973.2246611603962},{"$f":"'Solar - PV Dist. Res'!AF142","v":1907.9469627649139},{"$f":"'Solar - PV Dist. Res'!AG142","v":1842.6692643694319},{"$f":"'Solar - PV Dist. Res'!AH142","v":1777.3915659739496},{"$f":"'Solar - PV Dist. Res'!AI142","v":1712.1138675784675},{"$f":"'Solar - PV Dist. Res'!AJ142","v":1646.8361691829853},{"$f":"'Solar - PV Dist. Res'!AK142","v":1581.5584707875032},{"$f":"'Solar - PV Dist. Res'!AL142","v":1516.2807723920212},{"$f":"'Solar - PV Dist. Res'!AM142","v":1451.0030739965389},{"$f":"'Solar - PV Dist. Res'!AN142","v":1385.7253756010568},{"$f":"'Solar - PV Dist. Res'!AO142","v":1320.4476772055746},{"$f":"'Solar - PV Dist. Res'!AP142","v":1255.1699788100925},{"$f":"'Solar - PV Dist. Res'!AQ142","v":1189.8922804146105},{"$f":"'Solar - PV Dist. Res'!AR142","v":1124.6145820191289}]
["RA3ReLosAngs","RD","Advanced",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L143","v":3054.318209074861},{"$f":"'Solar - PV Dist. Res'!M143","v":2796.2450712039476},{"$f":"'Solar - PV Dist. Res'!N143","v":2620.0097995821379},{"$f":"'Solar - PV Dist. Res'!O143","v":2443.7745279603282},{"$f":"'Solar - PV Dist. Res'!P143","v":2267.5392563385185},{"$f":"'Solar - PV Dist. Res'!Q143","v":2091.3039847167088},{"$f":"'Solar - PV Dist. Res'!R143","v":1915.0687130948995},{"$f":"'Solar - PV Dist. Res'!S143","v":1738.8334414730903},{"$f":"'Solar - PV Dist. Res'!T143","v":1562.5981698512808},{"$f":"'Solar - PV Dist. Res'!U143","v":1386.3628982294713},{"$f":"'Solar - PV Dist. Res'!V143","v":1210.127626607662},{"$f":"'Solar - PV Dist. Res'!W143","v":1033.8923549858525},{"$f":"'Solar - PV Dist. Res'!X143","v":857.6570833640435},{"$f":"'Solar - PV Dist. Res'!Y143","v":844.89527525862138},{"$f":"'Solar - PV Dist. Res'!Z143","v":832.13346715319938},{"$f":"'Solar - PV Dist. Res'!AA143","v":819.37165904777726},{"$f":"'Solar - PV Dist. Res'!AB143","v":806.60985094235525},{"$f":"'Solar - PV Dist. Res'!AC143","v":793.84804283693325},{"$f":"'Solar - PV Dist. Res'!AD143","v":781.08623473151113},{"$f":"'Solar - PV Dist. Res'!AE143","v":768.32442662608912},{"$f":"'Solar - PV Dist. Res'!AF143","v":755.56261852066712},{"$f":"'Solar - PV Dist. Res'!AG143","v":742.800810415245},{"$f":"'Solar - PV Dist. Res'!AH143","v":730.03900230982299},{"$f":"'Solar - PV Dist. Res'!AI143","v":717.27719420440098},{"$f":"'Solar - PV Dist. Res'!AJ143","v":704.51538609897887},{"$f":"'Solar - PV Dist. Res'!AK143","v":691.75357799355686},{"$f":"'Solar - PV Dist. Res'!AL143","v":678.99176988813485},{"$f":"'Solar - PV Dist. Res'!AM143","v":666.22996178271273},{"$f":"'Solar - PV Dist. Res'!AN143","v":653.46815367729073},{"$f":"'Solar - PV Dist. Res'!AO143","v":640.70634557186872},{"$f":"'Solar - PV Dist. Res'!AP143","v":627.9445374664466},{"$f":"'Solar - PV Dist. Res'!AQ143","v":615.1827293610246},{"$f":"'Solar - PV Dist. Res'!AR143","v":602.42092125560248}]
["RM3ReLosAngs","RD","Moderate",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L144","v":3054.318209074861},{"$f":"'Solar - PV Dist. Res'!M144","v":2796.2450712039476},{"$f":"'Solar - PV Dist. Res'!N144","v":2644.2786630962364},{"$f":"'Solar - PV Dist. Res'!O144","v":2492.3122549885256},{"$f":"'Solar - PV Dist. Res'!P144","v":2340.3458468808144},{"$f":"'Solar - PV Dist. Res'!Q144","v":2188.3794387731036},{"$f":"'Solar - PV Dist. Res'!R144","v":2036.4130306653924},{"$f":"'Solar - PV Dist. Res'!S144","v":1884.4466225576816},{"$f":"'Solar - PV Dist. Res'!T144","v":1732.4802144499708},{"$f":"'Solar - PV Dist. Res'!U144","v":1580.5138063422601},{"$f":"'Solar - PV Dist. Res'!V144","v":1428.5473982345493},{"$f":"'Solar - PV Dist. Res'!W144","v":1276.5809901268385},{"$f":"'Solar - PV Dist. Res'!X144","v":1124.6145820191289},{"$f":"'Solar - PV Dist. Res'!Y144","v":1111.2667070863747},{"$f":"'Solar - PV Dist. Res'!Z144","v":1097.9188321536203},{"$f":"'Solar - PV Dist. Res'!AA144","v":1084.5709572208661},{"$f":"'Solar - PV Dist. Res'!AB144","v":1071.223082288112},{"$f":"'Solar - PV Dist. Res'!AC144","v":1057.8752073553576},{"$f":"'Solar - PV Dist. Res'!AD144","v":1044.5273324226034},{"$f":"'Solar - PV Dist. Res'!AE144","v":1031.1794574898493},{"$f":"'Solar - PV Dist. Res'!AF144","v":1017.831582557095},{"$f":"'Solar - PV Dist. Res'!AG144","v":1004.4837076243407},{"$f":"'Solar - PV Dist. Res'!AH144","v":991.13583269158642},{"$f":"'Solar - PV Dist. Res'!AI144","v":977.78795775883225},{"$f":"'Solar - PV Dist. Res'!AJ144","v":964.44008282607797},{"$f":"'Solar - PV Dist. Res'!AK144","v":951.09220789332369},{"$f":"'Solar - PV Dist. Res'!AL144","v":937.74433296056952},{"$f":"'Solar - PV Dist. Res'!AM144","v":924.39645802781524},{"$f":"'Solar - PV Dist. Res'!AN144","v":911.04858309506096},{"$f":"'Solar - PV Dist. Res'!AO144","v":897.70070816230668},{"$f":"'Solar - PV Dist. Res'!AP144","v":884.35283322955252},{"$f":"'Solar - PV Dist. Res'!AQ144","v":871.00495829679824},{"$f":"'Solar - PV Dist. Res'!AR144","v":857.6570833640435}]
["RC3ReLosAngs","RD","Conservative",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L145","v":3054.318209074861},{"$f":"'Solar - PV Dist. Res'!M145","v":2796.2450712039476},{"$f":"'Solar - PV Dist. Res'!N145","v":2762.9653874516584},{"$f":"'Solar - PV Dist. Res'!O145","v":2729.6857036993697},{"$f":"'Solar - PV Dist. Res'!P145","v":2696.4060199470809},{"$f":"'Solar - PV Dist. Res'!Q145","v":2663.1263361947922},{"$f":"'Solar - PV Dist. Res'!R145","v":2629.8466524425035},{"$f":"'Solar - PV Dist. Res'!S145","v":2596.5669686902143},{"$f":"'Solar - PV Dist. Res'!T145","v":2563.2872849379255},{"$f":"'Solar - PV Dist. Res'!U145","v":2530.0076011856368},{"$f":"'Solar - PV Dist. Res'!V145","v":2496.727917433348},{"$f":"'Solar - PV Dist. Res'!W145","v":2463.4482336810588},{"$f":"'Solar - PV Dist. Res'!X145","v":2430.1685499287696},{"$f":"'Solar - PV Dist. Res'!Y145","v":2364.8908515332878},{"$f":"'Solar - PV Dist. Res'!Z145","v":2299.613153137806},{"$f":"'Solar - PV Dist. Res'!AA145","v":2234.3354547423241},{"$f":"'Solar - PV Dist. Res'!AB145","v":2169.0577563468419},{"$f":"'Solar - PV Dist. Res'!AC145","v":2103.78005795136},{"$f":"'Solar - PV Dist. Res'!AD145","v":2038.5023595558782},{"$f":"'Solar - PV Dist. Res'!AE145","v":1973.2246611603962},{"$f":"'Solar - PV Dist. Res'!AF145","v":1907.9469627649139},{"$f":"'Solar - PV Dist. Res'!AG145","v":1842.6692643694319},{"$f":"'Solar - PV Dist. Res'!AH145","v":1777.3915659739496},{"$f":"'Solar - PV Dist. Res'!AI145","v":1712.1138675784675},{"$f":"'Solar - PV Dist. Res'!AJ145","v":1646.8361691829853},{"$f":"'Solar - PV Dist. Res'!AK145","v":1581.5584707875032},{"$f":"'Solar - PV Dist. Res'!AL145","v":1516.2807723920212},{"$f":"'Solar - PV Dist. Res'!AM145","v":1451.0030739965389},{"$f":"'Solar - PV Dist. Res'!AN145","v":1385.7253756010568},{"$f":"'Solar - PV Dist. Res'!AO145","v":1320.4476772055746},{"$f":"'Solar - PV Dist. Res'!AP145","v":1255.1699788100925},{"$f":"'Solar - PV Dist. Res'!AQ145","v":1189.8922804146105},{"$f":"'Solar - PV Dist. Res'!AR145","v":1124.6145820191289}]
["RA3ReDaggett","RD","Advanced",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L146","v":3054.318209074861},{"$f":"'Solar - PV Dist. Res'!M146","v":2796.2450712039476},{"$f":"'Solar - PV Dist. Res'!N146","v":2620.0097995821379},{"$f":"'Solar - PV Dist. Res'!O146","v":2443.7745279603282},{"$f":"'Solar - PV Dist. Res'!P146","v":2267.5392563385185},{"$f":"'Solar - PV Dist. Res'!Q146","v":2091.3039847167088},{"$f":"'Solar - PV Dist. Res'!R146","v":1915.0687130948995},{"$f":"'Solar - PV Dist. Res'!S146","v":1738.8334414730903},{"$f":"'Solar - PV Dist. Res'!T146","v":1562.5981698512808},{"$f":"'Solar - PV Dist. Res'!U146","v":1386.3628982294713},{"$f":"'Solar - PV Dist. Res'!V146","v":1210.127626607662},{"$f":"'Solar - PV Dist. Res'!W146","v":1033.8923549858525},{"$f":"'Solar - PV Dist. Res'!X146","v":857.6570833640435},{"$f":"'Solar - PV Dist. Res'!Y146","v":844.89527525862138},{"$f":"'Solar - PV Dist. Res'!Z146","v":832.13346715319938},{"$f":"'Solar - PV Dist. Res'!AA146","v":819.37165904777726},{"$f":"'Solar - PV Dist. Res'!AB146","v":806.60985094235525},{"$f":"'Solar - PV Dist. Res'!AC146","v":793.84804283693325},{"$f":"'Solar - PV Dist. Res'!AD146","v":781.08623473151113},{"$f":"'Solar - PV Dist. Res'!AE146","v":768.32442662608912},{"$f":"'Solar - PV Dist. Res'!AF146","v":755.56261852066712},{"$f":"'Solar - PV Dist. Res'!AG146","v":742.800810415245},{"$f":"'Solar - PV Dist. Res'!AH146","v":730.03900230982299},{"$f":"'Solar - PV Dist. Res'!AI146","v":717.27719420440098},{"$f":"'Solar - PV Dist. Res'!AJ146","v":704.51538609897887},{"$f":"'Solar - PV Dist. Res'!AK146","v":691.75357799355686},{"$f":"'Solar - PV Dist. Res'!AL146","v":678.99176988813485},{"$f":"'Solar - PV Dist. Res'!AM146","v":666.22996178271273},{"$f":"'Solar - PV Dist. Res'!AN146","v":653.46815367729073},{"$f":"'Solar - PV Dist. Res'!AO146","v":640.70634557186872},{"$f":"'Solar - PV Dist. Res'!AP146","v":627.9445374664466},{"$f":"'Solar - PV Dist. Res'!AQ146","v":615.1827293610246},{"$f":"'Solar - PV Dist. Res'!AR146","v":602.42092125560248}]
["RM3ReDaggett","RD","Moderate",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L147","v":3054.318209074861},{"$f":"'Solar - PV Dist. Res'!M147","v":2796.2450712039476},{"$f":"'Solar - PV Dist. Res'!N147","v":2644.2786630962364},{"$f":"'Solar - PV Dist. Res'!O147","v":2492.3122549885256},{"$f":"'Solar - PV Dist. Res'!P147","v":2340.3458468808144},{"$f":"'Solar - PV Dist. Res'!Q147","v":2188.3794387731036},{"$f":"'Solar - PV Dist. Res'!R147","v":2036.4130306653924},{"$f":"'Solar - PV Dist. Res'!S147","v":1884.4466225576816},{"$f":"'Solar - PV Dist. Res'!T147","v":1732.4802144499708},{"$f":"'Solar - PV Dist. Res'!U147","v":1580.5138063422601},{"$f":"'Solar - PV Dist. Res'!V147","v":1428.5473982345493},{"$f":"'Solar - PV Dist. Res'!W147","v":1276.5809901268385},{"$f":"'Solar - PV Dist. Res'!X147","v":1124.6145820191289},{"$f":"'Solar - PV Dist. Res'!Y147","v":1111.2667070863747},{"$f":"'Solar - PV Dist. Res'!Z147","v":1097.9188321536203},{"$f":"'Solar - PV Dist. Res'!AA147","v":1084.5709572208661},{"$f":"'Solar - PV Dist. Res'!AB147","v":1071.223082288112},{"$f":"'Solar - PV Dist. Res'!AC147","v":1057.8752073553576},{"$f":"'Solar - PV Dist. Res'!AD147","v":1044.5273324226034},{"$f":"'Solar - PV Dist. Res'!AE147","v":1031.1794574898493},{"$f":"'Solar - PV Dist. Res'!AF147","v":1017.831582557095},{"$f":"'Solar - PV Dist. Res'!AG147","v":1004.4837076243407},{"$f":"'Solar - PV Dist. Res'!AH147","v":991.13583269158642},{"$f":"'Solar - PV Dist. Res'!AI147","v":977.78795775883225},{"$f":"'Solar - PV Dist. Res'!AJ147","v":964.44008282607797},{"$f":"'Solar - PV Dist. Res'!AK147","v":951.09220789332369},{"$f":"'Solar - PV Dist. Res'!AL147","v":937.74433296056952},{"$f":"'Solar - PV Dist. Res'!AM147","v":924.39645802781524},{"$f":"'Solar - PV Dist. Res'!AN147","v":911.04858309506096},{"$f":"'Solar - PV Dist. Res'!AO147","v":897.70070816230668},{"$f":"'Solar - PV Dist. Res'!AP147","v":884.35283322955252},{"$f":"'Solar - PV Dist. Res'!AQ147","v":871.00495829679824},{"$f":"'Solar - PV Dist. Res'!AR147","v":857.6570833640435}]
["RC3ReDaggett","RD","Conservative",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L148","v":3054.318209074861},{"$f":"'Solar - PV Dist. Res'!M148","v":2796.2450712039476},{"$f":"'Solar - PV Dist. Res'!N148","v":2762.9653874516584},{"$f":"'Solar - PV Dist. Res'!O148","v":2729.6857036993697},{"$f":"'Solar - PV Dist. Res'!P148","v":2696.4060199470809},{"$f":"'Solar - PV Dist. Res'!Q148","v":2663.1263361947922},{"$f":"'Solar - PV Dist. Res'!R148","v":2629.8466524425035},{"$f":"'Solar - PV Dist. Res'!S148","v":2596.5669686902143},{"$f":"'Solar - PV Dist. Res'!T148","v":2563.2872849379255},{"$f":"'Solar - PV Dist. Res'!U148","v":2530.0076011856368},{"$f":"'Solar - PV Dist. Res'!V148","v":2496.727917433348},{"$f":"'Solar - PV Dist. Res'!W148","v":2463.4482336810588},{"$f":"'Solar - PV Dist. Res'!X148","v":2430.1685499287696},{"$f":"'Solar - PV Dist. Res'!Y148","v":2364.8908515332878},{"$f":"'Solar - PV Dist. Res'!Z148","v":2299.613153137806},{"$f":"'Solar - PV Dist. Res'!AA148","v":2234.3354547423241},{"$f":"'Solar - PV Dist. Res'!AB148","v":2169.0577563468419},{"$f":"'Solar - PV Dist. Res'!AC148","v":2103.78005795136},{"$f":"'Solar - PV Dist. Res'!AD148","v":2038.5023595558782},{"$f":"'Solar - PV Dist. Res'!AE148","v":1973.2246611603962},{"$f":"'Solar - PV Dist. Res'!AF148","v":1907.9469627649139},{"$f":"'Solar - PV Dist. Res'!AG148","v":1842.6692643694319},{"$f":"'Solar - PV Dist. Res'!AH148","v":1777.3915659739496},{"$f":"'Solar - PV Dist. Res'!AI148","v":1712.1138675784675},{"$f":"'Solar - PV Dist. Res'!AJ148","v":1646.8361691829853},{"$f":"'Solar - PV Dist. Res'!AK148","v":1581.5584707875032},{"$f":"'Solar - PV Dist. Res'!AL148","v":1516.2807723920212},{"$f":"'Solar - PV Dist. Res'!AM148","v":1451.0030739965389},{"$f":"'Solar - PV Dist. Res'!AN148","v":1385.7253756010568},{"$f":"'Solar - PV Dist. Res'!AO148","v":1320.4476772055746},{"$f":"'Solar - PV Dist. Res'!AP148","v":1255.1699788100925},{"$f":"'Solar - PV Dist. Res'!AQ148","v":1189.8922804146105},{"$f":"'Solar - PV Dist. Res'!AR148","v":1124.6145820191289}]
[{"$f":"_xlfn.CONCAT(LEFT(B131,1), LEFT(C131,1), LEFT(D131,1),LEFT(E131,2),LEFT(F131,6),RIGHT(F131,1))","v":"RA3GeHydroFh"},"RD","Advanced",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L155","v":6697.6768150434555},{"$f":"Geothermal!M155","v":6521.372590621505},{"$f":"Geothermal!N155","v":6347.1630665391067},{"$f":"Geothermal!O155","v":6174.6932724656936},{"$f":"Geothermal!P155","v":6003.9632084012674},{"$f":"Geothermal!Q155","v":5834.9728743458272},{"$f":"Geothermal!R155","v":5667.7222702993731},{"$f":"Geothermal!S155","v":5502.2113962619051},{"$f":"Geothermal!T155","v":5338.4402522334231},{"$f":"Geothermal!U155","v":5176.4088382139271},{"$f":"Geothermal!V155","v":5016.1171542034581},{"$f":"Geothermal!W155","v":4857.5652002019342},{"$f":"Geothermal!X155","v":4701.0825444007978},{"$f":"Geothermal!Y155","v":4677.5771316787941},{"$f":"Geothermal!Z155","v":4654.1892460203999},{"$f":"Geothermal!AA155","v":4630.9182997902981},{"$f":"Geothermal!AB155","v":4607.7637082913461},{"$f":"Geothermal!AC155","v":4584.7248897498903},{"$f":"Geothermal!AD155","v":4561.8012653011401},{"$f":"Geothermal!AE155","v":4538.9922589746348},{"$f":"Geothermal!AF155","v":4516.2972976797619},{"$f":"Geothermal!AG155","v":4493.7158111913623},{"$f":"Geothermal!AH155","v":4471.2472321354053},{"$f":"Geothermal!AI155","v":4448.8909959747289},{"$f":"Geothermal!AJ155","v":4426.6465409948551},{"$f":"Geothermal!AK155","v":4404.513308289881},{"$f":"Geothermal!AL155","v":4382.490741748431},{"$f":"Geothermal!AM155","v":4360.5782880396891},{"$f":"Geothermal!AN155","v":4338.7753965994907},{"$f":"Geothermal!AO155","v":4317.0815196164931},{"$f":"Geothermal!AP155","v":4295.4961120184107},{"$f":"Geothermal!AQ155","v":4274.0186314583189},{"$f":"Geothermal!AR155","v":4252.6485383010267}]
["RM3GeHydroFh","RD","Moderate",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L156","v":6697.6768150434555},{"$f":"Geothermal!M156","v":6597.8953700404845},{"$f":"Geothermal!N156","v":6497.4122720381829},{"$f":"Geothermal!O156","v":6397.3330388872555},{"$f":"Geothermal!P156","v":6297.6576705877005},{"$f":"Geothermal!Q156","v":6198.3861671395198},{"$f":"Geothermal!R156","v":6099.5185285427124},{"$f":"Geothermal!S156","v":6001.0547547972783},{"$f":"Geothermal!T156","v":5902.9948459032175},{"$f":"Geothermal!U156","v":5805.338801860531},{"$f":"Geothermal!V156","v":5708.0866226692169},{"$f":"Geothermal!W156","v":5611.2383083292771},{"$f":"Geothermal!X156","v":5513.7129565514915},{"$f":"Geothermal!Y156","v":5486.1443917687338},{"$f":"Geothermal!Z156","v":5458.7136698098902},{"$f":"Geothermal!AA156","v":5431.4201014608407},{"$f":"Geothermal!AB156","v":5404.2630009535369},{"$f":"Geothermal!AC156","v":5377.2416859487694},{"$f":"Geothermal!AD156","v":5350.355477519025},{"$f":"Geothermal!AE156","v":5323.6037001314298},{"$f":"Geothermal!AF156","v":5296.9856816307729},{"$f":"Geothermal!AG156","v":5270.5007532226191},{"$f":"Geothermal!AH156","v":5244.1482494565062},{"$f":"Geothermal!AI156","v":5217.9275082092236},{"$f":"Geothermal!AJ156","v":5191.8378706681779},{"$f":"Geothermal!AK156","v":5165.8786813148372},{"$f":"Geothermal!AL156","v":5140.0492879082631},{"$f":"Geothermal!AM156","v":5114.3490414687212},{"$f":"Geothermal!AN156","v":5088.7772962613781},{"$f":"Geothermal!AO156","v":5063.3334097800716},{"$f":"Geothermal!AP156","v":5038.0167427311708},{"$f":"Geothermal!AQ156","v":5012.8266590175153},{"$f":"Geothermal!AR156","v":4987.7625257224272}]
["RC3GeHydroFh","RD","Conservative",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L157","v":6697.6768150434555},{"$f":"Geothermal!M157","v":6664.1884309682373},{"$f":"Geothermal!N157","v":6630.8674888133964},{"$f":"Geothermal!O157","v":6597.7131513693294},{"$f":"Geothermal!P157","v":6564.7245856124828},{"$f":"Geothermal!Q157","v":6531.9009626844199},{"$f":"Geothermal!R157","v":6499.2414578709986},{"$f":"Geothermal!S157","v":6466.7452505816436},{"$f":"Geothermal!T157","v":6434.411524328736},{"$f":"Geothermal!U157","v":6402.2394667070921},{"$f":"Geothermal!V157","v":6370.2282693735569},{"$f":"Geothermal!W157","v":6338.3771280266892},{"$f":"Geothermal!X157","v":6306.6852423865557},{"$f":"Geothermal!Y157","v":6275.1518161746235},{"$f":"Geothermal!Z157","v":6243.7760570937508},{"$f":"Geothermal!AA157","v":6212.5571768082809},{"$f":"Geothermal!AB157","v":6181.4943909242402},{"$f":"Geothermal!AC157","v":6150.5869189696195},{"$f":"Geothermal!AD157","v":6119.8339843747708},{"$f":"Geothermal!AE157","v":6089.2348144528969},{"$f":"Geothermal!AF157","v":6058.7886403806315},{"$f":"Geothermal!AG157","v":6028.4946971787294},{"$f":"Geothermal!AH157","v":5998.3522236928357},{"$f":"Geothermal!AI157","v":5968.360462574371},{"$f":"Geothermal!AJ157","v":5938.5186602614995},{"$f":"Geothermal!AK157","v":5908.8260669601914},{"$f":"Geothermal!AL157","v":5879.2819366253907},{"$f":"Geothermal!AM157","v":5849.8855269422638},{"$f":"Geothermal!AN157","v":5820.6360993075523},{"$f":"Geothermal!AO157","v":5791.5329188110145},{"$f":"Geothermal!AP157","v":5762.5752542169594},{"$f":"Geothermal!AQ157","v":5733.7623779458745},{"$f":"Geothermal!AR157","v":5705.0935660561454}]
["RA3GeHydroBy","RD","Advanced",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L158","v":8695.1513542088778},{"$f":"Geothermal!M158","v":8509.4826508327242},{"$f":"Geothermal!N158","v":8324.7291910002768},{"$f":"Geothermal!O158","v":8141.681773485594},{"$f":"Geothermal!P158","v":7960.3403982886748},{"$f":"Geothermal!Q158","v":7780.7050654095183},{"$f":"Geothermal!R158","v":7602.7757748481263},{"$f":"Geothermal!S158","v":7426.5525266044979},{"$f":"Geothermal!T158","v":7252.0353206786322},{"$f":"Geothermal!U158","v":7079.2241570705301},{"$f":"Geothermal!V158","v":6908.1190357801515},{"$f":"Geothermal!W158","v":6738.7199568075775},{"$f":"Geothermal!X158","v":6571.0269201527617},{"$f":"Geothermal!Y158","v":6538.1717855519973},{"$f":"Geothermal!Z158","v":6505.4809266242364},{"$f":"Geothermal!AA158","v":6472.9535219911149},{"$f":"Geothermal!AB158","v":6440.5887543811596},{"$f":"Geothermal!AC158","v":6408.3858106092539},{"$f":"Geothermal!AD158","v":6376.3438815562067},{"$f":"Geothermal!AE158","v":6344.4621621484257},{"$f":"Geothermal!AF158","v":6312.7398513376829},{"$f":"Geothermal!AG158","v":6281.1761520809951},{"$f":"Geothermal!AH158","v":6249.770271320589},{"$f":"Geothermal!AI158","v":6218.5214199639868},{"$f":"Geothermal!AJ158","v":6187.4288128641674},{"$f":"Geothermal!AK158","v":6156.4916687998466},{"$f":"Geothermal!AL158","v":6125.7092104558469},{"$f":"Geothermal!AM158","v":6095.0806644035674},{"$f":"Geothermal!AN158","v":6064.6052610815495},{"$f":"Geothermal!AO158","v":6034.2822347761412},{"$f":"Geothermal!AP158","v":6004.1108236022601},{"$f":"Geothermal!AQ158","v":5974.0902694842498},{"$f":"Geothermal!AR158","v":5944.2198181368285}]
["RM3GeHydroBy","RD","Moderate",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L159","v":8695.1513542088778},{"$f":"Geothermal!M159","v":8604.0076725342515},{"$f":"Geothermal!N159","v":8513.6238407580131},{"$f":"Geothermal!O159","v":8423.5730904280299},{"$f":"Geothermal!P159","v":8333.8554215443019},{"$f":"Geothermal!Q159","v":8244.4708341068308},{"$f":"Geothermal!R159","v":8155.4193281156167},{"$f":"Geothermal!S159","v":8066.7009035706587},{"$f":"Geothermal!T159","v":7978.3155604719559},{"$f":"Geothermal!U159","v":7890.2632988195101},{"$f":"Geothermal!V159","v":7802.5441186133203},{"$f":"Geothermal!W159","v":7715.1580198533866},{"$f":"Geothermal!X159","v":7628.1050025397053},{"$f":"Geothermal!Y159","v":7589.9644775270062},{"$f":"Geothermal!Z159","v":7552.0146551393718},{"$f":"Geothermal!AA159","v":7514.2545818636745},{"$f":"Geothermal!AB159","v":7476.6833089543561},{"$f":"Geothermal!AC159","v":7439.2998924095837},{"$f":"Geothermal!AD159","v":7402.1033929475352},{"$f":"Geothermal!AE159","v":7365.0928759827975},{"$f":"Geothermal!AF159","v":7328.2674116028838},{"$f":"Geothermal!AG159","v":7291.626074544869},{"$f":"Geothermal!AH159","v":7255.1679441721453},{"$f":"Geothermal!AI159","v":7218.8921044512854},{"$f":"Geothermal!AJ159","v":7182.7976439290287},{"$f":"Geothermal!AK159","v":7146.8836557093837},{"$f":"Geothermal!AL159","v":7111.1492374308364},{"$f":"Geothermal!AM159","v":7075.5934912436824},{"$f":"Geothermal!AN159","v":7040.2155237874631},{"$f":"Geothermal!AO159","v":7005.0144461685259},{"$f":"Geothermal!AP159","v":6969.9893739376839},{"$f":"Geothermal!AQ159","v":6935.1394270679948},{"$f":"Geothermal!AR159","v":6900.463729932655}]
["RC3GeHydroBy","RD","Conservative",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L160","v":8695.1513542088778},{"$f":"Geothermal!M160","v":8651.675597437832},{"$f":"Geothermal!N160","v":8608.4172194506446},{"$f":"Geothermal!O160","v":8565.375133353391},{"$f":"Geothermal!P160","v":8522.5482576866234},{"$f":"Geothermal!Q160","v":8479.9355163981909},{"$f":"Geothermal!R160","v":8437.5358388162003},{"$f":"Geothermal!S160","v":8395.3481596221191},{"$f":"Geothermal!T160","v":8353.3714188240083},{"$f":"Geothermal!U160","v":8311.6045617298878},{"$f":"Geothermal!V160","v":8270.0465389212386},{"$f":"Geothermal!W160","v":8228.6963062266332},{"$f":"Geothermal!X160","v":8187.5528246954991},{"$f":"Geothermal!Y160","v":8146.6150605720222},{"$f":"Geothermal!Z160","v":8105.8819852691622},{"$f":"Geothermal!AA160","v":8065.3525753428157},{"$f":"Geothermal!AB160","v":8025.0258124661013},{"$f":"Geothermal!AC160","v":7984.9006834037709},{"$f":"Geothermal!AD160","v":7944.976179986752},{"$f":"Geothermal!AE160","v":7905.2512990868172},{"$f":"Geothermal!AF160","v":7865.7250425913835},{"$f":"Geothermal!AG160","v":7826.3964173784252},{"$f":"Geothermal!AH160","v":7787.264435291534},{"$f":"Geothermal!AI160","v":7748.3281131150761},{"$f":"Geothermal!AJ160","v":7709.5864725495003},{"$f":"Geothermal!AK160","v":7671.0385401867525},{"$f":"Geothermal!AL160","v":7632.6833474858195},{"$f":"Geothermal!AM160","v":7594.5199307483899},{"$f":"Geothermal!AN160","v":7556.5473310946472},{"$f":"Geothermal!AO160","v":7518.7645944391734},{"$f":"Geothermal!AP160","v":7481.1707714669774},{"$f":"Geothermal!AQ160","v":7443.7649176096429},{"$f":"Geothermal!AR160","v":7406.546093021595}]
["RA3GeNFEGSFh","RD","Advanced",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L161","v":20759.3403788139},{"$f":"Geothermal!M161","v":19334.168145264597},{"$f":"Geothermal!N161","v":17925.825716082229},{"$f":"Geothermal!O161","v":16534.325213523687},{"$f":"Geothermal!P161","v":15159.666637588654},{"$f":"Geothermal!Q161","v":13801.849988277776},{"$f":"Geothermal!R161","v":12460.875265590408},{"$f":"Geothermal!S161","v":11136.742469527193},{"$f":"Geothermal!T161","v":9829.4516000878066},{"$f":"Geothermal!U161","v":8539.0026572719362},{"$f":"Geothermal!V161","v":7265.3956410802111},{"$f":"Geothermal!W161","v":6008.6305515123167},{"$f":"Geothermal!X161","v":4768.7073885679411},{"$f":"Geothermal!Y161","v":4744.8638516251021},{"$f":"Geothermal!Z161","v":4721.1395323669767},{"$f":"Geothermal!AA161","v":4697.5338347051411},{"$f":"Geothermal!AB161","v":4674.0461655316158},{"$f":"Geothermal!AC161","v":4650.6759347039579},{"$f":"Geothermal!AD161","v":4627.4225550304373},{"$f":"Geothermal!AE161","v":4604.2854422552855},{"$f":"Geothermal!AF161","v":4581.2640150440084},{"$f":"Geothermal!AG161","v":4558.3576949687886},{"$f":"Geothermal!AH161","v":4535.5659064939446},{"$f":"Geothermal!AI161","v":4512.8880769614743},{"$f":"Geothermal!AJ161","v":4490.323636576667},{"$f":"Geothermal!AK161","v":4467.8720183937839},{"$f":"Geothermal!AL161","v":4445.532658301815},{"$f":"Geothermal!AM161","v":4423.3049950103059},{"$f":"Geothermal!AN161","v":4401.1884700352539},{"$f":"Geothermal!AO161","v":4379.1825276850777},{"$f":"Geothermal!AP161","v":4357.2866150466525},{"$f":"Geothermal!AQ161","v":4335.5001819714189},{"$f":"Geothermal!AR161","v":4313.8226810615615}]
["RM3GeNFEGSFh","RD","Moderate",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L162","v":20759.3403788139},{"$f":"Geothermal!M162","v":20131.865114330012},{"$f":"Geothermal!N162","v":19507.567686979724},{"$f":"Geothermal!O162","v":18886.440829528925},{"$f":"Geothermal!P162","v":18268.484541977781},{"$f":"Geothermal!Q162","v":17653.69882432645},{"$f":"Geothermal!R162","v":17042.08367657461},{"$f":"Geothermal!S162","v":16433.639098722586},{"$f":"Geothermal!T162","v":15828.365090770052},{"$f":"Geothermal!U162","v":15226.261652717334},{"$f":"Geothermal!V162","v":14627.328784564104},{"$f":"Geothermal!W162","v":14031.56648631069},{"$f":"Geothermal!X162","v":13438.974757956776},{"$f":"Geothermal!Y162","v":13371.77988416699},{"$f":"Geothermal!Z162","v":13304.920984746155},{"$f":"Geothermal!AA162","v":13238.396379822425},{"$f":"Geothermal!AB162","v":13172.204397923313},{"$f":"Geothermal!AC162","v":13106.343375933697},{"$f":"Geothermal!AD162","v":13040.811659054028},{"$f":"Geothermal!AE162","v":12975.60760075876},{"$f":"Geothermal!AF162","v":12910.729562754965},{"$f":"Geothermal!AG162","v":12846.17591494119},{"$f":"Geothermal!AH162","v":12781.945035366485},{"$f":"Geothermal!AI162","v":12718.035310189651},{"$f":"Geothermal!AJ162","v":12654.445133638703},{"$f":"Geothermal!AK162","v":12591.172907970509},{"$f":"Geothermal!AL162","v":12528.217043430657},{"$f":"Geothermal!AM162","v":12465.575958213505},{"$f":"Geothermal!AN162","v":12403.248078422437},{"$f":"Geothermal!AO162","v":12341.231838030324},{"$f":"Geothermal!AP162","v":12279.525678840173},{"$f":"Geothermal!AQ162","v":12218.128050445972},{"$f":"Geothermal!AR162","v":12157.037410193741}]
["RC3GeNFEGSFh","RD","Conservative",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L163","v":20759.3403788139},{"$f":"Geothermal!M163","v":20655.543676919831},{"$f":"Geothermal!N163","v":20552.26595853523},{"$f":"Geothermal!O163","v":20449.504628742554},{"$f":"Geothermal!P163","v":20347.257105598841},{"$f":"Geothermal!Q163","v":20245.520820070848},{"$f":"Geothermal!R163","v":20144.293215970491},{"$f":"Geothermal!S163","v":20043.571749890638},{"$f":"Geothermal!T163","v":19943.353891141185},{"$f":"Geothermal!U163","v":19843.637121685479},{"$f":"Geothermal!V163","v":19744.418936077051},{"$f":"Geothermal!W163","v":19645.696841396664},{"$f":"Geothermal!X163","v":19547.468357189682},{"$f":"Geothermal!Y163","v":19449.73101540373},{"$f":"Geothermal!Z163","v":19352.482360326714},{"$f":"Geothermal!AA163","v":19255.719948525079},{"$f":"Geothermal!AB163","v":19159.441348782453},{"$f":"Geothermal!AC163","v":19063.644142038542},{"$f":"Geothermal!AD163","v":18968.325921328349},{"$f":"Geothermal!AE163","v":18873.484291721707},{"$f":"Geothermal!AF163","v":18779.116870263097},{"$f":"Geothermal!AG163","v":18685.221285911783},{"$f":"Geothermal!AH163","v":18591.795179482222},{"$f":"Geothermal!AI163","v":18498.836203584808},{"$f":"Geothermal!AJ163","v":18406.342022566885},{"$f":"Geothermal!AK163","v":18314.31031245405},{"$f":"Geothermal!AL163","v":18222.738760891778},{"$f":"Geothermal!AM163","v":18131.625067087323},{"$f":"Geothermal!AN163","v":18040.966941751885},{"$f":"Geothermal!AO163","v":17950.762107043127},{"$f":"Geothermal!AP163","v":17861.008296507909},{"$f":"Geothermal!AQ163","v":17771.703255025372},{"$f":"Geothermal!AR163","v":17682.844738750246}]
["RA3GeNFEGSBy","RD","Advanced",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L164","v":47178.877044095934},{"$f":"Geothermal!M164","v":43640.341400915509},{"$f":"Geothermal!N164","v":40143.904974189471},{"$f":"Geothermal!O164","v":36689.654996068413},{"$f":"Geothermal!P164","v":33277.591466549733},{"$f":"Geothermal!Q164","v":29907.714385634725},{"$f":"Geothermal!R164","v":26580.023753323407},{"$f":"Geothermal!S164","v":23294.519569615768},{"$f":"Geothermal!T164","v":20051.201834513078},{"$f":"Geothermal!U164","v":16850.070548012798},{"$f":"Geothermal!V164","v":13691.125710116203},{"$f":"Geothermal!W164","v":10574.367320823289},{"$f":"Geothermal!X164","v":7499.7953801340554},{"$f":"Geothermal!Y164","v":7462.2964032333848},{"$f":"Geothermal!Z164","v":7424.9849212172176},{"$f":"Geothermal!AA164","v":7387.8599966111315},{"$f":"Geothermal!AB164","v":7350.9206966280763},{"$f":"Geothermal!AC164","v":7314.1660931449351},{"$f":"Geothermal!AD164","v":7277.5952626792105},{"$f":"Geothermal!AE164","v":7241.2072863658141},{"$f":"Geothermal!AF164","v":7205.0012499339855},{"$f":"Geothermal!AG164","v":7168.9762436843157},{"$f":"Geothermal!AH164","v":7133.1313624658942},{"$f":"Geothermal!AI164","v":7097.4657056535643},{"$f":"Geothermal!AJ164","v":7061.978377125296},{"$f":"Geothermal!AK164","v":7026.6684852396693},{"$f":"Geothermal!AL164","v":6991.5351428134709},{"$f":"Geothermal!AM164","v":6956.5774670994033},{"$f":"Geothermal!AN164","v":6921.7945797639068},{"$f":"Geothermal!AO164","v":6887.1856068650868},{"$f":"Geothermal!AP164","v":6852.7496788307617},{"$f":"Geothermal!AQ164","v":6818.4859304366082},{"$f":"Geothermal!AR164","v":6784.3935007844257}]
["RM3GeNFEGSBy","RD","Moderate",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L165","v":47178.877044095934},{"$f":"Geothermal!M165","v":46079.32323270123},{"$f":"Geothermal!N165","v":44985.152351533434},{"$f":"Geothermal!O165","v":43896.37080736897},{"$f":"Geothermal!P165","v":42812.978600208175},{"$f":"Geothermal!Q165","v":41734.975730051374},{"$f":"Geothermal!R165","v":40662.362196897913},{"$f":"Geothermal!S165","v":39595.138000748113},{"$f":"Geothermal!T165","v":38533.303141602308},{"$f":"Geothermal!U165","v":37476.857619459843},{"$f":"Geothermal!V165","v":36425.801434321365},{"$f":"Geothermal!W165","v":35380.134586186228},{"$f":"Geothermal!X165","v":34339.857075054773},{"$f":"Geothermal!Y165","v":34168.157789679499},{"$f":"Geothermal!Z165","v":33997.317000731106},{"$f":"Geothermal!AA165","v":33827.330415727447},{"$f":"Geothermal!AB165","v":33658.193763648807},{"$f":"Geothermal!AC165","v":33489.902794830567},{"$f":"Geothermal!AD165","v":33322.453280856411},{"$f":"Geothermal!AE165","v":33155.841014452133},{"$f":"Geothermal!AF165","v":32990.061809379869},{"$f":"Geothermal!AG165","v":32825.111500332969},{"$f":"Geothermal!AH165","v":32660.985942831303},{"$f":"Geothermal!AI165","v":32497.681013117144},{"$f":"Geothermal!AJ165","v":32335.192608051559},{"$f":"Geothermal!AK165","v":32173.516645011299},{"$f":"Geothermal!AL165","v":32012.64906178624},{"$f":"Geothermal!AM165","v":31852.585816477313},{"$f":"Geothermal!AN165","v":31693.322887394927},{"$f":"Geothermal!AO165","v":31534.856272957953},{"$f":"Geothermal!AP165","v":31377.181991593159},{"$f":"Geothermal!AQ165","v":31220.296081635195},{"$f":"Geothermal!AR165","v":31064.194601227016}]
["RC3GeNFEGSBy","RD","Conservative",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L166","v":47178.877044095934},{"$f":"Geothermal!M166","v":46942.982658875459},{"$f":"Geothermal!N166","v":46708.267745581084},{"$f":"Geothermal!O166","v":46474.726406853173},{"$f":"Geothermal!P166","v":46242.352774818908},{"$f":"Geothermal!Q166","v":46011.141010944819},{"$f":"Geothermal!R166","v":45781.085305890098},{"$f":"Geothermal!S166","v":45552.179879360643},{"$f":"Geothermal!T166","v":45324.418979963841},{"$f":"Geothermal!U166","v":45097.796885064017},{"$f":"Geothermal!V166","v":44872.307900638705},{"$f":"Geothermal!W166","v":44647.94636113551},{"$f":"Geothermal!X166","v":44424.706629329827},{"$f":"Geothermal!Y166","v":44202.583096183182},{"$f":"Geothermal!Z166","v":43981.570180702271},{"$f":"Geothermal!AA166","v":43761.662329798761},{"$f":"Geothermal!AB166","v":43542.854018149766},{"$f":"Geothermal!AC166","v":43325.139748059017},{"$f":"Geothermal!AD166","v":43108.514049318721},{"$f":"Geothermal!AE166","v":42892.971479072126},{"$f":"Geothermal!AF166","v":42678.506621676766},{"$f":"Geothermal!AG166","v":42465.114088568378},{"$f":"Geothermal!AH166","v":42252.788518125541},{"$f":"Geothermal!AI166","v":42041.52457553491},{"$f":"Geothermal!AJ166","v":41831.316952657238},{"$f":"Geothermal!AK166","v":41622.16036789395},{"$f":"Geothermal!AL166","v":41414.049566054484},{"$f":"Geothermal!AM166","v":41206.979318224207},{"$f":"Geothermal!AN166","v":41000.944421633088},{"$f":"Geothermal!AO166","v":40795.939699524919},{"$f":"Geothermal!AP166","v":40591.960001027299},{"$f":"Geothermal!AQ166","v":40389.000201022165},{"$f":"Geothermal!AR166","v":40187.05520001705}]
["RA3GeDeepEGh","RD","Advanced",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L167","v":20759.3403788139},{"$f":"Geothermal!M167","v":19334.168145264597},{"$f":"Geothermal!N167","v":17925.825716082229},{"$f":"Geothermal!O167","v":16534.325213523687},{"$f":"Geothermal!P167","v":15159.666637588654},{"$f":"Geothermal!Q167","v":13801.849988277776},{"$f":"Geothermal!R167","v":12460.875265590408},{"$f":"Geothermal!S167","v":11136.742469527193},{"$f":"Geothermal!T167","v":9829.4516000878066},{"$f":"Geothermal!U167","v":8539.0026572719362},{"$f":"Geothermal!V167","v":7265.3956410802111},{"$f":"Geothermal!W167","v":6008.6305515123167},{"$f":"Geothermal!X167","v":4768.7073885679411},{"$f":"Geothermal!Y167","v":4744.8638516251021},{"$f":"Geothermal!Z167","v":4721.1395323669767},{"$f":"Geothermal!AA167","v":4697.5338347051411},{"$f":"Geothermal!AB167","v":4674.0461655316158},{"$f":"Geothermal!AC167","v":4650.6759347039579},{"$f":"Geothermal!AD167","v":4627.4225550304373},{"$f":"Geothermal!AE167","v":4604.2854422552855},{"$f":"Geothermal!AF167","v":4581.2640150440084},{"$f":"Geothermal!AG167","v":4558.3576949687886},{"$f":"Geothermal!AH167","v":4535.5659064939446},{"$f":"Geothermal!AI167","v":4512.8880769614743},{"$f":"Geothermal!AJ167","v":4490.323636576667},{"$f":"Geothermal!AK167","v":4467.8720183937839},{"$f":"Geothermal!AL167","v":4445.532658301815},{"$f":"Geothermal!AM167","v":4423.3049950103059},{"$f":"Geothermal!AN167","v":4401.1884700352539},{"$f":"Geothermal!AO167","v":4379.1825276850777},{"$f":"Geothermal!AP167","v":4357.2866150466525},{"$f":"Geothermal!AQ167","v":4335.5001819714189},{"$f":"Geothermal!AR167","v":4313.8226810615615}]
["RM3GeDeepEGh","RD","Moderate",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L168","v":20759.3403788139},{"$f":"Geothermal!M168","v":20131.865114330012},{"$f":"Geothermal!N168","v":19507.567686979724},{"$f":"Geothermal!O168","v":18886.440829528925},{"$f":"Geothermal!P168","v":18268.484541977781},{"$f":"Geothermal!Q168","v":17653.69882432645},{"$f":"Geothermal!R168","v":17042.08367657461},{"$f":"Geothermal!S168","v":16433.639098722586},{"$f":"Geothermal!T168","v":15828.365090770052},{"$f":"Geothermal!U168","v":15226.261652717334},{"$f":"Geothermal!V168","v":14627.328784564104},{"$f":"Geothermal!W168","v":14031.56648631069},{"$f":"Geothermal!X168","v":13438.974757956776},{"$f":"Geothermal!Y168","v":13371.77988416699},{"$f":"Geothermal!Z168","v":13304.920984746155},{"$f":"Geothermal!AA168","v":13238.396379822425},{"$f":"Geothermal!AB168","v":13172.204397923313},{"$f":"Geothermal!AC168","v":13106.343375933697},{"$f":"Geothermal!AD168","v":13040.811659054028},{"$f":"Geothermal!AE168","v":12975.60760075876},{"$f":"Geothermal!AF168","v":12910.729562754965},{"$f":"Geothermal!AG168","v":12846.17591494119},{"$f":"Geothermal!AH168","v":12781.945035366485},{"$f":"Geothermal!AI168","v":12718.035310189651},{"$f":"Geothermal!AJ168","v":12654.445133638703},{"$f":"Geothermal!AK168","v":12591.172907970509},{"$f":"Geothermal!AL168","v":12528.217043430657},{"$f":"Geothermal!AM168","v":12465.575958213505},{"$f":"Geothermal!AN168","v":12403.248078422437},{"$f":"Geothermal!AO168","v":12341.231838030324},{"$f":"Geothermal!AP168","v":12279.525678840173},{"$f":"Geothermal!AQ168","v":12218.128050445972},{"$f":"Geothermal!AR168","v":12157.037410193741}]
["RC3GeDeepEGh","RD","Conservative",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L169","v":20759.3403788139},{"$f":"Geothermal!M169","v":20655.543676919831},{"$f":"Geothermal!N169","v":20552.26595853523},{"$f":"Geothermal!O169","v":20449.504628742554},{"$f":"Geothermal!P169","v":20347.257105598841},{"$f":"Geothermal!Q169","v":20245.520820070848},{"$f":"Geothermal!R169","v":20144.293215970491},{"$f":"Geothermal!S169","v":20043.571749890638},{"$f":"Geothermal!T169","v":19943.353891141185},{"$f":"Geothermal!U169","v":19843.637121685479},{"$f":"Geothermal!V169","v":19744.418936077051},{"$f":"Geothermal!W169","v":19645.696841396664},{"$f":"Geothermal!X169","v":19547.468357189682},{"$f":"Geothermal!Y169","v":19449.73101540373},{"$f":"Geothermal!Z169","v":19352.482360326714},{"$f":"Geothermal!AA169","v":19255.719948525079},{"$f":"Geothermal!AB169","v":19159.441348782453},{"$f":"Geothermal!AC169","v":19063.644142038542},{"$f":"Geothermal!AD169","v":18968.325921328349},{"$f":"Geothermal!AE169","v":18873.484291721707},{"$f":"Geothermal!AF169","v":18779.116870263097},{"$f":"Geothermal!AG169","v":18685.221285911783},{"$f":"Geothermal!AH169","v":18591.795179482222},{"$f":"Geothermal!AI169","v":18498.836203584808},{"$f":"Geothermal!AJ169","v":18406.342022566885},{"$f":"Geothermal!AK169","v":18314.31031245405},{"$f":"Geothermal!AL169","v":18222.738760891778},{"$f":"Geothermal!AM169","v":18131.625067087323},{"$f":"Geothermal!AN169","v":18040.966941751885},{"$f":"Geothermal!AO169","v":17950.762107043127},{"$f":"Geothermal!AP169","v":17861.008296507909},{"$f":"Geothermal!AQ169","v":17771.703255025372},{"$f":"Geothermal!AR169","v":17682.844738750246}]
["RA3GeDeepEGy","RD","Advanced",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L170","v":47178.877044095934},{"$f":"Geothermal!M170","v":43640.341400915509},{"$f":"Geothermal!N170","v":40143.904974189471},{"$f":"Geothermal!O170","v":36689.654996068413},{"$f":"Geothermal!P170","v":33277.591466549733},{"$f":"Geothermal!Q170","v":29907.714385634725},{"$f":"Geothermal!R170","v":26580.023753323407},{"$f":"Geothermal!S170","v":23294.519569615768},{"$f":"Geothermal!T170","v":20051.201834513078},{"$f":"Geothermal!U170","v":16850.070548012798},{"$f":"Geothermal!V170","v":13691.125710116203},{"$f":"Geothermal!W170","v":10574.367320823289},{"$f":"Geothermal!X170","v":7499.7953801340554},{"$f":"Geothermal!Y170","v":7462.2964032333848},{"$f":"Geothermal!Z170","v":7424.9849212172176},{"$f":"Geothermal!AA170","v":7387.8599966111315},{"$f":"Geothermal!AB170","v":7350.9206966280763},{"$f":"Geothermal!AC170","v":7314.1660931449351},{"$f":"Geothermal!AD170","v":7277.5952626792105},{"$f":"Geothermal!AE170","v":7241.2072863658141},{"$f":"Geothermal!AF170","v":7205.0012499339855},{"$f":"Geothermal!AG170","v":7168.9762436843157},{"$f":"Geothermal!AH170","v":7133.1313624658942},{"$f":"Geothermal!AI170","v":7097.4657056535643},{"$f":"Geothermal!AJ170","v":7061.978377125296},{"$f":"Geothermal!AK170","v":7026.6684852396693},{"$f":"Geothermal!AL170","v":6991.5351428134709},{"$f":"Geothermal!AM170","v":6956.5774670994033},{"$f":"Geothermal!AN170","v":6921.7945797639068},{"$f":"Geothermal!AO170","v":6887.1856068650868},{"$f":"Geothermal!AP170","v":6852.7496788307617},{"$f":"Geothermal!AQ170","v":6818.4859304366082},{"$f":"Geothermal!AR170","v":6784.3935007844257}]
["RM3GeDeepEGy","RD","Moderate",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L171","v":47178.877044095934},{"$f":"Geothermal!M171","v":46079.32323270123},{"$f":"Geothermal!N171","v":44985.152351533434},{"$f":"Geothermal!O171","v":43896.37080736897},{"$f":"Geothermal!P171","v":42812.978600208175},{"$f":"Geothermal!Q171","v":41734.975730051374},{"$f":"Geothermal!R171","v":40662.362196897913},{"$f":"Geothermal!S171","v":39595.138000748113},{"$f":"Geothermal!T171","v":38533.303141602308},{"$f":"Geothermal!U171","v":37476.857619459843},{"$f":"Geothermal!V171","v":36425.801434321365},{"$f":"Geothermal!W171","v":35380.134586186228},{"$f":"Geothermal!X171","v":34339.857075054773},{"$f":"Geothermal!Y171","v":34168.157789679499},{"$f":"Geothermal!Z171","v":33997.317000731106},{"$f":"Geothermal!AA171","v":33827.330415727447},{"$f":"Geothermal!AB171","v":33658.193763648807},{"$f":"Geothermal!AC171","v":33489.902794830567},{"$f":"Geothermal!AD171","v":33322.453280856411},{"$f":"Geothermal!AE171","v":33155.841014452133},{"$f":"Geothermal!AF171","v":32990.061809379869},{"$f":"Geothermal!AG171","v":32825.111500332969},{"$f":"Geothermal!AH171","v":32660.985942831303},{"$f":"Geothermal!AI171","v":32497.681013117144},{"$f":"Geothermal!AJ171","v":32335.192608051559},{"$f":"Geothermal!AK171","v":32173.516645011299},{"$f":"Geothermal!AL171","v":32012.64906178624},{"$f":"Geothermal!AM171","v":31852.585816477313},{"$f":"Geothermal!AN171","v":31693.322887394927},{"$f":"Geothermal!AO171","v":31534.856272957953},{"$f":"Geothermal!AP171","v":31377.181991593159},{"$f":"Geothermal!AQ171","v":31220.296081635195},{"$f":"Geothermal!AR171","v":31064.194601227016}]
["RC3GeDeepEGy","RD","Conservative",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L172","v":47178.877044095934},{"$f":"Geothermal!M172","v":46942.982658875459},{"$f":"Geothermal!N172","v":46708.267745581084},{"$f":"Geothermal!O172","v":46474.726406853173},{"$f":"Geothermal!P172","v":46242.352774818908},{"$f":"Geothermal!Q172","v":46011.141010944819},{"$f":"Geothermal!R172","v":45781.085305890098},{"$f":"Geothermal!S172","v":45552.179879360643},{"$f":"Geothermal!T172","v":45324.418979963841},{"$f":"Geothermal!U172","v":45097.796885064017},{"$f":"Geothermal!V172","v":44872.307900638705},{"$f":"Geothermal!W172","v":44647.94636113551},{"$f":"Geothermal!X172","v":44424.706629329827},{"$f":"Geothermal!Y172","v":44202.583096183182},{"$f":"Geothermal!Z172","v":43981.570180702271},{"$f":"Geothermal!AA172","v":43761.662329798761},{"$f":"Geothermal!AB172","v":43542.854018149766},{"$f":"Geothermal!AC172","v":43325.139748059017},{"$f":"Geothermal!AD172","v":43108.514049318721},{"$f":"Geothermal!AE172","v":42892.971479072126},{"$f":"Geothermal!AF172","v":42678.506621676766},{"$f":"Geothermal!AG172","v":42465.114088568378},{"$f":"Geothermal!AH172","v":42252.788518125541},{"$f":"Geothermal!AI172","v":42041.52457553491},{"$f":"Geothermal!AJ172","v":41831.316952657238},{"$f":"Geothermal!AK172","v":41622.16036789395},{"$f":"Geothermal!AL172","v":41414.049566054484},{"$f":"Geothermal!AM172","v":41206.979318224207},{"$f":"Geothermal!AN172","v":41000.944421633088},{"$f":"Geothermal!AO172","v":40795.939699524919},{"$f":"Geothermal!AP172","v":40591.960001027299},{"$f":"Geothermal!AQ172","v":40389.000201022165},{"$f":"Geothermal!AR172","v":40187.05520001705}]
["RA3ConewAvgF","RD","Advanced",30,"Coal","newAvgCF",{"$f":"Coal!L245","v":4149.9882330346481},{"$f":"Coal!M245","v":4144.224560908734},{"$f":"Coal!N245","v":4138.4608887828199},{"$f":"Coal!O245","v":4132.6972166569067},{"$f":"Coal!P245","v":4126.9335445309925},{"$f":"Coal!Q245","v":4121.1698724050784},{"$f":"Coal!R245","v":4115.4062002791652},{"$f":"Coal!S245","v":4099.1158508425824},{"$f":"Coal!T245","v":4091.1558428959215},{"$f":"Coal!U245","v":4080.7055357963304},{"$f":"Coal!V245","v":4072.2400919656875},{"$f":"Coal!W245","v":4062.701678683447},{"$f":"Coal!X245","v":4049.0474027155306},{"$f":"Coal!Y245","v":4036.4457845290613},{"$f":"Coal!Z245","v":4022.4908203418204},{"$f":"Coal!AA245","v":4007.9244369461508},{"$f":"Coal!AB245","v":3997.6776351353105},{"$f":"Coal!AC245","v":3986.2788080643622},{"$f":"Coal!AD245","v":3969.3340763718875},{"$f":"Coal!AE245","v":3958.1880095418119},{"$f":"Coal!AF245","v":3945.5428290439436},{"$f":"Coal!AG245","v":3929.8245476510956},{"$f":"Coal!AH245","v":3913.3514861714762},{"$f":"Coal!AI245","v":3903.7302757735752},{"$f":"Coal!AJ245","v":3888.7384259906003},{"$f":"Coal!AK245","v":3876.4193402143574},{"$f":"Coal!AL245","v":3863.9170049352815},{"$f":"Coal!AM245","v":3853.5836394497987},{"$f":"Coal!AN245","v":3836.2231338199613},{"$f":"Coal!AO245","v":3823.9300313765698},{"$f":"Coal!AP245","v":3811.47810449094},{"$f":"Coal!AQ245","v":3798.9466485737348},{"$f":"Coal!AR245","v":3753.7118898041126}]
["RM3ConewAvgF","RD","Moderate",30,"Coal","newAvgCF",{"$f":"Coal!L246","v":4149.9882330346481},{"$f":"Coal!M246","v":4144.224560908734},{"$f":"Coal!N246","v":4138.4608887828199},{"$f":"Coal!O246","v":4132.6972166569067},{"$f":"Coal!P246","v":4126.9335445309925},{"$f":"Coal!Q246","v":4121.1698724050784},{"$f":"Coal!R246","v":4115.4062002791652},{"$f":"Coal!S246","v":4099.1158508425824},{"$f":"Coal!T246","v":4091.1558428959215},{"$f":"Coal!U246","v":4080.7055357963304},{"$f":"Coal!V246","v":4072.2400919656875},{"$f":"Coal!W246","v":4062.701678683447},{"$f":"Coal!X246","v":4049.0474027155306},{"$f":"Coal!Y246","v":4036.4457845290613},{"$f":"Coal!Z246","v":4022.4908203418204},{"$f":"Coal!AA246","v":4007.9244369461508},{"$f":"Coal!AB246","v":3997.6776351353105},{"$f":"Coal!AC246","v":3986.2788080643622},{"$f":"Coal!AD246","v":3969.3340763718875},{"$f":"Coal!AE246","v":3958.1880095418119},{"$f":"Coal!AF246","v":3945.5428290439436},{"$f":"Coal!AG246","v":3929.8245476510956},{"$f":"Coal!AH246","v":3913.3514861714762},{"$f":"Coal!AI246","v":3903.7302757735752},{"$f":"Coal!AJ246","v":3888.7384259906003},{"$f":"Coal!AK246","v":3876.4193402143574},{"$f":"Coal!AL246","v":3863.9170049352815},{"$f":"Coal!AM246","v":3853.5836394497987},{"$f":"Coal!AN246","v":3836.2231338199613},{"$f":"Coal!AO246","v":3823.9300313765698},{"$f":"Coal!AP246","v":3811.47810449094},{"$f":"Coal!AQ246","v":3798.9466485737348},{"$f":"Coal!AR246","v":3753.7118898041126}]
["RC3ConewAvgF","RD","Conservative",30,"Coal","newAvgCF",{"$f":"Coal!L247","v":4149.9882330346481},{"$f":"Coal!M247","v":4144.224560908734},{"$f":"Coal!N247","v":4138.4608887828199},{"$f":"Coal!O247","v":4132.6972166569067},{"$f":"Coal!P247","v":4126.9335445309925},{"$f":"Coal!Q247","v":4121.1698724050784},{"$f":"Coal!R247","v":4115.4062002791652},{"$f":"Coal!S247","v":4099.1158508425824},{"$f":"Coal!T247","v":4091.1558428959215},{"$f":"Coal!U247","v":4080.7055357963304},{"$f":"Coal!V247","v":4072.2400919656875},{"$f":"Coal!W247","v":4062.701678683447},{"$f":"Coal!X247","v":4049.0474027155306},{"$f":"Coal!Y247","v":4036.4457845290613},{"$f":"Coal!Z247","v":4022.4908203418204},{"$f":"Coal!AA247","v":4007.9244369461508},{"$f":"Coal!AB247","v":3997.6776351353105},{"$f":"Coal!AC247","v":3986.2788080643622},{"$f":"Coal!AD247","v":3969.3340763718875},{"$f":"Coal!AE247","v":3958.1880095418119},{"$f":"Coal!AF247","v":3945.5428290439436},{"$f":"Coal!AG247","v":3929.8245476510956},{"$f":"Coal!AH247","v":3913.3514861714762},{"$f":"Coal!AI247","v":3903.7302757735752},{"$f":"Coal!AJ247","v":3888.7384259906003},{"$f":"Coal!AK247","v":3876.4193402143574},{"$f":"Coal!AL247","v":3863.9170049352815},{"$f":"Coal!AM247","v":3853.5836394497987},{"$f":"Coal!AN247","v":3836.2231338199613},{"$f":"Coal!AO247","v":3823.9300313765698},{"$f":"Coal!AP247","v":3811.47810449094},{"$f":"Coal!AQ247","v":3798.9466485737348},{"$f":"Coal!AR247","v":3753.7118898041126}]
["RA3ConewHigF","RD","Advanced",30,"Coal","newHighCF",{"$f":"Coal!L248","v":4149.9882330346481},{"$f":"Coal!M248","v":4144.224560908734},{"$f":"Coal!N248","v":4138.4608887828199},{"$f":"Coal!O248","v":4132.6972166569067},{"$f":"Coal!P248","v":4126.9335445309925},{"$f":"Coal!Q248","v":4121.1698724050784},{"$f":"Coal!R248","v":4115.4062002791652},{"$f":"Coal!S248","v":4099.1158508425824},{"$f":"Coal!T248","v":4091.1558428959215},{"$f":"Coal!U248","v":4080.7055357963304},{"$f":"Coal!V248","v":4072.2400919656875},{"$f":"Coal!W248","v":4062.701678683447},{"$f":"Coal!X248","v":4049.0474027155306},{"$f":"Coal!Y248","v":4036.4457845290613},{"$f":"Coal!Z248","v":4022.4908203418204},{"$f":"Coal!AA248","v":4007.9244369461508},{"$f":"Coal!AB248","v":3997.6776351353105},{"$f":"Coal!AC248","v":3986.2788080643622},{"$f":"Coal!AD248","v":3969.3340763718875},{"$f":"Coal!AE248","v":3958.1880095418119},{"$f":"Coal!AF248","v":3945.5428290439436},{"$f":"Coal!AG248","v":3929.8245476510956},{"$f":"Coal!AH248","v":3913.3514861714762},{"$f":"Coal!AI248","v":3903.7302757735752},{"$f":"Coal!AJ248","v":3888.7384259906003},{"$f":"Coal!AK248","v":3876.4193402143574},{"$f":"Coal!AL248","v":3863.9170049352815},{"$f":"Coal!AM248","v":3853.5836394497987},{"$f":"Coal!AN248","v":3836.2231338199613},{"$f":"Coal!AO248","v":3823.9300313765698},{"$f":"Coal!AP248","v":3811.47810449094},{"$f":"Coal!AQ248","v":3798.9466485737348},{"$f":"Coal!AR248","v":3753.7118898041126}]
["RM3ConewHigF","RD","Moderate",30,"Coal","newHighCF",{"$f":"Coal!L249","v":4149.9882330346481},{"$f":"Coal!M249","v":4144.224560908734},{"$f":"Coal!N249","v":4138.4608887828199},{"$f":"Coal!O249","v":4132.6972166569067},{"$f":"Coal!P249","v":4126.9335445309925},{"$f":"Coal!Q249","v":4121.1698724050784},{"$f":"Coal!R249","v":4115.4062002791652},{"$f":"Coal!S249","v":4099.1158508425824},{"$f":"Coal!T249","v":4091.1558428959215},{"$f":"Coal!U249","v":4080.7055357963304},{"$f":"Coal!V249","v":4072.2400919656875},{"$f":"Coal!W249","v":4062.701678683447},{"$f":"Coal!X249","v":4049.0474027155306},{"$f":"Coal!Y249","v":4036.4457845290613},{"$f":"Coal!Z249","v":4022.4908203418204},{"$f":"Coal!AA249","v":4007.9244369461508},{"$f":"Coal!AB249","v":3997.6776351353105},{"$f":"Coal!AC249","v":3986.2788080643622},{"$f":"Coal!AD249","v":3969.3340763718875},{"$f":"Coal!AE249","v":3958.1880095418119},{"$f":"Coal!AF249","v":3945.5428290439436},{"$f":"Coal!AG249","v":3929.8245476510956},{"$f":"Coal!AH249","v":3913.3514861714762},{"$f":"Coal!AI249","v":3903.7302757735752},{"$f":"Coal!AJ249","v":3888.7384259906003},{"$f":"Coal!AK249","v":3876.4193402143574},{"$f":"Coal!AL249","v":3863.9170049352815},{"$f":"Coal!AM249","v":3853.5836394497987},{"$f":"Coal!AN249","v":3836.2231338199613},{"$f":"Coal!AO249","v":3823.9300313765698},{"$f":"Coal!AP249","v":3811.47810449094},{"$f":"Coal!AQ249","v":3798.9466485737348},{"$f":"Coal!AR249","v":3753.7118898041126}]
["RC3ConewHigF","RD","Conservative",30,"Coal","newHighCF",{"$f":"Coal!L250","v":4149.9882330346481},{"$f":"Coal!M250","v":4144.224560908734},{"$f":"Coal!N250","v":4138.4608887828199},{"$f":"Coal!O250","v":4132.6972166569067},{"$f":"Coal!P250","v":4126.9335445309925},{"$f":"Coal!Q250","v":4121.1698724050784},{"$f":"Coal!R250","v":4115.4062002791652},{"$f":"Coal!S250","v":4099.1158508425824},{"$f":"Coal!T250","v":4091.1558428959215},{"$f":"Coal!U250","v":4080.7055357963304},{"$f":"Coal!V250","v":4072.2400919656875},{"$f":"Coal!W250","v":4062.701678683447},{"$f":"Coal!X250","v":4049.0474027155306},{"$f":"Coal!Y250","v":4036.4457845290613},{"$f":"Coal!Z250","v":4022.4908203418204},{"$f":"Coal!AA250","v":4007.9244369461508},{"$f":"Coal!AB250","v":3997.6776351353105},{"$f":"Coal!AC250","v":3986.2788080643622},{"$f":"Coal!AD250","v":3969.3340763718875},{"$f":"Coal!AE250","v":3958.1880095418119},{"$f":"Coal!AF250","v":3945.5428290439436},{"$f":"Coal!AG250","v":3929.8245476510956},{"$f":"Coal!AH250","v":3913.3514861714762},{"$f":"Coal!AI250","v":3903.7302757735752},{"$f":"Coal!AJ250","v":3888.7384259906003},{"$f":"Coal!AK250","v":3876.4193402143574},{"$f":"Coal!AL250","v":3863.9170049352815},{"$f":"Coal!AM250","v":3853.5836394497987},{"$f":"Coal!AN250","v":3836.2231338199613},{"$f":"Coal!AO250","v":3823.9300313765698},{"$f":"Coal!AP250","v":3811.47810449094},{"$f":"Coal!AQ250","v":3798.9466485737348},{"$f":"Coal!AR250","v":3753.7118898041126}]
["RA3CoIGCCAvF","RD","Advanced",30,"Coal","IGCCAvgCF",{"$f":"Coal!L251","v":4740.3058669850725},{"$f":"Coal!M251","v":4698.4718301828261},{"$f":"Coal!N251","v":4656.6377933805788},{"$f":"Coal!O251","v":4614.8037565783325},{"$f":"Coal!P251","v":4572.9697197760852},{"$f":"Coal!Q251","v":4492.3388421270865},{"$f":"Coal!R251","v":4450.5048053248402},{"$f":"Coal!S251","v":4425.919733817439},{"$f":"Coal!T251","v":4401.1503622317005},{"$f":"Coal!U251","v":4375.6027304194013},{"$f":"Coal!V251","v":4353.7695723430206},{"$f":"Coal!W251","v":4323.0632929515905},{"$f":"Coal!X251","v":4303.5989948717279},{"$f":"Coal!Y251","v":4285.2818354981382},{"$f":"Coal!Z251","v":4262.0324883591757},{"$f":"Coal!AA251","v":4242.8368257164166},{"$f":"Coal!AB251","v":4225.3148592700782},{"$f":"Coal!AC251","v":4204.5718557405344},{"$f":"Coal!AD251","v":4184.3718456945344},{"$f":"Coal!AE251","v":4165.798924455009},{"$f":"Coal!AF251","v":4152.0220751579782},{"$f":"Coal!AG251","v":4136.0312119601085},{"$f":"Coal!AH251","v":4120.5639552154853},{"$f":"Coal!AI251","v":4109.3400307856145},{"$f":"Coal!AJ251","v":4088.851743916076},{"$f":"Coal!AK251","v":4079.7552383590519},{"$f":"Coal!AL251","v":4060.153754291312},{"$f":"Coal!AM251","v":4050.1467204692653},{"$f":"Coal!AN251","v":4032.1404971157867},{"$f":"Coal!AO251","v":4017.8938145366546},{"$f":"Coal!AP251","v":4003.5815606324636},{"$f":"Coal!AQ251","v":3988.9113124344767},{"$f":"Coal!AR251","v":3943.6089504257593}]
["RM3CoIGCCAvF","RD","Moderate",30,"Coal","IGCCAvgCF",{"$f":"Coal!L252","v":4740.3058669850725},{"$f":"Coal!M252","v":4698.4718301828261},{"$f":"Coal!N252","v":4656.6377933805788},{"$f":"Coal!O252","v":4614.8037565783325},{"$f":"Coal!P252","v":4572.9697197760852},{"$f":"Coal!Q252","v":4492.3388421270865},{"$f":"Coal!R252","v":4450.5048053248402},{"$f":"Coal!S252","v":4425.919733817439},{"$f":"Coal!T252","v":4401.1503622317005},{"$f":"Coal!U252","v":4375.6027304194013},{"$f":"Coal!V252","v":4353.7695723430206},{"$f":"Coal!W252","v":4323.0632929515905},{"$f":"Coal!X252","v":4303.5989948717279},{"$f":"Coal!Y252","v":4285.2818354981382},{"$f":"Coal!Z252","v":4262.0324883591757},{"$f":"Coal!AA252","v":4242.8368257164166},{"$f":"Coal!AB252","v":4225.3148592700782},{"$f":"Coal!AC252","v":4204.5718557405344},{"$f":"Coal!AD252","v":4184.3718456945344},{"$f":"Coal!AE252","v":4165.798924455009},{"$f":"Coal!AF252","v":4152.0220751579782},{"$f":"Coal!AG252","v":4136.0312119601085},{"$f":"Coal!AH252","v":4120.5639552154853},{"$f":"Coal!AI252","v":4109.3400307856145},{"$f":"Coal!AJ252","v":4088.851743916076},{"$f":"Coal!AK252","v":4079.7552383590519},{"$f":"Coal!AL252","v":4060.153754291312},{"$f":"Coal!AM252","v":4050.1467204692653},{"$f":"Coal!AN252","v":4032.1404971157867},{"$f":"Coal!AO252","v":4017.8938145366546},{"$f":"Coal!AP252","v":4003.5815606324636},{"$f":"Coal!AQ252","v":3988.9113124344767},{"$f":"Coal!AR252","v":3943.6089504257593}]
["RC3CoIGCCAvF","RD","Conservative",30,"Coal","IGCCAvgCF",{"$f":"Coal!L253","v":4740.3058669850725},{"$f":"Coal!M253","v":4698.4718301828261},{"$f":"Coal!N253","v":4656.6377933805788},{"$f":"Coal!O253","v":4614.8037565783325},{"$f":"Coal!P253","v":4572.9697197760852},{"$f":"Coal!Q253","v":4492.3388421270865},{"$f":"Coal!R253","v":4450.5048053248402},{"$f":"Coal!S253","v":4425.919733817439},{"$f":"Coal!T253","v":4401.1503622317005},{"$f":"Coal!U253","v":4375.6027304194013},{"$f":"Coal!V253","v":4353.7695723430206},{"$f":"Coal!W253","v":4323.0632929515905},{"$f":"Coal!X253","v":4303.5989948717279},{"$f":"Coal!Y253","v":4285.2818354981382},{"$f":"Coal!Z253","v":4262.0324883591757},{"$f":"Coal!AA253","v":4242.8368257164166},{"$f":"Coal!AB253","v":4225.3148592700782},{"$f":"Coal!AC253","v":4204.5718557405344},{"$f":"Coal!AD253","v":4184.3718456945344},{"$f":"Coal!AE253","v":4165.798924455009},{"$f":"Coal!AF253","v":4152.0220751579782},{"$f":"Coal!AG253","v":4136.0312119601085},{"$f":"Coal!AH253","v":4120.5639552154853},{"$f":"Coal!AI253","v":4109.3400307856145},{"$f":"Coal!AJ253","v":4088.851743916076},{"$f":"Coal!AK253","v":4079.7552383590519},{"$f":"Coal!AL253","v":4060.153754291312},{"$f":"Coal!AM253","v":4050.1467204692653},{"$f":"Coal!AN253","v":4032.1404971157867},{"$f":"Coal!AO253","v":4017.8938145366546},{"$f":"Coal!AP253","v":4003.5815606324636},{"$f":"Coal!AQ253","v":3988.9113124344767},{"$f":"Coal!AR253","v":3943.6089504257593}]
["RA3CoIGCCHiF","RD","Advanced",30,"Coal","IGCCHighCF",{"$f":"Coal!L254","v":4740.3058669850725},{"$f":"Coal!M254","v":4698.4718301828261},{"$f":"Coal!N254","v":4656.6377933805788},{"$f":"Coal!O254","v":4614.8037565783325},{"$f":"Coal!P254","v":4572.9697197760852},{"$f":"Coal!Q254","v":4492.3388421270865},{"$f":"Coal!R254","v":4450.5048053248402},{"$f":"Coal!S254","v":4425.919733817439},{"$f":"Coal!T254","v":4401.1503622317005},{"$f":"Coal!U254","v":4375.6027304194013},{"$f":"Coal!V254","v":4353.7695723430206},{"$f":"Coal!W254","v":4323.0632929515905},{"$f":"Coal!X254","v":4303.5989948717279},{"$f":"Coal!Y254","v":4285.2818354981382},{"$f":"Coal!Z254","v":4262.0324883591757},{"$f":"Coal!AA254","v":4242.8368257164166},{"$f":"Coal!AB254","v":4225.3148592700782},{"$f":"Coal!AC254","v":4204.5718557405344},{"$f":"Coal!AD254","v":4184.3718456945344},{"$f":"Coal!AE254","v":4165.798924455009},{"$f":"Coal!AF254","v":4152.0220751579782},{"$f":"Coal!AG254","v":4136.0312119601085},{"$f":"Coal!AH254","v":4120.5639552154853},{"$f":"Coal!AI254","v":4109.3400307856145},{"$f":"Coal!AJ254","v":4088.851743916076},{"$f":"Coal!AK254","v":4079.7552383590519},{"$f":"Coal!AL254","v":4060.153754291312},{"$f":"Coal!AM254","v":4050.1467204692653},{"$f":"Coal!AN254","v":4032.1404971157867},{"$f":"Coal!AO254","v":4017.8938145366546},{"$f":"Coal!AP254","v":4003.5815606324636},{"$f":"Coal!AQ254","v":3988.9113124344767},{"$f":"Coal!AR254","v":3943.6089504257593}]
["RM3CoIGCCHiF","RD","Moderate",30,"Coal","IGCCHighCF",{"$f":"Coal!L255","v":4740.3058669850725},{"$f":"Coal!M255","v":4698.4718301828261},{"$f":"Coal!N255","v":4656.6377933805788},{"$f":"Coal!O255","v":4614.8037565783325},{"$f":"Coal!P255","v":4572.9697197760852},{"$f":"Coal!Q255","v":4492.3388421270865},{"$f":"Coal!R255","v":4450.5048053248402},{"$f":"Coal!S255","v":4425.919733817439},{"$f":"Coal!T255","v":4401.1503622317005},{"$f":"Coal!U255","v":4375.6027304194013},{"$f":"Coal!V255","v":4353.7695723430206},{"$f":"Coal!W255","v":4323.0632929515905},{"$f":"Coal!X255","v":4303.5989948717279},{"$f":"Coal!Y255","v":4285.2818354981382},{"$f":"Coal!Z255","v":4262.0324883591757},{"$f":"Coal!AA255","v":4242.8368257164166},{"$f":"Coal!AB255","v":4225.3148592700782},{"$f":"Coal!AC255","v":4204.5718557405344},{"$f":"Coal!AD255","v":4184.3718456945344},{"$f":"Coal!AE255","v":4165.798924455009},{"$f":"Coal!AF255","v":4152.0220751579782},{"$f":"Coal!AG255","v":4136.0312119601085},{"$f":"Coal!AH255","v":4120.5639552154853},{"$f":"Coal!AI255","v":4109.3400307856145},{"$f":"Coal!AJ255","v":4088.851743916076},{"$f":"Coal!AK255","v":4079.7552383590519},{"$f":"Coal!AL255","v":4060.153754291312},{"$f":"Coal!AM255","v":4050.1467204692653},{"$f":"Coal!AN255","v":4032.1404971157867},{"$f":"Coal!AO255","v":4017.8938145366546},{"$f":"Coal!AP255","v":4003.5815606324636},{"$f":"Coal!AQ255","v":3988.9113124344767},{"$f":"Coal!AR255","v":3943.6089504257593}]
["RC3CoIGCCHiF","RD","Conservative",30,"Coal","IGCCHighCF",{"$f":"Coal!L256","v":4740.3058669850725},{"$f":"Coal!M256","v":4698.4718301828261},{"$f":"Coal!N256","v":4656.6377933805788},{"$f":"Coal!O256","v":4614.8037565783325},{"$f":"Coal!P256","v":4572.9697197760852},{"$f":"Coal!Q256","v":4492.3388421270865},{"$f":"Coal!R256","v":4450.5048053248402},{"$f":"Coal!S256","v":4425.919733817439},{"$f":"Coal!T256","v":4401.1503622317005},{"$f":"Coal!U256","v":4375.6027304194013},{"$f":"Coal!V256","v":4353.7695723430206},{"$f":"Coal!W256","v":4323.0632929515905},{"$f":"Coal!X256","v":4303.5989948717279},{"$f":"Coal!Y256","v":4285.2818354981382},{"$f":"Coal!Z256","v":4262.0324883591757},{"$f":"Coal!AA256","v":4242.8368257164166},{"$f":"Coal!AB256","v":4225.3148592700782},{"$f":"Coal!AC256","v":4204.5718557405344},{"$f":"Coal!AD256","v":4184.3718456945344},{"$f":"Coal!AE256","v":4165.798924455009},{"$f":"Coal!AF256","v":4152.0220751579782},{"$f":"Coal!AG256","v":4136.0312119601085},{"$f":"Coal!AH256","v":4120.5639552154853},{"$f":"Coal!AI256","v":4109.3400307856145},{"$f":"Coal!AJ256","v":4088.851743916076},{"$f":"Coal!AK256","v":4079.7552383590519},{"$f":"Coal!AL256","v":4060.153754291312},{"$f":"Coal!AM256","v":4050.1467204692653},{"$f":"Coal!AN256","v":4032.1404971157867},{"$f":"Coal!AO256","v":4017.8938145366546},{"$f":"Coal!AP256","v":4003.5815606324636},{"$f":"Coal!AQ256","v":3988.9113124344767},{"$f":"Coal!AR256","v":3943.6089504257593}]
["RA3CoCCS30AF","RD","Advanced",30,"Coal","CCS30AvgCF",{"$f":"Coal!L257","v":5299.0955285798582},{"$f":"Coal!M257","v":5279.2931238366618},{"$f":"Coal!N257","v":5259.4907190934655},{"$f":"Coal!O257","v":5239.6883143502682},{"$f":"Coal!P257","v":5219.8859096070719},{"$f":"Coal!Q257","v":5200.0835048638755},{"$f":"Coal!R257","v":5180.2811001206792},{"$f":"Coal!S257","v":5147.2146338981074},{"$f":"Coal!T257","v":5124.6040998222197},{"$f":"Coal!U257","v":5098.8509851978579},{"$f":"Coal!V257","v":5075.5554056156334},{"$f":"Coal!W257","v":5050.8967383153376},{"$f":"Coal!X257","v":5021.1113869972778},{"$f":"Coal!Y257","v":4992.6325192505828},{"$f":"Coal!Z257","v":4962.4809467040095},{"$f":"Coal!AA257","v":4931.5832754400808},{"$f":"Coal!AB257","v":4905.9963612079182},{"$f":"Coal!AC257","v":4878.98021198265},{"$f":"Coal!AD257","v":4845.1839483048561},{"$f":"Coal!AE257","v":4818.472661625101},{"$f":"Coal!AF257","v":4789.9280050701163},{"$f":"Coal!AG257","v":4757.6608160294072},{"$f":"Coal!AH257","v":4724.4996957602425},{"$f":"Coal!AI257","v":4699.6108236036462},{"$f":"Coal!AJ257","v":4668.2511565896975},{"$f":"Coal!AK257","v":4640.1042781913584},{"$f":"Coal!AL257","v":4611.734415425065},{"$f":"Coal!AM257","v":4585.941115315607},{"$f":"Coal!AN257","v":4551.7903027662378},{"$f":"Coal!AO257","v":4523.6654371589957},{"$f":"Coal!AP257","v":4495.347825500382},{"$f":"Coal!AQ257","v":4466.9311853131112},{"$f":"Coal!AR257","v":4400.177113381139}]
["RM3CoCCS30AF","RD","Moderate",30,"Coal","CCS30AvgCF",{"$f":"Coal!L258","v":5299.0955285798582},{"$f":"Coal!M258","v":5279.2931238366618},{"$f":"Coal!N258","v":5259.4907190934655},{"$f":"Coal!O258","v":5239.6883143502682},{"$f":"Coal!P258","v":5219.8859096070719},{"$f":"Coal!Q258","v":5200.0835048638755},{"$f":"Coal!R258","v":5180.2811001206792},{"$f":"Coal!S258","v":5147.2146338981074},{"$f":"Coal!T258","v":5124.6040998222197},{"$f":"Coal!U258","v":5098.8509851978579},{"$f":"Coal!V258","v":5075.5554056156334},{"$f":"Coal!W258","v":5050.8967383153376},{"$f":"Coal!X258","v":5021.1113869972778},{"$f":"Coal!Y258","v":4992.6325192505828},{"$f":"Coal!Z258","v":4962.4809467040095},{"$f":"Coal!AA258","v":4931.5832754400808},{"$f":"Coal!AB258","v":4905.9963612079182},{"$f":"Coal!AC258","v":4878.98021198265},{"$f":"Coal!AD258","v":4845.1839483048561},{"$f":"Coal!AE258","v":4818.472661625101},{"$f":"Coal!AF258","v":4789.9280050701163},{"$f":"Coal!AG258","v":4757.6608160294072},{"$f":"Coal!AH258","v":4724.4996957602425},{"$f":"Coal!AI258","v":4699.6108236036462},{"$f":"Coal!AJ258","v":4668.2511565896975},{"$f":"Coal!AK258","v":4640.1042781913584},{"$f":"Coal!AL258","v":4611.734415425065},{"$f":"Coal!AM258","v":4585.941115315607},{"$f":"Coal!AN258","v":4551.7903027662378},{"$f":"Coal!AO258","v":4523.6654371589957},{"$f":"Coal!AP258","v":4495.347825500382},{"$f":"Coal!AQ258","v":4466.9311853131112},{"$f":"Coal!AR258","v":4400.177113381139}]
["RC3CoCCS30AF","RD","Conservative",30,"Coal","CCS30AvgCF",{"$f":"Coal!L259","v":5299.0955285798582},{"$f":"Coal!M259","v":5279.2931238366618},{"$f":"Coal!N259","v":5259.4907190934655},{"$f":"Coal!O259","v":5239.6883143502682},{"$f":"Coal!P259","v":5219.8859096070719},{"$f":"Coal!Q259","v":5200.0835048638755},{"$f":"Coal!R259","v":5180.2811001206792},{"$f":"Coal!S259","v":5147.2146338981074},{"$f":"Coal!T259","v":5124.6040998222197},{"$f":"Coal!U259","v":5098.8509851978579},{"$f":"Coal!V259","v":5075.5554056156334},{"$f":"Coal!W259","v":5050.8967383153376},{"$f":"Coal!X259","v":5021.1113869972778},{"$f":"Coal!Y259","v":4992.6325192505828},{"$f":"Coal!Z259","v":4962.4809467040095},{"$f":"Coal!AA259","v":4931.5832754400808},{"$f":"Coal!AB259","v":4905.9963612079182},{"$f":"Coal!AC259","v":4878.98021198265},{"$f":"Coal!AD259","v":4845.1839483048561},{"$f":"Coal!AE259","v":4818.472661625101},{"$f":"Coal!AF259","v":4789.9280050701163},{"$f":"Coal!AG259","v":4757.6608160294072},{"$f":"Coal!AH259","v":4724.4996957602425},{"$f":"Coal!AI259","v":4699.6108236036462},{"$f":"Coal!AJ259","v":4668.2511565896975},{"$f":"Coal!AK259","v":4640.1042781913584},{"$f":"Coal!AL259","v":4611.734415425065},{"$f":"Coal!AM259","v":4585.941115315607},{"$f":"Coal!AN259","v":4551.7903027662378},{"$f":"Coal!AO259","v":4523.6654371589957},{"$f":"Coal!AP259","v":4495.347825500382},{"$f":"Coal!AQ259","v":4466.9311853131112},{"$f":"Coal!AR259","v":4400.177113381139}]
["RA3CoCCS90AF","RD","Advanced",30,"Coal","CCS90AvgCF",{"$f":"Coal!L260","v":6830.7478904327218},{"$f":"Coal!M260","v":6805.222601624906},{"$f":"Coal!N260","v":6779.6973128170912},{"$f":"Coal!O260","v":6754.1720240092754},{"$f":"Coal!P260","v":6728.6467352014606},{"$f":"Coal!Q260","v":6703.1214463936449},{"$f":"Coal!R260","v":6677.5961575858291},{"$f":"Coal!S260","v":6634.9729572125607},{"$f":"Coal!T260","v":6605.8272675403168},{"$f":"Coal!U260","v":6572.6295415855957},{"$f":"Coal!V260","v":6542.5997815372466},{"$f":"Coal!W260","v":6510.8142427810662},{"$f":"Coal!X260","v":6472.4194680234168},{"$f":"Coal!Y260","v":6435.7098255893216},{"$f":"Coal!Z260","v":6396.8435530641727},{"$f":"Coal!AA260","v":6357.0146133168591},{"$f":"Coal!AB260","v":6324.0315442150222},{"$f":"Coal!AC260","v":6289.2064155602739},{"$f":"Coal!AD260","v":6245.641798374374},{"$f":"Coal!AE260","v":6211.2099600857737},{"$f":"Coal!AF260","v":6174.4155775692871},{"$f":"Coal!AG260","v":6132.820911511667},{"$f":"Coal!AH260","v":6090.0755333383649},{"$f":"Coal!AI260","v":6057.9933821432933},{"$f":"Coal!AJ260","v":6017.5685859894702},{"$f":"Coal!AK260","v":5981.2859832233125},{"$f":"Coal!AL260","v":5944.7159696310546},{"$f":"Coal!AM260","v":5911.4663785043122},{"$f":"Coal!AN260","v":5867.4451021063496},{"$f":"Coal!AO260","v":5831.1915807407313},{"$f":"Coal!AP260","v":5794.6889013480659},{"$f":"Coal!AQ260","v":5758.0590516487864},{"$f":"Coal!AR260","v":5672.0098102362144}]
["RM3CoCCS90AF","RD","Moderate",30,"Coal","CCS90AvgCF",{"$f":"Coal!L261","v":6830.7478904327218},{"$f":"Coal!M261","v":6805.222601624906},{"$f":"Coal!N261","v":6779.6973128170912},{"$f":"Coal!O261","v":6754.1720240092754},{"$f":"Coal!P261","v":6728.6467352014606},{"$f":"Coal!Q261","v":6703.1214463936449},{"$f":"Coal!R261","v":6677.5961575858291},{"$f":"Coal!S261","v":6634.9729572125607},{"$f":"Coal!T261","v":6605.8272675403168},{"$f":"Coal!U261","v":6572.6295415855957},{"$f":"Coal!V261","v":6542.5997815372466},{"$f":"Coal!W261","v":6510.8142427810662},{"$f":"Coal!X261","v":6472.4194680234168},{"$f":"Coal!Y261","v":6435.7098255893216},{"$f":"Coal!Z261","v":6396.8435530641727},{"$f":"Coal!AA261","v":6357.0146133168591},{"$f":"Coal!AB261","v":6324.0315442150222},{"$f":"Coal!AC261","v":6289.2064155602739},{"$f":"Coal!AD261","v":6245.641798374374},{"$f":"Coal!AE261","v":6211.2099600857737},{"$f":"Coal!AF261","v":6174.4155775692871},{"$f":"Coal!AG261","v":6132.820911511667},{"$f":"Coal!AH261","v":6090.0755333383649},{"$f":"Coal!AI261","v":6057.9933821432933},{"$f":"Coal!AJ261","v":6017.5685859894702},{"$f":"Coal!AK261","v":5981.2859832233125},{"$f":"Coal!AL261","v":5944.7159696310546},{"$f":"Coal!AM261","v":5911.4663785043122},{"$f":"Coal!AN261","v":5867.4451021063496},{"$f":"Coal!AO261","v":5831.1915807407313},{"$f":"Coal!AP261","v":5794.6889013480659},{"$f":"Coal!AQ261","v":5758.0590516487864},{"$f":"Coal!AR261","v":5672.0098102362144}]
["RC3CoCCS90AF","RD","Conservative",30,"Coal","CCS90AvgCF",{"$f":"Coal!L262","v":6830.7478904327218},{"$f":"Coal!M262","v":6805.222601624906},{"$f":"Coal!N262","v":6779.6973128170912},{"$f":"Coal!O262","v":6754.1720240092754},{"$f":"Coal!P262","v":6728.6467352014606},{"$f":"Coal!Q262","v":6703.1214463936449},{"$f":"Coal!R262","v":6677.5961575858291},{"$f":"Coal!S262","v":6634.9729572125607},{"$f":"Coal!T262","v":6605.8272675403168},{"$f":"Coal!U262","v":6572.6295415855957},{"$f":"Coal!V262","v":6542.5997815372466},{"$f":"Coal!W262","v":6510.8142427810662},{"$f":"Coal!X262","v":6472.4194680234168},{"$f":"Coal!Y262","v":6435.7098255893216},{"$f":"Coal!Z262","v":6396.8435530641727},{"$f":"Coal!AA262","v":6357.0146133168591},{"$f":"Coal!AB262","v":6324.0315442150222},{"$f":"Coal!AC262","v":6289.2064155602739},{"$f":"Coal!AD262","v":6245.641798374374},{"$f":"Coal!AE262","v":6211.2099600857737},{"$f":"Coal!AF262","v":6174.4155775692871},{"$f":"Coal!AG262","v":6132.820911511667},{"$f":"Coal!AH262","v":6090.0755333383649},{"$f":"Coal!AI262","v":6057.9933821432933},{"$f":"Coal!AJ262","v":6017.5685859894702},{"$f":"Coal!AK262","v":5981.2859832233125},{"$f":"Coal!AL262","v":5944.7159696310546},{"$f":"Coal!AM262","v":5911.4663785043122},{"$f":"Coal!AN262","v":5867.4451021063496},{"$f":"Coal!AO262","v":5831.1915807407313},{"$f":"Coal!AP262","v":5794.6889013480659},{"$f":"Coal!AQ262","v":5758.0590516487864},{"$f":"Coal!AR262","v":5672.0098102362144}]
["RA3CoCCS30HF","RD","Advanced",30,"Coal","CCS30HighCF",{"$f":"Coal!L263","v":5299.0955285798582},{"$f":"Coal!M263","v":5279.2931238366618},{"$f":"Coal!N263","v":5259.4907190934655},{"$f":"Coal!O263","v":5239.6883143502682},{"$f":"Coal!P263","v":5219.8859096070719},{"$f":"Coal!Q263","v":5200.0835048638755},{"$f":"Coal!R263","v":5180.2811001206792},{"$f":"Coal!S263","v":5147.2146338981074},{"$f":"Coal!T263","v":5124.6040998222197},{"$f":"Coal!U263","v":5098.8509851978579},{"$f":"Coal!V263","v":5075.5554056156334},{"$f":"Coal!W263","v":5050.8967383153376},{"$f":"Coal!X263","v":5021.1113869972778},{"$f":"Coal!Y263","v":4992.6325192505828},{"$f":"Coal!Z263","v":4962.4809467040095},{"$f":"Coal!AA263","v":4931.5832754400808},{"$f":"Coal!AB263","v":4905.9963612079182},{"$f":"Coal!AC263","v":4878.98021198265},{"$f":"Coal!AD263","v":4845.1839483048561},{"$f":"Coal!AE263","v":4818.472661625101},{"$f":"Coal!AF263","v":4789.9280050701163},{"$f":"Coal!AG263","v":4757.6608160294072},{"$f":"Coal!AH263","v":4724.4996957602425},{"$f":"Coal!AI263","v":4699.6108236036462},{"$f":"Coal!AJ263","v":4668.2511565896975},{"$f":"Coal!AK263","v":4640.1042781913584},{"$f":"Coal!AL263","v":4611.734415425065},{"$f":"Coal!AM263","v":4585.941115315607},{"$f":"Coal!AN263","v":4551.7903027662378},{"$f":"Coal!AO263","v":4523.6654371589957},{"$f":"Coal!AP263","v":4495.347825500382},{"$f":"Coal!AQ263","v":4466.9311853131112},{"$f":"Coal!AR263","v":4400.177113381139}]
["RM3CoCCS30HF","RD","Moderate",30,"Coal","CCS30HighCF",{"$f":"Coal!L264","v":5299.0955285798582},{"$f":"Coal!M264","v":5279.2931238366618},{"$f":"Coal!N264","v":5259.4907190934655},{"$f":"Coal!O264","v":5239.6883143502682},{"$f":"Coal!P264","v":5219.8859096070719},{"$f":"Coal!Q264","v":5200.0835048638755},{"$f":"Coal!R264","v":5180.2811001206792},{"$f":"Coal!S264","v":5147.2146338981074},{"$f":"Coal!T264","v":5124.6040998222197},{"$f":"Coal!U264","v":5098.8509851978579},{"$f":"Coal!V264","v":5075.5554056156334},{"$f":"Coal!W264","v":5050.8967383153376},{"$f":"Coal!X264","v":5021.1113869972778},{"$f":"Coal!Y264","v":4992.6325192505828},{"$f":"Coal!Z264","v":4962.4809467040095},{"$f":"Coal!AA264","v":4931.5832754400808},{"$f":"Coal!AB264","v":4905.9963612079182},{"$f":"Coal!AC264","v":4878.98021198265},{"$f":"Coal!AD264","v":4845.1839483048561},{"$f":"Coal!AE264","v":4818.472661625101},{"$f":"Coal!AF264","v":4789.9280050701163},{"$f":"Coal!AG264","v":4757.6608160294072},{"$f":"Coal!AH264","v":4724.4996957602425},{"$f":"Coal!AI264","v":4699.6108236036462},{"$f":"Coal!AJ264","v":4668.2511565896975},{"$f":"Coal!AK264","v":4640.1042781913584},{"$f":"Coal!AL264","v":4611.734415425065},{"$f":"Coal!AM264","v":4585.941115315607},{"$f":"Coal!AN264","v":4551.7903027662378},{"$f":"Coal!AO264","v":4523.6654371589957},{"$f":"Coal!AP264","v":4495.347825500382},{"$f":"Coal!AQ264","v":4466.9311853131112},{"$f":"Coal!AR264","v":4400.177113381139}]
["RC3CoCCS30HF","RD","Conservative",30,"Coal","CCS30HighCF",{"$f":"Coal!L265","v":5299.0955285798582},{"$f":"Coal!M265","v":5279.2931238366618},{"$f":"Coal!N265","v":5259.4907190934655},{"$f":"Coal!O265","v":5239.6883143502682},{"$f":"Coal!P265","v":5219.8859096070719},{"$f":"Coal!Q265","v":5200.0835048638755},{"$f":"Coal!R265","v":5180.2811001206792},{"$f":"Coal!S265","v":5147.2146338981074},{"$f":"Coal!T265","v":5124.6040998222197},{"$f":"Coal!U265","v":5098.8509851978579},{"$f":"Coal!V265","v":5075.5554056156334},{"$f":"Coal!W265","v":5050.8967383153376},{"$f":"Coal!X265","v":5021.1113869972778},{"$f":"Coal!Y265","v":4992.6325192505828},{"$f":"Coal!Z265","v":4962.4809467040095},{"$f":"Coal!AA265","v":4931.5832754400808},{"$f":"Coal!AB265","v":4905.9963612079182},{"$f":"Coal!AC265","v":4878.98021198265},{"$f":"Coal!AD265","v":4845.1839483048561},{"$f":"Coal!AE265","v":4818.472661625101},{"$f":"Coal!AF265","v":4789.9280050701163},{"$f":"Coal!AG265","v":4757.6608160294072},{"$f":"Coal!AH265","v":4724.4996957602425},{"$f":"Coal!AI265","v":4699.6108236036462},{"$f":"Coal!AJ265","v":4668.2511565896975},{"$f":"Coal!AK265","v":4640.1042781913584},{"$f":"Coal!AL265","v":4611.734415425065},{"$f":"Coal!AM265","v":4585.941115315607},{"$f":"Coal!AN265","v":4551.7903027662378},{"$f":"Coal!AO265","v":4523.6654371589957},{"$f":"Coal!AP265","v":4495.347825500382},{"$f":"Coal!AQ265","v":4466.9311853131112},{"$f":"Coal!AR265","v":4400.177113381139}]
["RA3CoCCS90HF","RD","Advanced",30,"Coal","CCS90HighCF",{"$f":"Coal!L266","v":6830.7478904327218},{"$f":"Coal!M266","v":6805.222601624906},{"$f":"Coal!N266","v":6779.6973128170912},{"$f":"Coal!O266","v":6754.1720240092754},{"$f":"Coal!P266","v":6728.6467352014606},{"$f":"Coal!Q266","v":6703.1214463936449},{"$f":"Coal!R266","v":6677.5961575858291},{"$f":"Coal!S266","v":6634.9729572125607},{"$f":"Coal!T266","v":6605.8272675403168},{"$f":"Coal!U266","v":6572.6295415855957},{"$f":"Coal!V266","v":6542.5997815372466},{"$f":"Coal!W266","v":6510.8142427810662},{"$f":"Coal!X266","v":6472.4194680234168},{"$f":"Coal!Y266","v":6435.7098255893216},{"$f":"Coal!Z266","v":6396.8435530641727},{"$f":"Coal!AA266","v":6357.0146133168591},{"$f":"Coal!AB266","v":6324.0315442150222},{"$f":"Coal!AC266","v":6289.2064155602739},{"$f":"Coal!AD266","v":6245.641798374374},{"$f":"Coal!AE266","v":6211.2099600857737},{"$f":"Coal!AF266","v":6174.4155775692871},{"$f":"Coal!AG266","v":6132.820911511667},{"$f":"Coal!AH266","v":6090.0755333383649},{"$f":"Coal!AI266","v":6057.9933821432933},{"$f":"Coal!AJ266","v":6017.5685859894702},{"$f":"Coal!AK266","v":5981.2859832233125},{"$f":"Coal!AL266","v":5944.7159696310546},{"$f":"Coal!AM266","v":5911.4663785043122},{"$f":"Coal!AN266","v":5867.4451021063496},{"$f":"Coal!AO266","v":5831.1915807407313},{"$f":"Coal!AP266","v":5794.6889013480659},{"$f":"Coal!AQ266","v":5758.0590516487864},{"$f":"Coal!AR266","v":5672.0098102362144}]
["RM3CoCCS90HF","RD","Moderate",30,"Coal","CCS90HighCF",{"$f":"Coal!L267","v":6830.7478904327218},{"$f":"Coal!M267","v":6805.222601624906},{"$f":"Coal!N267","v":6779.6973128170912},{"$f":"Coal!O267","v":6754.1720240092754},{"$f":"Coal!P267","v":6728.6467352014606},{"$f":"Coal!Q267","v":6703.1214463936449},{"$f":"Coal!R267","v":6677.5961575858291},{"$f":"Coal!S267","v":6634.9729572125607},{"$f":"Coal!T267","v":6605.8272675403168},{"$f":"Coal!U267","v":6572.6295415855957},{"$f":"Coal!V267","v":6542.5997815372466},{"$f":"Coal!W267","v":6510.8142427810662},{"$f":"Coal!X267","v":6472.4194680234168},{"$f":"Coal!Y267","v":6435.7098255893216},{"$f":"Coal!Z267","v":6396.8435530641727},{"$f":"Coal!AA267","v":6357.0146133168591},{"$f":"Coal!AB267","v":6324.0315442150222},{"$f":"Coal!AC267","v":6289.2064155602739},{"$f":"Coal!AD267","v":6245.641798374374},{"$f":"Coal!AE267","v":6211.2099600857737},{"$f":"Coal!AF267","v":6174.4155775692871},{"$f":"Coal!AG267","v":6132.820911511667},{"$f":"Coal!AH267","v":6090.0755333383649},{"$f":"Coal!AI267","v":6057.9933821432933},{"$f":"Coal!AJ267","v":6017.5685859894702},{"$f":"Coal!AK267","v":5981.2859832233125},{"$f":"Coal!AL267","v":5944.7159696310546},{"$f":"Coal!AM267","v":5911.4663785043122},{"$f":"Coal!AN267","v":5867.4451021063496},{"$f":"Coal!AO267","v":5831.1915807407313},{"$f":"Coal!AP267","v":5794.6889013480659},{"$f":"Coal!AQ267","v":5758.0590516487864},{"$f":"Coal!AR267","v":5672.0098102362144}]
["RC3CoCCS90HF","RD","Conservative",30,"Coal","CCS90HighCF",{"$f":"Coal!L268","v":6830.7478904327218},{"$f":"Coal!M268","v":6805.222601624906},{"$f":"Coal!N268","v":6779.6973128170912},{"$f":"Coal!O268","v":6754.1720240092754},{"$f":"Coal!P268","v":6728.6467352014606},{"$f":"Coal!Q268","v":6703.1214463936449},{"$f":"Coal!R268","v":6677.5961575858291},{"$f":"Coal!S268","v":6634.9729572125607},{"$f":"Coal!T268","v":6605.8272675403168},{"$f":"Coal!U268","v":6572.6295415855957},{"$f":"Coal!V268","v":6542.5997815372466},{"$f":"Coal!W268","v":6510.8142427810662},{"$f":"Coal!X268","v":6472.4194680234168},{"$f":"Coal!Y268","v":6435.7098255893216},{"$f":"Coal!Z268","v":6396.8435530641727},{"$f":"Coal!AA268","v":6357.0146133168591},{"$f":"Coal!AB268","v":6324.0315442150222},{"$f":"Coal!AC268","v":6289.2064155602739},{"$f":"Coal!AD268","v":6245.641798374374},{"$f":"Coal!AE268","v":6211.2099600857737},{"$f":"Coal!AF268","v":6174.4155775692871},{"$f":"Coal!AG268","v":6132.820911511667},{"$f":"Coal!AH268","v":6090.0755333383649},{"$f":"Coal!AI268","v":6057.9933821432933},{"$f":"Coal!AJ268","v":6017.5685859894702},{"$f":"Coal!AK268","v":5981.2859832233125},{"$f":"Coal!AL268","v":5944.7159696310546},{"$f":"Coal!AM268","v":5911.4663785043122},{"$f":"Coal!AN268","v":5867.4451021063496},{"$f":"Coal!AO268","v":5831.1915807407313},{"$f":"Coal!AP268","v":5794.6889013480659},{"$f":"Coal!AQ268","v":5758.0590516487864},{"$f":"Coal!AR268","v":5672.0098102362144}]
["RA3NaCTAvgCF","RD","Advanced",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L195","v":982.96246130209977},{"$f":"'Natural Gas'!M195","v":978.28409990261071},{"$f":"'Natural Gas'!N195","v":973.60573850312153},{"$f":"'Natural Gas'!O195","v":968.92737710363247},{"$f":"'Natural Gas'!P195","v":964.24901570414352},{"$f":"'Natural Gas'!Q195","v":953.16828359595229},{"$f":"'Natural Gas'!R195","v":936.03560658257118},{"$f":"'Natural Gas'!S195","v":924.7229308080681},{"$f":"'Natural Gas'!T195","v":917.89861802124256},{"$f":"'Natural Gas'!U195","v":910.53274808400624},{"$f":"'Natural Gas'!V195","v":905.72575709406624},{"$f":"'Natural Gas'!W195","v":902.48928526207146},{"$f":"'Natural Gas'!X195","v":897.99041033365052},{"$f":"'Natural Gas'!Y195","v":894.13511367335582},{"$f":"'Natural Gas'!Z195","v":890.01088794751308},{"$f":"'Natural Gas'!AA195","v":885.30372378089135},{"$f":"'Natural Gas'!AB195","v":881.90121962169826},{"$f":"'Natural Gas'!AC195","v":879.4478402080905},{"$f":"'Natural Gas'!AD195","v":876.12999615251374},{"$f":"'Natural Gas'!AE195","v":874.0919438779207},{"$f":"'Natural Gas'!AF195","v":871.72308583678955},{"$f":"'Natural Gas'!AG195","v":868.67498800661099},{"$f":"'Natural Gas'!AH195","v":865.45942525090788},{"$f":"'Natural Gas'!AI195","v":863.75910859085036},{"$f":"'Natural Gas'!AJ195","v":860.87054510230814},{"$f":"'Natural Gas'!AK195","v":858.57369874982021},{"$f":"'Natural Gas'!AL195","v":856.23634902929416},{"$f":"'Natural Gas'!AM195","v":854.38008117045501},{"$f":"'Natural Gas'!AN195","v":850.96552111645678},{"$f":"'Natural Gas'!AO195","v":848.67471055298427},{"$f":"'Natural Gas'!AP195","v":846.34886421467922},{"$f":"'Natural Gas'!AQ195","v":844.0052967135415},{"$f":"'Natural Gas'!AR195","v":834.39253482591789}]
["RM3NaCTAvgCF","RD","Moderate",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L196","v":982.96246130209977},{"$f":"'Natural Gas'!M196","v":978.28409990261071},{"$f":"'Natural Gas'!N196","v":973.60573850312153},{"$f":"'Natural Gas'!O196","v":968.92737710363247},{"$f":"'Natural Gas'!P196","v":964.24901570414352},{"$f":"'Natural Gas'!Q196","v":953.16828359595229},{"$f":"'Natural Gas'!R196","v":936.03560658257118},{"$f":"'Natural Gas'!S196","v":924.7229308080681},{"$f":"'Natural Gas'!T196","v":917.89861802124256},{"$f":"'Natural Gas'!U196","v":910.53274808400624},{"$f":"'Natural Gas'!V196","v":905.72575709406624},{"$f":"'Natural Gas'!W196","v":902.48928526207146},{"$f":"'Natural Gas'!X196","v":897.99041033365052},{"$f":"'Natural Gas'!Y196","v":894.13511367335582},{"$f":"'Natural Gas'!Z196","v":890.01088794751308},{"$f":"'Natural Gas'!AA196","v":885.30372378089135},{"$f":"'Natural Gas'!AB196","v":881.90121962169826},{"$f":"'Natural Gas'!AC196","v":879.4478402080905},{"$f":"'Natural Gas'!AD196","v":876.12999615251374},{"$f":"'Natural Gas'!AE196","v":874.0919438779207},{"$f":"'Natural Gas'!AF196","v":871.72308583678955},{"$f":"'Natural Gas'!AG196","v":868.67498800661099},{"$f":"'Natural Gas'!AH196","v":865.45942525090788},{"$f":"'Natural Gas'!AI196","v":863.75910859085036},{"$f":"'Natural Gas'!AJ196","v":860.87054510230814},{"$f":"'Natural Gas'!AK196","v":858.57369874982021},{"$f":"'Natural Gas'!AL196","v":856.23634902929416},{"$f":"'Natural Gas'!AM196","v":854.38008117045501},{"$f":"'Natural Gas'!AN196","v":850.96552111645678},{"$f":"'Natural Gas'!AO196","v":848.67471055298427},{"$f":"'Natural Gas'!AP196","v":846.34886421467922},{"$f":"'Natural Gas'!AQ196","v":844.0052967135415},{"$f":"'Natural Gas'!AR196","v":834.39253482591789}]
["RC3NaCTAvgCF","RD","Conservative",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L197","v":982.96246130209977},{"$f":"'Natural Gas'!M197","v":978.28409990261071},{"$f":"'Natural Gas'!N197","v":973.60573850312153},{"$f":"'Natural Gas'!O197","v":968.92737710363247},{"$f":"'Natural Gas'!P197","v":964.24901570414352},{"$f":"'Natural Gas'!Q197","v":953.16828359595229},{"$f":"'Natural Gas'!R197","v":936.03560658257118},{"$f":"'Natural Gas'!S197","v":924.7229308080681},{"$f":"'Natural Gas'!T197","v":917.89861802124256},{"$f":"'Natural Gas'!U197","v":910.53274808400624},{"$f":"'Natural Gas'!V197","v":905.72575709406624},{"$f":"'Natural Gas'!W197","v":902.48928526207146},{"$f":"'Natural Gas'!X197","v":897.99041033365052},{"$f":"'Natural Gas'!Y197","v":894.13511367335582},{"$f":"'Natural Gas'!Z197","v":890.01088794751308},{"$f":"'Natural Gas'!AA197","v":885.30372378089135},{"$f":"'Natural Gas'!AB197","v":881.90121962169826},{"$f":"'Natural Gas'!AC197","v":879.4478402080905},{"$f":"'Natural Gas'!AD197","v":876.12999615251374},{"$f":"'Natural Gas'!AE197","v":874.0919438779207},{"$f":"'Natural Gas'!AF197","v":871.72308583678955},{"$f":"'Natural Gas'!AG197","v":868.67498800661099},{"$f":"'Natural Gas'!AH197","v":865.45942525090788},{"$f":"'Natural Gas'!AI197","v":863.75910859085036},{"$f":"'Natural Gas'!AJ197","v":860.87054510230814},{"$f":"'Natural Gas'!AK197","v":858.57369874982021},{"$f":"'Natural Gas'!AL197","v":856.23634902929416},{"$f":"'Natural Gas'!AM197","v":854.38008117045501},{"$f":"'Natural Gas'!AN197","v":850.96552111645678},{"$f":"'Natural Gas'!AO197","v":848.67471055298427},{"$f":"'Natural Gas'!AP197","v":846.34886421467922},{"$f":"'Natural Gas'!AQ197","v":844.0052967135415},{"$f":"'Natural Gas'!AR197","v":834.39253482591789}]
["RA3NaCTHighF","RD","Advanced",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L198","v":982.96246130209977},{"$f":"'Natural Gas'!M198","v":978.28409990261071},{"$f":"'Natural Gas'!N198","v":973.60573850312153},{"$f":"'Natural Gas'!O198","v":968.92737710363247},{"$f":"'Natural Gas'!P198","v":964.24901570414352},{"$f":"'Natural Gas'!Q198","v":953.16828359595229},{"$f":"'Natural Gas'!R198","v":936.03560658257118},{"$f":"'Natural Gas'!S198","v":924.7229308080681},{"$f":"'Natural Gas'!T198","v":917.89861802124256},{"$f":"'Natural Gas'!U198","v":910.53274808400624},{"$f":"'Natural Gas'!V198","v":905.72575709406624},{"$f":"'Natural Gas'!W198","v":902.48928526207146},{"$f":"'Natural Gas'!X198","v":897.99041033365052},{"$f":"'Natural Gas'!Y198","v":894.13511367335582},{"$f":"'Natural Gas'!Z198","v":890.01088794751308},{"$f":"'Natural Gas'!AA198","v":885.30372378089135},{"$f":"'Natural Gas'!AB198","v":881.90121962169826},{"$f":"'Natural Gas'!AC198","v":879.4478402080905},{"$f":"'Natural Gas'!AD198","v":876.12999615251374},{"$f":"'Natural Gas'!AE198","v":874.0919438779207},{"$f":"'Natural Gas'!AF198","v":871.72308583678955},{"$f":"'Natural Gas'!AG198","v":868.67498800661099},{"$f":"'Natural Gas'!AH198","v":865.45942525090788},{"$f":"'Natural Gas'!AI198","v":863.75910859085036},{"$f":"'Natural Gas'!AJ198","v":860.87054510230814},{"$f":"'Natural Gas'!AK198","v":858.57369874982021},{"$f":"'Natural Gas'!AL198","v":856.23634902929416},{"$f":"'Natural Gas'!AM198","v":854.38008117045501},{"$f":"'Natural Gas'!AN198","v":850.96552111645678},{"$f":"'Natural Gas'!AO198","v":848.67471055298427},{"$f":"'Natural Gas'!AP198","v":846.34886421467922},{"$f":"'Natural Gas'!AQ198","v":844.0052967135415},{"$f":"'Natural Gas'!AR198","v":834.39253482591789}]
["RM3NaCTHighF","RD","Moderate",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L199","v":982.96246130209977},{"$f":"'Natural Gas'!M199","v":978.28409990261071},{"$f":"'Natural Gas'!N199","v":973.60573850312153},{"$f":"'Natural Gas'!O199","v":968.92737710363247},{"$f":"'Natural Gas'!P199","v":964.24901570414352},{"$f":"'Natural Gas'!Q199","v":953.16828359595229},{"$f":"'Natural Gas'!R199","v":936.03560658257118},{"$f":"'Natural Gas'!S199","v":924.7229308080681},{"$f":"'Natural Gas'!T199","v":917.89861802124256},{"$f":"'Natural Gas'!U199","v":910.53274808400624},{"$f":"'Natural Gas'!V199","v":905.72575709406624},{"$f":"'Natural Gas'!W199","v":902.48928526207146},{"$f":"'Natural Gas'!X199","v":897.99041033365052},{"$f":"'Natural Gas'!Y199","v":894.13511367335582},{"$f":"'Natural Gas'!Z199","v":890.01088794751308},{"$f":"'Natural Gas'!AA199","v":885.30372378089135},{"$f":"'Natural Gas'!AB199","v":881.90121962169826},{"$f":"'Natural Gas'!AC199","v":879.4478402080905},{"$f":"'Natural Gas'!AD199","v":876.12999615251374},{"$f":"'Natural Gas'!AE199","v":874.0919438779207},{"$f":"'Natural Gas'!AF199","v":871.72308583678955},{"$f":"'Natural Gas'!AG199","v":868.67498800661099},{"$f":"'Natural Gas'!AH199","v":865.45942525090788},{"$f":"'Natural Gas'!AI199","v":863.75910859085036},{"$f":"'Natural Gas'!AJ199","v":860.87054510230814},{"$f":"'Natural Gas'!AK199","v":858.57369874982021},{"$f":"'Natural Gas'!AL199","v":856.23634902929416},{"$f":"'Natural Gas'!AM199","v":854.38008117045501},{"$f":"'Natural Gas'!AN199","v":850.96552111645678},{"$f":"'Natural Gas'!AO199","v":848.67471055298427},{"$f":"'Natural Gas'!AP199","v":846.34886421467922},{"$f":"'Natural Gas'!AQ199","v":844.0052967135415},{"$f":"'Natural Gas'!AR199","v":834.39253482591789}]
["RC3NaCTHighF","RD","Conservative",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L200","v":982.96246130209977},{"$f":"'Natural Gas'!M200","v":978.28409990261071},{"$f":"'Natural Gas'!N200","v":973.60573850312153},{"$f":"'Natural Gas'!O200","v":968.92737710363247},{"$f":"'Natural Gas'!P200","v":964.24901570414352},{"$f":"'Natural Gas'!Q200","v":953.16828359595229},{"$f":"'Natural Gas'!R200","v":936.03560658257118},{"$f":"'Natural Gas'!S200","v":924.7229308080681},{"$f":"'Natural Gas'!T200","v":917.89861802124256},{"$f":"'Natural Gas'!U200","v":910.53274808400624},{"$f":"'Natural Gas'!V200","v":905.72575709406624},{"$f":"'Natural Gas'!W200","v":902.48928526207146},{"$f":"'Natural Gas'!X200","v":897.99041033365052},{"$f":"'Natural Gas'!Y200","v":894.13511367335582},{"$f":"'Natural Gas'!Z200","v":890.01088794751308},{"$f":"'Natural Gas'!AA200","v":885.30372378089135},{"$f":"'Natural Gas'!AB200","v":881.90121962169826},{"$f":"'Natural Gas'!AC200","v":879.4478402080905},{"$f":"'Natural Gas'!AD200","v":876.12999615251374},{"$f":"'Natural Gas'!AE200","v":874.0919438779207},{"$f":"'Natural Gas'!AF200","v":871.72308583678955},{"$f":"'Natural Gas'!AG200","v":868.67498800661099},{"$f":"'Natural Gas'!AH200","v":865.45942525090788},{"$f":"'Natural Gas'!AI200","v":863.75910859085036},{"$f":"'Natural Gas'!AJ200","v":860.87054510230814},{"$f":"'Natural Gas'!AK200","v":858.57369874982021},{"$f":"'Natural Gas'!AL200","v":856.23634902929416},{"$f":"'Natural Gas'!AM200","v":854.38008117045501},{"$f":"'Natural Gas'!AN200","v":850.96552111645678},{"$f":"'Natural Gas'!AO200","v":848.67471055298427},{"$f":"'Natural Gas'!AP200","v":846.34886421467922},{"$f":"'Natural Gas'!AQ200","v":844.0052967135415},{"$f":"'Natural Gas'!AR200","v":834.39253482591789}]
["RA3NaCCAvgCF","RD","Advanced",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L201","v":1088.3277390392032},{"$f":"'Natural Gas'!M201","v":1077.1341699997547},{"$f":"'Natural Gas'!N201","v":1065.9406009603063},{"$f":"'Natural Gas'!O201","v":1054.7470319208578},{"$f":"'Natural Gas'!P201","v":1043.5534628814094},{"$f":"'Natural Gas'!Q201","v":1032.3598938419607},{"$f":"'Natural Gas'!R201","v":1018.1696417346128},{"$f":"'Natural Gas'!S201","v":1008.0019363728217},{"$f":"'Natural Gas'!T201","v":1001.9875410278461},{"$f":"'Natural Gas'!U201","v":995.37722560825773},{"$f":"'Natural Gas'!V201","v":990.95804854959499},{"$f":"'Natural Gas'!W201","v":987.73744809193045},{"$f":"'Natural Gas'!X201","v":983.23517681721398},{"$f":"'Natural Gas'!Y201","v":979.31965541139004},{"$f":"'Natural Gas'!Z201","v":975.1004685614646},{"$f":"'Natural Gas'!AA201","v":970.37196523467185},{"$f":"'Natural Gas'!AB201","v":966.97216541364935},{"$f":"'Natural Gas'!AC201","v":964.26431600180854},{"$f":"'Natural Gas'!AD201","v":960.50474516578868},{"$f":"'Natural Gas'!AE201","v":958.14821000559584},{"$f":"'Natural Gas'!AF201","v":955.42892077489842},{"$f":"'Natural Gas'!AG201","v":951.96533040475754},{"$f":"'Natural Gas'!AH201","v":948.31828693268255},{"$f":"'Natural Gas'!AI201","v":946.33165720787804},{"$f":"'Natural Gas'!AJ201","v":943.04316107296654},{"$f":"'Natural Gas'!AK201","v":940.40281816152185},{"$f":"'Natural Gas'!AL201","v":937.71812617418891},{"$f":"'Natural Gas'!AM201","v":935.560218757396},{"$f":"'Natural Gas'!AN201","v":931.69599721029147},{"$f":"'Natural Gas'!AO201","v":929.06220758551854},{"$f":"'Natural Gas'!AP201","v":926.38994586598915},{"$f":"'Natural Gas'!AQ201","v":923.69837948711393},{"$f":"'Natural Gas'!AR201","v":913.05237801739736}]
["RM3NaCCAvgCF","RD","Moderate",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L202","v":1088.3277390392032},{"$f":"'Natural Gas'!M202","v":1077.1341699997547},{"$f":"'Natural Gas'!N202","v":1065.9406009603063},{"$f":"'Natural Gas'!O202","v":1054.7470319208578},{"$f":"'Natural Gas'!P202","v":1043.5534628814094},{"$f":"'Natural Gas'!Q202","v":1032.3598938419607},{"$f":"'Natural Gas'!R202","v":1018.1696417346128},{"$f":"'Natural Gas'!S202","v":1008.0019363728217},{"$f":"'Natural Gas'!T202","v":1001.9875410278461},{"$f":"'Natural Gas'!U202","v":995.37722560825773},{"$f":"'Natural Gas'!V202","v":990.95804854959499},{"$f":"'Natural Gas'!W202","v":987.73744809193045},{"$f":"'Natural Gas'!X202","v":983.23517681721398},{"$f":"'Natural Gas'!Y202","v":979.31965541139004},{"$f":"'Natural Gas'!Z202","v":975.1004685614646},{"$f":"'Natural Gas'!AA202","v":970.37196523467185},{"$f":"'Natural Gas'!AB202","v":966.97216541364935},{"$f":"'Natural Gas'!AC202","v":964.26431600180854},{"$f":"'Natural Gas'!AD202","v":960.50474516578868},{"$f":"'Natural Gas'!AE202","v":958.14821000559584},{"$f":"'Natural Gas'!AF202","v":955.42892077489842},{"$f":"'Natural Gas'!AG202","v":951.96533040475754},{"$f":"'Natural Gas'!AH202","v":948.31828693268255},{"$f":"'Natural Gas'!AI202","v":946.33165720787804},{"$f":"'Natural Gas'!AJ202","v":943.04316107296654},{"$f":"'Natural Gas'!AK202","v":940.40281816152185},{"$f":"'Natural Gas'!AL202","v":937.71812617418891},{"$f":"'Natural Gas'!AM202","v":935.560218757396},{"$f":"'Natural Gas'!AN202","v":931.69599721029147},{"$f":"'Natural Gas'!AO202","v":929.06220758551854},{"$f":"'Natural Gas'!AP202","v":926.38994586598915},{"$f":"'Natural Gas'!AQ202","v":923.69837948711393},{"$f":"'Natural Gas'!AR202","v":913.05237801739736}]
["RC3NaCCAvgCF","RD","Conservative",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L203","v":1088.3277390392032},{"$f":"'Natural Gas'!M203","v":1077.1341699997547},{"$f":"'Natural Gas'!N203","v":1065.9406009603063},{"$f":"'Natural Gas'!O203","v":1054.7470319208578},{"$f":"'Natural Gas'!P203","v":1043.5534628814094},{"$f":"'Natural Gas'!Q203","v":1032.3598938419607},{"$f":"'Natural Gas'!R203","v":1018.1696417346128},{"$f":"'Natural Gas'!S203","v":1008.0019363728217},{"$f":"'Natural Gas'!T203","v":1001.9875410278461},{"$f":"'Natural Gas'!U203","v":995.37722560825773},{"$f":"'Natural Gas'!V203","v":990.95804854959499},{"$f":"'Natural Gas'!W203","v":987.73744809193045},{"$f":"'Natural Gas'!X203","v":983.23517681721398},{"$f":"'Natural Gas'!Y203","v":979.31965541139004},{"$f":"'Natural Gas'!Z203","v":975.1004685614646},{"$f":"'Natural Gas'!AA203","v":970.37196523467185},{"$f":"'Natural Gas'!AB203","v":966.97216541364935},{"$f":"'Natural Gas'!AC203","v":964.26431600180854},{"$f":"'Natural Gas'!AD203","v":960.50474516578868},{"$f":"'Natural Gas'!AE203","v":958.14821000559584},{"$f":"'Natural Gas'!AF203","v":955.42892077489842},{"$f":"'Natural Gas'!AG203","v":951.96533040475754},{"$f":"'Natural Gas'!AH203","v":948.31828693268255},{"$f":"'Natural Gas'!AI203","v":946.33165720787804},{"$f":"'Natural Gas'!AJ203","v":943.04316107296654},{"$f":"'Natural Gas'!AK203","v":940.40281816152185},{"$f":"'Natural Gas'!AL203","v":937.71812617418891},{"$f":"'Natural Gas'!AM203","v":935.560218757396},{"$f":"'Natural Gas'!AN203","v":931.69599721029147},{"$f":"'Natural Gas'!AO203","v":929.06220758551854},{"$f":"'Natural Gas'!AP203","v":926.38994586598915},{"$f":"'Natural Gas'!AQ203","v":923.69837948711393},{"$f":"'Natural Gas'!AR203","v":913.05237801739736}]
["RA3NaCCHighF","RD","Advanced",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L204","v":1088.3277390392032},{"$f":"'Natural Gas'!M204","v":1077.1341699997547},{"$f":"'Natural Gas'!N204","v":1065.9406009603063},{"$f":"'Natural Gas'!O204","v":1054.7470319208578},{"$f":"'Natural Gas'!P204","v":1043.5534628814094},{"$f":"'Natural Gas'!Q204","v":1032.3598938419607},{"$f":"'Natural Gas'!R204","v":1018.1696417346128},{"$f":"'Natural Gas'!S204","v":1008.0019363728217},{"$f":"'Natural Gas'!T204","v":1001.9875410278461},{"$f":"'Natural Gas'!U204","v":995.37722560825773},{"$f":"'Natural Gas'!V204","v":990.95804854959499},{"$f":"'Natural Gas'!W204","v":987.73744809193045},{"$f":"'Natural Gas'!X204","v":983.23517681721398},{"$f":"'Natural Gas'!Y204","v":979.31965541139004},{"$f":"'Natural Gas'!Z204","v":975.1004685614646},{"$f":"'Natural Gas'!AA204","v":970.37196523467185},{"$f":"'Natural Gas'!AB204","v":966.97216541364935},{"$f":"'Natural Gas'!AC204","v":964.26431600180854},{"$f":"'Natural Gas'!AD204","v":960.50474516578868},{"$f":"'Natural Gas'!AE204","v":958.14821000559584},{"$f":"'Natural Gas'!AF204","v":955.42892077489842},{"$f":"'Natural Gas'!AG204","v":951.96533040475754},{"$f":"'Natural Gas'!AH204","v":948.31828693268255},{"$f":"'Natural Gas'!AI204","v":946.33165720787804},{"$f":"'Natural Gas'!AJ204","v":943.04316107296654},{"$f":"'Natural Gas'!AK204","v":940.40281816152185},{"$f":"'Natural Gas'!AL204","v":937.71812617418891},{"$f":"'Natural Gas'!AM204","v":935.560218757396},{"$f":"'Natural Gas'!AN204","v":931.69599721029147},{"$f":"'Natural Gas'!AO204","v":929.06220758551854},{"$f":"'Natural Gas'!AP204","v":926.38994586598915},{"$f":"'Natural Gas'!AQ204","v":923.69837948711393},{"$f":"'Natural Gas'!AR204","v":913.05237801739736}]
["RM3NaCCHighF","RD","Moderate",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L205","v":1088.3277390392032},{"$f":"'Natural Gas'!M205","v":1077.1341699997547},{"$f":"'Natural Gas'!N205","v":1065.9406009603063},{"$f":"'Natural Gas'!O205","v":1054.7470319208578},{"$f":"'Natural Gas'!P205","v":1043.5534628814094},{"$f":"'Natural Gas'!Q205","v":1032.3598938419607},{"$f":"'Natural Gas'!R205","v":1018.1696417346128},{"$f":"'Natural Gas'!S205","v":1008.0019363728217},{"$f":"'Natural Gas'!T205","v":1001.9875410278461},{"$f":"'Natural Gas'!U205","v":995.37722560825773},{"$f":"'Natural Gas'!V205","v":990.95804854959499},{"$f":"'Natural Gas'!W205","v":987.73744809193045},{"$f":"'Natural Gas'!X205","v":983.23517681721398},{"$f":"'Natural Gas'!Y205","v":979.31965541139004},{"$f":"'Natural Gas'!Z205","v":975.1004685614646},{"$f":"'Natural Gas'!AA205","v":970.37196523467185},{"$f":"'Natural Gas'!AB205","v":966.97216541364935},{"$f":"'Natural Gas'!AC205","v":964.26431600180854},{"$f":"'Natural Gas'!AD205","v":960.50474516578868},{"$f":"'Natural Gas'!AE205","v":958.14821000559584},{"$f":"'Natural Gas'!AF205","v":955.42892077489842},{"$f":"'Natural Gas'!AG205","v":951.96533040475754},{"$f":"'Natural Gas'!AH205","v":948.31828693268255},{"$f":"'Natural Gas'!AI205","v":946.33165720787804},{"$f":"'Natural Gas'!AJ205","v":943.04316107296654},{"$f":"'Natural Gas'!AK205","v":940.40281816152185},{"$f":"'Natural Gas'!AL205","v":937.71812617418891},{"$f":"'Natural Gas'!AM205","v":935.560218757396},{"$f":"'Natural Gas'!AN205","v":931.69599721029147},{"$f":"'Natural Gas'!AO205","v":929.06220758551854},{"$f":"'Natural Gas'!AP205","v":926.38994586598915},{"$f":"'Natural Gas'!AQ205","v":923.69837948711393},{"$f":"'Natural Gas'!AR205","v":913.05237801739736}]
["RC3NaCCHighF","RD","Conservative",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L206","v":1088.3277390392032},{"$f":"'Natural Gas'!M206","v":1077.1341699997547},{"$f":"'Natural Gas'!N206","v":1065.9406009603063},{"$f":"'Natural Gas'!O206","v":1054.7470319208578},{"$f":"'Natural Gas'!P206","v":1043.5534628814094},{"$f":"'Natural Gas'!Q206","v":1032.3598938419607},{"$f":"'Natural Gas'!R206","v":1018.1696417346128},{"$f":"'Natural Gas'!S206","v":1008.0019363728217},{"$f":"'Natural Gas'!T206","v":1001.9875410278461},{"$f":"'Natural Gas'!U206","v":995.37722560825773},{"$f":"'Natural Gas'!V206","v":990.95804854959499},{"$f":"'Natural Gas'!W206","v":987.73744809193045},{"$f":"'Natural Gas'!X206","v":983.23517681721398},{"$f":"'Natural Gas'!Y206","v":979.31965541139004},{"$f":"'Natural Gas'!Z206","v":975.1004685614646},{"$f":"'Natural Gas'!AA206","v":970.37196523467185},{"$f":"'Natural Gas'!AB206","v":966.97216541364935},{"$f":"'Natural Gas'!AC206","v":964.26431600180854},{"$f":"'Natural Gas'!AD206","v":960.50474516578868},{"$f":"'Natural Gas'!AE206","v":958.14821000559584},{"$f":"'Natural Gas'!AF206","v":955.42892077489842},{"$f":"'Natural Gas'!AG206","v":951.96533040475754},{"$f":"'Natural Gas'!AH206","v":948.31828693268255},{"$f":"'Natural Gas'!AI206","v":946.33165720787804},{"$f":"'Natural Gas'!AJ206","v":943.04316107296654},{"$f":"'Natural Gas'!AK206","v":940.40281816152185},{"$f":"'Natural Gas'!AL206","v":937.71812617418891},{"$f":"'Natural Gas'!AM206","v":935.560218757396},{"$f":"'Natural Gas'!AN206","v":931.69599721029147},{"$f":"'Natural Gas'!AO206","v":929.06220758551854},{"$f":"'Natural Gas'!AP206","v":926.38994586598915},{"$f":"'Natural Gas'!AQ206","v":923.69837948711393},{"$f":"'Natural Gas'!AR206","v":913.05237801739736}]
["RA3NaCCCCSAF","RD","Advanced",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L207","v":2778.1376621238642},{"$f":"'Natural Gas'!M207","v":2737.5788119015401},{"$f":"'Natural Gas'!N207","v":2697.019961679217},{"$f":"'Natural Gas'!O207","v":2656.4611114568934},{"$f":"'Natural Gas'!P207","v":2615.9022612345698},{"$f":"'Natural Gas'!Q207","v":2575.3434110122462},{"$f":"'Natural Gas'!R207","v":2515.9721079417404},{"$f":"'Natural Gas'!S207","v":2473.9428077504876},{"$f":"'Natural Gas'!T207","v":2444.4917095076271},{"$f":"'Natural Gas'!U207","v":2413.5839056618333},{"$f":"'Natural Gas'!V207","v":2389.9592849765527},{"$f":"'Natural Gas'!W207","v":2370.923737240028},{"$f":"'Natural Gas'!X207","v":2348.4708877250987},{"$f":"'Natural Gas'!Y207","v":2327.8165165874193},{"$f":"'Natural Gas'!Z207","v":2306.472064382117},{"$f":"'Natural Gas'!AA207","v":2283.4871064006015},{"$f":"'Natural Gas'!AB207","v":2263.9749942066946},{"$f":"'Natural Gas'!AC207","v":2247.2825524103605},{"$f":"'Natural Gas'!AD207","v":2228.5094521955066},{"$f":"'Natural Gas'!AE207","v":2212.9971339001481},{"$f":"'Natural Gas'!AF207","v":2196.6408576186577},{"$f":"'Natural Gas'!AG207","v":2178.578727014275},{"$f":"'Natural Gas'!AH207","v":2160.1126875842588},{"$f":"'Natural Gas'!AI207","v":2145.4289203160092},{"$f":"'Natural Gas'!AJ207","v":2127.7897675836703},{"$f":"'Natural Gas'!AK207","v":2111.6160992164009},{"$f":"'Natural Gas'!AL207","v":2095.3393889793888},{"$f":"'Natural Gas'!AM207","v":2080.2311226105994},{"$f":"'Natural Gas'!AN207","v":2061.3332190558544},{"$f":"'Natural Gas'!AO207","v":2045.1667463710764},{"$f":"'Natural Gas'!AP207","v":2028.912372374831},{"$f":"'Natural Gas'!AQ207","v":2012.6125543640949},{"$f":"'Natural Gas'!AR207","v":1979.0681998057648}]
["RM3NaCCCCSAF","RD","Moderate",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L208","v":2778.1376621238642},{"$f":"'Natural Gas'!M208","v":2737.5788119015401},{"$f":"'Natural Gas'!N208","v":2697.019961679217},{"$f":"'Natural Gas'!O208","v":2656.4611114568934},{"$f":"'Natural Gas'!P208","v":2615.9022612345698},{"$f":"'Natural Gas'!Q208","v":2575.3434110122462},{"$f":"'Natural Gas'!R208","v":2515.9721079417404},{"$f":"'Natural Gas'!S208","v":2473.9428077504876},{"$f":"'Natural Gas'!T208","v":2444.4917095076271},{"$f":"'Natural Gas'!U208","v":2413.5839056618333},{"$f":"'Natural Gas'!V208","v":2389.9592849765527},{"$f":"'Natural Gas'!W208","v":2370.923737240028},{"$f":"'Natural Gas'!X208","v":2348.4708877250987},{"$f":"'Natural Gas'!Y208","v":2327.8165165874193},{"$f":"'Natural Gas'!Z208","v":2306.472064382117},{"$f":"'Natural Gas'!AA208","v":2283.4871064006015},{"$f":"'Natural Gas'!AB208","v":2263.9749942066946},{"$f":"'Natural Gas'!AC208","v":2247.2825524103605},{"$f":"'Natural Gas'!AD208","v":2228.5094521955066},{"$f":"'Natural Gas'!AE208","v":2212.9971339001481},{"$f":"'Natural Gas'!AF208","v":2196.6408576186577},{"$f":"'Natural Gas'!AG208","v":2178.578727014275},{"$f":"'Natural Gas'!AH208","v":2160.1126875842588},{"$f":"'Natural Gas'!AI208","v":2145.4289203160092},{"$f":"'Natural Gas'!AJ208","v":2127.7897675836703},{"$f":"'Natural Gas'!AK208","v":2111.6160992164009},{"$f":"'Natural Gas'!AL208","v":2095.3393889793888},{"$f":"'Natural Gas'!AM208","v":2080.2311226105994},{"$f":"'Natural Gas'!AN208","v":2061.3332190558544},{"$f":"'Natural Gas'!AO208","v":2045.1667463710764},{"$f":"'Natural Gas'!AP208","v":2028.912372374831},{"$f":"'Natural Gas'!AQ208","v":2012.6125543640949},{"$f":"'Natural Gas'!AR208","v":1979.0681998057648}]
["RC3NaCCCCSAF","RD","Conservative",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L209","v":2778.1376621238642},{"$f":"'Natural Gas'!M209","v":2737.5788119015401},{"$f":"'Natural Gas'!N209","v":2697.019961679217},{"$f":"'Natural Gas'!O209","v":2656.4611114568934},{"$f":"'Natural Gas'!P209","v":2615.9022612345698},{"$f":"'Natural Gas'!Q209","v":2575.3434110122462},{"$f":"'Natural Gas'!R209","v":2515.9721079417404},{"$f":"'Natural Gas'!S209","v":2473.9428077504876},{"$f":"'Natural Gas'!T209","v":2444.4917095076271},{"$f":"'Natural Gas'!U209","v":2413.5839056618333},{"$f":"'Natural Gas'!V209","v":2389.9592849765527},{"$f":"'Natural Gas'!W209","v":2370.923737240028},{"$f":"'Natural Gas'!X209","v":2348.4708877250987},{"$f":"'Natural Gas'!Y209","v":2327.8165165874193},{"$f":"'Natural Gas'!Z209","v":2306.472064382117},{"$f":"'Natural Gas'!AA209","v":2283.4871064006015},{"$f":"'Natural Gas'!AB209","v":2263.9749942066946},{"$f":"'Natural Gas'!AC209","v":2247.2825524103605},{"$f":"'Natural Gas'!AD209","v":2228.5094521955066},{"$f":"'Natural Gas'!AE209","v":2212.9971339001481},{"$f":"'Natural Gas'!AF209","v":2196.6408576186577},{"$f":"'Natural Gas'!AG209","v":2178.578727014275},{"$f":"'Natural Gas'!AH209","v":2160.1126875842588},{"$f":"'Natural Gas'!AI209","v":2145.4289203160092},{"$f":"'Natural Gas'!AJ209","v":2127.7897675836703},{"$f":"'Natural Gas'!AK209","v":2111.6160992164009},{"$f":"'Natural Gas'!AL209","v":2095.3393889793888},{"$f":"'Natural Gas'!AM209","v":2080.2311226105994},{"$f":"'Natural Gas'!AN209","v":2061.3332190558544},{"$f":"'Natural Gas'!AO209","v":2045.1667463710764},{"$f":"'Natural Gas'!AP209","v":2028.912372374831},{"$f":"'Natural Gas'!AQ209","v":2012.6125543640949},{"$f":"'Natural Gas'!AR209","v":1979.0681998057648}]
["RA3NaCCCCSHF","RD","Advanced",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L210","v":2778.1376621238642},{"$f":"'Natural Gas'!M210","v":2737.5788119015401},{"$f":"'Natural Gas'!N210","v":2697.019961679217},{"$f":"'Natural Gas'!O210","v":2656.4611114568934},{"$f":"'Natural Gas'!P210","v":2615.9022612345698},{"$f":"'Natural Gas'!Q210","v":2575.3434110122462},{"$f":"'Natural Gas'!R210","v":2515.9721079417404},{"$f":"'Natural Gas'!S210","v":2473.9428077504876},{"$f":"'Natural Gas'!T210","v":2444.4917095076271},{"$f":"'Natural Gas'!U210","v":2413.5839056618333},{"$f":"'Natural Gas'!V210","v":2389.9592849765527},{"$f":"'Natural Gas'!W210","v":2370.923737240028},{"$f":"'Natural Gas'!X210","v":2348.4708877250987},{"$f":"'Natural Gas'!Y210","v":2327.8165165874193},{"$f":"'Natural Gas'!Z210","v":2306.472064382117},{"$f":"'Natural Gas'!AA210","v":2283.4871064006015},{"$f":"'Natural Gas'!AB210","v":2263.9749942066946},{"$f":"'Natural Gas'!AC210","v":2247.2825524103605},{"$f":"'Natural Gas'!AD210","v":2228.5094521955066},{"$f":"'Natural Gas'!AE210","v":2212.9971339001481},{"$f":"'Natural Gas'!AF210","v":2196.6408576186577},{"$f":"'Natural Gas'!AG210","v":2178.578727014275},{"$f":"'Natural Gas'!AH210","v":2160.1126875842588},{"$f":"'Natural Gas'!AI210","v":2145.4289203160092},{"$f":"'Natural Gas'!AJ210","v":2127.7897675836703},{"$f":"'Natural Gas'!AK210","v":2111.6160992164009},{"$f":"'Natural Gas'!AL210","v":2095.3393889793888},{"$f":"'Natural Gas'!AM210","v":2080.2311226105994},{"$f":"'Natural Gas'!AN210","v":2061.3332190558544},{"$f":"'Natural Gas'!AO210","v":2045.1667463710764},{"$f":"'Natural Gas'!AP210","v":2028.912372374831},{"$f":"'Natural Gas'!AQ210","v":2012.6125543640949},{"$f":"'Natural Gas'!AR210","v":1979.0681998057648}]
["RM3NaCCCCSHF","RD","Moderate",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L211","v":2778.1376621238642},{"$f":"'Natural Gas'!M211","v":2737.5788119015401},{"$f":"'Natural Gas'!N211","v":2697.019961679217},{"$f":"'Natural Gas'!O211","v":2656.4611114568934},{"$f":"'Natural Gas'!P211","v":2615.9022612345698},{"$f":"'Natural Gas'!Q211","v":2575.3434110122462},{"$f":"'Natural Gas'!R211","v":2515.9721079417404},{"$f":"'Natural Gas'!S211","v":2473.9428077504876},{"$f":"'Natural Gas'!T211","v":2444.4917095076271},{"$f":"'Natural Gas'!U211","v":2413.5839056618333},{"$f":"'Natural Gas'!V211","v":2389.9592849765527},{"$f":"'Natural Gas'!W211","v":2370.923737240028},{"$f":"'Natural Gas'!X211","v":2348.4708877250987},{"$f":"'Natural Gas'!Y211","v":2327.8165165874193},{"$f":"'Natural Gas'!Z211","v":2306.472064382117},{"$f":"'Natural Gas'!AA211","v":2283.4871064006015},{"$f":"'Natural Gas'!AB211","v":2263.9749942066946},{"$f":"'Natural Gas'!AC211","v":2247.2825524103605},{"$f":"'Natural Gas'!AD211","v":2228.5094521955066},{"$f":"'Natural Gas'!AE211","v":2212.9971339001481},{"$f":"'Natural Gas'!AF211","v":2196.6408576186577},{"$f":"'Natural Gas'!AG211","v":2178.578727014275},{"$f":"'Natural Gas'!AH211","v":2160.1126875842588},{"$f":"'Natural Gas'!AI211","v":2145.4289203160092},{"$f":"'Natural Gas'!AJ211","v":2127.7897675836703},{"$f":"'Natural Gas'!AK211","v":2111.6160992164009},{"$f":"'Natural Gas'!AL211","v":2095.3393889793888},{"$f":"'Natural Gas'!AM211","v":2080.2311226105994},{"$f":"'Natural Gas'!AN211","v":2061.3332190558544},{"$f":"'Natural Gas'!AO211","v":2045.1667463710764},{"$f":"'Natural Gas'!AP211","v":2028.912372374831},{"$f":"'Natural Gas'!AQ211","v":2012.6125543640949},{"$f":"'Natural Gas'!AR211","v":1979.0681998057648}]
["RC3NaCCCCSHF","RD","Conservative",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L212","v":2778.1376621238642},{"$f":"'Natural Gas'!M212","v":2737.5788119015401},{"$f":"'Natural Gas'!N212","v":2697.019961679217},{"$f":"'Natural Gas'!O212","v":2656.4611114568934},{"$f":"'Natural Gas'!P212","v":2615.9022612345698},{"$f":"'Natural Gas'!Q212","v":2575.3434110122462},{"$f":"'Natural Gas'!R212","v":2515.9721079417404},{"$f":"'Natural Gas'!S212","v":2473.9428077504876},{"$f":"'Natural Gas'!T212","v":2444.4917095076271},{"$f":"'Natural Gas'!U212","v":2413.5839056618333},{"$f":"'Natural Gas'!V212","v":2389.9592849765527},{"$f":"'Natural Gas'!W212","v":2370.923737240028},{"$f":"'Natural Gas'!X212","v":2348.4708877250987},{"$f":"'Natural Gas'!Y212","v":2327.8165165874193},{"$f":"'Natural Gas'!Z212","v":2306.472064382117},{"$f":"'Natural Gas'!AA212","v":2283.4871064006015},{"$f":"'Natural Gas'!AB212","v":2263.9749942066946},{"$f":"'Natural Gas'!AC212","v":2247.2825524103605},{"$f":"'Natural Gas'!AD212","v":2228.5094521955066},{"$f":"'Natural Gas'!AE212","v":2212.9971339001481},{"$f":"'Natural Gas'!AF212","v":2196.6408576186577},{"$f":"'Natural Gas'!AG212","v":2178.578727014275},{"$f":"'Natural Gas'!AH212","v":2160.1126875842588},{"$f":"'Natural Gas'!AI212","v":2145.4289203160092},{"$f":"'Natural Gas'!AJ212","v":2127.7897675836703},{"$f":"'Natural Gas'!AK212","v":2111.6160992164009},{"$f":"'Natural Gas'!AL212","v":2095.3393889793888},{"$f":"'Natural Gas'!AM212","v":2080.2311226105994},{"$f":"'Natural Gas'!AN212","v":2061.3332190558544},{"$f":"'Natural Gas'!AO212","v":2045.1667463710764},{"$f":"'Natural Gas'!AP212","v":2028.912372374831},{"$f":"'Natural Gas'!AQ212","v":2012.6125543640949},{"$f":"'Natural Gas'!AR212","v":1979.0681998057648}]
["RM3Nu**","RD","Moderate",30,"Nuclear","*",{"$f":"Nuclear!L102","v":7185.6550639581592},{"$f":"Nuclear!M102","v":7148.971053592184},{"$f":"Nuclear!N102","v":7112.2870432262098},{"$f":"Nuclear!O102","v":7075.6030328602355},{"$f":"Nuclear!P102","v":7038.9190224942613},{"$f":"Nuclear!Q102","v":7002.2350121282861},{"$f":"Nuclear!R102","v":6965.5510017623119},{"$f":"Nuclear!S102","v":6928.8669913963377},{"$f":"Nuclear!T102","v":6892.1829810303625},{"$f":"Nuclear!U102","v":6851.2589598080949},{"$f":"Nuclear!V102","v":6813.6278029420464},{"$f":"Nuclear!W102","v":6774.1539532539337},{"$f":"Nuclear!X102","v":6727.7998011345171},{"$f":"Nuclear!Y102","v":6683.1960440087441},{"$f":"Nuclear!Z102","v":6636.3542050003807},{"$f":"Nuclear!AA102","v":6588.5183027418716},{"$f":"Nuclear!AB102","v":6547.775053991485},{"$f":"Nuclear!AC102","v":6505.1168147586513},{"$f":"Nuclear!AD102","v":6453.4227874690823},{"$f":"Nuclear!AE102","v":6411.16930743789},{"$f":"Nuclear!AF102","v":6366.4717553695682},{"$f":"Nuclear!AG102","v":6316.8299293305672},{"$f":"Nuclear!AH102","v":6266.0122705067661},{"$f":"Nuclear!AI102","v":6226.1659149347006},{"$f":"Nuclear!AJ102","v":6177.7439681364785},{"$f":"Nuclear!AK102","v":6133.5759493936757},{"$f":"Nuclear!AL102","v":6089.1104732365557},{"$f":"Nuclear!AM102","v":6048.0420750528901},{"$f":"Nuclear!AN102","v":5995.95406657903},{"$f":"Nuclear!AO102","v":5951.8102131161768},{"$f":"Nuclear!AP102","v":5907.4100770717405},{"$f":"Nuclear!AQ102","v":5862.8788955144619},{"$f":"Nuclear!AR102","v":5768.0885837282767}]
["RA3BiDedicad","RD","Advanced",30,"Biopower","Dedicated",{"$f":"Biopower!L119","v":4348.0798914458865},{"$f":"Biopower!M119","v":4335.1841303988476},{"$f":"Biopower!N119","v":4322.2883693518097},{"$f":"Biopower!O119","v":4309.3926083047718},{"$f":"Biopower!P119","v":4296.4968472577339},{"$f":"Biopower!Q119","v":4283.601086210695},{"$f":"Biopower!R119","v":4270.705325163658},{"$f":"Biopower!S119","v":4246.8782788558319},{"$f":"Biopower!T119","v":4231.6790442430774},{"$f":"Biopower!U119","v":4213.8909535014091},{"$f":"Biopower!V119","v":4198.1398683591688},{"$f":"Biopower!W119","v":4181.2692859688377},{"$f":"Biopower!X119","v":4160.1571662025344},{"$f":"Biopower!Y119","v":4140.1271695274218},{"$f":"Biopower!Z119","v":4118.7092252928587},{"$f":"Biopower!AA119","v":4096.6705634669288},{"$f":"Biopower!AB119","v":4079.0442739326072},{"$f":"Biopower!AC119","v":4060.2343140119419},{"$f":"Biopower!AD119","v":4035.7794151765656},{"$f":"Biopower!AE119","v":4017.2245214875188},{"$f":"Biopower!AF119","v":3997.1432853965721},{"$f":"Biopower!AG119","v":3973.9530615336344},{"$f":"Biopower!AH119","v":3950.0104959908699},{"$f":"Biopower!AI119","v":3932.9842881847553},{"$f":"Biopower!AJ119","v":3910.5441713461428},{"$f":"Biopower!AK119","v":3890.7942313281296},{"$f":"Biopower!AL119","v":3870.8579640126163},{"$f":"Biopower!AM119","v":3853.0887460572994},{"$f":"Biopower!AN119","v":3828.2956139183625},{"$f":"Biopower!AO119","v":3808.5670682924215},{"$f":"Biopower!AP119","v":3788.6770804301086},{"$f":"Biopower!AQ119","v":3768.7056797599212},{"$f":"Biopower!AR119","v":3716.3551090632982}]
["RM3BiDedicad","RD","Moderate",30,"Biopower","Dedicated",{"$f":"Biopower!L120","v":4348.0798914458865},{"$f":"Biopower!M120","v":4335.1841303988476},{"$f":"Biopower!N120","v":4322.2883693518097},{"$f":"Biopower!O120","v":4309.3926083047718},{"$f":"Biopower!P120","v":4296.4968472577339},{"$f":"Biopower!Q120","v":4283.601086210695},{"$f":"Biopower!R120","v":4270.705325163658},{"$f":"Biopower!S120","v":4246.8782788558319},{"$f":"Biopower!T120","v":4231.6790442430774},{"$f":"Biopower!U120","v":4213.8909535014091},{"$f":"Biopower!V120","v":4198.1398683591688},{"$f":"Biopower!W120","v":4181.2692859688377},{"$f":"Biopower!X120","v":4160.1571662025344},{"$f":"Biopower!Y120","v":4140.1271695274218},{"$f":"Biopower!Z120","v":4118.7092252928587},{"$f":"Biopower!AA120","v":4096.6705634669288},{"$f":"Biopower!AB120","v":4079.0442739326072},{"$f":"Biopower!AC120","v":4060.2343140119419},{"$f":"Biopower!AD120","v":4035.7794151765656},{"$f":"Biopower!AE120","v":4017.2245214875188},{"$f":"Biopower!AF120","v":3997.1432853965721},{"$f":"Biopower!AG120","v":3973.9530615336344},{"$f":"Biopower!AH120","v":3950.0104959908699},{"$f":"Biopower!AI120","v":3932.9842881847553},{"$f":"Biopower!AJ120","v":3910.5441713461428},{"$f":"Biopower!AK120","v":3890.7942313281296},{"$f":"Biopower!AL120","v":3870.8579640126163},{"$f":"Biopower!AM120","v":3853.0887460572994},{"$f":"Biopower!AN120","v":3828.2956139183625},{"$f":"Biopower!AO120","v":3808.5670682924215},{"$f":"Biopower!AP120","v":3788.6770804301086},{"$f":"Biopower!AQ120","v":3768.7056797599212},{"$f":"Biopower!AR120","v":3716.3551090632982}]
["RC3BiDedicad","RD","Conservative",30,"Biopower","Dedicated",{"$f":"Biopower!L121","v":4348.0798914458865},{"$f":"Biopower!M121","v":4335.1841303988476},{"$f":"Biopower!N121","v":4322.2883693518097},{"$f":"Biopower!O121","v":4309.3926083047718},{"$f":"Biopower!P121","v":4296.4968472577339},{"$f":"Biopower!Q121","v":4283.601086210695},{"$f":"Biopower!R121","v":4270.705325163658},{"$f":"Biopower!S121","v":4246.8782788558319},{"$f":"Biopower!T121","v":4231.6790442430774},{"$f":"Biopower!U121","v":4213.8909535014091},{"$f":"Biopower!V121","v":4198.1398683591688},{"$f":"Biopower!W121","v":4181.2692859688377},{"$f":"Biopower!X121","v":4160.1571662025344},{"$f":"Biopower!Y121","v":4140.1271695274218},{"$f":"Biopower!Z121","v":4118.7092252928587},{"$f":"Biopower!AA121","v":4096.6705634669288},{"$f":"Biopower!AB121","v":4079.0442739326072},{"$f":"Biopower!AC121","v":4060.2343140119419},{"$f":"Biopower!AD121","v":4035.7794151765656},{"$f":"Biopower!AE121","v":4017.2245214875188},{"$f":"Biopower!AF121","v":3997.1432853965721},{"$f":"Biopower!AG121","v":3973.9530615336344},{"$f":"Biopower!AH121","v":3950.0104959908699},{"$f":"Biopower!AI121","v":3932.9842881847553},{"$f":"Biopower!AJ121","v":3910.5441713461428},{"$f":"Biopower!AK121","v":3890.7942313281296},{"$f":"Biopower!AL121","v":3870.8579640126163},{"$f":"Biopower!AM121","v":3853.0887460572994},{"$f":"Biopower!AN121","v":3828.2956139183625},{"$f":"Biopower!AO121","v":3808.5670682924215},{"$f":"Biopower!AP121","v":3788.6770804301086},{"$f":"Biopower!AQ121","v":3768.7056797599212},{"$f":"Biopower!AR121","v":3716.3551090632982}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RA3BiCofired"},"RD","Advanced",30,"Biopower","CofireOld",{"$f":"Biopower!L122","v":4234.7708856925274},{"$f":"Biopower!M122","v":4229.3589109453087},{"$f":"Biopower!N122","v":4223.94693619809},{"$f":"Biopower!O122","v":4218.5349614508714},{"$f":"Biopower!P122","v":4213.1229867036527},{"$f":"Biopower!Q122","v":4207.711011956434},{"$f":"Biopower!R122","v":4202.2990372092154},{"$f":"Biopower!S122","v":4187.002719540872},{"$f":"Biopower!T122","v":4179.5284286627884},{"$f":"Biopower!U122","v":4169.7157958675625},{"$f":"Biopower!V122","v":4161.7669106370076},{"$f":"Biopower!W122","v":4152.8105281981234},{"$f":"Biopower!X122","v":4139.9894316618247},{"$f":"Biopower!Y122","v":4128.1567600751405},{"$f":"Biopower!Z122","v":4115.0533232158286},{"$f":"Biopower!AA122","v":4101.3757757472222},{"$f":"Biopower!AB122","v":4091.7542304149169},{"$f":"Biopower!AC122","v":4081.0509560252235},{"$f":"Biopower!AD122","v":4065.140186291158},{"$f":"Biopower!AE122","v":4054.6742487955171},{"$f":"Biopower!AF122","v":4042.8006730553575},{"$f":"Biopower!AG122","v":4028.0415160267498},{"$f":"Biopower!AH122","v":4012.5736353441812},{"$f":"Biopower!AI122","v":4003.5395080424205},{"$f":"Biopower!AJ122","v":3989.4624560056172},{"$f":"Biopower!AK122","v":3977.8950767943525},{"$f":"Biopower!AL122","v":3966.1556299046852},{"$f":"Biopower!AM122","v":3956.452802984712},{"$f":"Biopower!AN122","v":3940.1516297022836},{"$f":"Biopower!AO122","v":3928.6086483294389},{"$f":"Biopower!AP122","v":3916.9165339296187},{"$f":"Biopower!AQ122","v":3905.1497433335885},{"$f":"Biopower!AR122","v":3862.6751946761374}]
["RM3BiCofired","RD","Moderate",30,"Biopower","CofireOld",{"$f":"Biopower!L123","v":4234.7708856925274},{"$f":"Biopower!M123","v":4229.3589109453087},{"$f":"Biopower!N123","v":4223.94693619809},{"$f":"Biopower!O123","v":4218.5349614508714},{"$f":"Biopower!P123","v":4213.1229867036527},{"$f":"Biopower!Q123","v":4207.711011956434},{"$f":"Biopower!R123","v":4202.2990372092154},{"$f":"Biopower!S123","v":4187.002719540872},{"$f":"Biopower!T123","v":4179.5284286627884},{"$f":"Biopower!U123","v":4169.7157958675625},{"$f":"Biopower!V123","v":4161.7669106370076},{"$f":"Biopower!W123","v":4152.8105281981234},{"$f":"Biopower!X123","v":4139.9894316618247},{"$f":"Biopower!Y123","v":4128.1567600751405},{"$f":"Biopower!Z123","v":4115.0533232158286},{"$f":"Biopower!AA123","v":4101.3757757472222},{"$f":"Biopower!AB123","v":4091.7542304149169},{"$f":"Biopower!AC123","v":4081.0509560252235},{"$f":"Biopower!AD123","v":4065.140186291158},{"$f":"Biopower!AE123","v":4054.6742487955171},{"$f":"Biopower!AF123","v":4042.8006730553575},{"$f":"Biopower!AG123","v":4028.0415160267498},{"$f":"Biopower!AH123","v":4012.5736353441812},{"$f":"Biopower!AI123","v":4003.5395080424205},{"$f":"Biopower!AJ123","v":3989.4624560056172},{"$f":"Biopower!AK123","v":3977.8950767943525},{"$f":"Biopower!AL123","v":3966.1556299046852},{"$f":"Biopower!AM123","v":3956.452802984712},{"$f":"Biopower!AN123","v":3940.1516297022836},{"$f":"Biopower!AO123","v":3928.6086483294389},{"$f":"Biopower!AP123","v":3916.9165339296187},{"$f":"Biopower!AQ123","v":3905.1497433335885},{"$f":"Biopower!AR123","v":3862.6751946761374}]
["RC3BiCofired","RD","Conservative",30,"Biopower","CofireOld",{"$f":"Biopower!L124","v":4234.7708856925274},{"$f":"Biopower!M124","v":4229.3589109453087},{"$f":"Biopower!N124","v":4223.94693619809},{"$f":"Biopower!O124","v":4218.5349614508714},{"$f":"Biopower!P124","v":4213.1229867036527},{"$f":"Biopower!Q124","v":4207.711011956434},{"$f":"Biopower!R124","v":4202.2990372092154},{"$f":"Biopower!S124","v":4187.002719540872},{"$f":"Biopower!T124","v":4179.5284286627884},{"$f":"Biopower!U124","v":4169.7157958675625},{"$f":"Biopower!V124","v":4161.7669106370076},{"$f":"Biopower!W124","v":4152.8105281981234},{"$f":"Biopower!X124","v":4139.9894316618247},{"$f":"Biopower!Y124","v":4128.1567600751405},{"$f":"Biopower!Z124","v":4115.0533232158286},{"$f":"Biopower!AA124","v":4101.3757757472222},{"$f":"Biopower!AB124","v":4091.7542304149169},{"$f":"Biopower!AC124","v":4081.0509560252235},{"$f":"Biopower!AD124","v":4065.140186291158},{"$f":"Biopower!AE124","v":4054.6742487955171},{"$f":"Biopower!AF124","v":4042.8006730553575},{"$f":"Biopower!AG124","v":4028.0415160267498},{"$f":"Biopower!AH124","v":4012.5736353441812},{"$f":"Biopower!AI124","v":4003.5395080424205},{"$f":"Biopower!AJ124","v":3989.4624560056172},{"$f":"Biopower!AK124","v":3977.8950767943525},{"$f":"Biopower!AL124","v":3966.1556299046852},{"$f":"Biopower!AM124","v":3956.452802984712},{"$f":"Biopower!AN124","v":3940.1516297022836},{"$f":"Biopower!AO124","v":3928.6086483294389},{"$f":"Biopower!AP124","v":3916.9165339296187},{"$f":"Biopower!AQ124","v":3905.1497433335885},{"$f":"Biopower!AR124","v":3862.6751946761374}]
["RA3BiCofirew","RD","Advanced",30,"Biopower","CofireNew",{"$f":"Biopower!L125","v":4234.7708856925274},{"$f":"Biopower!M125","v":4229.3589109453087},{"$f":"Biopower!N125","v":4223.94693619809},{"$f":"Biopower!O125","v":4218.5349614508714},{"$f":"Biopower!P125","v":4213.1229867036527},{"$f":"Biopower!Q125","v":4207.711011956434},{"$f":"Biopower!R125","v":4202.2990372092154},{"$f":"Biopower!S125","v":4187.002719540872},{"$f":"Biopower!T125","v":4179.5284286627884},{"$f":"Biopower!U125","v":4169.7157958675625},{"$f":"Biopower!V125","v":4161.7669106370076},{"$f":"Biopower!W125","v":4152.8105281981234},{"$f":"Biopower!X125","v":4139.9894316618247},{"$f":"Biopower!Y125","v":4128.1567600751405},{"$f":"Biopower!Z125","v":4115.0533232158286},{"$f":"Biopower!AA125","v":4101.3757757472222},{"$f":"Biopower!AB125","v":4091.7542304149169},{"$f":"Biopower!AC125","v":4081.0509560252235},{"$f":"Biopower!AD125","v":4065.140186291158},{"$f":"Biopower!AE125","v":4054.6742487955171},{"$f":"Biopower!AF125","v":4042.8006730553575},{"$f":"Biopower!AG125","v":4028.0415160267498},{"$f":"Biopower!AH125","v":4012.5736353441812},{"$f":"Biopower!AI125","v":4003.5395080424205},{"$f":"Biopower!AJ125","v":3989.4624560056172},{"$f":"Biopower!AK125","v":3977.8950767943525},{"$f":"Biopower!AL125","v":3966.1556299046852},{"$f":"Biopower!AM125","v":3956.452802984712},{"$f":"Biopower!AN125","v":3940.1516297022836},{"$f":"Biopower!AO125","v":3928.6086483294389},{"$f":"Biopower!AP125","v":3916.9165339296187},{"$f":"Biopower!AQ125","v":3905.1497433335885},{"$f":"Biopower!AR125","v":3862.6751946761374}]
["RM3BiCofirew","RD","Moderate",30,"Biopower","CofireNew",{"$f":"Biopower!L126","v":4234.7708856925274},{"$f":"Biopower!M126","v":4229.3589109453087},{"$f":"Biopower!N126","v":4223.94693619809},{"$f":"Biopower!O126","v":4218.5349614508714},{"$f":"Biopower!P126","v":4213.1229867036527},{"$f":"Biopower!Q126","v":4207.711011956434},{"$f":"Biopower!R126","v":4202.2990372092154},{"$f":"Biopower!S126","v":4187.002719540872},{"$f":"Biopower!T126","v":4179.5284286627884},{"$f":"Biopower!U126","v":4169.7157958675625},{"$f":"Biopower!V126","v":4161.7669106370076},{"$f":"Biopower!W126","v":4152.8105281981234},{"$f":"Biopower!X126","v":4139.9894316618247},{"$f":"Biopower!Y126","v":4128.1567600751405},{"$f":"Biopower!Z126","v":4115.0533232158286},{"$f":"Biopower!AA126","v":4101.3757757472222},{"$f":"Biopower!AB126","v":4091.7542304149169},{"$f":"Biopower!AC126","v":4081.0509560252235},{"$f":"Biopower!AD126","v":4065.140186291158},{"$f":"Biopower!AE126","v":4054.6742487955171},{"$f":"Biopower!AF126","v":4042.8006730553575},{"$f":"Biopower!AG126","v":4028.0415160267498},{"$f":"Biopower!AH126","v":4012.5736353441812},{"$f":"Biopower!AI126","v":4003.5395080424205},{"$f":"Biopower!AJ126","v":3989.4624560056172},{"$f":"Biopower!AK126","v":3977.8950767943525},{"$f":"Biopower!AL126","v":3966.1556299046852},{"$f":"Biopower!AM126","v":3956.452802984712},{"$f":"Biopower!AN126","v":3940.1516297022836},{"$f":"Biopower!AO126","v":3928.6086483294389},{"$f":"Biopower!AP126","v":3916.9165339296187},{"$f":"Biopower!AQ126","v":3905.1497433335885},{"$f":"Biopower!AR126","v":3862.6751946761374}]
["RC3BiCofirew","RD","Conservative",30,"Biopower","CofireNew",{"$f":"Biopower!L127","v":4234.7708856925274},{"$f":"Biopower!M127","v":4229.3589109453087},{"$f":"Biopower!N127","v":4223.94693619809},{"$f":"Biopower!O127","v":4218.5349614508714},{"$f":"Biopower!P127","v":4213.1229867036527},{"$f":"Biopower!Q127","v":4207.711011956434},{"$f":"Biopower!R127","v":4202.2990372092154},{"$f":"Biopower!S127","v":4187.002719540872},{"$f":"Biopower!T127","v":4179.5284286627884},{"$f":"Biopower!U127","v":4169.7157958675625},{"$f":"Biopower!V127","v":4161.7669106370076},{"$f":"Biopower!W127","v":4152.8105281981234},{"$f":"Biopower!X127","v":4139.9894316618247},{"$f":"Biopower!Y127","v":4128.1567600751405},{"$f":"Biopower!Z127","v":4115.0533232158286},{"$f":"Biopower!AA127","v":4101.3757757472222},{"$f":"Biopower!AB127","v":4091.7542304149169},{"$f":"Biopower!AC127","v":4081.0509560252235},{"$f":"Biopower!AD127","v":4065.140186291158},{"$f":"Biopower!AE127","v":4054.6742487955171},{"$f":"Biopower!AF127","v":4042.8006730553575},{"$f":"Biopower!AG127","v":4028.0415160267498},{"$f":"Biopower!AH127","v":4012.5736353441812},{"$f":"Biopower!AI127","v":4003.5395080424205},{"$f":"Biopower!AJ127","v":3989.4624560056172},{"$f":"Biopower!AK127","v":3977.8950767943525},{"$f":"Biopower!AL127","v":3966.1556299046852},{"$f":"Biopower!AM127","v":3956.452802984712},{"$f":"Biopower!AN127","v":3940.1516297022836},{"$f":"Biopower!AO127","v":3928.6086483294389},{"$f":"Biopower!AP127","v":3916.9165339296187},{"$f":"Biopower!AQ127","v":3905.1497433335885},{"$f":"Biopower!AR127","v":3862.6751946761374}]
["RA3Ba4Hr Bae","RD","Advanced",30,"Battery","4Hr Battery Storage",{"$f":"Storage!L10","v":1633.3913360754757},{"$f":"Storage!M10","v":1544},{"$f":"Storage!N10","v":1202.5639796527782},{"$f":"Storage!O10","v":1117.9212930958715},{"$f":"Storage!P10","v":1033.2786065389648},{"$f":"Storage!Q10","v":948.63591998205811},{"$f":"Storage!R10","v":863.9932334251514},{"$f":"Storage!S10","v":779.35054686824492},{"$f":"Storage!T10","v":736.9615905312719},{"$f":"Storage!U10","v":694.57263419429864},{"$f":"Storage!V10","v":652.18367785732562},{"$f":"Storage!W10","v":609.79472152035237},{"$f":"Storage!X10","v":567.40576518337912},{"$f":"Storage!Y10","v":556.30434803848686},{"$f":"Storage!Z10","v":545.20293089359461},{"$f":"Storage!AA10","v":534.10151374870236},{"$f":"Storage!AB10","v":523.00009660381011},{"$f":"Storage!AC10","v":511.89867945891791},{"$f":"Storage!AD10","v":500.79726231402572},{"$f":"Storage!AE10","v":489.69584516913346},{"$f":"Storage!AF10","v":478.59442802424121},{"$f":"Storage!AG10","v":467.49301087934896},{"$f":"Storage!AH10","v":456.39159373445676},{"$f":"Storage!AI10","v":445.29017658956451},{"$f":"Storage!AJ10","v":434.18875944467231},{"$f":"Storage!AK10","v":423.08734229978006},{"$f":"Storage!AL10","v":411.98592515488781},{"$f":"Storage!AM10","v":400.88450800999556},{"$f":"Storage!AN10","v":389.78309086510336},{"$f":"Storage!AO10","v":378.68167372021117},{"$f":"Storage!AP10","v":367.58025657531897},{"$f":"Storage!AQ10","v":356.47883943042677},{"$f":"Storage!AR10","v":345.3774222855352}]
["RM3Ba4Hr Bae","RD","Moderate",30,"Battery","4Hr Battery Storage",{"$f":"Storage!L11","v":1633.3913360754757},{"$f":"Storage!M11","v":1544},{"$f":"Storage!N11","v":1454.6086639245243},{"$f":"Storage!O11","v":1364.5016550659996},{"$f":"Storage!P11","v":1274.394646207475},{"$f":"Storage!Q11","v":1184.2876373489507},{"$f":"Storage!R11","v":1094.1806284904262},{"$f":"Storage!S11","v":1004.0736196319019},{"$f":"Storage!T11","v":966.70548255321955},{"$f":"Storage!U11","v":929.33734547453719},{"$f":"Storage!V11","v":891.96920839585493},{"$f":"Storage!W11","v":854.60107131717268},{"$f":"Storage!X11","v":817.23293423848986},{"$f":"Storage!Y11","v":807.01752256050895},{"$f":"Storage!Z11","v":796.80211088252781},{"$f":"Storage!AA11","v":786.58669920454668},{"$f":"Storage!AB11","v":776.37128752656554},{"$f":"Storage!AC11","v":766.1558758485844},{"$f":"Storage!AD11","v":755.94046417060349},{"$f":"Storage!AE11","v":745.72505249262235},{"$f":"Storage!AF11","v":735.50964081464122},{"$f":"Storage!AG11","v":725.29422913666008},{"$f":"Storage!AH11","v":715.07881745867917},{"$f":"Storage!AI11","v":704.86340578069803},{"$f":"Storage!AJ11","v":694.64799410271689},{"$f":"Storage!AK11","v":684.43258242473576},{"$f":"Storage!AL11","v":674.21717074675485},{"$f":"Storage!AM11","v":664.00175906877371},{"$f":"Storage!AN11","v":653.78634739079257},{"$f":"Storage!AO11","v":643.57093571281143},{"$f":"Storage!AP11","v":633.3555240348303},{"$f":"Storage!AQ11","v":623.14011235684927},{"$f":"Storage!AR11","v":612.92470067886757}]
["RC3Ba4Hr Bae","RD","Conservative",30,"Battery","4Hr Battery Storage",{"$f":"Storage!L12","v":1633.3913360754757},{"$f":"Storage!M12","v":1544},{"$f":"Storage!N12","v":1503.542245989305},{"$f":"Storage!O12","v":1463.0844919786098},{"$f":"Storage!P12","v":1422.6267379679143},{"$f":"Storage!Q12","v":1382.1689839572191},{"$f":"Storage!R12","v":1341.7112299465241},{"$f":"Storage!S12","v":1301.2534759358286},{"$f":"Storage!T12","v":1270.8688770053477},{"$f":"Storage!U12","v":1240.4842780748663},{"$f":"Storage!V12","v":1210.0996791443849},{"$f":"Storage!W12","v":1179.7150802139038},{"$f":"Storage!X12","v":1149.3304812834224},{"$f":"Storage!Y12","v":1134.9638502673797},{"$f":"Storage!Z12","v":1120.597219251337},{"$f":"Storage!AA12","v":1106.2305882352944},{"$f":"Storage!AB12","v":1091.8639572192515},{"$f":"Storage!AC12","v":1077.4973262032088},{"$f":"Storage!AD12","v":1063.1306951871661},{"$f":"Storage!AE12","v":1048.7640641711234},{"$f":"Storage!AF12","v":1034.3974331550805},{"$f":"Storage!AG12","v":1020.0308021390377},{"$f":"Storage!AH12","v":1005.6641711229951},{"$f":"Storage!AI12","v":991.29754010695228},{"$f":"Storage!AJ12","v":976.93090909090961},{"$f":"Storage!AK12","v":962.56427807486682},{"$f":"Storage!AL12","v":948.19764705882415},{"$f":"Storage!AM12","v":933.83101604278136},{"$f":"Storage!AN12","v":919.46438502673857},{"$f":"Storage!AO12","v":905.09775401069578},{"$f":"Storage!AP12","v":890.73112299465311},{"$f":"Storage!AQ12","v":876.36449197861043},{"$f":"Storage!AR12","v":861.99786096256707}]
["RA3Ba2Hr Bae","RD","Advanced",30,"Battery","2Hr Battery Storage",{"$f":"Storage!L13","v":962.68530817919873},{"$f":"Storage!M13","v":910},{"$f":"Storage!N13","v":708.76503982126178},{"$f":"Storage!O13","v":658.87848232982071},{"$f":"Storage!P13","v":608.99192483837953},{"$f":"Storage!Q13","v":559.10536734693835},{"$f":"Storage!R13","v":509.21880985549723},{"$f":"Storage!S13","v":459.33225236405622},{"$f":"Storage!T13","v":434.34912395301643},{"$f":"Storage!U13","v":409.36599554197653},{"$f":"Storage!V13","v":384.38286713093669},{"$f":"Storage!W13","v":359.39973871989679},{"$f":"Storage!X13","v":334.41661030885683},{"$f":"Storage!Y13","v":327.87367662890091},{"$f":"Storage!Z13","v":321.33074294894504},{"$f":"Storage!AA13","v":314.78780926898912},{"$f":"Storage!AB13","v":308.2448755890332},{"$f":"Storage!AC13","v":301.70194190907728},{"$f":"Storage!AD13","v":295.15900822912135},{"$f":"Storage!AE13","v":288.61607454916543},{"$f":"Storage!AF13","v":282.07314086920951},{"$f":"Storage!AG13","v":275.53020718925359},{"$f":"Storage!AH13","v":268.98727350929772},{"$f":"Storage!AI13","v":262.4443398293418},{"$f":"Storage!AJ13","v":255.90140614938588},{"$f":"Storage!AK13","v":249.35847246942996},{"$f":"Storage!AL13","v":242.81553878947403},{"$f":"Storage!AM13","v":236.27260510951811},{"$f":"Storage!AN13","v":229.72967142956222},{"$f":"Storage!AO13","v":223.18673774960632},{"$f":"Storage!AP13","v":216.64380406965046},{"$f":"Storage!AQ13","v":210.10087038969453},{"$f":"Storage!AR13","v":203.55793670973901}]
["RM3Ba2Hr Bae","RD","Moderate",30,"Battery","2Hr Battery Storage",{"$f":"Storage!L14","v":962.68530817919873},{"$f":"Storage!M14","v":910},{"$f":"Storage!N14","v":857.31469182080127},{"$f":"Storage!O14","v":804.20758167749966},{"$f":"Storage!P14","v":751.10047153419839},{"$f":"Storage!Q14","v":697.99336139089701},{"$f":"Storage!R14","v":644.88625124759574},{"$f":"Storage!S14","v":591.77914110429447},{"$f":"Storage!T14","v":569.75517430273953},{"$f":"Storage!U14","v":547.73120750118449},{"$f":"Storage!V14","v":525.70724069962955},{"$f":"Storage!W14","v":503.68327389807462},{"$f":"Storage!X14","v":481.65930709651929},{"$f":"Storage!Y14","v":475.6385657578129},{"$f":"Storage!Z14","v":469.61782441910646},{"$f":"Storage!AA14","v":463.59708308039995},{"$f":"Storage!AB14","v":457.57634174169345},{"$f":"Storage!AC14","v":451.55560040298695},{"$f":"Storage!AD14","v":445.53485906428057},{"$f":"Storage!AE14","v":439.51411772557401},{"$f":"Storage!AF14","v":433.49337638686757},{"$f":"Storage!AG14","v":427.47263504816107},{"$f":"Storage!AH14","v":421.45189370945468},{"$f":"Storage!AI14","v":415.43115237074824},{"$f":"Storage!AJ14","v":409.41041103204168},{"$f":"Storage!AK14","v":403.38966969333524},{"$f":"Storage!AL14","v":397.36892835462879},{"$f":"Storage!AM14","v":391.34818701592229},{"$f":"Storage!AN14","v":385.32744567721579},{"$f":"Storage!AO14","v":379.30670433850935},{"$f":"Storage!AP14","v":373.28596299980279},{"$f":"Storage!AQ14","v":367.2652216610964},{"$f":"Storage!AR14","v":361.24448032238956}]
["RC3Ba2Hr Bae","RD","Conservative",30,"Battery","2Hr Battery Storage",{"$f":"Storage!L15","v":962.68530817919873},{"$f":"Storage!M15","v":910},{"$f":"Storage!N15","v":886.15508021390383},{"$f":"Storage!O15","v":862.31016042780766},{"$f":"Storage!P15","v":838.46524064171126},{"$f":"Storage!Q15","v":814.62032085561486},{"$f":"Storage!R15","v":790.77540106951881},{"$f":"Storage!S15","v":766.93048128342241},{"$f":"Storage!T15","v":749.02245989304811},{"$f":"Storage!U15","v":731.11443850267381},{"$f":"Storage!V15","v":713.20641711229939},{"$f":"Storage!W15","v":695.2983957219252},{"$f":"Storage!X15","v":677.39037433155079},{"$f":"Storage!Y15","v":668.92299465240649},{"$f":"Storage!Z15","v":660.45561497326207},{"$f":"Storage!AA15","v":651.98823529411777},{"$f":"Storage!AB15","v":643.52085561497336},{"$f":"Storage!AC15","v":635.05347593582906},{"$f":"Storage!AD15","v":626.58609625668464},{"$f":"Storage!AE15","v":618.11871657754034},{"$f":"Storage!AF15","v":609.65133689839593},{"$f":"Storage!AG15","v":601.18395721925151},{"$f":"Storage!AH15","v":592.71657754010721},{"$f":"Storage!AI15","v":584.24919786096279},{"$f":"Storage!AJ15","v":575.78181818181849},{"$f":"Storage!AK15","v":567.31443850267408},{"$f":"Storage!AL15","v":558.84705882352978},{"$f":"Storage!AM15","v":550.37967914438536},{"$f":"Storage!AN15","v":541.91229946524095},{"$f":"Storage!AO15","v":533.44491978609665},{"$f":"Storage!AP15","v":524.97754010695235},{"$f":"Storage!AQ15","v":516.51016042780793},{"$f":"Storage!AR15","v":508.04278074866323}]
["RA3HyNPD11","RD","Advanced",30,"Hydropower","NPD1",{"$f":"Hydropower!L231","v":6472.675991901061},{"$f":"Hydropower!M231","v":6472.675991901061},{"$f":"Hydropower!N231","v":6472.675991901061},{"$f":"Hydropower!O231","v":6472.675991901061},{"$f":"Hydropower!P231","v":6472.675991901061},{"$f":"Hydropower!Q231","v":6472.675991901061},{"$f":"Hydropower!R231","v":6472.675991901061},{"$f":"Hydropower!S231","v":6472.675991901061},{"$f":"Hydropower!T231","v":6472.675991901061},{"$f":"Hydropower!U231","v":6472.675991901061},{"$f":"Hydropower!V231","v":6472.675991901061},{"$f":"Hydropower!W231","v":6472.675991901061},{"$f":"Hydropower!X231","v":6472.675991901061},{"$f":"Hydropower!Y231","v":6472.675991901061},{"$f":"Hydropower!Z231","v":6472.675991901061},{"$f":"Hydropower!AA231","v":6472.675991901061},{"$f":"Hydropower!AB231","v":6472.675991901061},{"$f":"Hydropower!AC231","v":6472.675991901061},{"$f":"Hydropower!AD231","v":6472.675991901061},{"$f":"Hydropower!AE231","v":6472.675991901061},{"$f":"Hydropower!AF231","v":6472.675991901061},{"$f":"Hydropower!AG231","v":6472.675991901061},{"$f":"Hydropower!AH231","v":6472.675991901061},{"$f":"Hydropower!AI231","v":6472.675991901061},{"$f":"Hydropower!AJ231","v":6472.675991901061},{"$f":"Hydropower!AK231","v":6472.675991901061},{"$f":"Hydropower!AL231","v":6472.675991901061},{"$f":"Hydropower!AM231","v":6472.675991901061},{"$f":"Hydropower!AN231","v":6472.675991901061},{"$f":"Hydropower!AO231","v":6472.675991901061},{"$f":"Hydropower!AP231","v":6472.675991901061},{"$f":"Hydropower!AQ231","v":6472.675991901061},{"$f":"Hydropower!AR231","v":6472.675991901061}]
["RM3HyNPD11","RD","Moderate",30,"Hydropower","NPD1",{"$f":"Hydropower!L232","v":6672.8618473206834},{"$f":"Hydropower!M232","v":6672.8618473206834},{"$f":"Hydropower!N232","v":6672.8618473206834},{"$f":"Hydropower!O232","v":6672.8618473206834},{"$f":"Hydropower!P232","v":6672.8618473206834},{"$f":"Hydropower!Q232","v":6672.8618473206834},{"$f":"Hydropower!R232","v":6672.8618473206834},{"$f":"Hydropower!S232","v":6672.8618473206834},{"$f":"Hydropower!T232","v":6672.8618473206834},{"$f":"Hydropower!U232","v":6672.8618473206834},{"$f":"Hydropower!V232","v":6672.8618473206834},{"$f":"Hydropower!W232","v":6672.8618473206834},{"$f":"Hydropower!X232","v":6672.8618473206834},{"$f":"Hydropower!Y232","v":6672.8618473206834},{"$f":"Hydropower!Z232","v":6672.8618473206834},{"$f":"Hydropower!AA232","v":6672.8618473206834},{"$f":"Hydropower!AB232","v":6672.8618473206834},{"$f":"Hydropower!AC232","v":6672.8618473206834},{"$f":"Hydropower!AD232","v":6672.8618473206834},{"$f":"Hydropower!AE232","v":6672.8618473206834},{"$f":"Hydropower!AF232","v":6672.8618473206834},{"$f":"Hydropower!AG232","v":6672.8618473206834},{"$f":"Hydropower!AH232","v":6672.8618473206834},{"$f":"Hydropower!AI232","v":6672.8618473206834},{"$f":"Hydropower!AJ232","v":6672.8618473206834},{"$f":"Hydropower!AK232","v":6672.8618473206834},{"$f":"Hydropower!AL232","v":6672.8618473206834},{"$f":"Hydropower!AM232","v":6672.8618473206834},{"$f":"Hydropower!AN232","v":6672.8618473206834},{"$f":"Hydropower!AO232","v":6672.8618473206834},{"$f":"Hydropower!AP232","v":6672.8618473206834},{"$f":"Hydropower!AQ232","v":6672.8618473206834},{"$f":"Hydropower!AR232","v":6672.8618473206834}]
["RC3HyNPD11","RD","Conservative",30,"Hydropower","NPD1",{"$f":"Hydropower!L233","v":6672.8618473206834},{"$f":"Hydropower!M233","v":6672.8618473206834},{"$f":"Hydropower!N233","v":6672.8618473206834},{"$f":"Hydropower!O233","v":6672.8618473206834},{"$f":"Hydropower!P233","v":6672.8618473206834},{"$f":"Hydropower!Q233","v":6672.8618473206834},{"$f":"Hydropower!R233","v":6672.8618473206834},{"$f":"Hydropower!S233","v":6672.8618473206834},{"$f":"Hydropower!T233","v":6672.8618473206834},{"$f":"Hydropower!U233","v":6672.8618473206834},{"$f":"Hydropower!V233","v":6672.8618473206834},{"$f":"Hydropower!W233","v":6672.8618473206834},{"$f":"Hydropower!X233","v":6672.8618473206834},{"$f":"Hydropower!Y233","v":6672.8618473206834},{"$f":"Hydropower!Z233","v":6672.8618473206834},{"$f":"Hydropower!AA233","v":6672.8618473206834},{"$f":"Hydropower!AB233","v":6672.8618473206834},{"$f":"Hydropower!AC233","v":6672.8618473206834},{"$f":"Hydropower!AD233","v":6672.8618473206834},{"$f":"Hydropower!AE233","v":6672.8618473206834},{"$f":"Hydropower!AF233","v":6672.8618473206834},{"$f":"Hydropower!AG233","v":6672.8618473206834},{"$f":"Hydropower!AH233","v":6672.8618473206834},{"$f":"Hydropower!AI233","v":6672.8618473206834},{"$f":"Hydropower!AJ233","v":6672.8618473206834},{"$f":"Hydropower!AK233","v":6672.8618473206834},{"$f":"Hydropower!AL233","v":6672.8618473206834},{"$f":"Hydropower!AM233","v":6672.8618473206834},{"$f":"Hydropower!AN233","v":6672.8618473206834},{"$f":"Hydropower!AO233","v":6672.8618473206834},{"$f":"Hydropower!AP233","v":6672.8618473206834},{"$f":"Hydropower!AQ233","v":6672.8618473206834},{"$f":"Hydropower!AR233","v":6672.8618473206834}]
["RA3HyNPD22","RD","Advanced",30,"Hydropower","NPD2",{"$f":"Hydropower!L234","v":5891.3747002803066},{"$f":"Hydropower!M234","v":5891.3747002803066},{"$f":"Hydropower!N234","v":5891.3747002803066},{"$f":"Hydropower!O234","v":5891.3747002803066},{"$f":"Hydropower!P234","v":5891.3747002803066},{"$f":"Hydropower!Q234","v":5891.3747002803066},{"$f":"Hydropower!R234","v":5891.3747002803066},{"$f":"Hydropower!S234","v":5891.3747002803066},{"$f":"Hydropower!T234","v":5891.3747002803066},{"$f":"Hydropower!U234","v":5891.3747002803066},{"$f":"Hydropower!V234","v":5891.3747002803066},{"$f":"Hydropower!W234","v":5891.3747002803066},{"$f":"Hydropower!X234","v":5891.3747002803066},{"$f":"Hydropower!Y234","v":5891.3747002803066},{"$f":"Hydropower!Z234","v":5891.3747002803066},{"$f":"Hydropower!AA234","v":5891.3747002803066},{"$f":"Hydropower!AB234","v":5891.3747002803066},{"$f":"Hydropower!AC234","v":5891.3747002803066},{"$f":"Hydropower!AD234","v":5891.3747002803066},{"$f":"Hydropower!AE234","v":5891.3747002803066},{"$f":"Hydropower!AF234","v":5891.3747002803066},{"$f":"Hydropower!AG234","v":5891.3747002803066},{"$f":"Hydropower!AH234","v":5891.3747002803066},{"$f":"Hydropower!AI234","v":5891.3747002803066},{"$f":"Hydropower!AJ234","v":5891.3747002803066},{"$f":"Hydropower!AK234","v":5891.3747002803066},{"$f":"Hydropower!AL234","v":5891.3747002803066},{"$f":"Hydropower!AM234","v":5891.3747002803066},{"$f":"Hydropower!AN234","v":5891.3747002803066},{"$f":"Hydropower!AO234","v":5891.3747002803066},{"$f":"Hydropower!AP234","v":5891.3747002803066},{"$f":"Hydropower!AQ234","v":5891.3747002803066},{"$f":"Hydropower!AR234","v":5891.3747002803066}]
["RM3HyNPD22","RD","Moderate",30,"Hydropower","NPD2",{"$f":"Hydropower!L235","v":6073.5821652374307},{"$f":"Hydropower!M235","v":6073.5821652374307},{"$f":"Hydropower!N235","v":6073.5821652374307},{"$f":"Hydropower!O235","v":6073.5821652374307},{"$f":"Hydropower!P235","v":6073.5821652374307},{"$f":"Hydropower!Q235","v":6073.5821652374307},{"$f":"Hydropower!R235","v":6073.5821652374307},{"$f":"Hydropower!S235","v":6073.5821652374307},{"$f":"Hydropower!T235","v":6073.5821652374307},{"$f":"Hydropower!U235","v":6073.5821652374307},{"$f":"Hydropower!V235","v":6073.5821652374307},{"$f":"Hydropower!W235","v":6073.5821652374307},{"$f":"Hydropower!X235","v":6073.5821652374307},{"$f":"Hydropower!Y235","v":6073.5821652374307},{"$f":"Hydropower!Z235","v":6073.5821652374307},{"$f":"Hydropower!AA235","v":6073.5821652374307},{"$f":"Hydropower!AB235","v":6073.5821652374307},{"$f":"Hydropower!AC235","v":6073.5821652374307},{"$f":"Hydropower!AD235","v":6073.5821652374307},{"$f":"Hydropower!AE235","v":6073.5821652374307},{"$f":"Hydropower!AF235","v":6073.5821652374307},{"$f":"Hydropower!AG235","v":6073.5821652374307},{"$f":"Hydropower!AH235","v":6073.5821652374307},{"$f":"Hydropower!AI235","v":6073.5821652374307},{"$f":"Hydropower!AJ235","v":6073.5821652374307},{"$f":"Hydropower!AK235","v":6073.5821652374307},{"$f":"Hydropower!AL235","v":6073.5821652374307},{"$f":"Hydropower!AM235","v":6073.5821652374307},{"$f":"Hydropower!AN235","v":6073.5821652374307},{"$f":"Hydropower!AO235","v":6073.5821652374307},{"$f":"Hydropower!AP235","v":6073.5821652374307},{"$f":"Hydropower!AQ235","v":6073.5821652374307},{"$f":"Hydropower!AR235","v":6073.5821652374307}]
["RC3HyNPD22","RD","Conservative",30,"Hydropower","NPD2",{"$f":"Hydropower!L236","v":6073.5821652374307},{"$f":"Hydropower!M236","v":6073.5821652374307},{"$f":"Hydropower!N236","v":6073.5821652374307},{"$f":"Hydropower!O236","v":6073.5821652374307},{"$f":"Hydropower!P236","v":6073.5821652374307},{"$f":"Hydropower!Q236","v":6073.5821652374307},{"$f":"Hydropower!R236","v":6073.5821652374307},{"$f":"Hydropower!S236","v":6073.5821652374307},{"$f":"Hydropower!T236","v":6073.5821652374307},{"$f":"Hydropower!U236","v":6073.5821652374307},{"$f":"Hydropower!V236","v":6073.5821652374307},{"$f":"Hydropower!W236","v":6073.5821652374307},{"$f":"Hydropower!X236","v":6073.5821652374307},{"$f":"Hydropower!Y236","v":6073.5821652374307},{"$f":"Hydropower!Z236","v":6073.5821652374307},{"$f":"Hydropower!AA236","v":6073.5821652374307},{"$f":"Hydropower!AB236","v":6073.5821652374307},{"$f":"Hydropower!AC236","v":6073.5821652374307},{"$f":"Hydropower!AD236","v":6073.5821652374307},{"$f":"Hydropower!AE236","v":6073.5821652374307},{"$f":"Hydropower!AF236","v":6073.5821652374307},{"$f":"Hydropower!AG236","v":6073.5821652374307},{"$f":"Hydropower!AH236","v":6073.5821652374307},{"$f":"Hydropower!AI236","v":6073.5821652374307},{"$f":"Hydropower!AJ236","v":6073.5821652374307},{"$f":"Hydropower!AK236","v":6073.5821652374307},{"$f":"Hydropower!AL236","v":6073.5821652374307},{"$f":"Hydropower!AM236","v":6073.5821652374307},{"$f":"Hydropower!AN236","v":6073.5821652374307},{"$f":"Hydropower!AO236","v":6073.5821652374307},{"$f":"Hydropower!AP236","v":6073.5821652374307},{"$f":"Hydropower!AQ236","v":6073.5821652374307},{"$f":"Hydropower!AR236","v":6073.5821652374307}]
["RA3HyNPD33","RD","Advanced",30,"Hydropower","NPD3",{"$f":"Hydropower!L237","v":4357.2356959550734},{"$f":"Hydropower!M237","v":4357.2356959550734},{"$f":"Hydropower!N237","v":4357.2356959550734},{"$f":"Hydropower!O237","v":4357.2356959550734},{"$f":"Hydropower!P237","v":4357.2356959550734},{"$f":"Hydropower!Q237","v":4357.2356959550734},{"$f":"Hydropower!R237","v":4357.2356959550734},{"$f":"Hydropower!S237","v":4357.2356959550734},{"$f":"Hydropower!T237","v":4357.2356959550734},{"$f":"Hydropower!U237","v":4357.2356959550734},{"$f":"Hydropower!V237","v":4357.2356959550734},{"$f":"Hydropower!W237","v":4357.2356959550734},{"$f":"Hydropower!X237","v":4357.2356959550734},{"$f":"Hydropower!Y237","v":4357.2356959550734},{"$f":"Hydropower!Z237","v":4357.2356959550734},{"$f":"Hydropower!AA237","v":4357.2356959550734},{"$f":"Hydropower!AB237","v":4357.2356959550734},{"$f":"Hydropower!AC237","v":4357.2356959550734},{"$f":"Hydropower!AD237","v":4357.2356959550734},{"$f":"Hydropower!AE237","v":4357.2356959550734},{"$f":"Hydropower!AF237","v":4357.2356959550734},{"$f":"Hydropower!AG237","v":4357.2356959550734},{"$f":"Hydropower!AH237","v":4357.2356959550734},{"$f":"Hydropower!AI237","v":4357.2356959550734},{"$f":"Hydropower!AJ237","v":4357.2356959550734},{"$f":"Hydropower!AK237","v":4357.2356959550734},{"$f":"Hydropower!AL237","v":4357.2356959550734},{"$f":"Hydropower!AM237","v":4357.2356959550734},{"$f":"Hydropower!AN237","v":4357.2356959550734},{"$f":"Hydropower!AO237","v":4357.2356959550734},{"$f":"Hydropower!AP237","v":4357.2356959550734},{"$f":"Hydropower!AQ237","v":4357.2356959550734},{"$f":"Hydropower!AR237","v":4357.2356959550734}]
["RM3HyNPD33","RD","Moderate",30,"Hydropower","NPD3",{"$f":"Hydropower!L238","v":4468.9596881590496},{"$f":"Hydropower!M238","v":4468.9596881590496},{"$f":"Hydropower!N238","v":4468.9596881590496},{"$f":"Hydropower!O238","v":4468.9596881590496},{"$f":"Hydropower!P238","v":4468.9596881590496},{"$f":"Hydropower!Q238","v":4468.9596881590496},{"$f":"Hydropower!R238","v":4468.9596881590496},{"$f":"Hydropower!S238","v":4468.9596881590496},{"$f":"Hydropower!T238","v":4468.9596881590496},{"$f":"Hydropower!U238","v":4468.9596881590496},{"$f":"Hydropower!V238","v":4468.9596881590496},{"$f":"Hydropower!W238","v":4468.9596881590496},{"$f":"Hydropower!X238","v":4468.9596881590496},{"$f":"Hydropower!Y238","v":4468.9596881590496},{"$f":"Hydropower!Z238","v":4468.9596881590496},{"$f":"Hydropower!AA238","v":4468.9596881590496},{"$f":"Hydropower!AB238","v":4468.9596881590496},{"$f":"Hydropower!AC238","v":4468.9596881590496},{"$f":"Hydropower!AD238","v":4468.9596881590496},{"$f":"Hydropower!AE238","v":4468.9596881590496},{"$f":"Hydropower!AF238","v":4468.9596881590496},{"$f":"Hydropower!AG238","v":4468.9596881590496},{"$f":"Hydropower!AH238","v":4468.9596881590496},{"$f":"Hydropower!AI238","v":4468.9596881590496},{"$f":"Hydropower!AJ238","v":4468.9596881590496},{"$f":"Hydropower!AK238","v":4468.9596881590496},{"$f":"Hydropower!AL238","v":4468.9596881590496},{"$f":"Hydropower!AM238","v":4468.9596881590496},{"$f":"Hydropower!AN238","v":4468.9596881590496},{"$f":"Hydropower!AO238","v":4468.9596881590496},{"$f":"Hydropower!AP238","v":4468.9596881590496},{"$f":"Hydropower!AQ238","v":4468.9596881590496},{"$f":"Hydropower!AR238","v":4468.9596881590496}]
["RC3HyNPD33","RD","Conservative",30,"Hydropower","NPD3",{"$f":"Hydropower!L239","v":4468.9596881590496},{"$f":"Hydropower!M239","v":4468.9596881590496},{"$f":"Hydropower!N239","v":4468.9596881590496},{"$f":"Hydropower!O239","v":4468.9596881590496},{"$f":"Hydropower!P239","v":4468.9596881590496},{"$f":"Hydropower!Q239","v":4468.9596881590496},{"$f":"Hydropower!R239","v":4468.9596881590496},{"$f":"Hydropower!S239","v":4468.9596881590496},{"$f":"Hydropower!T239","v":4468.9596881590496},{"$f":"Hydropower!U239","v":4468.9596881590496},{"$f":"Hydropower!V239","v":4468.9596881590496},{"$f":"Hydropower!W239","v":4468.9596881590496},{"$f":"Hydropower!X239","v":4468.9596881590496},{"$f":"Hydropower!Y239","v":4468.9596881590496},{"$f":"Hydropower!Z239","v":4468.9596881590496},{"$f":"Hydropower!AA239","v":4468.9596881590496},{"$f":"Hydropower!AB239","v":4468.9596881590496},{"$f":"Hydropower!AC239","v":4468.9596881590496},{"$f":"Hydropower!AD239","v":4468.9596881590496},{"$f":"Hydropower!AE239","v":4468.9596881590496},{"$f":"Hydropower!AF239","v":4468.9596881590496},{"$f":"Hydropower!AG239","v":4468.9596881590496},{"$f":"Hydropower!AH239","v":4468.9596881590496},{"$f":"Hydropower!AI239","v":4468.9596881590496},{"$f":"Hydropower!AJ239","v":4468.9596881590496},{"$f":"Hydropower!AK239","v":4468.9596881590496},{"$f":"Hydropower!AL239","v":4468.9596881590496},{"$f":"Hydropower!AM239","v":4468.9596881590496},{"$f":"Hydropower!AN239","v":4468.9596881590496},{"$f":"Hydropower!AO239","v":4468.9596881590496},{"$f":"Hydropower!AP239","v":4468.9596881590496},{"$f":"Hydropower!AQ239","v":4468.9596881590496},{"$f":"Hydropower!AR239","v":4468.9596881590496}]
["RA3HyNPD44","RD","Advanced",30,"Hydropower","NPD4",{"$f":"Hydropower!L240","v":4108.109782688387},{"$f":"Hydropower!M240","v":4108.109782688387},{"$f":"Hydropower!N240","v":4108.109782688387},{"$f":"Hydropower!O240","v":4108.109782688387},{"$f":"Hydropower!P240","v":4108.109782688387},{"$f":"Hydropower!Q240","v":4108.109782688387},{"$f":"Hydropower!R240","v":4108.109782688387},{"$f":"Hydropower!S240","v":4108.109782688387},{"$f":"Hydropower!T240","v":4108.109782688387},{"$f":"Hydropower!U240","v":4108.109782688387},{"$f":"Hydropower!V240","v":4108.109782688387},{"$f":"Hydropower!W240","v":4108.109782688387},{"$f":"Hydropower!X240","v":4108.109782688387},{"$f":"Hydropower!Y240","v":4108.109782688387},{"$f":"Hydropower!Z240","v":4108.109782688387},{"$f":"Hydropower!AA240","v":4108.109782688387},{"$f":"Hydropower!AB240","v":4108.109782688387},{"$f":"Hydropower!AC240","v":4108.109782688387},{"$f":"Hydropower!AD240","v":4108.109782688387},{"$f":"Hydropower!AE240","v":4108.109782688387},{"$f":"Hydropower!AF240","v":4108.109782688387},{"$f":"Hydropower!AG240","v":4108.109782688387},{"$f":"Hydropower!AH240","v":4108.109782688387},{"$f":"Hydropower!AI240","v":4108.109782688387},{"$f":"Hydropower!AJ240","v":4108.109782688387},{"$f":"Hydropower!AK240","v":4108.109782688387},{"$f":"Hydropower!AL240","v":4108.109782688387},{"$f":"Hydropower!AM240","v":4108.109782688387},{"$f":"Hydropower!AN240","v":4108.109782688387},{"$f":"Hydropower!AO240","v":4108.109782688387},{"$f":"Hydropower!AP240","v":4108.109782688387},{"$f":"Hydropower!AQ240","v":4108.109782688387},{"$f":"Hydropower!AR240","v":4108.109782688387}]
["RM3HyNPD44","RD","Moderate",30,"Hydropower","NPD4",{"$f":"Hydropower!L241","v":4213.4459309624481},{"$f":"Hydropower!M241","v":4213.4459309624481},{"$f":"Hydropower!N241","v":4213.4459309624481},{"$f":"Hydropower!O241","v":4213.4459309624481},{"$f":"Hydropower!P241","v":4213.4459309624481},{"$f":"Hydropower!Q241","v":4213.4459309624481},{"$f":"Hydropower!R241","v":4213.4459309624481},{"$f":"Hydropower!S241","v":4213.4459309624481},{"$f":"Hydropower!T241","v":4213.4459309624481},{"$f":"Hydropower!U241","v":4213.4459309624481},{"$f":"Hydropower!V241","v":4213.4459309624481},{"$f":"Hydropower!W241","v":4213.4459309624481},{"$f":"Hydropower!X241","v":4213.4459309624481},{"$f":"Hydropower!Y241","v":4213.4459309624481},{"$f":"Hydropower!Z241","v":4213.4459309624481},{"$f":"Hydropower!AA241","v":4213.4459309624481},{"$f":"Hydropower!AB241","v":4213.4459309624481},{"$f":"Hydropower!AC241","v":4213.4459309624481},{"$f":"Hydropower!AD241","v":4213.4459309624481},{"$f":"Hydropower!AE241","v":4213.4459309624481},{"$f":"Hydropower!AF241","v":4213.4459309624481},{"$f":"Hydropower!AG241","v":4213.4459309624481},{"$f":"Hydropower!AH241","v":4213.4459309624481},{"$f":"Hydropower!AI241","v":4213.4459309624481},{"$f":"Hydropower!AJ241","v":4213.4459309624481},{"$f":"Hydropower!AK241","v":4213.4459309624481},{"$f":"Hydropower!AL241","v":4213.4459309624481},{"$f":"Hydropower!AM241","v":4213.4459309624481},{"$f":"Hydropower!AN241","v":4213.4459309624481},{"$f":"Hydropower!AO241","v":4213.4459309624481},{"$f":"Hydropower!AP241","v":4213.4459309624481},{"$f":"Hydropower!AQ241","v":4213.4459309624481},{"$f":"Hydropower!AR241","v":4213.4459309624481}]
["RC3HyNPD44","RD","Conservative",30,"Hydropower","NPD4",{"$f":"Hydropower!L242","v":4213.4459309624481},{"$f":"Hydropower!M242","v":4213.4459309624481},{"$f":"Hydropower!N242","v":4213.4459309624481},{"$f":"Hydropower!O242","v":4213.4459309624481},{"$f":"Hydropower!P242","v":4213.4459309624481},{"$f":"Hydropower!Q242","v":4213.4459309624481},{"$f":"Hydropower!R242","v":4213.4459309624481},{"$f":"Hydropower!S242","v":4213.4459309624481},{"$f":"Hydropower!T242","v":4213.4459309624481},{"$f":"Hydropower!U242","v":4213.4459309624481},{"$f":"Hydropower!V242","v":4213.4459309624481},{"$f":"Hydropower!W242","v":4213.4459309624481},{"$f":"Hydropower!X242","v":4213.4459309624481},{"$f":"Hydropower!Y242","v":4213.4459309624481},{"$f":"Hydropower!Z242","v":4213.4459309624481},{"$f":"Hydropower!AA242","v":4213.4459309624481},{"$f":"Hydropower!AB242","v":4213.4459309624481},{"$f":"Hydropower!AC242","v":4213.4459309624481},{"$f":"Hydropower!AD242","v":4213.4459309624481},{"$f":"Hydropower!AE242","v":4213.4459309624481},{"$f":"Hydropower!AF242","v":4213.4459309624481},{"$f":"Hydropower!AG242","v":4213.4459309624481},{"$f":"Hydropower!AH242","v":4213.4459309624481},{"$f":"Hydropower!AI242","v":4213.4459309624481},{"$f":"Hydropower!AJ242","v":4213.4459309624481},{"$f":"Hydropower!AK242","v":4213.4459309624481},{"$f":"Hydropower!AL242","v":4213.4459309624481},{"$f":"Hydropower!AM242","v":4213.4459309624481},{"$f":"Hydropower!AN242","v":4213.4459309624481},{"$f":"Hydropower!AO242","v":4213.4459309624481},{"$f":"Hydropower!AP242","v":4213.4459309624481},{"$f":"Hydropower!AQ242","v":4213.4459309624481},{"$f":"Hydropower!AR242","v":4213.4459309624481}]
[{"$f":"_xlfn.CONCAT(LEFT(B219,1), LEFT(C219,1), LEFT(D219,1),LEFT(E219,2),LEFT(F219,6),RIGHT(F219,1))","v":"RA3HyNSD11"},"RD","Advanced",30,"Hydropower","NSD1",{"$f":"Hydropower!L246","v":7627.9955585982752},{"$f":"Hydropower!M246","v":7627.9955585982752},{"$f":"Hydropower!N246","v":7627.9955585982752},{"$f":"Hydropower!O246","v":7627.9955585982752},{"$f":"Hydropower!P246","v":7627.9955585982752},{"$f":"Hydropower!Q246","v":7627.9955585982752},{"$f":"Hydropower!R246","v":7627.9955585982752},{"$f":"Hydropower!S246","v":7627.9955585982752},{"$f":"Hydropower!T246","v":7627.9955585982752},{"$f":"Hydropower!U246","v":7627.9955585982752},{"$f":"Hydropower!V246","v":7627.9955585982752},{"$f":"Hydropower!W246","v":7627.9955585982752},{"$f":"Hydropower!X246","v":7627.9955585982752},{"$f":"Hydropower!Y246","v":7627.9955585982752},{"$f":"Hydropower!Z246","v":7627.9955585982752},{"$f":"Hydropower!AA246","v":7627.9955585982752},{"$f":"Hydropower!AB246","v":7627.9955585982752},{"$f":"Hydropower!AC246","v":7627.9955585982752},{"$f":"Hydropower!AD246","v":7627.9955585982752},{"$f":"Hydropower!AE246","v":7627.9955585982752},{"$f":"Hydropower!AF246","v":7627.9955585982752},{"$f":"Hydropower!AG246","v":7627.9955585982752},{"$f":"Hydropower!AH246","v":7627.9955585982752},{"$f":"Hydropower!AI246","v":7627.9955585982752},{"$f":"Hydropower!AJ246","v":7627.9955585982752},{"$f":"Hydropower!AK246","v":7627.9955585982752},{"$f":"Hydropower!AL246","v":7627.9955585982752},{"$f":"Hydropower!AM246","v":7627.9955585982752},{"$f":"Hydropower!AN246","v":7627.9955585982752},{"$f":"Hydropower!AO246","v":7627.9955585982752},{"$f":"Hydropower!AP246","v":7627.9955585982752},{"$f":"Hydropower!AQ246","v":7627.9955585982752},{"$f":"Hydropower!AR246","v":7627.9955585982752}]
["RM3HyNSD11","RD","Moderate",30,"Hydropower","NSD1",{"$f":"Hydropower!L247","v":7823.7053499039494},{"$f":"Hydropower!M247","v":7823.7053499039494},{"$f":"Hydropower!N247","v":7823.7053499039494},{"$f":"Hydropower!O247","v":7823.7053499039494},{"$f":"Hydropower!P247","v":7823.7053499039494},{"$f":"Hydropower!Q247","v":7823.7053499039494},{"$f":"Hydropower!R247","v":7823.7053499039494},{"$f":"Hydropower!S247","v":7823.7053499039494},{"$f":"Hydropower!T247","v":7823.7053499039494},{"$f":"Hydropower!U247","v":7823.7053499039494},{"$f":"Hydropower!V247","v":7823.7053499039494},{"$f":"Hydropower!W247","v":7823.7053499039494},{"$f":"Hydropower!X247","v":7823.7053499039494},{"$f":"Hydropower!Y247","v":7823.7053499039494},{"$f":"Hydropower!Z247","v":7823.7053499039494},{"$f":"Hydropower!AA247","v":7823.7053499039494},{"$f":"Hydropower!AB247","v":7823.7053499039494},{"$f":"Hydropower!AC247","v":7823.7053499039494},{"$f":"Hydropower!AD247","v":7823.7053499039494},{"$f":"Hydropower!AE247","v":7823.7053499039494},{"$f":"Hydropower!AF247","v":7823.7053499039494},{"$f":"Hydropower!AG247","v":7823.7053499039494},{"$f":"Hydropower!AH247","v":7823.7053499039494},{"$f":"Hydropower!AI247","v":7823.7053499039494},{"$f":"Hydropower!AJ247","v":7823.7053499039494},{"$f":"Hydropower!AK247","v":7823.7053499039494},{"$f":"Hydropower!AL247","v":7823.7053499039494},{"$f":"Hydropower!AM247","v":7823.7053499039494},{"$f":"Hydropower!AN247","v":7823.7053499039494},{"$f":"Hydropower!AO247","v":7823.7053499039494},{"$f":"Hydropower!AP247","v":7823.7053499039494},{"$f":"Hydropower!AQ247","v":7823.7053499039494},{"$f":"Hydropower!AR247","v":7823.7053499039494}]
["RC3HyNSD11","RD","Conservative",30,"Hydropower","NSD1",{"$f":"Hydropower!L248","v":7863.9129470085318},{"$f":"Hydropower!M248","v":7863.9129470085318},{"$f":"Hydropower!N248","v":7863.9129470085318},{"$f":"Hydropower!O248","v":7863.9129470085318},{"$f":"Hydropower!P248","v":7863.9129470085318},{"$f":"Hydropower!Q248","v":7863.9129470085318},{"$f":"Hydropower!R248","v":7863.9129470085318},{"$f":"Hydropower!S248","v":7863.9129470085318},{"$f":"Hydropower!T248","v":7863.9129470085318},{"$f":"Hydropower!U248","v":7863.9129470085318},{"$f":"Hydropower!V248","v":7863.9129470085318},{"$f":"Hydropower!W248","v":7863.9129470085318},{"$f":"Hydropower!X248","v":7863.9129470085318},{"$f":"Hydropower!Y248","v":7863.9129470085318},{"$f":"Hydropower!Z248","v":7863.9129470085318},{"$f":"Hydropower!AA248","v":7863.9129470085318},{"$f":"Hydropower!AB248","v":7863.9129470085318},{"$f":"Hydropower!AC248","v":7863.9129470085318},{"$f":"Hydropower!AD248","v":7863.9129470085318},{"$f":"Hydropower!AE248","v":7863.9129470085318},{"$f":"Hydropower!AF248","v":7863.9129470085318},{"$f":"Hydropower!AG248","v":7863.9129470085318},{"$f":"Hydropower!AH248","v":7863.9129470085318},{"$f":"Hydropower!AI248","v":7863.9129470085318},{"$f":"Hydropower!AJ248","v":7863.9129470085318},{"$f":"Hydropower!AK248","v":7863.9129470085318},{"$f":"Hydropower!AL248","v":7863.9129470085318},{"$f":"Hydropower!AM248","v":7863.9129470085318},{"$f":"Hydropower!AN248","v":7863.9129470085318},{"$f":"Hydropower!AO248","v":7863.9129470085318},{"$f":"Hydropower!AP248","v":7863.9129470085318},{"$f":"Hydropower!AQ248","v":7863.9129470085318},{"$f":"Hydropower!AR248","v":7863.9129470085318}]
["RA3HyNSD22","RD","Advanced",30,"Hydropower","NSD2",{"$f":"Hydropower!L249","v":6809.7011224147873},{"$f":"Hydropower!M249","v":6809.7011224147873},{"$f":"Hydropower!N249","v":6809.7011224147873},{"$f":"Hydropower!O249","v":6809.7011224147873},{"$f":"Hydropower!P249","v":6809.7011224147873},{"$f":"Hydropower!Q249","v":6809.7011224147873},{"$f":"Hydropower!R249","v":6809.7011224147873},{"$f":"Hydropower!S249","v":6809.7011224147873},{"$f":"Hydropower!T249","v":6809.7011224147873},{"$f":"Hydropower!U249","v":6809.7011224147873},{"$f":"Hydropower!V249","v":6809.7011224147873},{"$f":"Hydropower!W249","v":6809.7011224147873},{"$f":"Hydropower!X249","v":6809.7011224147873},{"$f":"Hydropower!Y249","v":6809.7011224147873},{"$f":"Hydropower!Z249","v":6809.7011224147873},{"$f":"Hydropower!AA249","v":6809.7011224147873},{"$f":"Hydropower!AB249","v":6809.7011224147873},{"$f":"Hydropower!AC249","v":6809.7011224147873},{"$f":"Hydropower!AD249","v":6809.7011224147873},{"$f":"Hydropower!AE249","v":6809.7011224147873},{"$f":"Hydropower!AF249","v":6809.7011224147873},{"$f":"Hydropower!AG249","v":6809.7011224147873},{"$f":"Hydropower!AH249","v":6809.7011224147873},{"$f":"Hydropower!AI249","v":6809.7011224147873},{"$f":"Hydropower!AJ249","v":6809.7011224147873},{"$f":"Hydropower!AK249","v":6809.7011224147873},{"$f":"Hydropower!AL249","v":6809.7011224147873},{"$f":"Hydropower!AM249","v":6809.7011224147873},{"$f":"Hydropower!AN249","v":6809.7011224147873},{"$f":"Hydropower!AO249","v":6809.7011224147873},{"$f":"Hydropower!AP249","v":6809.7011224147873},{"$f":"Hydropower!AQ249","v":6809.7011224147873},{"$f":"Hydropower!AR249","v":6809.7011224147873}]
["RM3HyNSD22","RD","Moderate",30,"Hydropower","NSD2",{"$f":"Hydropower!L250","v":6984.4161147458399},{"$f":"Hydropower!M250","v":6984.4161147458399},{"$f":"Hydropower!N250","v":6984.4161147458399},{"$f":"Hydropower!O250","v":6984.4161147458399},{"$f":"Hydropower!P250","v":6984.4161147458399},{"$f":"Hydropower!Q250","v":6984.4161147458399},{"$f":"Hydropower!R250","v":6984.4161147458399},{"$f":"Hydropower!S250","v":6984.4161147458399},{"$f":"Hydropower!T250","v":6984.4161147458399},{"$f":"Hydropower!U250","v":6984.4161147458399},{"$f":"Hydropower!V250","v":6984.4161147458399},{"$f":"Hydropower!W250","v":6984.4161147458399},{"$f":"Hydropower!X250","v":6984.4161147458399},{"$f":"Hydropower!Y250","v":6984.4161147458399},{"$f":"Hydropower!Z250","v":6984.4161147458399},{"$f":"Hydropower!AA250","v":6984.4161147458399},{"$f":"Hydropower!AB250","v":6984.4161147458399},{"$f":"Hydropower!AC250","v":6984.4161147458399},{"$f":"Hydropower!AD250","v":6984.4161147458399},{"$f":"Hydropower!AE250","v":6984.4161147458399},{"$f":"Hydropower!AF250","v":6984.4161147458399},{"$f":"Hydropower!AG250","v":6984.4161147458399},{"$f":"Hydropower!AH250","v":6984.4161147458399},{"$f":"Hydropower!AI250","v":6984.4161147458399},{"$f":"Hydropower!AJ250","v":6984.4161147458399},{"$f":"Hydropower!AK250","v":6984.4161147458399},{"$f":"Hydropower!AL250","v":6984.4161147458399},{"$f":"Hydropower!AM250","v":6984.4161147458399},{"$f":"Hydropower!AN250","v":6984.4161147458399},{"$f":"Hydropower!AO250","v":6984.4161147458399},{"$f":"Hydropower!AP250","v":6984.4161147458399},{"$f":"Hydropower!AQ250","v":6984.4161147458399},{"$f":"Hydropower!AR250","v":6984.4161147458399}]
["RC3HyNSD22","RD","Conservative",30,"Hydropower","NSD2",{"$f":"Hydropower!L251","v":7020.3104354791622},{"$f":"Hydropower!M251","v":7020.3104354791622},{"$f":"Hydropower!N251","v":7020.3104354791622},{"$f":"Hydropower!O251","v":7020.3104354791622},{"$f":"Hydropower!P251","v":7020.3104354791622},{"$f":"Hydropower!Q251","v":7020.3104354791622},{"$f":"Hydropower!R251","v":7020.3104354791622},{"$f":"Hydropower!S251","v":7020.3104354791622},{"$f":"Hydropower!T251","v":7020.3104354791622},{"$f":"Hydropower!U251","v":7020.3104354791622},{"$f":"Hydropower!V251","v":7020.3104354791622},{"$f":"Hydropower!W251","v":7020.3104354791622},{"$f":"Hydropower!X251","v":7020.3104354791622},{"$f":"Hydropower!Y251","v":7020.3104354791622},{"$f":"Hydropower!Z251","v":7020.3104354791622},{"$f":"Hydropower!AA251","v":7020.3104354791622},{"$f":"Hydropower!AB251","v":7020.3104354791622},{"$f":"Hydropower!AC251","v":7020.3104354791622},{"$f":"Hydropower!AD251","v":7020.3104354791622},{"$f":"Hydropower!AE251","v":7020.3104354791622},{"$f":"Hydropower!AF251","v":7020.3104354791622},{"$f":"Hydropower!AG251","v":7020.3104354791622},{"$f":"Hydropower!AH251","v":7020.3104354791622},{"$f":"Hydropower!AI251","v":7020.3104354791622},{"$f":"Hydropower!AJ251","v":7020.3104354791622},{"$f":"Hydropower!AK251","v":7020.3104354791622},{"$f":"Hydropower!AL251","v":7020.3104354791622},{"$f":"Hydropower!AM251","v":7020.3104354791622},{"$f":"Hydropower!AN251","v":7020.3104354791622},{"$f":"Hydropower!AO251","v":7020.3104354791622},{"$f":"Hydropower!AP251","v":7020.3104354791622},{"$f":"Hydropower!AQ251","v":7020.3104354791622},{"$f":"Hydropower!AR251","v":7020.3104354791622}]
["RA3HyNSD33","RD","Advanced",30,"Hydropower","NSD3",{"$f":"Hydropower!L252","v":6669.710368699728},{"$f":"Hydropower!M252","v":6669.710368699728},{"$f":"Hydropower!N252","v":6669.710368699728},{"$f":"Hydropower!O252","v":6669.710368699728},{"$f":"Hydropower!P252","v":6669.710368699728},{"$f":"Hydropower!Q252","v":6669.710368699728},{"$f":"Hydropower!R252","v":6669.710368699728},{"$f":"Hydropower!S252","v":6669.710368699728},{"$f":"Hydropower!T252","v":6669.710368699728},{"$f":"Hydropower!U252","v":6669.710368699728},{"$f":"Hydropower!V252","v":6669.710368699728},{"$f":"Hydropower!W252","v":6669.710368699728},{"$f":"Hydropower!X252","v":6669.710368699728},{"$f":"Hydropower!Y252","v":6669.710368699728},{"$f":"Hydropower!Z252","v":6669.710368699728},{"$f":"Hydropower!AA252","v":6669.710368699728},{"$f":"Hydropower!AB252","v":6669.710368699728},{"$f":"Hydropower!AC252","v":6669.710368699728},{"$f":"Hydropower!AD252","v":6669.710368699728},{"$f":"Hydropower!AE252","v":6669.710368699728},{"$f":"Hydropower!AF252","v":6669.710368699728},{"$f":"Hydropower!AG252","v":6669.710368699728},{"$f":"Hydropower!AH252","v":6669.710368699728},{"$f":"Hydropower!AI252","v":6669.710368699728},{"$f":"Hydropower!AJ252","v":6669.710368699728},{"$f":"Hydropower!AK252","v":6669.710368699728},{"$f":"Hydropower!AL252","v":6669.710368699728},{"$f":"Hydropower!AM252","v":6669.710368699728},{"$f":"Hydropower!AN252","v":6669.710368699728},{"$f":"Hydropower!AO252","v":6669.710368699728},{"$f":"Hydropower!AP252","v":6669.710368699728},{"$f":"Hydropower!AQ252","v":6669.710368699728},{"$f":"Hydropower!AR252","v":6669.710368699728}]
["RM3HyNSD33","RD","Moderate",30,"Hydropower","NSD3",{"$f":"Hydropower!L253","v":6840.8336492915914},{"$f":"Hydropower!M253","v":6840.8336492915914},{"$f":"Hydropower!N253","v":6840.8336492915914},{"$f":"Hydropower!O253","v":6840.8336492915914},{"$f":"Hydropower!P253","v":6840.8336492915914},{"$f":"Hydropower!Q253","v":6840.8336492915914},{"$f":"Hydropower!R253","v":6840.8336492915914},{"$f":"Hydropower!S253","v":6840.8336492915914},{"$f":"Hydropower!T253","v":6840.8336492915914},{"$f":"Hydropower!U253","v":6840.8336492915914},{"$f":"Hydropower!V253","v":6840.8336492915914},{"$f":"Hydropower!W253","v":6840.8336492915914},{"$f":"Hydropower!X253","v":6840.8336492915914},{"$f":"Hydropower!Y253","v":6840.8336492915914},{"$f":"Hydropower!Z253","v":6840.8336492915914},{"$f":"Hydropower!AA253","v":6840.8336492915914},{"$f":"Hydropower!AB253","v":6840.8336492915914},{"$f":"Hydropower!AC253","v":6840.8336492915914},{"$f":"Hydropower!AD253","v":6840.8336492915914},{"$f":"Hydropower!AE253","v":6840.8336492915914},{"$f":"Hydropower!AF253","v":6840.8336492915914},{"$f":"Hydropower!AG253","v":6840.8336492915914},{"$f":"Hydropower!AH253","v":6840.8336492915914},{"$f":"Hydropower!AI253","v":6840.8336492915914},{"$f":"Hydropower!AJ253","v":6840.8336492915914},{"$f":"Hydropower!AK253","v":6840.8336492915914},{"$f":"Hydropower!AL253","v":6840.8336492915914},{"$f":"Hydropower!AM253","v":6840.8336492915914},{"$f":"Hydropower!AN253","v":6840.8336492915914},{"$f":"Hydropower!AO253","v":6840.8336492915914},{"$f":"Hydropower!AP253","v":6840.8336492915914},{"$f":"Hydropower!AQ253","v":6840.8336492915914},{"$f":"Hydropower!AR253","v":6840.8336492915914}]
["RC3HyNSD33","RD","Conservative",30,"Hydropower","NSD3",{"$f":"Hydropower!L254","v":6875.9900708244622},{"$f":"Hydropower!M254","v":6875.9900708244622},{"$f":"Hydropower!N254","v":6875.9900708244622},{"$f":"Hydropower!O254","v":6875.9900708244622},{"$f":"Hydropower!P254","v":6875.9900708244622},{"$f":"Hydropower!Q254","v":6875.9900708244622},{"$f":"Hydropower!R254","v":6875.9900708244622},{"$f":"Hydropower!S254","v":6875.9900708244622},{"$f":"Hydropower!T254","v":6875.9900708244622},{"$f":"Hydropower!U254","v":6875.9900708244622},{"$f":"Hydropower!V254","v":6875.9900708244622},{"$f":"Hydropower!W254","v":6875.9900708244622},{"$f":"Hydropower!X254","v":6875.9900708244622},{"$f":"Hydropower!Y254","v":6875.9900708244622},{"$f":"Hydropower!Z254","v":6875.9900708244622},{"$f":"Hydropower!AA254","v":6875.9900708244622},{"$f":"Hydropower!AB254","v":6875.9900708244622},{"$f":"Hydropower!AC254","v":6875.9900708244622},{"$f":"Hydropower!AD254","v":6875.9900708244622},{"$f":"Hydropower!AE254","v":6875.9900708244622},{"$f":"Hydropower!AF254","v":6875.9900708244622},{"$f":"Hydropower!AG254","v":6875.9900708244622},{"$f":"Hydropower!AH254","v":6875.9900708244622},{"$f":"Hydropower!AI254","v":6875.9900708244622},{"$f":"Hydropower!AJ254","v":6875.9900708244622},{"$f":"Hydropower!AK254","v":6875.9900708244622},{"$f":"Hydropower!AL254","v":6875.9900708244622},{"$f":"Hydropower!AM254","v":6875.9900708244622},{"$f":"Hydropower!AN254","v":6875.9900708244622},{"$f":"Hydropower!AO254","v":6875.9900708244622},{"$f":"Hydropower!AP254","v":6875.9900708244622},{"$f":"Hydropower!AQ254","v":6875.9900708244622},{"$f":"Hydropower!AR254","v":6875.9900708244622}]
["RA3HyNSD44","RD","Advanced",30,"Hydropower","NSD4",{"$f":"Hydropower!L255","v":6004.2548457143384},{"$f":"Hydropower!M255","v":6004.2548457143384},{"$f":"Hydropower!N255","v":6004.2548457143384},{"$f":"Hydropower!O255","v":6004.2548457143384},{"$f":"Hydropower!P255","v":6004.2548457143384},{"$f":"Hydropower!Q255","v":6004.2548457143384},{"$f":"Hydropower!R255","v":6004.2548457143384},{"$f":"Hydropower!S255","v":6004.2548457143384},{"$f":"Hydropower!T255","v":6004.2548457143384},{"$f":"Hydropower!U255","v":6004.2548457143384},{"$f":"Hydropower!V255","v":6004.2548457143384},{"$f":"Hydropower!W255","v":6004.2548457143384},{"$f":"Hydropower!X255","v":6004.2548457143384},{"$f":"Hydropower!Y255","v":6004.2548457143384},{"$f":"Hydropower!Z255","v":6004.2548457143384},{"$f":"Hydropower!AA255","v":6004.2548457143384},{"$f":"Hydropower!AB255","v":6004.2548457143384},{"$f":"Hydropower!AC255","v":6004.2548457143384},{"$f":"Hydropower!AD255","v":6004.2548457143384},{"$f":"Hydropower!AE255","v":6004.2548457143384},{"$f":"Hydropower!AF255","v":6004.2548457143384},{"$f":"Hydropower!AG255","v":6004.2548457143384},{"$f":"Hydropower!AH255","v":6004.2548457143384},{"$f":"Hydropower!AI255","v":6004.2548457143384},{"$f":"Hydropower!AJ255","v":6004.2548457143384},{"$f":"Hydropower!AK255","v":6004.2548457143384},{"$f":"Hydropower!AL255","v":6004.2548457143384},{"$f":"Hydropower!AM255","v":6004.2548457143384},{"$f":"Hydropower!AN255","v":6004.2548457143384},{"$f":"Hydropower!AO255","v":6004.2548457143384},{"$f":"Hydropower!AP255","v":6004.2548457143384},{"$f":"Hydropower!AQ255","v":6004.2548457143384},{"$f":"Hydropower!AR255","v":6004.2548457143384}]
["RM3HyNSD44","RD","Moderate",30,"Hydropower","NSD4",{"$f":"Hydropower!L256","v":6158.3046814508407},{"$f":"Hydropower!M256","v":6158.3046814508407},{"$f":"Hydropower!N256","v":6158.3046814508407},{"$f":"Hydropower!O256","v":6158.3046814508407},{"$f":"Hydropower!P256","v":6158.3046814508407},{"$f":"Hydropower!Q256","v":6158.3046814508407},{"$f":"Hydropower!R256","v":6158.3046814508407},{"$f":"Hydropower!S256","v":6158.3046814508407},{"$f":"Hydropower!T256","v":6158.3046814508407},{"$f":"Hydropower!U256","v":6158.3046814508407},{"$f":"Hydropower!V256","v":6158.3046814508407},{"$f":"Hydropower!W256","v":6158.3046814508407},{"$f":"Hydropower!X256","v":6158.3046814508407},{"$f":"Hydropower!Y256","v":6158.3046814508407},{"$f":"Hydropower!Z256","v":6158.3046814508407},{"$f":"Hydropower!AA256","v":6158.3046814508407},{"$f":"Hydropower!AB256","v":6158.3046814508407},{"$f":"Hydropower!AC256","v":6158.3046814508407},{"$f":"Hydropower!AD256","v":6158.3046814508407},{"$f":"Hydropower!AE256","v":6158.3046814508407},{"$f":"Hydropower!AF256","v":6158.3046814508407},{"$f":"Hydropower!AG256","v":6158.3046814508407},{"$f":"Hydropower!AH256","v":6158.3046814508407},{"$f":"Hydropower!AI256","v":6158.3046814508407},{"$f":"Hydropower!AJ256","v":6158.3046814508407},{"$f":"Hydropower!AK256","v":6158.3046814508407},{"$f":"Hydropower!AL256","v":6158.3046814508407},{"$f":"Hydropower!AM256","v":6158.3046814508407},{"$f":"Hydropower!AN256","v":6158.3046814508407},{"$f":"Hydropower!AO256","v":6158.3046814508407},{"$f":"Hydropower!AP256","v":6158.3046814508407},{"$f":"Hydropower!AQ256","v":6158.3046814508407},{"$f":"Hydropower!AR256","v":6158.3046814508407}]
["RC3HyNSD44","RD","Conservative",30,"Hydropower","NSD4",{"$f":"Hydropower!L257","v":6189.9534491900404},{"$f":"Hydropower!M257","v":6189.9534491900404},{"$f":"Hydropower!N257","v":6189.9534491900404},{"$f":"Hydropower!O257","v":6189.9534491900404},{"$f":"Hydropower!P257","v":6189.9534491900404},{"$f":"Hydropower!Q257","v":6189.9534491900404},{"$f":"Hydropower!R257","v":6189.9534491900404},{"$f":"Hydropower!S257","v":6189.9534491900404},{"$f":"Hydropower!T257","v":6189.9534491900404},{"$f":"Hydropower!U257","v":6189.9534491900404},{"$f":"Hydropower!V257","v":6189.9534491900404},{"$f":"Hydropower!W257","v":6189.9534491900404},{"$f":"Hydropower!X257","v":6189.9534491900404},{"$f":"Hydropower!Y257","v":6189.9534491900404},{"$f":"Hydropower!Z257","v":6189.9534491900404},{"$f":"Hydropower!AA257","v":6189.9534491900404},{"$f":"Hydropower!AB257","v":6189.9534491900404},{"$f":"Hydropower!AC257","v":6189.9534491900404},{"$f":"Hydropower!AD257","v":6189.9534491900404},{"$f":"Hydropower!AE257","v":6189.9534491900404},{"$f":"Hydropower!AF257","v":6189.9534491900404},{"$f":"Hydropower!AG257","v":6189.9534491900404},{"$f":"Hydropower!AH257","v":6189.9534491900404},{"$f":"Hydropower!AI257","v":6189.9534491900404},{"$f":"Hydropower!AJ257","v":6189.9534491900404},{"$f":"Hydropower!AK257","v":6189.9534491900404},{"$f":"Hydropower!AL257","v":6189.9534491900404},{"$f":"Hydropower!AM257","v":6189.9534491900404},{"$f":"Hydropower!AN257","v":6189.9534491900404},{"$f":"Hydropower!AO257","v":6189.9534491900404},{"$f":"Hydropower!AP257","v":6189.9534491900404},{"$f":"Hydropower!AQ257","v":6189.9534491900404},{"$f":"Hydropower!AR257","v":6189.9534491900404}]

{"sheet":"Summary_CF","index":18,"n_rows":230,"n_cols":39,"rows_kept":230,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L151","v":2018},{"$f":"'Solar - CSP'!M151","v":2019},{"$f":"'Solar - CSP'!N151","v":2020},{"$f":"'Solar - CSP'!O151","v":2021},{"$f":"'Solar - CSP'!P151","v":2022},{"$f":"'Solar - CSP'!Q151","v":2023},{"$f":"'Solar - CSP'!R151","v":2024},{"$f":"'Solar - CSP'!S151","v":2025},{"$f":"'Solar - CSP'!T151","v":2026},{"$f":"'Solar - CSP'!U151","v":2027},{"$f":"'Solar - CSP'!V151","v":2028},{"$f":"'Solar - CSP'!W151","v":2029},{"$f":"'Solar - CSP'!X151","v":2030},{"$f":"'Solar - CSP'!Y151","v":2031},{"$f":"'Solar - CSP'!Z151","v":2032},{"$f":"'Solar - CSP'!AA151","v":2033},{"$f":"'Solar - CSP'!AB151","v":2034},{"$f":"'Solar - CSP'!AC151","v":2035},{"$f":"'Solar - CSP'!AD151","v":2036},{"$f":"'Solar - CSP'!AE151","v":2037},{"$f":"'Solar - CSP'!AF151","v":2038},{"$f":"'Solar - CSP'!AG151","v":2039},{"$f":"'Solar - CSP'!AH151","v":2040},{"$f":"'Solar - CSP'!AI151","v":2041},{"$f":"'Solar - CSP'!AJ151","v":2042},{"$f":"'Solar - CSP'!AK151","v":2043},{"$f":"'Solar - CSP'!AL151","v":2044},{"$f":"'Solar - CSP'!AM151","v":2045},{"$f":"'Solar - CSP'!AN151","v":2046},{"$f":"'Solar - CSP'!AO151","v":2047},{"$f":"'Solar - CSP'!AP151","v":2048},{"$f":"'Solar - CSP'!AQ151","v":2049},{"$f":"'Solar - CSP'!AR151","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RA3CSClass11"},"RD","Advanced",30,"CSP","Class1",{"$f":"'Solar - CSP'!L170","v":0.504},{"$f":"'Solar - CSP'!M170","v":0.504},{"$f":"'Solar - CSP'!N170","v":0.504},{"$f":"'Solar - CSP'!O170","v":0.504},{"$f":"'Solar - CSP'!P170","v":0.504},{"$f":"'Solar - CSP'!Q170","v":0.504},{"$f":"'Solar - CSP'!R170","v":0.504},{"$f":"'Solar - CSP'!S170","v":0.504},{"$f":"'Solar - CSP'!T170","v":0.504},{"$f":"'Solar - CSP'!U170","v":0.504},{"$f":"'Solar - CSP'!V170","v":0.504},{"$f":"'Solar - CSP'!W170","v":0.504},{"$f":"'Solar - CSP'!X170","v":0.504},{"$f":"'Solar - CSP'!Y170","v":0.504},{"$f":"'Solar - CSP'!Z170","v":0.504},{"$f":"'Solar - CSP'!AA170","v":0.504},{"$f":"'Solar - CSP'!AB170","v":0.504},{"$f":"'Solar - CSP'!AC170","v":0.504},{"$f":"'Solar - CSP'!AD170","v":0.504},{"$f":"'Solar - CSP'!AE170","v":0.504},{"$f":"'Solar - CSP'!AF170","v":0.504},{"$f":"'Solar - CSP'!AG170","v":0.504},{"$f":"'Solar - CSP'!AH170","v":0.504},{"$f":"'Solar - CSP'!AI170","v":0.504},{"$f":"'Solar - CSP'!AJ170","v":0.504},{"$f":"'Solar - CSP'!AK170","v":0.504},{"$f":"'Solar - CSP'!AL170","v":0.504},{"$f":"'Solar - CSP'!AM170","v":0.504},{"$f":"'Solar - CSP'!AN170","v":0.504},{"$f":"'Solar - CSP'!AO170","v":0.504},{"$f":"'Solar - CSP'!AP170","v":0.504},{"$f":"'Solar - CSP'!AQ170","v":0.504},{"$f":"'Solar - CSP'!AR170","v":0.504}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass11"},"RD","Moderate",30,"CSP","Class1",{"$f":"'Solar - CSP'!L171","v":0.504},{"$f":"'Solar - CSP'!M171","v":0.504},{"$f":"'Solar - CSP'!N171","v":0.504},{"$f":"'Solar - CSP'!O171","v":0.504},{"$f":"'Solar - CSP'!P171","v":0.504},{"$f":"'Solar - CSP'!Q171","v":0.504},{"$f":"'Solar - CSP'!R171","v":0.504},{"$f":"'Solar - CSP'!S171","v":0.504},{"$f":"'Solar - CSP'!T171","v":0.504},{"$f":"'Solar - CSP'!U171","v":0.504},{"$f":"'Solar - CSP'!V171","v":0.504},{"$f":"'Solar - CSP'!W171","v":0.504},{"$f":"'Solar - CSP'!X171","v":0.504},{"$f":"'Solar - CSP'!Y171","v":0.504},{"$f":"'Solar - CSP'!Z171","v":0.504},{"$f":"'Solar - CSP'!AA171","v":0.504},{"$f":"'Solar - CSP'!AB171","v":0.504},{"$f":"'Solar - CSP'!AC171","v":0.504},{"$f":"'Solar - CSP'!AD171","v":0.504},{"$f":"'Solar - CSP'!AE171","v":0.504},{"$f":"'Solar - CSP'!AF171","v":0.504},{"$f":"'Solar - CSP'!AG171","v":0.504},{"$f":"'Solar - CSP'!AH171","v":0.504},{"$f":"'Solar - CSP'!AI171","v":0.504},{"$f":"'Solar - CSP'!AJ171","v":0.504},{"$f":"'Solar - CSP'!AK171","v":0.504},{"$f":"'Solar - CSP'!AL171","v":0.504},{"$f":"'Solar - CSP'!AM171","v":0.504},{"$f":"'Solar - CSP'!AN171","v":0.504},{"$f":"'Solar - CSP'!AO171","v":0.504},{"$f":"'Solar - CSP'!AP171","v":0.504},{"$f":"'Solar - CSP'!AQ171","v":0.504},{"$f":"'Solar - CSP'!AR171","v":0.504}]
["RC3CSClass11","RD","Conservative",30,"CSP","Class1",{"$f":"'Solar - CSP'!L172","v":0.504},{"$f":"'Solar - CSP'!M172","v":0.504},{"$f":"'Solar - CSP'!N172","v":0.504},{"$f":"'Solar - CSP'!O172","v":0.504},{"$f":"'Solar - CSP'!P172","v":0.504},{"$f":"'Solar - CSP'!Q172","v":0.504},{"$f":"'Solar - CSP'!R172","v":0.504},{"$f":"'Solar - CSP'!S172","v":0.504},{"$f":"'Solar - CSP'!T172","v":0.504},{"$f":"'Solar - CSP'!U172","v":0.504},{"$f":"'Solar - CSP'!V172","v":0.504},{"$f":"'Solar - CSP'!W172","v":0.504},{"$f":"'Solar - CSP'!X172","v":0.504},{"$f":"'Solar - CSP'!Y172","v":0.504},{"$f":"'Solar - CSP'!Z172","v":0.504},{"$f":"'Solar - CSP'!AA172","v":0.504},{"$f":"'Solar - CSP'!AB172","v":0.504},{"$f":"'Solar - CSP'!AC172","v":0.504},{"$f":"'Solar - CSP'!AD172","v":0.504},{"$f":"'Solar - CSP'!AE172","v":0.504},{"$f":"'Solar - CSP'!AF172","v":0.504},{"$f":"'Solar - CSP'!AG172","v":0.504},{"$f":"'Solar - CSP'!AH172","v":0.504},{"$f":"'Solar - CSP'!AI172","v":0.504},{"$f":"'Solar - CSP'!AJ172","v":0.504},{"$f":"'Solar - CSP'!AK172","v":0.504},{"$f":"'Solar - CSP'!AL172","v":0.504},{"$f":"'Solar - CSP'!AM172","v":0.504},{"$f":"'Solar - CSP'!AN172","v":0.504},{"$f":"'Solar - CSP'!AO172","v":0.504},{"$f":"'Solar - CSP'!AP172","v":0.504},{"$f":"'Solar - CSP'!AQ172","v":0.504},{"$f":"'Solar - CSP'!AR172","v":0.504}]
["RA3CSClass33","RD","Advanced",30,"CSP","Class3",{"$f":"'Solar - CSP'!L173","v":0.61199999999999999},{"$f":"'Solar - CSP'!M173","v":0.61199999999999999},{"$f":"'Solar - CSP'!N173","v":0.61199999999999999},{"$f":"'Solar - CSP'!O173","v":0.61199999999999999},{"$f":"'Solar - CSP'!P173","v":0.61199999999999999},{"$f":"'Solar - CSP'!Q173","v":0.61199999999999999},{"$f":"'Solar - CSP'!R173","v":0.61199999999999999},{"$f":"'Solar - CSP'!S173","v":0.61199999999999999},{"$f":"'Solar - CSP'!T173","v":0.61199999999999999},{"$f":"'Solar - CSP'!U173","v":0.61199999999999999},{"$f":"'Solar - CSP'!V173","v":0.61199999999999999},{"$f":"'Solar - CSP'!W173","v":0.61199999999999999},{"$f":"'Solar - CSP'!X173","v":0.61199999999999999},{"$f":"'Solar - CSP'!Y173","v":0.61199999999999999},{"$f":"'Solar - CSP'!Z173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AA173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AB173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AC173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AD173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AE173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AF173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AG173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AH173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AI173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AJ173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AK173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AL173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AM173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AN173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AO173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AP173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AQ173","v":0.61199999999999999},{"$f":"'Solar - CSP'!AR173","v":0.61199999999999999}]
["RM3CSClass33","RD","Moderate",30,"CSP","Class3",{"$f":"'Solar - CSP'!L174","v":0.61199999999999999},{"$f":"'Solar - CSP'!M174","v":0.61199999999999999},{"$f":"'Solar - CSP'!N174","v":0.61199999999999999},{"$f":"'Solar - CSP'!O174","v":0.61199999999999999},{"$f":"'Solar - CSP'!P174","v":0.61199999999999999},{"$f":"'Solar - CSP'!Q174","v":0.61199999999999999},{"$f":"'Solar - CSP'!R174","v":0.61199999999999999},{"$f":"'Solar - CSP'!S174","v":0.61199999999999999},{"$f":"'Solar - CSP'!T174","v":0.61199999999999999},{"$f":"'Solar - CSP'!U174","v":0.61199999999999999},{"$f":"'Solar - CSP'!V174","v":0.61199999999999999},{"$f":"'Solar - CSP'!W174","v":0.61199999999999999},{"$f":"'Solar - CSP'!X174","v":0.61199999999999999},{"$f":"'Solar - CSP'!Y174","v":0.61199999999999999},{"$f":"'Solar - CSP'!Z174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AA174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AB174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AC174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AD174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AE174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AF174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AG174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AH174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AI174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AJ174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AK174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AL174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AM174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AN174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AO174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AP174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AQ174","v":0.61199999999999999},{"$f":"'Solar - CSP'!AR174","v":0.61199999999999999}]
["RC3CSClass33","RD","Conservative",30,"CSP","Class3",{"$f":"'Solar - CSP'!L175","v":0.61199999999999999},{"$f":"'Solar - CSP'!M175","v":0.61199999999999999},{"$f":"'Solar - CSP'!N175","v":0.61199999999999999},{"$f":"'Solar - CSP'!O175","v":0.61199999999999999},{"$f":"'Solar - CSP'!P175","v":0.61199999999999999},{"$f":"'Solar - CSP'!Q175","v":0.61199999999999999},{"$f":"'Solar - CSP'!R175","v":0.61199999999999999},{"$f":"'Solar - CSP'!S175","v":0.61199999999999999},{"$f":"'Solar - CSP'!T175","v":0.61199999999999999},{"$f":"'Solar - CSP'!U175","v":0.61199999999999999},{"$f":"'Solar - CSP'!V175","v":0.61199999999999999},{"$f":"'Solar - CSP'!W175","v":0.61199999999999999},{"$f":"'Solar - CSP'!X175","v":0.61199999999999999},{"$f":"'Solar - CSP'!Y175","v":0.61199999999999999},{"$f":"'Solar - CSP'!Z175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AA175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AB175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AC175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AD175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AE175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AF175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AG175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AH175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AI175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AJ175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AK175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AL175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AM175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AN175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AO175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AP175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AQ175","v":0.61199999999999999},{"$f":"'Solar - CSP'!AR175","v":0.61199999999999999}]
["RA3CSClass55","RD","Advanced",30,"CSP","Class5",{"$f":"'Solar - CSP'!L176","v":0.63800000000000001},{"$f":"'Solar - CSP'!M176","v":0.63800000000000001},{"$f":"'Solar - CSP'!N176","v":0.63800000000000001},{"$f":"'Solar - CSP'!O176","v":0.63800000000000001},{"$f":"'Solar - CSP'!P176","v":0.63800000000000001},{"$f":"'Solar - CSP'!Q176","v":0.63800000000000001},{"$f":"'Solar - CSP'!R176","v":0.63800000000000001},{"$f":"'Solar - CSP'!S176","v":0.63800000000000001},{"$f":"'Solar - CSP'!T176","v":0.63800000000000001},{"$f":"'Solar - CSP'!U176","v":0.63800000000000001},{"$f":"'Solar - CSP'!V176","v":0.63800000000000001},{"$f":"'Solar - CSP'!W176","v":0.63800000000000001},{"$f":"'Solar - CSP'!X176","v":0.63800000000000001},{"$f":"'Solar - CSP'!Y176","v":0.63800000000000001},{"$f":"'Solar - CSP'!Z176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AA176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AB176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AC176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AD176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AE176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AF176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AG176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AH176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AI176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AJ176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AK176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AL176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AM176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AN176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AO176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AP176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AQ176","v":0.63800000000000001},{"$f":"'Solar - CSP'!AR176","v":0.63800000000000001}]
["RM3CSClass55","RD","Moderate",30,"CSP","Class5",{"$f":"'Solar - CSP'!L177","v":0.63800000000000001},{"$f":"'Solar - CSP'!M177","v":0.63800000000000001},{"$f":"'Solar - CSP'!N177","v":0.63800000000000001},{"$f":"'Solar - CSP'!O177","v":0.63800000000000001},{"$f":"'Solar - CSP'!P177","v":0.63800000000000001},{"$f":"'Solar - CSP'!Q177","v":0.63800000000000001},{"$f":"'Solar - CSP'!R177","v":0.63800000000000001},{"$f":"'Solar - CSP'!S177","v":0.63800000000000001},{"$f":"'Solar - CSP'!T177","v":0.63800000000000001},{"$f":"'Solar - CSP'!U177","v":0.63800000000000001},{"$f":"'Solar - CSP'!V177","v":0.63800000000000001},{"$f":"'Solar - CSP'!W177","v":0.63800000000000001},{"$f":"'Solar - CSP'!X177","v":0.63800000000000001},{"$f":"'Solar - CSP'!Y177","v":0.63800000000000001},{"$f":"'Solar - CSP'!Z177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AA177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AB177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AC177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AD177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AE177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AF177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AG177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AH177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AI177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AJ177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AK177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AL177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AM177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AN177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AO177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AP177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AQ177","v":0.63800000000000001},{"$f":"'Solar - CSP'!AR177","v":0.63800000000000001}]
["RC3CSClass55","RD","Conservative",30,"CSP","Class5",{"$f":"'Solar - CSP'!L178","v":0.63800000000000001},{"$f":"'Solar - CSP'!M178","v":0.63800000000000001},{"$f":"'Solar - CSP'!N178","v":0.63800000000000001},{"$f":"'Solar - CSP'!O178","v":0.63800000000000001},{"$f":"'Solar - CSP'!P178","v":0.63800000000000001},{"$f":"'Solar - CSP'!Q178","v":0.63800000000000001},{"$f":"'Solar - CSP'!R178","v":0.63800000000000001},{"$f":"'Solar - CSP'!S178","v":0.63800000000000001},{"$f":"'Solar - CSP'!T178","v":0.63800000000000001},{"$f":"'Solar - CSP'!U178","v":0.63800000000000001},{"$f":"'Solar - CSP'!V178","v":0.63800000000000001},{"$f":"'Solar - CSP'!W178","v":0.63800000000000001},{"$f":"'Solar - CSP'!X178","v":0.63800000000000001},{"$f":"'Solar - CSP'!Y178","v":0.63800000000000001},{"$f":"'Solar - CSP'!Z178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AA178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AB178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AC178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AD178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AE178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AF178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AG178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AH178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AI178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AJ178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AK178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AL178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AM178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AN178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AO178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AP178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AQ178","v":0.63800000000000001},{"$f":"'Solar - CSP'!AR178","v":0.63800000000000001}]
["RA3OfOTRG11","RD","Advanced",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L247","v":0.43887555342095841},{"$f":"'Offshore Wind'!M247","v":0.45186209770770747},{"$f":"'Offshore Wind'!N247","v":0.45949530225690388},{"$f":"'Offshore Wind'!O247","v":0.46492618350875636},{"$f":"'Offshore Wind'!P247","v":0.46914691946458048},{"$f":"'Offshore Wind'!Q247","v":0.47260069055293891},{"$f":"'Offshore Wind'!R247","v":0.47552437345147086},{"$f":"'Offshore Wind'!S247","v":0.47805958065912968},{"$f":"'Offshore Wind'!T247","v":0.48029777012918601},{"$f":"'Offshore Wind'!U247","v":0.4823014550312244},{"$f":"'Offshore Wind'!V247","v":0.48411526439044628},{"$f":"'Offshore Wind'!W247","v":0.48577217724538629},{"$f":"'Offshore Wind'!X247","v":0.48729725629641746},{"$f":"'Offshore Wind'!Y247","v":0.48870999585380476},{"$f":"'Offshore Wind'!Z247","v":0.49002585888849554},{"$f":"'Offshore Wind'!AA247","v":0.49125731769051295},{"$f":"'Offshore Wind'!AB247","v":0.49241457891714446},{"$f":"'Offshore Wind'!AC247","v":0.49350610136939949},{"$f":"'Offshore Wind'!AD247","v":0.49453897378187711},{"$f":"'Offshore Wind'!AE247","v":0.49551919572867614},{"$f":"'Offshore Wind'!AF247","v":0.49645189001583612},{"$f":"'Offshore Wind'!AG247","v":0.49734146568681781},{"$f":"'Offshore Wind'!AH247","v":0.49819174481350548},{"$f":"'Offshore Wind'!AI247","v":0.49900606231971184},{"$f":"'Offshore Wind'!AJ247","v":0.49978734544130526},{"$f":"'Offshore Wind'!AK247","v":0.50053817761378694},{"$f":"'Offshore Wind'!AL247","v":0.5012608503124828},{"$f":"'Offshore Wind'!AM247","v":0.50195740547316914},{"$f":"'Offshore Wind'!AN247","v":0.50262967047554719},{"$f":"'Offshore Wind'!AO247","v":0.50327928720161708},{"$f":"'Offshore Wind'!AP247","v":0.50390773633404118},{"$f":"'Offshore Wind'!AQ247","v":0.50451635780072701},{"$f":"'Offshore Wind'!AR247","v":0.50510636807672415}]
["RM3OfOTRG11","RD","Moderate",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L248","v":0.43887555342095841},{"$f":"'Offshore Wind'!M248","v":0.44969767365991592},{"$f":"'Offshore Wind'!N248","v":0.4560282081780016},{"$f":"'Offshore Wind'!O248","v":0.4605197938988736},{"$f":"'Offshore Wind'!P248","v":0.46400373845004322},{"$f":"'Offshore Wind'!Q248","v":0.46685032841695934},{"$f":"'Offshore Wind'!R248","v":0.46925708594089527},{"$f":"'Offshore Wind'!S248","v":0.47134191413783127},{"$f":"'Offshore Wind'!T248","v":0.47318086293504497},{"$f":"'Offshore Wind'!U248","v":0.4748258586890009},{"$f":"'Offshore Wind'!V248","v":0.47631393835630303},{"$f":"'Offshore Wind'!W248","v":0.47767244865591696},{"$f":"'Offshore Wind'!X248","v":0.47892215698769575},{"$f":"'Offshore Wind'!Y248","v":0.48007920617985284},{"$f":"'Offshore Wind'!Z248","v":0.48115639320708647},{"$f":"'Offshore Wind'!AA248","v":0.4821640343767889},{"$f":"'Offshore Wind'!AB248","v":0.48311056776124089},{"$f":"'Offshore Wind'!AC248","v":0.48400298317400264},{"$f":"'Offshore Wind'!AD248","v":0.48484713573782118},{"$f":"'Offshore Wind'!AE248","v":0.48564797892795847},{"$f":"'Offshore Wind'!AF248","v":0.48640974069793869},{"$f":"'Offshore Wind'!AG248","v":0.48713605859526066},{"$f":"'Offshore Wind'!AH248","v":0.48783008481778167},{"$f":"'Offshore Wind'!AI248","v":0.48849456889487458},{"$f":"'Offshore Wind'!AJ248","v":0.48913192347912804},{"$f":"'Offshore Wind'!AK248","v":0.48974427722665331},{"$f":"'Offshore Wind'!AL248","v":0.49033351769208833},{"$f":"'Offshore Wind'!AM248","v":0.49090132641881051},{"$f":"'Offshore Wind'!AN248","v":0.49144920786879998},{"$f":"'Offshore Wind'!AO248","v":0.49197851344604421},{"$f":"'Offshore Wind'!AP248","v":0.49249046157936538},{"$f":"'Offshore Wind'!AQ248","v":0.49298615461574652},{"$f":"'Offshore Wind'!AR248","v":0.4934665931133464}]
["RC3OfOTRG11","RD","Conservative",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L249","v":0.43887555342095841},{"$f":"'Offshore Wind'!M249","v":0.44428661354043714},{"$f":"'Offshore Wind'!N249","v":0.44741379420834088},{"$f":"'Offshore Wind'!O249","v":0.4496171638391544},{"$f":"'Offshore Wind'!P249","v":0.45131789558708629},{"$f":"'Offshore Wind'!Q249","v":0.45270227774503968},{"$f":"'Offshore Wind'!R249","v":0.45386918772319079},{"$f":"'Offshore Wind'!S249","v":0.45487741893443456},{"$f":"'Offshore Wind'!T249","v":0.45576477507372382},{"$f":"'Offshore Wind'!U249","v":0.45655699975832809},{"$f":"'Offshore Wind'!V249","v":0.4572724127627722},{"$f":"'Offshore Wind'!W249","v":0.4579245134388632},{"$f":"'Offshore Wind'!X249","v":0.45852353488272135},{"$f":"'Offshore Wind'!Y249","v":0.45907741851274381},{"$f":"'Offshore Wind'!Z249","v":0.45959245044221736},{"$f":"'Offshore Wind'!AA249","v":0.46007369134526688},{"$f":"'Offshore Wind'!AB249","v":0.46052527532615123},{"$f":"'Offshore Wind'!AC249","v":0.46095062293919542},{"$f":"'Offshore Wind'!AD249","v":0.4613525963398511},{"$f":"'Offshore Wind'!AE249","v":0.46173361445648764},{"$f":"'Offshore Wind'!AF249","v":0.46209573993694797},{"$f":"'Offshore Wind'!AG249","v":0.4624407457809005},{"$f":"'Offshore Wind'!AH249","v":0.46277016709787261},{"$f":"'Offshore Wind'!AI249","v":0.46308534180414868},{"$f":"'Offshore Wind'!AJ249","v":0.46338744297813628},{"$f":"'Offshore Wind'!AK249","v":0.46367750484451936},{"$f":"'Offshore Wind'!AL249","v":0.46395644383520401},{"$f":"'Offshore Wind'!AM249","v":0.46422507580520328},{"$f":"'Offshore Wind'!AN249","v":0.4644841302159024},{"$f":"'Offshore Wind'!AO249","v":0.46473426190472011},{"$f":"'Offshore Wind'!AP249","v":0.46497606091765464},{"$f":"'Offshore Wind'!AQ249","v":0.46521006077497323},{"$f":"'Offshore Wind'!AR249","v":0.46543674546030817}]
["RA3OfOTRG22","RD","Advanced",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L250","v":0.42768691554905519},{"$f":"'Offshore Wind'!M250","v":0.44034238251764596},{"$f":"'Offshore Wind'!N250","v":0.44778098711513076},{"$f":"'Offshore Wind'!O250","v":0.45307341416697455},{"$f":"'Offshore Wind'!P250","v":0.45718654721396829},{"$f":"'Offshore Wind'!Q250","v":0.46055226829886009},{"$f":"'Offshore Wind'!R250","v":0.46340141519521794},{"$f":"'Offshore Wind'!S250","v":0.46587199015085079},{"$f":"'Offshore Wind'!T250","v":0.46805311950153167},{"$f":"'Offshore Wind'!U250","v":0.47000572271400326},{"$f":"'Offshore Wind'!V250","v":0.47177329104674087},{"$f":"'Offshore Wind'!W250","v":0.47338796277484047},{"$f":"'Offshore Wind'!X250","v":0.47487416165336033},{"$f":"'Offshore Wind'!Y250","v":0.47625088500708418},{"$f":"'Offshore Wind'!Z250","v":0.47753320159593304},{"$f":"'Offshore Wind'!AA250","v":0.478733265742945},{"$f":"'Offshore Wind'!AB250","v":0.47986102389817731},{"$f":"'Offshore Wind'!AC250","v":0.48092471921503577},{"$f":"'Offshore Wind'!AD250","v":0.48193125970881562},{"$f":"'Offshore Wind'!AE250","v":0.48288649200123235},{"$f":"'Offshore Wind'!AF250","v":0.48379540829815593},{"$f":"'Offshore Wind'!AG250","v":0.48466230523945059},{"$f":"'Offshore Wind'!AH250","v":0.48549090745758322},{"$f":"'Offshore Wind'!AI250","v":0.48628446485624049},{"$f":"'Offshore Wind'!AJ250","v":0.48704583004470958},{"$f":"'Offshore Wind'!AK250","v":0.4877775205967137},{"$f":"'Offshore Wind'!AL250","v":0.48848176956899642},{"$f":"'Offshore Wind'!AM250","v":0.48916056684048165},{"$f":"'Offshore Wind'!AN250","v":0.48981569320388346},{"$f":"'Offshore Wind'!AO250","v":0.49044874868326988},{"$f":"'Offshore Wind'!AP250","v":0.4910611762129668},{"$f":"'Offshore Wind'!AQ250","v":0.49165428156092894},{"$f":"'Offshore Wind'!AR250","v":0.49222925018954478}]
["RM3OfOTRG22","RD","Moderate",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L251","v":0.42768691554905519},{"$f":"'Offshore Wind'!M251","v":0.43823313802288077},{"$f":"'Offshore Wind'!N251","v":0.44440228269433152},{"$f":"'Offshore Wind'!O251","v":0.44877936049670653},{"$f":"'Offshore Wind'!P251","v":0.45217448580596353},{"$f":"'Offshore Wind'!Q251","v":0.45494850516815727},{"$f":"'Offshore Wind'!R251","v":0.45729390512006418},{"$f":"'Offshore Wind'!S251","v":0.45932558297053216},{"$f":"'Offshore Wind'!T251","v":0.4611176498396079},{"$f":"'Offshore Wind'!U251","v":0.46272070827978917},{"$f":"'Offshore Wind'!V251","v":0.46417085103219091},{"$f":"'Offshore Wind'!W251","v":0.46549472764198285},{"$f":"'Offshore Wind'!X251","v":0.46671257606755184},{"$f":"'Offshore Wind'!Y251","v":0.46784012759388977},{"$f":"'Offshore Wind'!Z251","v":0.46888985295123981},{"$f":"'Offshore Wind'!AA251","v":0.4698718054443578},{"$f":"'Offshore Wind'!AB251","v":0.47079420802637678},{"$f":"'Offshore Wind'!AC251","v":0.47166387231343365},{"$f":"'Offshore Wind'!AD251","v":0.47248650415851634},{"$f":"'Offshore Wind'!AE251","v":0.47326693075361481},{"$f":"'Offshore Wind'!AF251","v":0.47400927226534062},{"$f":"'Offshore Wind'!AG251","v":0.47471707350601661},{"$f":"'Offshore Wind'!AH251","v":0.47539340631176635},{"$f":"'Offshore Wind'!AI251","v":0.47604095011580855},{"$f":"'Offshore Wind'!AJ251","v":0.47666205606287171},{"$f":"'Offshore Wind'!AK251","v":0.47725879854137743},{"$f":"'Offshore Wind'!AL251","v":0.47783301698488428},{"$f":"'Offshore Wind'!AM251","v":0.4783863500677154},{"$f":"'Offshore Wind'!AN251","v":0.47892026389728742},{"$f":"'Offshore Wind'!AO251","v":0.47943607542506544},{"$f":"'Offshore Wind'!AP251","v":0.47993497201740132},{"$f":"'Offshore Wind'!AQ251","v":0.48041802791818344},{"$f":"'Offshore Wind'!AR251","v":0.4808862181774673}]
["RC3OfOTRG22","RD","Conservative",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L252","v":0.42768691554905519},{"$f":"'Offshore Wind'!M252","v":0.43296002678596796},{"$f":"'Offshore Wind'!N252","v":0.4360074835052935},{"$f":"'Offshore Wind'!O252","v":0.43815468070931091},{"$f":"'Offshore Wind'!P252","v":0.43981205421708447},{"$f":"'Offshore Wind'!Q252","v":0.44116114311133031},{"$f":"'Offshore Wind'!R252","v":0.44229830403403081},{"$f":"'Offshore Wind'!S252","v":0.4432808315262457},{"$f":"'Offshore Wind'!T252","v":0.44414556552030832},{"$f":"'Offshore Wind'!U252","v":0.44491759332896413},{"$f":"'Offshore Wind'!V252","v":0.44561476768472258},{"$f":"'Offshore Wind'!W252","v":0.44625024378862238},{"$f":"'Offshore Wind'!X252","v":0.44683399385552508},{"$f":"'Offshore Wind'!Y252","v":0.4473737568463112},{"$f":"'Offshore Wind'!Z252","v":0.44787565861689027},{"$f":"'Offshore Wind'!AA252","v":0.4483446308252006},{"$f":"'Offshore Wind'!AB252","v":0.44878470218117011},{"$f":"'Offshore Wind'!AC252","v":0.44919920603594404},{"$f":"'Offshore Wind'!AD252","v":0.44959093157754487},{"$f":"'Offshore Wind'!AE252","v":0.44996223606648794},{"$f":"'Offshore Wind'!AF252","v":0.45031512956573289},{"$f":"'Offshore Wind'!AG252","v":0.45065133987431882},{"$f":"'Offshore Wind'!AH252","v":0.45097236296588472},{"$f":"'Offshore Wind'!AI252","v":0.4512795026480465},{"$f":"'Offshore Wind'!AJ252","v":0.45157390209289905},{"$f":"'Offshore Wind'!AK252","v":0.45185656915873307},{"$f":"'Offshore Wind'!AL252","v":0.45212839691405549},{"$f":"'Offshore Wind'!AM252","v":0.45239018041457468},{"$f":"'Offshore Wind'!AN252","v":0.45264263052487963},{"$f":"'Offshore Wind'!AO252","v":0.45288638538804676},{"$f":"'Offshore Wind'!AP252","v":0.45312202000751617},{"$f":"'Offshore Wind'!AQ252","v":0.45335005430205694},{"$f":"'Offshore Wind'!AR252","v":0.45357095991668361}]
["RA3OfOTRG33","RD","Advanced",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L253","v":0.43088380773905111},{"$f":"'Offshore Wind'!M253","v":0.44363387232576323},{"$f":"'Offshore Wind'!N253","v":0.45112807931854609},{"$f":"'Offshore Wind'!O253","v":0.4564600664272751},{"$f":"'Offshore Wind'!P253","v":0.46060394449460096},{"$f":"'Offshore Wind'!Q253","v":0.46399482381337559},{"$f":"'Offshore Wind'!R253","v":0.46686526763309022},{"$f":"'Offshore Wind'!S253","v":0.46935430974657455},{"$f":"'Offshore Wind'!T253","v":0.47155174269489436},{"$f":"'Offshore Wind'!U253","v":0.47351894130819105},{"$f":"'Offshore Wind'!V253","v":0.47529972193523273},{"$f":"'Offshore Wind'!W253","v":0.47692646307964909},{"$f":"'Offshore Wind'!X253","v":0.47842377106021244},{"$f":"'Offshore Wind'!Y253","v":0.47981078520371101},{"$f":"'Offshore Wind'!Z253","v":0.48110268690666774},{"$f":"'Offshore Wind'!AA253","v":0.48231172134376715},{"$f":"'Offshore Wind'!AB253","v":0.48344790931321069},{"$f":"'Offshore Wind'!AC253","v":0.48451955558467485},{"$f":"'Offshore Wind'!AD253","v":0.48553361980977899},{"$f":"'Offshore Wind'!AE253","v":0.48649599231281293},{"$f":"'Offshore Wind'!AF253","v":0.48741170261559774},{"$f":"'Offshore Wind'!AG253","v":0.4882850794747024},{"$f":"'Offshore Wind'!AH253","v":0.48911987536363355},{"$f":"'Offshore Wind'!AI253","v":0.48991936447859508},{"$f":"'Offshore Wind'!AJ253","v":0.49068642075167834},{"$f":"'Offshore Wind'!AK253","v":0.49142358057507274},{"$f":"'Offshore Wind'!AL253","v":0.49213309369726849},{"$f":"'Offshore Wind'!AM253","v":0.49281696487122051},{"$f":"'Offshore Wind'!AN253","v":0.49347698820078723},{"$f":"'Offshore Wind'!AO253","v":0.49411477566996415},{"$f":"'Offshore Wind'!AP253","v":0.49473178099878334},{"$f":"'Offshore Wind'!AQ253","v":0.49532931971560912},{"$f":"'Offshore Wind'!AR253","v":0.49590858614397398}]
["RM3OfOTRG33","RD","Moderate",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L254","v":0.43088380773905111},{"$f":"'Offshore Wind'!M254","v":0.44150886156131119},{"$f":"'Offshore Wind'!N254","v":0.44772411961547742},{"$f":"'Offshore Wind'!O254","v":0.45213391538357145},{"$f":"'Offshore Wind'!P254","v":0.45555441871864738},{"$f":"'Offshore Wind'!Q254","v":0.45834917343773768},{"$f":"'Offshore Wind'!R254","v":0.46071210488410019},{"$f":"'Offshore Wind'!S254","v":0.46275896920583165},{"$f":"'Offshore Wind'!T254","v":0.4645644314919038},{"$f":"'Offshore Wind'!U254","v":0.46617947254090758},{"$f":"'Offshore Wind'!V254","v":0.46764045488150102},{"$f":"'Offshore Wind'!W254","v":0.46897422725999782},{"$f":"'Offshore Wind'!X254","v":0.47020117891032948},{"$f":"'Offshore Wind'!Y254","v":0.47133715870636028},{"$f":"'Offshore Wind'!Z254","v":0.47239473059507364},{"$f":"'Offshore Wind'!AA254","v":0.47338402302809179},{"$f":"'Offshore Wind'!AB254","v":0.47431332042382446},{"$f":"'Offshore Wind'!AC254","v":0.47518948531416405},{"$f":"'Offshore Wind'!AD254","v":0.47601826620244908},{"$f":"'Offshore Wind'!AE254","v":0.47680452636316772},{"$f":"'Offshore Wind'!AF254","v":0.47755241676052662},{"$f":"'Offshore Wind'!AG254","v":0.47826550870376122},{"$f":"'Offshore Wind'!AH254","v":0.47894689699048532},{"$f":"'Offshore Wind'!AI254","v":0.47959928108225802},{"$f":"'Offshore Wind'!AJ254","v":0.4802250296982436},{"$f":"'Offshore Wind'!AK254","v":0.48082623273258962},{"$f":"'Offshore Wind'!AL254","v":0.48140474336833022},{"$f":"'Offshore Wind'!AM254","v":0.48196221252862048},{"$f":"'Offshore Wind'!AN254","v":0.48250011727979858},{"$f":"'Offshore Wind'!AO254","v":0.48301978441733395},{"$f":"'Offshore Wind'!AP254","v":0.48352241018295444},{"$f":"'Offshore Wind'!AQ254","v":0.48400907685035205},{"$f":"'Offshore Wind'!AR254","v":0.48448076675792751}]
["RC3OfOTRG33","RD","Conservative",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L255","v":0.43088380773905111},{"$f":"'Offshore Wind'!M255","v":0.43619633465018115},{"$f":"'Offshore Wind'!N255","v":0.43926657062748992},{"$f":"'Offshore Wind'!O255","v":0.44142981779170565},{"$f":"'Offshore Wind'!P255","v":0.44309957990485915},{"$f":"'Offshore Wind'!Q255","v":0.44445875302565679},{"$f":"'Offshore Wind'!R255","v":0.44560441404677131},{"$f":"'Offshore Wind'!S255","v":0.44659428577691379},{"$f":"'Offshore Wind'!T255","v":0.44746548352109722},{"$f":"'Offshore Wind'!U255","v":0.44824328211577019},{"$f":"'Offshore Wind'!V255","v":0.44894566773979971},{"$f":"'Offshore Wind'!W255","v":0.44958589392727621},{"$f":"'Offshore Wind'!X255","v":0.4501740074337931},{"$f":"'Offshore Wind'!Y255","v":0.45071780506774217},{"$f":"'Offshore Wind'!Z255","v":0.45122345847483886},{"$f":"'Offshore Wind'!AA255","v":0.45169593617638637},{"$f":"'Offshore Wind'!AB255","v":0.4521392969962833},{"$f":"'Offshore Wind'!AC255","v":0.45255689920194869},{"$f":"'Offshore Wind'!AD255","v":0.45295155283014515},{"$f":"'Offshore Wind'!AE255","v":0.45332563276153848},{"$f":"'Offshore Wind'!AF255","v":0.45368116408399156},{"$f":"'Offshore Wind'!AG255","v":0.45401988751156852},{"$f":"'Offshore Wind'!AH255","v":0.4543433102000754},{"$f":"'Offshore Wind'!AI255","v":0.45465274570288416},{"$f":"'Offshore Wind'!AJ255","v":0.45494934573712065},{"$f":"'Offshore Wind'!AK255","v":0.45523412569465715},{"$f":"'Offshore Wind'!AL255","v":0.45550798531954678},{"$f":"'Offshore Wind'!AM255","v":0.4557717256104139},{"$f":"'Offshore Wind'!AN255","v":0.4560260627454481},{"$f":"'Offshore Wind'!AO255","v":0.45627163963774453},{"$f":"'Offshore Wind'!AP255","v":0.45650903558880318},{"$f":"'Offshore Wind'!AQ255","v":0.45673877440370397},{"$f":"'Offshore Wind'!AR255","v":0.45696133125293353}]
["RA3OfOTRG44","RD","Advanced",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L256","v":0.42892370304710564},{"$f":"'Offshore Wind'!M256","v":0.44161576716833228},{"$f":"'Offshore Wind'!N256","v":0.44907588276565047},{"$f":"'Offshore Wind'!O256","v":0.45438361448867798},{"$f":"'Offshore Wind'!P256","v":0.45850864191762586},{"$f":"'Offshore Wind'!Q256","v":0.46188409601423347},{"$f":"'Offshore Wind'!R256","v":0.46474148209007854},{"$f":"'Offshore Wind'!S256","v":0.46721920146866897},{"$f":"'Offshore Wind'!T256","v":0.46940663822183165},{"$f":"'Offshore Wind'!U256","v":0.47136488798357573},{"$f":"'Offshore Wind'!V256","v":0.47313756778064958},{"$f":"'Offshore Wind'!W256","v":0.47475690882579902},{"$f":"'Offshore Wind'!X256","v":0.47624740550283856},{"$f":"'Offshore Wind'!Y256","v":0.47762811007312589},{"$f":"'Offshore Wind'!Z256","v":0.47891413487250911},{"$f":"'Offshore Wind'!AA256","v":0.48011766937196798},{"$f":"'Offshore Wind'!AB256","v":0.48124868878476162},{"$f":"'Offshore Wind'!AC256","v":0.48231546010189452},{"$f":"'Offshore Wind'!AD256","v":0.4833249113153007},{"$f":"'Offshore Wind'!AE256","v":0.48428290595398998},{"$f":"'Offshore Wind'!AF256","v":0.4851944506603223},{"$f":"'Offshore Wind'!AG256","v":0.48606385449920986},{"$f":"'Offshore Wind'!AH256","v":0.48689485287403322},{"$f":"'Offshore Wind'!AI256","v":0.48769070508656942},{"$f":"'Offshore Wind'!AJ256","v":0.48845427199529767},{"$f":"'Offshore Wind'!AK256","v":0.48918807845427553},{"$f":"'Offshore Wind'!AL256","v":0.48989436397781289},{"$f":"'Offshore Wind'!AM256","v":0.49057512419917698},{"$f":"'Offshore Wind'!AN256","v":0.49123214506078866},{"$f":"'Offshore Wind'!AO256","v":0.49186703121367487},{"$f":"'Offshore Wind'!AP256","v":0.49248122976484721},{"$f":"'Offshore Wind'!AQ256","v":0.49307605025828771},{"$f":"'Offshore Wind'!AR256","v":0.49365268158451198}]
["RM3OfOTRG44","RD","Moderate",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L257","v":0.42892370304710564},{"$f":"'Offshore Wind'!M257","v":0.43950042314812782},{"$f":"'Offshore Wind'!N257","v":0.44568740778784954},{"$f":"'Offshore Wind'!O257","v":0.45007714324915016},{"$f":"'Offshore Wind'!P257","v":0.45348208660142914},{"$f":"'Offshore Wind'!Q257","v":0.45626412788887188},{"$f":"'Offshore Wind'!R257","v":0.45861631028193611},{"$f":"'Offshore Wind'!S257","v":0.46065386335017244},{"$f":"'Offshore Wind'!T257","v":0.46245111252859356},{"$f":"'Offshore Wind'!U257","v":0.46405880670245148},{"$f":"'Offshore Wind'!V257","v":0.46551314298605878},{"$f":"'Offshore Wind'!W257","v":0.46684084798989417},{"$f":"'Offshore Wind'!X257","v":0.46806221819658972},{"$f":"'Offshore Wind'!Y257","v":0.46919303038295834},{"$f":"'Offshore Wind'!Z257","v":0.47024579134217309},{"$f":"'Offshore Wind'!AA257","v":0.47123058345119473},{"$f":"'Offshore Wind'!AB257","v":0.47215565344233973},{"$f":"'Offshore Wind'!AC257","v":0.47302783262961595},{"$f":"'Offshore Wind'!AD257","v":0.47385284336623007},{"$f":"'Offshore Wind'!AE257","v":0.47463552680347376},{"$f":"'Offshore Wind'!AF257","v":0.47538001502268024},{"$f":"'Offshore Wind'!AG257","v":0.47608986308708112},{"$f":"'Offshore Wind'!AH257","v":0.47676815171595349},{"$f":"'Offshore Wind'!AI257","v":0.47741756809091651},{"$f":"'Offshore Wind'!AJ257","v":0.47804047015575268},{"$f":"'Offshore Wind'!AK257","v":0.478638938297612},{"$f":"'Offshore Wind'!AL257","v":0.47921481726933768},{"$f":"'Offshore Wind'!AM257","v":0.47976975048398068},{"$f":"'Offshore Wind'!AN257","v":0.48030520828865564},{"$f":"'Offshore Wind'!AO257","v":0.48082251144319549},{"$f":"'Offshore Wind'!AP257","v":0.48132285074758491},{"$f":"'Offshore Wind'!AQ257","v":0.48180730355221707},{"$f":"'Offshore Wind'!AR257","v":0.48227684772680285}]
["RC3OfOTRG44","RD","Conservative",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L258","v":0.42892370304710564},{"$f":"'Offshore Wind'!M258","v":0.43421206309761673},{"$f":"'Offshore Wind'!N258","v":0.43726833246992336},{"$f":"'Offshore Wind'!O258","v":0.43942173895124442},{"$f":"'Offshore Wind'!P258","v":0.44108390526132141},{"$f":"'Offshore Wind'!Q258","v":0.44243689545864084},{"$f":"'Offshore Wind'!R258","v":0.44357734482988009},{"$f":"'Offshore Wind'!S258","v":0.44456271360078431},{"$f":"'Offshore Wind'!T258","v":0.4454299482376165},{"$f":"'Offshore Wind'!U258","v":0.44620420860075832},{"$f":"'Offshore Wind'!V258","v":0.44690339904935433},{"$f":"'Offshore Wind'!W258","v":0.44754071282672986},{"$f":"'Offshore Wind'!X258","v":0.44812615098545505},{"$f":"'Offshore Wind'!Y258","v":0.44866747486598235},{"$f":"'Offshore Wind'!Z258","v":0.44917082803900682},{"$f":"'Offshore Wind'!AA258","v":0.44964115642386382},{"$f":"'Offshore Wind'!AB258","v":0.45008250038072783},{"$f":"'Offshore Wind'!AC258","v":0.45049820290014836},{"$f":"'Offshore Wind'!AD258","v":0.45089106123593792},{"$f":"'Offshore Wind'!AE258","v":0.45126343946535141},{"$f":"'Offshore Wind'!AF258","v":0.45161735346406023},{"$f":"'Offshore Wind'!AG258","v":0.45195453602756269},{"$f":"'Offshore Wind'!AH258","v":0.45227648745556304},{"$f":"'Offshore Wind'!AI258","v":0.45258451532603555},{"$f":"'Offshore Wind'!AJ258","v":0.45287976611690689},{"$f":"'Offshore Wind'!AK258","v":0.4531632506009981},{"$f":"'Offshore Wind'!AL258","v":0.45343586442939682},{"$f":"'Offshore Wind'!AM258","v":0.45369840495695818},{"$f":"'Offshore Wind'!AN258","v":0.45395158510395345},{"$f":"'Offshore Wind'!AO258","v":0.45419604485884485},{"$f":"'Offshore Wind'!AP258","v":0.45443236088787081},{"$f":"'Offshore Wind'!AQ258","v":0.45466105461330447},{"$f":"'Offshore Wind'!AR258","v":0.4548825990440663}]
["RA3OfOTRG55","RD","Advanced",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L259","v":0.42201175566708238},{"$f":"'Offshore Wind'!M259","v":0.43449929185309216},{"$f":"'Offshore Wind'!N259","v":0.44183919043724174},{"$f":"'Offshore Wind'!O259","v":0.44706139001989964},{"$f":"'Offshore Wind'!P259","v":0.45111994415225071},{"$f":"'Offshore Wind'!Q259","v":0.45444100405023119},{"$f":"'Offshore Wind'!R259","v":0.45725234440265189},{"$f":"'Offshore Wind'!S259","v":0.45969013624670507},{"$f":"'Offshore Wind'!T259","v":0.46184232326284552},{"$f":"'Offshore Wind'!U259","v":0.46376901655145936},{"$f":"'Offshore Wind'!V259","v":0.46551313026698543},{"$f":"'Offshore Wind'!W259","v":0.46710637622805612},{"$f":"'Offshore Wind'!X259","v":0.46857285410051902},{"$f":"'Offshore Wind'!Y259","v":0.4699313091255623},{"$f":"'Offshore Wind'!Z259","v":0.47119661010931208},{"$f":"'Offshore Wind'!AA259","v":0.47238075009391617},{"$f":"'Offshore Wind'!AB259","v":0.47349354354574874},{"$f":"'Offshore Wind'!AC259","v":0.47454312423630129},{"$f":"'Offshore Wind'!AD259","v":0.47553630851547141},{"$f":"'Offshore Wind'!AE259","v":0.47647886542366003},{"$f":"'Offshore Wind'!AF259","v":0.47737572092303093},{"$f":"'Offshore Wind'!AG259","v":0.47823111463950352},{"$f":"'Offshore Wind'!AH259","v":0.47904872178180968},{"$f":"'Offshore Wind'!AI259","v":0.47983174912927951},{"$f":"'Offshore Wind'!AJ259","v":0.48058301143871252},{"$f":"'Offshore Wind'!AK259","v":0.48130499287707351},{"$f":"'Offshore Wind'!AL259","v":0.48199989686972483},{"$f":"'Offshore Wind'!AM259","v":0.48266968689103928},{"$f":"'Offshore Wind'!AN259","v":0.48331612010363373},{"$f":"'Offshore Wind'!AO259","v":0.48394077530017526},{"$f":"'Offshore Wind'!AP259","v":0.48454507626807947},{"$f":"'Offshore Wind'!AQ259","v":0.48513031144850977},{"$f":"'Offshore Wind'!AR259","v":0.48569765057344921}]
["RM3OfOTRG55","RD","Moderate",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L260","v":0.42201175566708238},{"$f":"'Offshore Wind'!M260","v":0.43241803582209049},{"$f":"'Offshore Wind'!N260","v":0.43850531948476906},{"$f":"'Offshore Wind'!O260","v":0.44282431597709876},{"$f":"'Offshore Wind'!P260","v":0.44617438992226471},{"$f":"'Offshore Wind'!Q260","v":0.44891159963977728},{"$f":"'Offshore Wind'!R260","v":0.45122587748055498},{"$f":"'Offshore Wind'!S260","v":0.45323059613210698},{"$f":"'Offshore Wind'!T260","v":0.4549988833024558},{"$f":"'Offshore Wind'!U260","v":0.45658067007727293},{"$f":"'Offshore Wind'!V260","v":0.45801157026771555},{"$f":"'Offshore Wind'!W260","v":0.45931787979478544},{"$f":"'Offshore Wind'!X260","v":0.4605195680707781},{"$f":"'Offshore Wind'!Y260","v":0.46163215763556309},{"$f":"'Offshore Wind'!Z260","v":0.46266795373995134},{"$f":"'Offshore Wind'!AA260","v":0.46363687628711509},{"$f":"'Offshore Wind'!AB260","v":0.46454703911631912},{"$f":"'Offshore Wind'!AC260","v":0.46540516345746402},{"$f":"'Offshore Wind'!AD260","v":0.46621687945014367},{"$f":"'Offshore Wind'!AE260","v":0.46698695023228104},{"$f":"'Offshore Wind'!AF260","v":0.46771944129824172},{"$f":"'Offshore Wind'!AG260","v":0.46841785042272371},{"$f":"'Offshore Wind'!AH260","v":0.46908520868034842},{"$f":"'Offshore Wind'!AI260","v":0.46972415994979366},{"$f":"'Offshore Wind'!AJ260","v":0.47033702417744699},{"$f":"'Offshore Wind'!AK260","v":0.47092584822578626},{"$f":"'Offshore Wind'!AL260","v":0.47149244712014254},{"$f":"'Offshore Wind'!AM260","v":0.47203843779057131},{"$f":"'Offshore Wind'!AN260","v":0.47256526689008532},{"$f":"'Offshore Wind'!AO260","v":0.47307423389495962},{"$f":"'Offshore Wind'!AP260","v":0.47356651041587605},{"$f":"'Offshore Wind'!AQ260","v":0.4740431564421233},{"$f":"'Offshore Wind'!AR260","v":0.47450513408540229}]
["RC3OfOTRG55","RD","Conservative",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L261","v":0.42201175566708238},{"$f":"'Offshore Wind'!M261","v":0.42721489574458643},{"$f":"'Offshore Wind'!N261","v":0.4302219144624515},{"$f":"'Offshore Wind'!O261","v":0.43234061959203807},{"$f":"'Offshore Wind'!P261","v":0.43397600070467673},{"$f":"'Offshore Wind'!Q261","v":0.43530718796365742},{"$f":"'Offshore Wind'!R261","v":0.43642925941363098},{"$f":"'Offshore Wind'!S261","v":0.43739874932998368},{"$f":"'Offshore Wind'!T261","v":0.43825200880029241},{"$f":"'Offshore Wind'!U261","v":0.43901379224306247},{"$f":"'Offshore Wind'!V261","v":0.43970171549529002},{"$f":"'Offshore Wind'!W261","v":0.44032875919604703},{"$f":"'Offshore Wind'!X261","v":0.44090476323462768},{"$f":"'Offshore Wind'!Y261","v":0.44143736388034382},{"$f":"'Offshore Wind'!Z261","v":0.44193260570251314},{"$f":"'Offshore Wind'!AA261","v":0.44239535491880383},{"$f":"'Offshore Wind'!AB261","v":0.44282958678047546},{"$f":"'Offshore Wind'!AC261","v":0.44323859040701702},{"$f":"'Offshore Wind'!AD261","v":0.44362511797552673},{"$f":"'Offshore Wind'!AE261","v":0.44399149546702604},{"$f":"'Offshore Wind'!AF261","v":0.44433970627209285},{"$f":"'Offshore Wind'!AG261","v":0.44467145526286467},{"$f":"'Offshore Wind'!AH261","v":0.44498821856226906},{"$f":"'Offshore Wind'!AI261","v":0.44529128267714324},{"$f":"'Offshore Wind'!AJ261","v":0.44558177561034451},{"$f":"'Offshore Wind'!AK261","v":0.44586069184646254},{"$f":"'Offshore Wind'!AL261","v":0.4461289126034978},{"$f":"'Offshore Wind'!AM261","v":0.44638722238722583},{"$f":"'Offshore Wind'!AN261","v":0.44663632262947051},{"$f":"'Offshore Wind'!AO261","v":0.44687684300551589},{"$f":"'Offshore Wind'!AP261","v":0.44710935088883647},{"$f":"'Offshore Wind'!AQ261","v":0.4473343592991777},{"$f":"'Offshore Wind'!AR261","v":0.44755233362309566}]
["RA3OfOTRG66","RD","Advanced",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L262","v":0.36231724735494286},{"$f":"'Offshore Wind'!M262","v":0.37303839357042784},{"$f":"'Offshore Wind'!N262","v":0.37934004705557728},{"$f":"'Offshore Wind'!O262","v":0.38382355480747837},{"$f":"'Offshore Wind'!P262","v":0.387308017365044},{"$f":"'Offshore Wind'!Q262","v":0.39015930589996917},{"$f":"'Offshore Wind'!R262","v":0.39257297586102702},{"$f":"'Offshore Wind'!S262","v":0.39466593658712223},{"$f":"'Offshore Wind'!T262","v":0.3965136919280805},{"$f":"'Offshore Wind'!U262","v":0.39816785013446587},{"$f":"'Offshore Wind'!V262","v":0.39966525505742717},{"$f":"'Offshore Wind'!W262","v":0.40103313280780412},{"$f":"'Offshore Wind'!X262","v":0.4022921740997174},{"$f":"'Offshore Wind'!Y262","v":0.4034584726179925},{"$f":"'Offshore Wind'!Z262","v":0.40454479394281689},{"$f":"'Offshore Wind'!AA262","v":0.40556143467365741},{"$f":"'Offshore Wind'!AB262","v":0.40651682099863135},{"$f":"'Offshore Wind'!AC262","v":0.40741793614902994},{"$f":"'Offshore Wind'!AD262","v":0.40827063228678634},{"$f":"'Offshore Wind'!AE262","v":0.40907986240861194},{"$f":"'Offshore Wind'!AF262","v":0.40984985568828619},{"$f":"'Offshore Wind'!AG262","v":0.41058425204714394},{"$f":"'Offshore Wind'!AH262","v":0.41128620682740791},{"$f":"'Offshore Wind'!AI262","v":0.41195847320228762},{"$f":"'Offshore Wind'!AJ262","v":0.41260346777492696},{"$f":"'Offshore Wind'!AK262","v":0.41322332332130818},{"$f":"'Offshore Wind'!AL262","v":0.41381993158733954},{"$f":"'Offshore Wind'!AM262","v":0.4143949783095448},{"$f":"'Offshore Wind'!AN262","v":0.41494997209595197},{"$f":"'Offshore Wind'!AO262","v":0.41548626841546832},{"$f":"'Offshore Wind'!AP262","v":0.41600508965758959},{"$f":"'Offshore Wind'!AQ262","v":0.41650754201059004},{"$f":"'Offshore Wind'!AR262","v":0.41699462974524309}]
["RM3OfOTRG66","RD","Moderate",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L263","v":0.36231724735494286},{"$f":"'Offshore Wind'!M263","v":0.37125153586784698},{"$f":"'Offshore Wind'!N263","v":0.3764777596185197},{"$f":"'Offshore Wind'!O263","v":0.38018582438075121},{"$f":"'Offshore Wind'!P263","v":0.38306202286088453},{"$f":"'Offshore Wind'!Q263","v":0.38541204813142399},{"$f":"'Offshore Wind'!R263","v":0.38739896618672715},{"$f":"'Offshore Wind'!S263","v":0.38912011289365545},{"$f":"'Offshore Wind'!T263","v":0.39063827188209665},{"$f":"'Offshore Wind'!U263","v":0.39199631137378871},{"$f":"'Offshore Wind'!V263","v":0.39322480752651157},{"$f":"'Offshore Wind'!W263","v":0.39434633664432811},{"$f":"'Offshore Wind'!X263","v":0.39537804342142518},{"$f":"'Offshore Wind'!Y263","v":0.39633325469963127},{"$f":"'Offshore Wind'!Z263","v":0.39722253512446137},{"$f":"'Offshore Wind'!AA263","v":0.39805440140655957},{"$f":"'Offshore Wind'!AB263","v":0.39883581966444842},{"$f":"'Offshore Wind'!AC263","v":0.39957256039500089},{"$f":"'Offshore Wind'!AD263","v":0.40026945734195157},{"$f":"'Offshore Wind'!AE263","v":0.40093059988669288},{"$f":"'Offshore Wind'!AF263","v":0.4015594784503041},{"$f":"'Offshore Wind'!AG263","v":0.4021590960394158},{"$f":"'Offshore Wind'!AH263","v":0.40273205497635339},{"$f":"'Offshore Wind'!AI263","v":0.40328062515723234},{"$f":"'Offshore Wind'!AJ263","v":0.40380679836682615},{"$f":"'Offshore Wind'!AK263","v":0.40431233193432936},{"$f":"'Offshore Wind'!AL263","v":0.40479878414567361},{"$f":"'Offshore Wind'!AM263","v":0.40526754321253544},{"$f":"'Offshore Wind'!AN263","v":0.40571985115561787},{"$f":"'Offshore Wind'!AO263","v":0.40615682363736555},{"$f":"'Offshore Wind'!AP263","v":0.40657946654150451},{"$f":"'Offshore Wind'!AQ263","v":0.40698868991946369},{"$f":"'Offshore Wind'!AR263","v":0.40738531979008846}]
["RC3OfOTRG66","RD","Conservative",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L264","v":0.36231724735494286},{"$f":"'Offshore Wind'!M264","v":0.36678439161139492},{"$f":"'Offshore Wind'!N264","v":0.36936606079470824},{"$f":"'Offshore Wind'!O264","v":0.3711850703369784},{"$f":"'Offshore Wind'!P264","v":0.37258912312733472},{"$f":"'Offshore Wind'!Q264","v":0.37373201096614728},{"$f":"'Offshore Wind'!R264","v":0.37469536289563876},{"$f":"'Offshore Wind'!S264","v":0.37552771629128301},{"$f":"'Offshore Wind'!T264","v":0.37626028029787834},{"$f":"'Offshore Wind'!U264","v":0.37691430776597268},{"$f":"'Offshore Wind'!V264","v":0.37750492273295283},{"$f":"'Offshore Wind'!W264","v":0.3780432696974122},{"$f":"'Offshore Wind'!X264","v":0.37853779667425907},{"$f":"'Offshore Wind'!Y264","v":0.37899505976540288},{"$f":"'Offshore Wind'!Z264","v":0.37942024852228901},{"$f":"'Offshore Wind'!AA264","v":0.37981754082519437},{"$f":"'Offshore Wind'!AB264","v":0.38019034961718168},{"$f":"'Offshore Wind'!AC264","v":0.38054149876441923},{"$f":"'Offshore Wind'!AD264","v":0.38087335114238885},{"$f":"'Offshore Wind'!AE264","v":0.38118790371688527},{"$f":"'Offshore Wind'!AF264","v":0.38148685932344562},{"$f":"'Offshore Wind'!AG264","v":0.38177168167622394},{"$f":"'Offshore Wind'!AH264","v":0.38204363809725272},{"$f":"'Offshore Wind'!AI264","v":0.38230383311409455},{"$f":"'Offshore Wind'!AJ264","v":0.38255323517107559},{"$f":"'Offshore Wind'!AK264","v":0.3827926980807122},{"$f":"'Offshore Wind'!AL264","v":0.38302297841074434},{"$f":"'Offshore Wind'!AM264","v":0.38324474969684813},{"$f":"'Offshore Wind'!AN264","v":0.38345861415174431},{"$f":"'Offshore Wind'!AO264","v":0.38366511238173739},{"$f":"'Offshore Wind'!AP264","v":0.38386473150405281},{"$f":"'Offshore Wind'!AQ264","v":0.38405791197064354},{"$f":"'Offshore Wind'!AR264","v":0.38424505333809467}]
["RA3OfOTRG77","RD","Advanced",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L265","v":0.27990084301899881},{"$f":"'Offshore Wind'!M265","v":0.28818324714342741},{"$f":"'Offshore Wind'!N265","v":0.29305146176965247},{"$f":"'Offshore Wind'!O265","v":0.29651510477478366},{"$f":"'Offshore Wind'!P265","v":0.29920695567189348},{"$f":"'Offshore Wind'!Q265","v":0.30140966081618958},{"$f":"'Offshore Wind'!R265","v":0.30327429260449612},{"$f":"'Offshore Wind'!S265","v":0.30489116697610391},{"$f":"'Offshore Wind'!T265","v":0.30631861289926315},{"$f":"'Offshore Wind'!U265","v":0.3075964992815266},{"$f":"'Offshore Wind'!V265","v":0.30875328909304517},{"$f":"'Offshore Wind'!W265","v":0.3098100153137055},{"$f":"'Offshore Wind'!X265","v":0.31078266213517197},{"$f":"'Offshore Wind'!Y265","v":0.3116836624073373},{"$f":"'Offshore Wind'!Z265","v":0.31252287792033773},{"$f":"'Offshore Wind'!AA265","v":0.31330826310331511},{"$f":"'Offshore Wind'!AB265","v":0.31404632743704819},{"$f":"'Offshore Wind'!AC265","v":0.31474246567527747},{"$f":"'Offshore Wind'!AD265","v":0.3154011987870447},{"$f":"'Offshore Wind'!AE265","v":0.31602635310953114},{"$f":"'Offshore Wind'!AF265","v":0.3166211958051886},{"$f":"'Offshore Wind'!AG265","v":0.31718853882144027},{"$f":"'Offshore Wind'!AH265","v":0.31773081975394202},{"$f":"'Offshore Wind'!AI265","v":0.31825016551083279},{"$f":"'Offshore Wind'!AJ265","v":0.31874844298987198},{"$f":"'Offshore Wind'!AK265","v":0.31922729982389997},{"$f":"'Offshore Wind'!AL265","v":0.31968819744286064},{"$f":"'Offshore Wind'!AM265","v":0.32013243812832515},{"$f":"'Offshore Wind'!AN265","v":0.32056118732483663},{"$f":"'Offshore Wind'!AO265","v":0.32097549217241561},{"$f":"'Offshore Wind'!AP265","v":0.32137629700328152},{"$f":"'Offshore Wind'!AQ265","v":0.3217644563807564},{"$f":"'Offshore Wind'!AR265","v":0.3221407461338634}]
["RM3OfOTRG77","RD","Moderate",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L266","v":0.27990084301899881},{"$f":"'Offshore Wind'!M266","v":0.28680284645602261},{"$f":"'Offshore Wind'!N266","v":0.2908402596465301},{"$f":"'Offshore Wind'!O266","v":0.29370484989304652},{"$f":"'Offshore Wind'!P266","v":0.29592679871043365},{"$f":"'Offshore Wind'!Q266","v":0.297742263083554},{"$f":"'Offshore Wind'!R266","v":0.29927721633998622},{"$f":"'Offshore Wind'!S266","v":0.30060685333007037},{"$f":"'Offshore Wind'!T266","v":0.30177967627406144},{"$f":"'Offshore Wind'!U266","v":0.3028288021474575},{"$f":"'Offshore Wind'!V266","v":0.30377785194098239},{"$f":"'Offshore Wind'!W266","v":0.3046442665205778},{"$f":"'Offshore Wind'!X266","v":0.30544129067210818},{"$f":"'Offshore Wind'!Y266","v":0.30617921977701001},{"$f":"'Offshore Wind'!Z266","v":0.30686621533796493},{"$f":"'Offshore Wind'!AA266","v":0.30750885676709422},{"$f":"'Offshore Wind'!AB266","v":0.30811252559801594},{"$f":"'Offshore Wind'!AC266","v":0.3086816797110854},{"$f":"'Offshore Wind'!AD266","v":0.30922005331701469},{"$f":"'Offshore Wind'!AE266","v":0.30973080558448135},{"$f":"'Offshore Wind'!AF266","v":0.31021663296751761},{"$f":"'Offshore Wind'!AG266","v":0.3106798553780063},{"$f":"'Offshore Wind'!AH266","v":0.31112248318729463},{"$f":"'Offshore Wind'!AI266","v":0.31154626995760171},{"$f":"'Offshore Wind'!AJ266","v":0.31195275440186843},{"$f":"'Offshore Wind'!AK266","v":0.31234329410913203},{"$f":"'Offshore Wind'!AL266","v":0.31271909290159283},{"$f":"'Offshore Wind'!AM266","v":0.31308122321403392},{"$f":"'Offshore Wind'!AN266","v":0.31343064454436587},{"$f":"'Offshore Wind'!AO266","v":0.31376821877498884},{"$f":"'Offshore Wind'!AP266","v":0.3140947229809799},{"$f":"'Offshore Wind'!AQ266","v":0.31441086020411807},{"$f":"'Offshore Wind'!AR266","v":0.31471726856851379}]
["RC3OfOTRG77","RD","Conservative",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L267","v":0.27990084301899881},{"$f":"'Offshore Wind'!M267","v":0.28335184473751068},{"$f":"'Offshore Wind'!N267","v":0.28534626091858106},{"$f":"'Offshore Wind'!O267","v":0.28675149985782},{"$f":"'Offshore Wind'!P267","v":0.28783617237212317},{"$f":"'Offshore Wind'!Q267","v":0.28871908719854988},{"$f":"'Offshore Wind'!R267","v":0.28946330519854069},{"$f":"'Offshore Wind'!S267","v":0.2901063229373631},{"$f":"'Offshore Wind'!T267","v":0.2906722504070276},{"$f":"'Offshore Wind'!U267","v":0.29117750606629761},{"$f":"'Offshore Wind'!V267","v":0.29163377368359772},{"$f":"'Offshore Wind'!W267","v":0.29204966271534805},{"$f":"'Offshore Wind'!X267","v":0.29243169950417219},{"$f":"'Offshore Wind'!Y267","v":0.29278494883366724},{"$f":"'Offshore Wind'!Z267","v":0.29311341978657784},{"$f":"'Offshore Wind'!AA267","v":0.29342033989960037},{"$f":"'Offshore Wind'!AB267","v":0.29370834577269617},{"$f":"'Offshore Wind'!AC267","v":0.29397961892641639},{"$f":"'Offshore Wind'!AD267","v":0.29423598475230417},{"$f":"'Offshore Wind'!AE267","v":0.29447898596579347},{"$f":"'Offshore Wind'!AF267","v":0.29470993805795132},{"$f":"'Offshore Wind'!AG267","v":0.29492997179146885},{"$f":"'Offshore Wind'!AH267","v":0.29514006621028577},{"$f":"'Offshore Wind'!AI267","v":0.29534107459477493},{"$f":"'Offshore Wind'!AJ267","v":0.29553374509696406},{"$f":"'Offshore Wind'!AK267","v":0.29571873731240061},{"$f":"'Offshore Wind'!AL267","v":0.2958966357121518},{"$f":"'Offshore Wind'!AM267","v":0.29606796062254737},{"$f":"'Offshore Wind'!AN267","v":0.29623317727081422},{"$f":"'Offshore Wind'!AO267","v":0.29639270329139139},{"$f":"'Offshore Wind'!AP267","v":0.29654691499681446},{"$f":"'Offshore Wind'!AQ267","v":0.29669615264930904},{"$f":"'Offshore Wind'!AR267","v":0.29684072491821339}]
["RA3OfOTRG88","RD","Advanced",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L268","v":0.51023362709906062},{"$f":"'Offshore Wind'!M268","v":0.51654851215547515},{"$f":"'Offshore Wind'!N268","v":0.52025002503728057},{"$f":"'Offshore Wind'!O268","v":0.52287940817654299},{"$f":"'Offshore Wind'!P268","v":0.52492062695391473},{"$f":"'Offshore Wind'!Q268","v":0.52658950573918406},{"$f":"'Offshore Wind'!R268","v":0.52800126834508432},{"$f":"'Offshore Wind'!S268","v":0.52922473795585512},{"$f":"'Offshore Wind'!T268","v":0.53030433060423943},{"$f":"'Offshore Wind'!U268","v":0.53127038691900075},{"$f":"'Offshore Wind'!V268","v":0.53214455608610112},{"$f":"'Offshore Wind'!W268","v":0.5329428285672223},{"$f":"'Offshore Wind'!X268","v":0.53367735143310946},{"$f":"'Offshore Wind'!Y268","v":0.53435756942145174},{"$f":"'Offshore Wind'!Z268","v":0.53499097160131104},{"$f":"'Offshore Wind'!AA268","v":0.53558359671020284},{"$f":"'Offshore Wind'!AB268","v":0.53614038511155937},{"$f":"'Offshore Wind'!AC268","v":0.53666543005753942},{"$f":"'Offshore Wind'!AD268","v":0.53716216096657521},{"$f":"'Offshore Wind'!AE268","v":0.53763347966250863},{"$f":"'Offshore Wind'!AF268","v":0.5380818633586345},{"$f":"'Offshore Wind'!AG268","v":0.53850944367639342},{"$f":"'Offshore Wind'!AH268","v":0.53891806809495202},{"$f":"'Offshore Wind'!AI268","v":0.53930934832069821},{"$f":"'Offshore Wind'!AJ268","v":0.53968469878195724},{"$f":"'Offshore Wind'!AK268","v":0.54004536757365673},{"$f":"'Offshore Wind'!AL268","v":0.54039246156216747},{"$f":"'Offshore Wind'!AM268","v":0.54072696692495104},{"$f":"'Offshore Wind'!AN268","v":0.54104976608642097},{"$f":"'Offshore Wind'!AO268","v":0.54136165178318085},{"$f":"'Offshore Wind'!AP268","v":0.54166333882347162},{"$f":"'Offshore Wind'!AQ268","v":0.54195547398010557},{"$f":"'Offshore Wind'!AR268","v":0.54223864436150893}]
["RM3OfOTRG88","RD","Moderate",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L269","v":0.51023362709906062},{"$f":"'Offshore Wind'!M269","v":0.51549603131273936},{"$f":"'Offshore Wind'!N269","v":0.51857434044137829},{"$f":"'Offshore Wind'!O269","v":0.52075843552641787},{"$f":"'Offshore Wind'!P269","v":0.52245255128945478},{"$f":"'Offshore Wind'!Q269","v":0.52383674465505703},{"$f":"'Offshore Wind'!R269","v":0.52500706347018811},{"$f":"'Offshore Wind'!S269","v":0.52602083974009661},{"$f":"'Offshore Wind'!T269","v":0.52691505378369596},{"$f":"'Offshore Wind'!U269","v":0.52771495550313341},{"$f":"'Offshore Wind'!V269","v":0.52843855462591072},{"$f":"'Offshore Wind'!W269","v":0.52909914886873566},{"$f":"'Offshore Wind'!X269","v":0.52970683666427021},{"$f":"'Offshore Wind'!Y269","v":0.53026946768386674},{"$f":"'Offshore Wind'!Z269","v":0.53079326463177234},{"$f":"'Offshore Wind'!AA269","v":0.53128324395377513},{"$f":"'Offshore Wind'!AB269","v":0.53174350877811127},{"$f":"'Offshore Wind'!AC269","v":0.53217745799737448},{"$f":"'Offshore Wind'!AD269","v":0.53258793874520749},{"$f":"'Offshore Wind'!AE269","v":0.53297735971681193},{"$f":"'Offshore Wind'!AF269","v":0.53334777681250567},{"$f":"'Offshore Wind'!AG269","v":0.53370095883958923},{"$f":"'Offshore Wind'!AH269","v":0.53403843859745126},{"$f":"'Offshore Wind'!AI269","v":0.53436155308241406},{"$f":"'Offshore Wind'!AJ269","v":0.53467147547984872},{"$f":"'Offshore Wind'!AK269","v":0.53496924087794873},{"$f":"'Offshore Wind'!AL269","v":0.53525576712601353},{"$f":"'Offshore Wind'!AM269","v":0.53553187189754525},{"$f":"'Offshore Wind'!AN269","v":0.53579828675779062},{"$f":"'Offshore Wind'!AO269","v":0.53605566884545097},{"$f":"'Offshore Wind'!AP269","v":0.53630461063823165},{"$f":"'Offshore Wind'!AQ269","v":0.53654564816745376},{"$f":"'Offshore Wind'!AR269","v":0.53677926796822828}]
["RC3OfOTRG88","RD","Conservative",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L270","v":0.51023362709906062},{"$f":"'Offshore Wind'!M270","v":0.51286482920590004},{"$f":"'Offshore Wind'!N270","v":0.51439612759580422},{"$f":"'Offshore Wind'!O270","v":0.51547937638621788},{"$f":"'Offshore Wind'!P270","v":0.51631784742910514},{"$f":"'Offshore Wind'!Q270","v":0.51700181742522211},{"$f":"'Offshore Wind'!R270","v":0.51757934177852805},{"$f":"'Offshore Wind'!S270","v":0.51807905853569103},{"$f":"'Offshore Wind'!T270","v":0.51851941520489286},{"$f":"'Offshore Wind'!U270","v":0.51891299341907149},{"$f":"'Offshore Wind'!V270","v":0.51926875838548014},{"$f":"'Offshore Wind'!W270","v":0.51959332398470226},{"$f":"'Offshore Wind'!X270","v":0.51989170900601811},{"$f":"'Offshore Wind'!Y270","v":0.52016781191999961},{"$f":"'Offshore Wind'!Z270","v":0.52042472121695815},{"$f":"'Offshore Wind'!AA270","v":0.52066492523709795},{"$f":"'Offshore Wind'!AB270","v":0.52089045818311053},{"$f":"'Offshore Wind'!AC270","v":0.52110300427339529},{"$f":"'Offshore Wind'!AD270","v":0.52130397365651915},{"$f":"'Offshore Wind'!AE270","v":0.5214945588023272},{"$f":"'Offshore Wind'!AF270","v":0.52167577710022472},{"$f":"'Offshore Wind'!AG270","v":0.52184850352418943},{"$f":"'Offshore Wind'!AH270","v":0.52201349602016778},{"$f":"'Offshore Wind'!AI270","v":0.52217141547850598},{"$f":"'Offshore Wind'!AJ270","v":0.52232284162062215},{"$f":"'Offshore Wind'!AK270","v":0.52246828576343196},{"$f":"'Offshore Wind'!AL270","v":0.52260820116997664},{"$f":"'Offshore Wind'!AM270","v":0.52274299151400161},{"$f":"'Offshore Wind'!AN270","v":0.52287301785635087},{"$f":"'Offshore Wind'!AO270","v":0.52299860443645318},{"$f":"'Offshore Wind'!AP270","v":0.52312004351244568},{"$f":"'Offshore Wind'!AQ270","v":0.52323759943148274},{"$f":"'Offshore Wind'!AR270","v":0.52335151207261066}]
["RA3OfOTRG99","RD","Advanced",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L271","v":0.49776167085885203},{"$f":"'Offshore Wind'!M271","v":0.50392219727267107},{"$f":"'Offshore Wind'!N271","v":0.50753323178489729},{"$f":"'Offshore Wind'!O271","v":0.5100983432852283},{"$f":"'Offshore Wind'!P271","v":0.51208966728907657},{"$f":"'Offshore Wind'!Q271","v":0.51371775263762465},{"$f":"'Offshore Wind'!R271","v":0.51509500665665964},{"$f":"'Offshore Wind'!S271","v":0.5162885702427461},{"$f":"'Offshore Wind'!T271","v":0.51734177374005774},{"$f":"'Offshore Wind'!U271","v":0.51828421614259657},{"$f":"'Offshore Wind'!V271","v":0.51913701745187746},{"$f":"'Offshore Wind'!W271","v":0.51991577726483351},{"$f":"'Offshore Wind'!X271","v":0.52063234573384398},{"$f":"'Offshore Wind'!Y271","v":0.52129593673303098},{"$f":"'Offshore Wind'!Z271","v":0.52191385627150788},{"$f":"'Offshore Wind'!AA271","v":0.52249199547819258},{"$f":"'Offshore Wind'!AB271","v":0.52303517395615728},{"$f":"'Offshore Wind'!AC271","v":0.52354738490366548},{"$f":"'Offshore Wind'!AD271","v":0.52403197391175305},{"$f":"'Offshore Wind'!AE271","v":0.5244917718731863},{"$f":"'Offshore Wind'!AF271","v":0.52492919544920269},{"$f":"'Offshore Wind'!AG271","v":0.52534632415670102},{"$f":"'Offshore Wind'!AH271","v":0.52574496031577178},{"$f":"'Offshore Wind'!AI271","v":0.52612667623686615},{"$f":"'Offshore Wind'!AJ271","v":0.52649285177456284},{"$f":"'Offshore Wind'!AK271","v":0.52684470451583287},{"$f":"'Offshore Wind'!AL271","v":0.52718331427122755},{"$f":"'Offshore Wind'!AM271","v":0.52750964311246262},{"$f":"'Offshore Wind'!AN271","v":0.52782455189430577},{"$f":"'Offshore Wind'!AO271","v":0.52812881397600897},{"$f":"'Offshore Wind'!AP271","v":0.52842312669331337},{"$f":"'Offshore Wind'!AQ271","v":0.5287081210095631},{"$f":"'Offshore Wind'!AR271","v":0.52898436968212981}]
["RM3OfOTRG99","RD","Moderate",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L272","v":0.49776167085885203},{"$f":"'Offshore Wind'!M272","v":0.50289544287036791},{"$f":"'Offshore Wind'!N272","v":0.50589850698435646},{"$f":"'Offshore Wind'!O272","v":0.50802921488188368},{"$f":"'Offshore Wind'!P272","v":0.50968192032513704},{"$f":"'Offshore Wind'!Q272","v":0.51103227899587222},{"$f":"'Offshore Wind'!R272","v":0.51217399098410243},{"$f":"'Offshore Wind'!S272","v":0.51316298689339934},{"$f":"'Offshore Wind'!T272","v":0.51403534310986065},{"$f":"'Offshore Wind'!U272","v":0.5148156923366527},{"$f":"'Offshore Wind'!V272","v":0.515521604078365},{"$f":"'Offshore Wind'!W272","v":0.5161660510073881},{"$f":"'Offshore Wind'!X272","v":0.51675888471414622},{"$f":"'Offshore Wind'!Y272","v":0.51730776299561831},{"$f":"'Offshore Wind'!Z272","v":0.51781875645064135},{"$f":"'Offshore Wind'!AA272","v":0.51829675890491522},{"$f":"'Offshore Wind'!AB272","v":0.51874577319137394},{"$f":"'Offshore Wind'!AC272","v":0.51916911512137653},{"$f":"'Offshore Wind'!AD272","v":0.5195695622343165},{"$f":"'Offshore Wind'!AE272","v":0.51994946434816847},{"$f":"'Offshore Wind'!AF272","v":0.52031082710960674},{"$f":"'Offshore Wind'!AG272","v":0.52065537608988066},{"$f":"'Offshore Wind'!AH272","v":0.52098460662121504},{"$f":"'Offshore Wind'!AI272","v":0.52129982301890365},{"$f":"'Offshore Wind'!AJ272","v":0.52160216979142182},{"$f":"'Offshore Wind'!AK272","v":0.52189265672566187},{"$f":"'Offshore Wind'!AL272","v":0.52217217923536496},{"$f":"'Offshore Wind'!AM272","v":0.52244153500713397},{"$f":"'Offshore Wind'!AN272","v":0.52270143772411348},{"$f":"'Offshore Wind'!AO272","v":0.52295252846215701},{"$f":"'Offshore Wind'!AP272","v":0.52319538521667086},{"$f":"'Offshore Wind'!AQ272","v":0.52343053091643088},{"$f":"'Offshore Wind'!AR272","v":0.5236584402038692}]
["RC3OfOTRG99","RD","Conservative",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L273","v":0.49776167085885203},{"$f":"'Offshore Wind'!M273","v":0.50032855686461009},{"$f":"'Offshore Wind'!N273","v":0.50182242478052108},{"$f":"'Offshore Wind'!O273","v":0.50287919505052037},{"$f":"'Offshore Wind'!P273","v":0.50369717082692533},{"$f":"'Offshore Wind'!Q273","v":0.50436442212123944},{"$f":"'Offshore Wind'!R273","v":0.50492782968945016},{"$f":"'Offshore Wind'!S273","v":0.50541533156073182},{"$f":"'Offshore Wind'!T273","v":0.50584492431940975},{"$f":"'Offshore Wind'!U273","v":0.50622888205778349},{"$f":"'Offshore Wind'!V273","v":0.5065759508409986},{"$f":"'Offshore Wind'!W273","v":0.50689258288246286},{"$f":"'Offshore Wind'!X273","v":0.50718367429408517},{"$f":"'Offshore Wind'!Y273","v":0.50745302825370919},{"$f":"'Offshore Wind'!Z273","v":0.5077036577577666},{"$f":"'Offshore Wind'!AA273","v":0.50793799032242248},{"$f":"'Offshore Wind'!AB273","v":0.50815801042709341},{"$f":"'Offshore Wind'!AC273","v":0.50836536112178632},{"$f":"'Offshore Wind'!AD273","v":0.50856141808593402},{"$f":"'Offshore Wind'!AE273","v":0.50874734464110383},{"$f":"'Offshore Wind'!AF273","v":0.508924133308022},{"$f":"'Offshore Wind'!AG273","v":0.50909263767313595},{"$f":"'Offshore Wind'!AH273","v":0.50925359715545071},{"$f":"'Offshore Wind'!AI273","v":0.50940765649076036},{"$f":"'Offshore Wind'!AJ273","v":0.509555381229994},{"$f":"'Offshore Wind'!AK273","v":0.50969727019163147},{"$f":"'Offshore Wind'!AL273","v":0.50983376555932514},{"$f":"'Offshore Wind'!AM273","v":0.50996526113957341},{"$f":"'Offshore Wind'!AN273","v":0.51009210916758629},{"$f":"'Offshore Wind'!AO273","v":0.5102146259572079},{"$f":"'Offshore Wind'!AP273","v":0.51033309662272885},{"$f":"'Offshore Wind'!AQ273","v":0.5104477790497024},{"$f":"'Offshore Wind'!AR273","v":0.51055890725366293}]
["RA3OfOTRG100","RD","Advanced",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L274","v":0.48894068348198877},{"$f":"'Offshore Wind'!M274","v":0.49499203731601199},{"$f":"'Offshore Wind'!N274","v":0.49853907957709759},{"$f":"'Offshore Wind'!O274","v":0.50105873394906908},{"$f":"'Offshore Wind'!P274","v":0.50301476908892973},{"$f":"'Offshore Wind'!Q274","v":0.50461400263721123},{"$f":"'Offshore Wind'!R274","v":0.50596684991497243},{"$f":"'Offshore Wind'!S274","v":0.50713926199433845},{"$f":"'Offshore Wind'!T274","v":0.50817380134915191},{"$f":"'Offshore Wind'!U274","v":0.50909954244055544},{"$f":"'Offshore Wind'!V274","v":0.5099372309960335},{"$f":"'Offshore Wind'!W274","v":0.51070219016727303},{"$f":"'Offshore Wind'!X274","v":0.51140606010646528},{"$f":"'Offshore Wind'!Y274","v":0.51205789140584035},{"$f":"'Offshore Wind'!Z274","v":0.51266486060248107},{"$f":"'Offshore Wind'!AA274","v":0.51323275442680139},{"$f":"'Offshore Wind'!AB274","v":0.51376630707220805},{"$f":"'Offshore Wind'!AC274","v":0.51426944097227223},{"$f":"'Offshore Wind'!AD274","v":0.51474544242978371},{"$f":"'Offshore Wind'!AE274","v":0.51519709217038923},{"$f":"'Offshore Wind'!AF274","v":0.5156267640289306},{"$f":"'Offshore Wind'!AG274","v":0.51603650067054929},{"$f":"'Offshore Wind'!AH274","v":0.51642807247586808},{"$f":"'Offshore Wind'!AI274","v":0.51680302389194199},{"$f":"'Offshore Wind'!AJ274","v":0.51716271032052319},{"$f":"'Offshore Wind'!AK274","v":0.51750832777135003},{"$f":"'Offshore Wind'!AL274","v":0.51784093691931976},{"$f":"'Offshore Wind'!AM274","v":0.51816148278697982},{"$f":"'Offshore Wind'!AN274","v":0.51847081097362624},{"$f":"'Offshore Wind'!AO274","v":0.51876968113357436},{"$f":"'Offshore Wind'!AP274","v":0.51905877824486446},{"$f":"'Offshore Wind'!AQ274","v":0.51933872208934584},{"$f":"'Offshore Wind'!AR274","v":0.51961007527438063}]
["RM3OfOTRG100","RD","Moderate",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L275","v":0.48894068348198877},{"$f":"'Offshore Wind'!M275","v":0.49398347834367479},{"$f":"'Offshore Wind'!N275","v":0.49693332423659037},{"$f":"'Offshore Wind'!O275","v":0.49902627320536069},{"$f":"'Offshore Wind'!P275","v":0.50064969054809105},{"$f":"'Offshore Wind'!Q275","v":0.50197611909827633},{"$f":"'Offshore Wind'!R275","v":0.50309759845786961},{"$f":"'Offshore Wind'!S275","v":0.50406906806704654},{"$f":"'Offshore Wind'!T275","v":0.5049259649911918},{"$f":"'Offshore Wind'!U275","v":0.50569248540977685},{"$f":"'Offshore Wind'!V275","v":0.50638588747280677},{"$f":"'Offshore Wind'!W275","v":0.50701891395996224},{"$f":"'Offshore Wind'!X275","v":0.50760124187860922},{"$f":"'Offshore Wind'!Y275","v":0.50814039331955552},{"$f":"'Offshore Wind'!Z275","v":0.50864233130269243},{"$f":"'Offshore Wind'!AA275","v":0.50911186292873245},{"$f":"'Offshore Wind'!AB275","v":0.50955292009517816},{"$f":"'Offshore Wind'!AC275","v":0.50996875985287771},{"$f":"'Offshore Wind'!AD275","v":0.51036211051959623},{"$f":"'Offshore Wind'!AE275","v":0.51073528027146264},{"$f":"'Offshore Wind'!AF275","v":0.51109023921247099},{"$f":"'Offshore Wind'!AG275","v":0.51142868233449257},{"$f":"'Offshore Wind'!AH275","v":0.51175207847051085},{"$f":"'Offshore Wind'!AI275","v":0.51206170882164792},{"$f":"'Offshore Wind'!AJ275","v":0.51235869761419306},{"$f":"'Offshore Wind'!AK275","v":0.51264403674029502},{"$f":"'Offshore Wind'!AL275","v":0.51291860574579329},{"$f":"'Offshore Wind'!AM275","v":0.51318318818124131},{"$f":"'Offshore Wind'!AN275","v":0.51343848508238588},{"$f":"'Offshore Wind'!AO275","v":0.51368512616437834},{"$f":"'Offshore Wind'!AP275","v":0.51392367917979098},{"$f":"'Offshore Wind'!AQ275","v":0.51415465779041836},{"$f":"'Offshore Wind'!AR275","v":0.51437852822740826}]
["RC3OfOTRG100","RD","Conservative",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L276","v":0.48894068348198877},{"$f":"'Offshore Wind'!M276","v":0.49146208091283183},{"$f":"'Offshore Wind'!N276","v":0.49292947553680327},{"$f":"'Offshore Wind'!O276","v":0.49396751845643061},{"$f":"'Offshore Wind'!P276","v":0.49477099863299195},{"$f":"'Offshore Wind'!Q276","v":0.49542642536228054},{"$f":"'Offshore Wind'!R276","v":0.49597984861201483},{"$f":"'Offshore Wind'!S276","v":0.49645871131297747},{"$f":"'Offshore Wind'!T276","v":0.49688069112649852},{"$f":"'Offshore Wind'!U276","v":0.49725784463191958},{"$f":"'Offshore Wind'!V276","v":0.49759876290268074},{"$f":"'Offshore Wind'!W276","v":0.49790978381053552},{"$f":"'Offshore Wind'!X276","v":0.4981957167018905},{"$f":"'Offshore Wind'!Y276","v":0.49846029735730718},{"$f":"'Offshore Wind'!Z276","v":0.49870648537898249},{"$f":"'Offshore Wind'!AA276","v":0.49893666526432257},{"$f":"'Offshore Wind'!AB276","v":0.49915278632517479},{"$f":"'Offshore Wind'!AC276","v":0.49935646249455251},{"$f":"'Offshore Wind'!AD276","v":0.49954904507305126},{"$f":"'Offshore Wind'!AE276","v":0.49973167676665925},{"$f":"'Offshore Wind'!AF276","v":0.49990533250733882},{"$f":"'Offshore Wind'!AG276","v":0.50007085075486957},{"$f":"'Offshore Wind'!AH276","v":0.50022895782478527},{"$f":"'Offshore Wind'!AI276","v":0.50038028702731929},{"$f":"'Offshore Wind'!AJ276","v":0.50052539389109907},{"$f":"'Offshore Wind'!AK276","v":0.50066476839488894},{"$f":"'Offshore Wind'!AL276","v":0.50079884488626913},{"$f":"'Offshore Wind'!AM276","v":0.50092801019297206},{"$f":"'Offshore Wind'!AN276","v":0.50105261030813952},{"$f":"'Offshore Wind'!AO276","v":0.5011729559401209},{"$f":"'Offshore Wind'!AP276","v":0.50128932715060892},{"$f":"'Offshore Wind'!AQ276","v":0.50140197725508784},{"$f":"'Offshore Wind'!AR276","v":0.5015111361220308}]
["RA3OfOTRG111","RD","Advanced",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L277","v":0.48232427737628192},{"$f":"'Offshore Wind'!M277","v":0.48829374353802124},{"$f":"'Offshore Wind'!N277","v":0.49179278678232158},{"$f":"'Offshore Wind'!O277","v":0.49427834487813083},{"$f":"'Offshore Wind'!P277","v":0.49620791070733772},{"$f":"'Offshore Wind'!Q277","v":0.49778550322845427},{"$f":"'Offshore Wind'!R277","v":0.49912004360868978},{"$f":"'Offshore Wind'!S277","v":0.50027659046206341},{"$f":"'Offshore Wind'!T277","v":0.50129713030173106},{"$f":"'Offshore Wind'!U277","v":0.5022103441496133},{"$f":"'Offshore Wind'!V277","v":0.50303669699943143},{"$f":"'Offshore Wind'!W277","v":0.50379130464807897},{"$f":"'Offshore Wind'!X277","v":0.5044856497317608},{"$f":"'Offshore Wind'!Y277","v":0.50512866036896797},{"$f":"'Offshore Wind'!Z277","v":0.50572741598299165},{"$f":"'Offshore Wind'!AA277","v":0.50628762499749036},{"$f":"'Offshore Wind'!AB277","v":0.50681395754217706},{"$f":"'Offshore Wind'!AC277","v":0.5073102829717645},{"$f":"'Offshore Wind'!AD277","v":0.50777984311838464},{"$f":"'Offshore Wind'!AE277","v":0.50822538107855886},{"$f":"'Offshore Wind'!AF277","v":0.50864923856410094},{"$f":"'Offshore Wind'!AG277","v":0.50905343059855368},{"$f":"'Offshore Wind'!AH277","v":0.50943970360552926},{"$f":"'Offshore Wind'!AI277","v":0.50980958113243313},{"$f":"'Offshore Wind'!AJ277","v":0.51016440023955267},{"$f":"'Offshore Wind'!AK277","v":0.51050534075207366},{"$f":"'Offshore Wind'!AL277","v":0.51083344899170868},{"$f":"'Offshore Wind'!AM277","v":0.51114965719284267},{"$f":"'Offshore Wind'!AN277","v":0.511454799512017},{"$f":"'Offshore Wind'!AO277","v":0.51174962532381019},{"$f":"'Offshore Wind'!AP277","v":0.51203481033705478},{"$f":"'Offshore Wind'!AQ277","v":0.51231096594663472},{"$f":"'Offshore Wind'!AR277","v":0.51257864714663959}]
["RM3OfOTRG111","RD","Moderate",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L278","v":0.48232427737628192},{"$f":"'Offshore Wind'!M278","v":0.48729883251106471},{"$f":"'Offshore Wind'!N278","v":0.49020876072268244},{"$f":"'Offshore Wind'!O278","v":0.49227338764584738},{"$f":"'Offshore Wind'!P278","v":0.49387483670330018},{"$f":"'Offshore Wind'!Q278","v":0.49518331585746522},{"$f":"'Offshore Wind'!R278","v":0.4962896192189612},{"$f":"'Offshore Wind'!S278","v":0.49724794278063017},{"$f":"'Offshore Wind'!T278","v":0.49809324406908295},{"$f":"'Offshore Wind'!U278","v":0.49884939183808286},{"$f":"'Offshore Wind'!V278","v":0.49953341069820384},{"$f":"'Offshore Wind'!W278","v":0.50015787099224795},{"$f":"'Offshore Wind'!X278","v":0.50073231877711466},{"$f":"'Offshore Wind'!Y278","v":0.50126417435374382},{"$f":"'Offshore Wind'!Z278","v":0.50175932004970059},{"$f":"'Offshore Wind'!AA278","v":0.50222249791541274},{"$f":"'Offshore Wind'!AB278","v":0.50265758664145732},{"$f":"'Offshore Wind'!AC278","v":0.50306779920386557},{"$f":"'Offshore Wind'!AD278","v":0.50345582700046743},{"$f":"'Offshore Wind'!AE278","v":0.50382394697286548},{"$f":"'Offshore Wind'!AF278","v":0.50417410256536155},{"$f":"'Offshore Wind'!AG278","v":0.5045079658329864},{"$f":"'Offshore Wind'!AH278","v":0.5048269857322929},{"$f":"'Offshore Wind'!AI278","v":0.50513242612703035},{"$f":"'Offshore Wind'!AJ278","v":0.50542539603031811},{"$f":"'Offshore Wind'!AK278","v":0.50570687391189717},{"$f":"'Offshore Wind'!AL278","v":0.50597772741548319},{"$f":"'Offshore Wind'!AM278","v":0.50623872948852633},{"$f":"'Offshore Wind'!AN278","v":0.50649057168027045},{"$f":"'Offshore Wind'!AO278","v":0.50673387518448321},{"$f":"'Offshore Wind'!AP278","v":0.50696920007083845},{"$f":"'Offshore Wind'!AQ278","v":0.50719705305019547},{"$f":"'Offshore Wind'!AR278","v":0.50741789404460425}]
["RC3OfOTRG111","RD","Conservative",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L279","v":0.48232427737628192},{"$f":"'Offshore Wind'!M279","v":0.48481155494367334},{"$f":"'Offshore Wind'!N279","v":0.48625909260119154},{"$f":"'Offshore Wind'!O279","v":0.48728308859499858},{"$f":"'Offshore Wind'!P279","v":0.48807569597793565},{"$f":"'Offshore Wind'!Q279","v":0.48872225339125197},{"$f":"'Offshore Wind'!R279","v":0.48926818764877866},{"$f":"'Offshore Wind'!S279","v":0.48974057032014789},{"$f":"'Offshore Wind'!T279","v":0.49015683985037894},{"$f":"'Offshore Wind'!U279","v":0.49052888966768327},{"$f":"'Offshore Wind'!V279","v":0.49086519459002731},{"$f":"'Offshore Wind'!W279","v":0.49117200672429612},{"$f":"'Offshore Wind'!X279","v":0.49145407033622296},{"$f":"'Offshore Wind'!Y279","v":0.49171507065332226},{"$f":"'Offshore Wind'!Z279","v":0.49195792722808646},{"$f":"'Offshore Wind'!AA279","v":0.49218499229060592},{"$f":"'Offshore Wind'!AB279","v":0.49239818877439823},{"$f":"'Offshore Wind'!AC279","v":0.49259910877253443},{"$f":"'Offshore Wind'!AD279","v":0.49278908529964233},{"$f":"'Offshore Wind'!AE279","v":0.49296924559847077},{"$f":"'Offshore Wind'!AF279","v":0.49314055140808144},{"$f":"'Offshore Wind'!AG279","v":0.49330382984211218},{"$f":"'Offshore Wind'!AH279","v":0.49345979738750456},{"$f":"'Offshore Wind'!AI279","v":0.49360907878445925},{"$f":"'Offshore Wind'!AJ279","v":0.49375222204412106},{"$f":"'Offshore Wind'!AK279","v":0.49388971051480102},{"$f":"'Offshore Wind'!AL279","v":0.49402197266643366},{"$f":"'Offshore Wind'!AM279","v":0.49414939009215059},{"$f":"'Offshore Wind'!AN279","v":0.49427230410307149},{"$f":"'Offshore Wind'!AO279","v":0.49439102120300166},{"$f":"'Offshore Wind'!AP279","v":0.49450581766380403},{"$f":"'Offshore Wind'!AQ279","v":0.49461694337306639},{"$f":"'Offshore Wind'!AR279","v":0.49472462508865306}]
["RA3OfOTRG122","RD","Advanced",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L280","v":0.4544438847114613},{"$f":"'Offshore Wind'!M280","v":0.46006829036433722},{"$f":"'Offshore Wind'!N280","v":0.46336507404141658},{"$f":"'Offshore Wind'!O280","v":0.46570695631796305},{"$f":"'Offshore Wind'!P280","v":0.46752498504337009},{"$f":"'Offshore Wind'!Q280","v":0.46901138601345571},{"$f":"'Offshore Wind'!R280","v":0.4702687842891502},{"$f":"'Offshore Wind'!S280","v":0.47135847782014345},{"$f":"'Offshore Wind'!T280","v":0.47232002612072704},{"$f":"'Offshore Wind'!U280","v":0.47318045232788669},{"$f":"'Offshore Wind'!V280","v":0.47395903847174936},{"$f":"'Offshore Wind'!W280","v":0.47467002659191992},{"$f":"'Offshore Wind'!X280","v":0.47532423557943998},{"$f":"'Offshore Wind'!Y280","v":0.47593007746961558},{"$f":"'Offshore Wind'!Z280","v":0.47649422246499068},{"$f":"'Offshore Wind'!AA280","v":0.47702204901808076},{"$f":"'Offshore Wind'!AB280","v":0.4775179573052577},{"$f":"'Offshore Wind'!AC280","v":0.4779855930160905},{"$f":"'Offshore Wind'!AD280","v":0.47842801059103929},{"$f":"'Offshore Wind'!AE280","v":0.47884779456399085},{"$f":"'Offshore Wind'!AF280","v":0.47924715128586592},{"$f":"'Offshore Wind'!AG280","v":0.47962797930328471},{"$f":"'Offshore Wind'!AH280","v":0.47999192408915381},{"$f":"'Offshore Wind'!AI280","v":0.480340421123365},{"$f":"'Offshore Wind'!AJ280","v":0.48067473017843965},{"$f":"'Offshore Wind'!AK280","v":0.48099596288065483},{"$f":"'Offshore Wind'!AL280","v":0.48130510506988206},{"$f":"'Offshore Wind'!AM280","v":0.48160303509339791},{"$f":"'Offshore Wind'!AN280","v":0.48189053888995104},{"$f":"'Offshore Wind'!AO280","v":0.48216832251708536},{"$f":"'Offshore Wind'!AP280","v":0.4824370226247916},{"$f":"'Offshore Wind'!AQ280","v":0.48269721526673165},{"$f":"'Offshore Wind'!AR280","v":0.48294942335597846}]
["RM3OfOTRG122","RD","Moderate",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L281","v":0.4544438847114613},{"$f":"'Offshore Wind'!M281","v":0.45913088942219121},{"$f":"'Offshore Wind'!N281","v":0.46187261141867159},{"$f":"'Offshore Wind'!O281","v":0.46381789413292107},{"$f":"'Offshore Wind'!P281","v":0.46532677263017447},{"$f":"'Offshore Wind'!Q281","v":0.4665596161294015},{"$f":"'Offshore Wind'!R281","v":0.46760197045583601},{"$f":"'Offshore Wind'!S281","v":0.46850489884365093},{"$f":"'Offshore Wind'!T281","v":0.46930133812588182},{"$f":"'Offshore Wind'!U281","v":0.47001377734090427},{"$f":"'Offshore Wind'!V281","v":0.47065825700446223},{"$f":"'Offshore Wind'!W281","v":0.47124662084013141},{"$f":"'Offshore Wind'!X281","v":0.47178786310216059},{"$f":"'Offshore Wind'!Y281","v":0.47228897516656587},{"$f":"'Offshore Wind'!Z281","v":0.47275549933738464},{"$f":"'Offshore Wind'!AA281","v":0.47319190355438079},{"$f":"'Offshore Wind'!AB281","v":0.47360184230333502},{"$f":"'Offshore Wind'!AC281","v":0.47398834283661173},{"$f":"'Offshore Wind'!AD281","v":0.47435394097781042},{"$f":"'Offshore Wind'!AE281","v":0.47470078205163418},{"$f":"'Offshore Wind'!AF281","v":0.4750306971630463},{"$f":"'Offshore Wind'!AG281","v":0.47534526171519209},{"$f":"'Offshore Wind'!AH281","v":0.47564584090877893},{"$f":"'Offshore Wind'!AI281","v":0.47593362555086116},{"$f":"'Offshore Wind'!AJ281","v":0.47620966054888753},{"$f":"'Offshore Wind'!AK281","v":0.47647486781289039},{"$f":"'Offshore Wind'!AL281","v":0.47673006483309205},{"$f":"'Offshore Wind'!AM281","v":0.47697597987729573},{"$f":"'Offshore Wind'!AN281","v":0.47721326452026042},{"$f":"'Offshore Wind'!AO281","v":0.47744250404811456},{"$f":"'Offshore Wind'!AP281","v":0.47766422615612514},{"$f":"'Offshore Wind'!AQ281","v":0.4778789082651107},{"$f":"'Offshore Wind'!AR281","v":0.47808698371167252}]
["RC3OfOTRG122","RD","Conservative",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L282","v":0.4544438847114613},{"$f":"'Offshore Wind'!M282","v":0.45678738706682631},{"$f":"'Offshore Wind'!N282","v":0.45815125089704256},{"$f":"'Offshore Wind'!O282","v":0.45911605557137081},{"$f":"'Offshore Wind'!P282","v":0.45986284687972523},{"$f":"'Offshore Wind'!Q282","v":0.46047203052728031},{"$f":"'Offshore Wind'!R282","v":0.46098640746500585},{"$f":"'Offshore Wind'!S282","v":0.46143148441078008},{"$f":"'Offshore Wind'!T282","v":0.46182369179340294},{"$f":"'Offshore Wind'!U282","v":0.46217423555039922},{"$f":"'Offshore Wind'!V282","v":0.46249110061924664},{"$f":"'Offshore Wind'!W282","v":0.46278017770848667},{"$f":"'Offshore Wind'!X282","v":0.4630459368451344},{"$f":"'Offshore Wind'!Y282","v":0.46329185023489527},{"$f":"'Offshore Wind'!Z282","v":0.46352066866772201},{"$f":"'Offshore Wind'!AA282","v":0.46373460840481123},{"$f":"'Offshore Wind'!AB282","v":0.4639354812259523},{"$f":"'Offshore Wind'!AC282","v":0.46412478719447192},{"$f":"'Offshore Wind'!AD282","v":0.46430378227108826},{"$f":"'Offshore Wind'!AE282","v":0.46447352853912971},{"$f":"'Offshore Wind'!AF282","v":0.46463493214505353},{"$f":"'Offshore Wind'!AG282","v":0.46478877239181482},{"$f":"'Offshore Wind'!AH282","v":0.46493572435036562},{"$f":"'Offshore Wind'!AI282","v":0.46507637664826834},{"$f":"'Offshore Wind'!AJ282","v":0.46521124561929511},{"$f":"'Offshore Wind'!AK282","v":0.46534078667217077},{"$f":"'Offshore Wind'!AL282","v":0.46546540350944715},{"$f":"'Offshore Wind'!AM282","v":0.46558545566655135},{"$f":"'Offshore Wind'!AN282","v":0.4657012647253701},{"$f":"'Offshore Wind'!AO282","v":0.46581311947248621},{"$f":"'Offshore Wind'!AP282","v":0.46592128021007534},{"$f":"'Offshore Wind'!AQ282","v":0.46602598238116072},{"$f":"'Offshore Wind'!AR282","v":0.46612743963603875}]
["RA3OfOTRG133","RD","Advanced",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L283","v":0.36239616176794004},{"$f":"'Offshore Wind'!M283","v":0.36688134264373129},{"$f":"'Offshore Wind'!N283","v":0.36951036195930936},{"$f":"'Offshore Wind'!O283","v":0.37137789539277533},{"$f":"'Offshore Wind'!P283","v":0.37282768194340671},{"$f":"'Offshore Wind'!Q283","v":0.37401301202381737},{"$f":"'Offshore Wind'!R283","v":0.37501572396308053},{"$f":"'Offshore Wind'!S283","v":0.37588469979578659},{"$f":"'Offshore Wind'!T283","v":0.37665148624667533},{"$f":"'Offshore Wind'!U283","v":0.37733763290955136},{"$f":"'Offshore Wind'!V283","v":0.37795851623449844},{"$f":"'Offshore Wind'!W283","v":0.37852549353242382},{"$f":"'Offshore Wind'!X283","v":0.37904719232527234},{"$f":"'Offshore Wind'!Y283","v":0.37953032078848681},{"$f":"'Offshore Wind'!Z283","v":0.37998019807341132},{"$f":"'Offshore Wind'!AA283","v":0.3804011132256539},{"$f":"'Offshore Wind'!AB283","v":0.38079657516475768},{"$f":"'Offshore Wind'!AC283","v":0.38116949114495402},{"$f":"'Offshore Wind'!AD283","v":0.38152229692902107},{"$f":"'Offshore Wind'!AE283","v":0.38185705355285798},{"$f":"'Offshore Wind'!AF283","v":0.3821755204704525},{"$f":"'Offshore Wind'!AG283","v":0.38247921167733029},{"$f":"'Offshore Wind'!AH283","v":0.38276943935544755},{"$f":"'Offshore Wind'!AI283","v":0.38304734822788367},{"$f":"'Offshore Wind'!AJ283","v":0.38331394289991944},{"$f":"'Offshore Wind'!AK283","v":0.3835701098376505},{"$f":"'Offshore Wind'!AL283","v":0.38381663519883474},{"$f":"'Offshore Wind'!AM283","v":0.38405421942128748},{"$f":"'Offshore Wind'!AN283","v":0.3842834892516665},{"$f":"'Offshore Wind'!AO283","v":0.38450500773538282},{"$f":"'Offshore Wind'!AP283","v":0.38471928256881183},{"$f":"'Offshore Wind'!AQ283","v":0.38492677312580142},{"$f":"'Offshore Wind'!AR283","v":0.38512789640325057}]
["RM3OfOTRG133","RD","Moderate",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L284","v":0.36239616176794004},{"$f":"'Offshore Wind'!M284","v":0.36613381249776611},{"$f":"'Offshore Wind'!N284","v":0.36832019801550736},{"$f":"'Offshore Wind'!O284","v":0.36987146322759207},{"$f":"'Offshore Wind'!P284","v":0.37107471800639935},{"$f":"'Offshore Wind'!Q284","v":0.37205784874533337},{"$f":"'Offshore Wind'!R284","v":0.37288907394124932},{"$f":"'Offshore Wind'!S284","v":0.37360911395741808},{"$f":"'Offshore Wind'!T284","v":0.37424423426307463},{"$f":"'Offshore Wind'!U284","v":0.37481236873622531},{"$f":"'Offshore Wind'!V284","v":0.37532630888212293},{"$f":"'Offshore Wind'!W284","v":0.37579549947515939},{"$f":"'Offshore Wind'!X284","v":0.37622711298112727},{"$f":"'Offshore Wind'!Y284","v":0.37662672467107527},{"$f":"'Offshore Wind'!Z284","v":0.37699875425396656},{"$f":"'Offshore Wind'!AA284","v":0.37734676468724404},{"$f":"'Offshore Wind'!AB284","v":0.37767367023967607},{"$f":"'Offshore Wind'!AC284","v":0.37798188499290059},{"$f":"'Offshore Wind'!AD284","v":0.37827343113881035},{"$f":"'Offshore Wind'!AE284","v":0.37855001946605121},{"$f":"'Offshore Wind'!AF284","v":0.37881311018881647},{"$f":"'Offshore Wind'!AG284","v":0.37906395961194878},{"$f":"'Offshore Wind'!AH284","v":0.3793036564144095},{"$f":"'Offshore Wind'!AI284","v":0.37953315020498513},{"$f":"'Offshore Wind'!AJ284","v":0.37975327424485839},{"$f":"'Offshore Wind'!AK284","v":0.37996476371095306},{"$f":"'Offshore Wind'!AL284","v":0.38016827051064167},{"$f":"'Offshore Wind'!AM284","v":0.38036437540090107},{"$f":"'Offshore Wind'!AN284","v":0.38055359797985927},{"$f":"'Offshore Wind'!AO284","v":0.38073640498379241},{"$f":"'Offshore Wind'!AP284","v":0.38091321722315863},{"$f":"'Offshore Wind'!AQ284","v":0.38108441541706983},{"$f":"'Offshore Wind'!AR284","v":0.38125034512968997}]
["RC3OfOTRG133","RD","Conservative",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L285","v":0.36239616176794004},{"$f":"'Offshore Wind'!M285","v":0.3642649871328531},{"$f":"'Offshore Wind'!N285","v":0.36535260000183983},{"$f":"'Offshore Wind'!O285","v":0.36612198324715362},{"$f":"'Offshore Wind'!P285","v":0.36671751178850726},{"$f":"'Offshore Wind'!Q285","v":0.36720330513530497},{"$f":"'Offshore Wind'!R285","v":0.36761349489515194},{"$f":"'Offshore Wind'!S285","v":0.36796842139381608},{"$f":"'Offshore Wind'!T285","v":0.36828118707261892},{"$f":"'Offshore Wind'!U285","v":0.36856072810362611},{"$f":"'Offshore Wind'!V285","v":0.36881341207322454},{"$f":"'Offshore Wind'!W285","v":0.36904393652546169},{"$f":"'Offshore Wind'!X285","v":0.36925586608225847},{"$f":"'Offshore Wind'!Y285","v":0.36945196965318289},{"$f":"'Offshore Wind'!Z285","v":0.36963444085499214},{"$f":"'Offshore Wind'!AA285","v":0.36980504704462103},{"$f":"'Offshore Wind'!AB285","v":0.36996523302540774},{"$f":"'Offshore Wind'!AC285","v":0.37011619502247545},{"$f":"'Offshore Wind'!AD285","v":0.37025893460138365},{"$f":"'Offshore Wind'!AE285","v":0.37039429872021579},{"$f":"'Offshore Wind'!AF285","v":0.37052300998523685},{"$f":"'Offshore Wind'!AG285","v":0.37064568985139262},{"$f":"'Offshore Wind'!AH285","v":0.37076287665384433},{"$f":"'Offshore Wind'!AI285","v":0.3708750397934939},{"$f":"'Offshore Wind'!AJ285","v":0.37098259102057829},{"$f":"'Offshore Wind'!AK285","v":0.37108589350067067},{"$f":"'Offshore Wind'!AL285","v":0.3711852691662697},{"$f":"'Offshore Wind'!AM285","v":0.37128100472881148},{"$f":"'Offshore Wind'!AN285","v":0.37137335663369081},{"$f":"'Offshore Wind'!AO285","v":0.3714625551736957},{"$f":"'Offshore Wind'!AP285","v":0.37154880792673067},{"$f":"'Offshore Wind'!AQ285","v":0.3716323026467756},{"$f":"'Offshore Wind'!AR285","v":0.37171320970920563}]
["RA3OfOTRG144","RD","Advanced",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L286","v":0.29786473335317648},{"$f":"'Offshore Wind'!M286","v":0.30155124371545733},{"$f":"'Offshore Wind'!N286","v":0.30371211687039013},{"$f":"'Offshore Wind'!O286","v":0.30524710097583346},{"$f":"'Offshore Wind'!P286","v":0.30643872586009313},{"$f":"'Offshore Wind'!Q286","v":0.30741298570493969},{"$f":"'Offshore Wind'!R286","v":0.30823714599118995},{"$f":"'Offshore Wind'!S286","v":0.30895138439105768},{"$f":"'Offshore Wind'!T286","v":0.30958163014371287},{"$f":"'Offshore Wind'!U286","v":0.31014559553391369},{"$f":"'Offshore Wind'!V286","v":0.31065591894663025},{"$f":"'Offshore Wind'!W286","v":0.31112193531071081},{"$f":"'Offshore Wind'!X286","v":0.31155073585612608},{"$f":"'Offshore Wind'!Y286","v":0.31194783424196071},{"$f":"'Offshore Wind'!Z286","v":0.31231760244497353},{"$f":"'Offshore Wind'!AA286","v":0.31266356576581944},{"$f":"'Offshore Wind'!AB286","v":0.31298860829515474},{"$f":"'Offshore Wind'!AC286","v":0.31329511959610906},{"$f":"'Offshore Wind'!AD286","v":0.31358510169824816},{"$f":"'Offshore Wind'!AE286","v":0.31386024863140261},{"$f":"'Offshore Wind'!AF286","v":0.31412200654580302},{"$f":"'Offshore Wind'!AG286","v":0.31437161984169737},{"$f":"'Offshore Wind'!AH286","v":0.31461016704245243},{"$f":"'Offshore Wind'!AI286","v":0.31483858903174955},{"$f":"'Offshore Wind'!AJ286","v":0.31505771152607154},{"$f":"'Offshore Wind'!AK286","v":0.31526826313961215},{"$f":"'Offshore Wind'!AL286","v":0.31547089004000683},{"$f":"'Offshore Wind'!AM286","v":0.31566616793899055},{"$f":"'Offshore Wind'!AN286","v":0.31585461197923259},{"$f":"'Offshore Wind'!AO286","v":0.31603668494535642},{"$f":"'Offshore Wind'!AP286","v":0.31621280412888264},{"$f":"'Offshore Wind'!AQ286","v":0.31638334710353649},{"$f":"'Offshore Wind'!AR286","v":0.31654865661210374}]
["RM3OfOTRG144","RD","Moderate",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L287","v":0.29786473335317648},{"$f":"'Offshore Wind'!M287","v":0.30093682532174387},{"$f":"'Offshore Wind'!N287","v":0.30273388392212242},{"$f":"'Offshore Wind'!O287","v":0.30400891729031121},{"$f":"'Offshore Wind'!P287","v":0.30499791000507093},{"$f":"'Offshore Wind'!Q287","v":0.30580597589068981},{"$f":"'Offshore Wind'!R287","v":0.30648918586214774},{"$f":"'Offshore Wind'!S287","v":0.3070810092588786},{"$f":"'Offshore Wind'!T287","v":0.30760303449106829},{"$f":"'Offshore Wind'!U287","v":0.30807000197363821},{"$f":"'Offshore Wind'!V287","v":0.30849242544460009},{"$f":"'Offshore Wind'!W287","v":0.30887806785925714},{"$f":"'Offshore Wind'!X287","v":0.3092328244914454},{"$f":"'Offshore Wind'!Y287","v":0.30956127783071502},{"$f":"'Offshore Wind'!Z287","v":0.3098670605740167},{"$f":"'Offshore Wind'!AA287","v":0.31015310122744583},{"$f":"'Offshore Wind'!AB287","v":0.31042179511959911},{"$f":"'Offshore Wind'!AC287","v":0.31067512645963558},{"$f":"'Offshore Wind'!AD287","v":0.31091475735028273},{"$f":"'Offshore Wind'!AE287","v":0.31114209394220549},{"$f":"'Offshore Wind'!AF287","v":0.31135833643109351},{"$f":"'Offshore Wind'!AG287","v":0.31156451741316737},{"$f":"'Offshore Wind'!AH287","v":0.31176153170769594},{"$f":"'Offshore Wind'!AI287","v":0.31195015982782431},{"$f":"'Offshore Wind'!AJ287","v":0.3121310866569651},{"$f":"'Offshore Wind'!AK287","v":0.31230491646001263},{"$f":"'Offshore Wind'!AL287","v":0.31247218506001406},{"$f":"'Offshore Wind'!AM287","v":0.3126333697992823},{"$f":"'Offshore Wind'!AN287","v":0.31278889775176066},{"$f":"'Offshore Wind'!AO287","v":0.31293915254258403},{"$f":"'Offshore Wind'!AP287","v":0.31308448004902195},{"$f":"'Offshore Wind'!AQ287","v":0.31322519319601322},{"$f":"'Offshore Wind'!AR287","v":0.31336157601354597}]
["RC3OfOTRG144","RD","Conservative",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L288","v":0.29786473335317648},{"$f":"'Offshore Wind'!M288","v":0.29940077933746018},{"$f":"'Offshore Wind'!N288","v":0.30029472235173438},{"$f":"'Offshore Wind'!O288","v":0.30092710249089971},{"$f":"'Offshore Wind'!P288","v":0.30141658601442584},{"$f":"'Offshore Wind'!Q288","v":0.30181587475137805},{"$f":"'Offshore Wind'!R288","v":0.3021530225369532},{"$f":"'Offshore Wind'!S288","v":0.30244474772071017},{"$f":"'Offshore Wind'!T288","v":0.30270181960873499},{"$f":"'Offshore Wind'!U288","v":0.30293158312018065},{"$f":"'Offshore Wind'!V288","v":0.30313927197334034},{"$f":"'Offshore Wind'!W288","v":0.30332874722650532},{"$f":"'Offshore Wind'!X288","v":0.30350293875385753},{"$f":"'Offshore Wind'!Y288","v":0.30366412240872309},{"$f":"'Offshore Wind'!Z288","v":0.30381410119328411},{"$f":"'Offshore Wind'!AA288","v":0.30395432775345044},{"$f":"'Offshore Wind'!AB288","v":0.30408598961824829},{"$f":"'Offshore Wind'!AC288","v":0.30421007000249872},{"$f":"'Offshore Wind'!AD288","v":0.30432739212424254},{"$f":"'Offshore Wind'!AE288","v":0.30443865212480337},{"$f":"'Offshore Wind'!AF288","v":0.30454444393685792},{"$f":"'Offshore Wind'!AG288","v":0.30464527835365207},{"$f":"'Offshore Wind'!AH288","v":0.3047415978496823},{"$f":"'Offshore Wind'!AI288","v":0.30483378824022284},{"$f":"'Offshore Wind'!AJ288","v":0.30492218795566411},{"$f":"'Offshore Wind'!AK288","v":0.30500709549314281},{"$f":"'Offshore Wind'!AL288","v":0.30508877545904267},{"$f":"'Offshore Wind'!AM288","v":0.30516746351045532},{"$f":"'Offshore Wind'!AN288","v":0.30524337042786676},{"$f":"'Offshore Wind'!AO288","v":0.30531668549611812},{"$f":"'Offshore Wind'!AP288","v":0.30538757932997773},{"$f":"'Offshore Wind'!AQ288","v":0.30545620625031061},{"$f":"'Offshore Wind'!AR288","v":0.30552270629396328}]
["RA3OfOTRG155","RD","Advanced",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RM3OfOTRG155","RD","Moderate",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RC3OfOTRG155","RD","Conservative",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RA3UtSeattle","RD","Advanced",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L99","v":0.21802830589477445},{"$f":"'Solar - Utility PV'!M99","v":0.22141785825430113},{"$f":"'Solar - Utility PV'!N99","v":0.22480741061382781},{"$f":"'Solar - Utility PV'!O99","v":0.22819696297335448},{"$f":"'Solar - Utility PV'!P99","v":0.23158651533288116},{"$f":"'Solar - Utility PV'!Q99","v":0.23497606769240784},{"$f":"'Solar - Utility PV'!R99","v":0.23836562005193451},{"$f":"'Solar - Utility PV'!S99","v":0.24175517241146119},{"$f":"'Solar - Utility PV'!T99","v":0.24514472477098787},{"$f":"'Solar - Utility PV'!U99","v":0.24853427713051454},{"$f":"'Solar - Utility PV'!V99","v":0.25192382949004122},{"$f":"'Solar - Utility PV'!W99","v":0.25531338184956787},{"$f":"'Solar - Utility PV'!X99","v":0.25870293420909446},{"$f":"'Solar - Utility PV'!Y99","v":0.26020968649735376},{"$f":"'Solar - Utility PV'!Z99","v":0.26171643878561307},{"$f":"'Solar - Utility PV'!AA99","v":0.26322319107387238},{"$f":"'Solar - Utility PV'!AB99","v":0.26472994336213168},{"$f":"'Solar - Utility PV'!AC99","v":0.26623669565039099},{"$f":"'Solar - Utility PV'!AD99","v":0.26774344793865029},{"$f":"'Solar - Utility PV'!AE99","v":0.2692502002269096},{"$f":"'Solar - Utility PV'!AF99","v":0.2707569525151689},{"$f":"'Solar - Utility PV'!AG99","v":0.27226370480342821},{"$f":"'Solar - Utility PV'!AH99","v":0.27377045709168751},{"$f":"'Solar - Utility PV'!AI99","v":0.27527720937994682},{"$f":"'Solar - Utility PV'!AJ99","v":0.27678396166820612},{"$f":"'Solar - Utility PV'!AK99","v":0.27829071395646543},{"$f":"'Solar - Utility PV'!AL99","v":0.27979746624472474},{"$f":"'Solar - Utility PV'!AM99","v":0.28130421853298404},{"$f":"'Solar - Utility PV'!AN99","v":0.28281097082124335},{"$f":"'Solar - Utility PV'!AO99","v":0.28431772310950265},{"$f":"'Solar - Utility PV'!AP99","v":0.28582447539776196},{"$f":"'Solar - Utility PV'!AQ99","v":0.28733122768602126},{"$f":"'Solar - Utility PV'!AR99","v":0.2888379799742804}]
["RM3UtSeattle","RD","Moderate",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L100","v":0.21802830589477445},{"$f":"'Solar - Utility PV'!M100","v":0.21957153184240893},{"$f":"'Solar - Utility PV'!N100","v":0.22111475779004341},{"$f":"'Solar - Utility PV'!O100","v":0.22265798373767789},{"$f":"'Solar - Utility PV'!P100","v":0.22420120968531237},{"$f":"'Solar - Utility PV'!Q100","v":0.22574443563294685},{"$f":"'Solar - Utility PV'!R100","v":0.22728766158058133},{"$f":"'Solar - Utility PV'!S100","v":0.22883088752821582},{"$f":"'Solar - Utility PV'!T100","v":0.2303741134758503},{"$f":"'Solar - Utility PV'!U100","v":0.23191733942348478},{"$f":"'Solar - Utility PV'!V100","v":0.23346056537111926},{"$f":"'Solar - Utility PV'!W100","v":0.23500379131875374},{"$f":"'Solar - Utility PV'!X100","v":0.23654701726638819},{"$f":"'Solar - Utility PV'!Y100","v":0.23765481311352349},{"$f":"'Solar - Utility PV'!Z100","v":0.23876260896065879},{"$f":"'Solar - Utility PV'!AA100","v":0.23987040480779409},{"$f":"'Solar - Utility PV'!AB100","v":0.24097820065492939},{"$f":"'Solar - Utility PV'!AC100","v":0.24208599650206469},{"$f":"'Solar - Utility PV'!AD100","v":0.24319379234919999},{"$f":"'Solar - Utility PV'!AE100","v":0.2443015881963353},{"$f":"'Solar - Utility PV'!AF100","v":0.2454093840434706},{"$f":"'Solar - Utility PV'!AG100","v":0.2465171798906059},{"$f":"'Solar - Utility PV'!AH100","v":0.2476249757377412},{"$f":"'Solar - Utility PV'!AI100","v":0.2487327715848765},{"$f":"'Solar - Utility PV'!AJ100","v":0.2498405674320118},{"$f":"'Solar - Utility PV'!AK100","v":0.2509483632791471},{"$f":"'Solar - Utility PV'!AL100","v":0.25205615912628243},{"$f":"'Solar - Utility PV'!AM100","v":0.25316395497341776},{"$f":"'Solar - Utility PV'!AN100","v":0.25427175082055309},{"$f":"'Solar - Utility PV'!AO100","v":0.25537954666768842},{"$f":"'Solar - Utility PV'!AP100","v":0.25648734251482375},{"$f":"'Solar - Utility PV'!AQ100","v":0.25759513836195908},{"$f":"'Solar - Utility PV'!AR100","v":0.25870293420909446}]
["RC3UtSeattle","RD","Conservative",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L101","v":0.21802830589477445},{"$f":"'Solar - Utility PV'!M101","v":0.21802830589477445},{"$f":"'Solar - Utility PV'!N101","v":0.21802830589477445},{"$f":"'Solar - Utility PV'!O101","v":0.21802830589477445},{"$f":"'Solar - Utility PV'!P101","v":0.21802830589477445},{"$f":"'Solar - Utility PV'!Q101","v":0.21802830589477445},{"$f":"'Solar - Utility PV'!R101","v":0.21802830589477445},{"$f":"'Solar - Utility PV'!S101","v":0.21802830589477445},{"$f":"'Solar - Utility PV'!T101","v":0.21802830589477445},{"$f":"'Solar - Utility PV'!U101","v":0.21802830589477445},{"$f":"'Solar - Utility PV'!V101","v":0.21802830589477445},{"$f":"'Solar - Utility PV'!W101","v":0.21802830589477445},{"$f":"'Solar - Utility PV'!X101","v":0.21802830589477445},{"$f":"'Solar - Utility PV'!Y101","v":0.21895424146335515},{"$f":"'Solar - Utility PV'!Z101","v":0.21988017703193585},{"$f":"'Solar - Utility PV'!AA101","v":0.22080611260051655},{"$f":"'Solar - Utility PV'!AB101","v":0.22173204816909725},{"$f":"'Solar - Utility PV'!AC101","v":0.22265798373767795},{"$f":"'Solar - Utility PV'!AD101","v":0.22358391930625865},{"$f":"'Solar - Utility PV'!AE101","v":0.22450985487483935},{"$f":"'Solar - Utility PV'!AF101","v":0.22543579044342005},{"$f":"'Solar - Utility PV'!AG101","v":0.22636172601200075},{"$f":"'Solar - Utility PV'!AH101","v":0.22728766158058145},{"$f":"'Solar - Utility PV'!AI101","v":0.22821359714916215},{"$f":"'Solar - Utility PV'!AJ101","v":0.22913953271774284},{"$f":"'Solar - Utility PV'!AK101","v":0.23006546828632354},{"$f":"'Solar - Utility PV'!AL101","v":0.23099140385490424},{"$f":"'Solar - Utility PV'!AM101","v":0.23191733942348494},{"$f":"'Solar - Utility PV'!AN101","v":0.23284327499206564},{"$f":"'Solar - Utility PV'!AO101","v":0.23376921056064634},{"$f":"'Solar - Utility PV'!AP101","v":0.23469514612922704},{"$f":"'Solar - Utility PV'!AQ101","v":0.23562108169780774},{"$f":"'Solar - Utility PV'!AR101","v":0.23654701726638819}]
["RA3UtChicago","RD","Advanced",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L102","v":0.25165532838651089},{"$f":"'Solar - Utility PV'!M102","v":0.25542498630933669},{"$f":"'Solar - Utility PV'!N102","v":0.25919464423216249},{"$f":"'Solar - Utility PV'!O102","v":0.26296430215498828},{"$f":"'Solar - Utility PV'!P102","v":0.26673396007781408},{"$f":"'Solar - Utility PV'!Q102","v":0.27050361800063988},{"$f":"'Solar - Utility PV'!R102","v":0.27427327592346568},{"$f":"'Solar - Utility PV'!S102","v":0.27804293384629147},{"$f":"'Solar - Utility PV'!T102","v":0.28181259176911727},{"$f":"'Solar - Utility PV'!U102","v":0.28558224969194307},{"$f":"'Solar - Utility PV'!V102","v":0.28935190761476887},{"$f":"'Solar - Utility PV'!W102","v":0.29312156553759466},{"$f":"'Solar - Utility PV'!X102","v":0.29689122346042052},{"$f":"'Solar - Utility PV'!Y102","v":0.2984645780827575},{"$f":"'Solar - Utility PV'!Z102","v":0.30003793270509449},{"$f":"'Solar - Utility PV'!AA102","v":0.30161128732743148},{"$f":"'Solar - Utility PV'!AB102","v":0.30318464194976846},{"$f":"'Solar - Utility PV'!AC102","v":0.30475799657210545},{"$f":"'Solar - Utility PV'!AD102","v":0.30633135119444244},{"$f":"'Solar - Utility PV'!AE102","v":0.30790470581677942},{"$f":"'Solar - Utility PV'!AF102","v":0.30947806043911641},{"$f":"'Solar - Utility PV'!AG102","v":0.3110514150614534},{"$f":"'Solar - Utility PV'!AH102","v":0.31262476968379038},{"$f":"'Solar - Utility PV'!AI102","v":0.31419812430612737},{"$f":"'Solar - Utility PV'!AJ102","v":0.31577147892846436},{"$f":"'Solar - Utility PV'!AK102","v":0.31734483355080134},{"$f":"'Solar - Utility PV'!AL102","v":0.31891818817313833},{"$f":"'Solar - Utility PV'!AM102","v":0.32049154279547531},{"$f":"'Solar - Utility PV'!AN102","v":0.3220648974178123},{"$f":"'Solar - Utility PV'!AO102","v":0.32363825204014929},{"$f":"'Solar - Utility PV'!AP102","v":0.32521160666248627},{"$f":"'Solar - Utility PV'!AQ102","v":0.32678496128482326},{"$f":"'Solar - Utility PV'!AR102","v":0.32835831590716019}]
["RM3UtChicago","RD","Moderate",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L103","v":0.25165532838651089},{"$f":"'Solar - Utility PV'!M103","v":0.25337411764932499},{"$f":"'Solar - Utility PV'!N103","v":0.25509290691213909},{"$f":"'Solar - Utility PV'!O103","v":0.2568116961749532},{"$f":"'Solar - Utility PV'!P103","v":0.2585304854377673},{"$f":"'Solar - Utility PV'!Q103","v":0.2602492747005814},{"$f":"'Solar - Utility PV'!R103","v":0.2619680639633955},{"$f":"'Solar - Utility PV'!S103","v":0.26368685322620961},{"$f":"'Solar - Utility PV'!T103","v":0.26540564248902371},{"$f":"'Solar - Utility PV'!U103","v":0.26712443175183781},{"$f":"'Solar - Utility PV'!V103","v":0.26884322101465191},{"$f":"'Solar - Utility PV'!W103","v":0.27056201027746601},{"$f":"'Solar - Utility PV'!X103","v":0.27228079954028006},{"$f":"'Solar - Utility PV'!Y103","v":0.27351132073628709},{"$f":"'Solar - Utility PV'!Z103","v":0.27474184193229412},{"$f":"'Solar - Utility PV'!AA103","v":0.27597236312830115},{"$f":"'Solar - Utility PV'!AB103","v":0.27720288432430817},{"$f":"'Solar - Utility PV'!AC103","v":0.2784334055203152},{"$f":"'Solar - Utility PV'!AD103","v":0.27966392671632223},{"$f":"'Solar - Utility PV'!AE103","v":0.28089444791232926},{"$f":"'Solar - Utility PV'!AF103","v":0.28212496910833629},{"$f":"'Solar - Utility PV'!AG103","v":0.28335549030434332},{"$f":"'Solar - Utility PV'!AH103","v":0.28458601150035034},{"$f":"'Solar - Utility PV'!AI103","v":0.28581653269635737},{"$f":"'Solar - Utility PV'!AJ103","v":0.2870470538923644},{"$f":"'Solar - Utility PV'!AK103","v":0.28827757508837143},{"$f":"'Solar - Utility PV'!AL103","v":0.28950809628437846},{"$f":"'Solar - Utility PV'!AM103","v":0.29073861748038549},{"$f":"'Solar - Utility PV'!AN103","v":0.29196913867639251},{"$f":"'Solar - Utility PV'!AO103","v":0.29319965987239954},{"$f":"'Solar - Utility PV'!AP103","v":0.29443018106840657},{"$f":"'Solar - Utility PV'!AQ103","v":0.2956607022644136},{"$f":"'Solar - Utility PV'!AR103","v":0.29689122346042052}]
["RC3UtChicago","RD","Conservative",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L104","v":0.25165532838651089},{"$f":"'Solar - Utility PV'!M104","v":0.25165532838651089},{"$f":"'Solar - Utility PV'!N104","v":0.25165532838651089},{"$f":"'Solar - Utility PV'!O104","v":0.25165532838651089},{"$f":"'Solar - Utility PV'!P104","v":0.25165532838651089},{"$f":"'Solar - Utility PV'!Q104","v":0.25165532838651089},{"$f":"'Solar - Utility PV'!R104","v":0.25165532838651089},{"$f":"'Solar - Utility PV'!S104","v":0.25165532838651089},{"$f":"'Solar - Utility PV'!T104","v":0.25165532838651089},{"$f":"'Solar - Utility PV'!U104","v":0.25165532838651089},{"$f":"'Solar - Utility PV'!V104","v":0.25165532838651089},{"$f":"'Solar - Utility PV'!W104","v":0.25165532838651089},{"$f":"'Solar - Utility PV'!X104","v":0.25165532838651089},{"$f":"'Solar - Utility PV'!Y104","v":0.25268660194419934},{"$f":"'Solar - Utility PV'!Z104","v":0.25371787550188779},{"$f":"'Solar - Utility PV'!AA104","v":0.25474914905957624},{"$f":"'Solar - Utility PV'!AB104","v":0.25578042261726469},{"$f":"'Solar - Utility PV'!AC104","v":0.25681169617495314},{"$f":"'Solar - Utility PV'!AD104","v":0.25784296973264159},{"$f":"'Solar - Utility PV'!AE104","v":0.25887424329033004},{"$f":"'Solar - Utility PV'!AF104","v":0.25990551684801849},{"$f":"'Solar - Utility PV'!AG104","v":0.26093679040570694},{"$f":"'Solar - Utility PV'!AH104","v":0.26196806396339539},{"$f":"'Solar - Utility PV'!AI104","v":0.26299933752108384},{"$f":"'Solar - Utility PV'!AJ104","v":0.26403061107877229},{"$f":"'Solar - Utility PV'!AK104","v":0.26506188463646074},{"$f":"'Solar - Utility PV'!AL104","v":0.26609315819414919},{"$f":"'Solar - Utility PV'!AM104","v":0.26712443175183764},{"$f":"'Solar - Utility PV'!AN104","v":0.26815570530952609},{"$f":"'Solar - Utility PV'!AO104","v":0.26918697886721454},{"$f":"'Solar - Utility PV'!AP104","v":0.27021825242490299},{"$f":"'Solar - Utility PV'!AQ104","v":0.27124952598259144},{"$f":"'Solar - Utility PV'!AR104","v":0.27228079954028006}]
["RA3UtKansasy","RD","Advanced",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L105","v":0.2722383539810847},{"$f":"'Solar - Utility PV'!M105","v":0.27597288718822349},{"$f":"'Solar - Utility PV'!N105","v":0.27970742039536228},{"$f":"'Solar - Utility PV'!O105","v":0.28344195360250107},{"$f":"'Solar - Utility PV'!P105","v":0.28717648680963986},{"$f":"'Solar - Utility PV'!Q105","v":0.29091102001677865},{"$f":"'Solar - Utility PV'!R105","v":0.29464555322391744},{"$f":"'Solar - Utility PV'!S105","v":0.29838008643105624},{"$f":"'Solar - Utility PV'!T105","v":0.30211461963819503},{"$f":"'Solar - Utility PV'!U105","v":0.30584915284533382},{"$f":"'Solar - Utility PV'!V105","v":0.30958368605247261},{"$f":"'Solar - Utility PV'!W105","v":0.3133182192596114},{"$f":"'Solar - Utility PV'!X105","v":0.31705275246674991},{"$f":"'Solar - Utility PV'!Y105","v":0.31881569950785515},{"$f":"'Solar - Utility PV'!Z105","v":0.3205786465489604},{"$f":"'Solar - Utility PV'!AA105","v":0.32234159359006564},{"$f":"'Solar - Utility PV'!AB105","v":0.32410454063117089},{"$f":"'Solar - Utility PV'!AC105","v":0.32586748767227613},{"$f":"'Solar - Utility PV'!AD105","v":0.32763043471338138},{"$f":"'Solar - Utility PV'!AE105","v":0.32939338175448662},{"$f":"'Solar - Utility PV'!AF105","v":0.33115632879559187},{"$f":"'Solar - Utility PV'!AG105","v":0.33291927583669711},{"$f":"'Solar - Utility PV'!AH105","v":0.33468222287780236},{"$f":"'Solar - Utility PV'!AI105","v":0.33644516991890761},{"$f":"'Solar - Utility PV'!AJ105","v":0.33820811696001285},{"$f":"'Solar - Utility PV'!AK105","v":0.3399710640011181},{"$f":"'Solar - Utility PV'!AL105","v":0.34173401104222334},{"$f":"'Solar - Utility PV'!AM105","v":0.34349695808332859},{"$f":"'Solar - Utility PV'!AN105","v":0.34525990512443383},{"$f":"'Solar - Utility PV'!AO105","v":0.34702285216553908},{"$f":"'Solar - Utility PV'!AP105","v":0.34878579920664432},{"$f":"'Solar - Utility PV'!AQ105","v":0.35054874624774957},{"$f":"'Solar - Utility PV'!AR105","v":0.35231169328885448}]
["RM3UtKansasy","RD","Moderate",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L106","v":0.2722383539810847},{"$f":"'Solar - Utility PV'!M106","v":0.27395061023027617},{"$f":"'Solar - Utility PV'!N106","v":0.27566286647946764},{"$f":"'Solar - Utility PV'!O106","v":0.27737512272865911},{"$f":"'Solar - Utility PV'!P106","v":0.27908737897785058},{"$f":"'Solar - Utility PV'!Q106","v":0.28079963522704204},{"$f":"'Solar - Utility PV'!R106","v":0.28251189147623351},{"$f":"'Solar - Utility PV'!S106","v":0.28422414772542498},{"$f":"'Solar - Utility PV'!T106","v":0.28593640397461645},{"$f":"'Solar - Utility PV'!U106","v":0.28764866022380792},{"$f":"'Solar - Utility PV'!V106","v":0.28936091647299939},{"$f":"'Solar - Utility PV'!W106","v":0.29107317272219085},{"$f":"'Solar - Utility PV'!X106","v":0.29278542897138232},{"$f":"'Solar - Utility PV'!Y106","v":0.29399879514615068},{"$f":"'Solar - Utility PV'!Z106","v":0.29521216132091904},{"$f":"'Solar - Utility PV'!AA106","v":0.2964255274956874},{"$f":"'Solar - Utility PV'!AB106","v":0.29763889367045576},{"$f":"'Solar - Utility PV'!AC106","v":0.29885225984522412},{"$f":"'Solar - Utility PV'!AD106","v":0.30006562601999248},{"$f":"'Solar - Utility PV'!AE106","v":0.30127899219476084},{"$f":"'Solar - Utility PV'!AF106","v":0.3024923583695292},{"$f":"'Solar - Utility PV'!AG106","v":0.30370572454429756},{"$f":"'Solar - Utility PV'!AH106","v":0.30491909071906592},{"$f":"'Solar - Utility PV'!AI106","v":0.30613245689383428},{"$f":"'Solar - Utility PV'!AJ106","v":0.30734582306860264},{"$f":"'Solar - Utility PV'!AK106","v":0.308559189243371},{"$f":"'Solar - Utility PV'!AL106","v":0.30977255541813936},{"$f":"'Solar - Utility PV'!AM106","v":0.31098592159290772},{"$f":"'Solar - Utility PV'!AN106","v":0.31219928776767608},{"$f":"'Solar - Utility PV'!AO106","v":0.31341265394244444},{"$f":"'Solar - Utility PV'!AP106","v":0.3146260201172128},{"$f":"'Solar - Utility PV'!AQ106","v":0.31583938629198116},{"$f":"'Solar - Utility PV'!AR106","v":0.31705275246674991}]
["RC3UtKansasy","RD","Conservative",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L107","v":0.2722383539810847},{"$f":"'Solar - Utility PV'!M107","v":0.2722383539810847},{"$f":"'Solar - Utility PV'!N107","v":0.2722383539810847},{"$f":"'Solar - Utility PV'!O107","v":0.2722383539810847},{"$f":"'Solar - Utility PV'!P107","v":0.2722383539810847},{"$f":"'Solar - Utility PV'!Q107","v":0.2722383539810847},{"$f":"'Solar - Utility PV'!R107","v":0.2722383539810847},{"$f":"'Solar - Utility PV'!S107","v":0.2722383539810847},{"$f":"'Solar - Utility PV'!T107","v":0.2722383539810847},{"$f":"'Solar - Utility PV'!U107","v":0.2722383539810847},{"$f":"'Solar - Utility PV'!V107","v":0.2722383539810847},{"$f":"'Solar - Utility PV'!W107","v":0.2722383539810847},{"$f":"'Solar - Utility PV'!X107","v":0.2722383539810847},{"$f":"'Solar - Utility PV'!Y107","v":0.27326570773059961},{"$f":"'Solar - Utility PV'!Z107","v":0.27429306148011451},{"$f":"'Solar - Utility PV'!AA107","v":0.27532041522962941},{"$f":"'Solar - Utility PV'!AB107","v":0.27634776897914431},{"$f":"'Solar - Utility PV'!AC107","v":0.27737512272865922},{"$f":"'Solar - Utility PV'!AD107","v":0.27840247647817412},{"$f":"'Solar - Utility PV'!AE107","v":0.27942983022768902},{"$f":"'Solar - Utility PV'!AF107","v":0.28045718397720393},{"$f":"'Solar - Utility PV'!AG107","v":0.28148453772671883},{"$f":"'Solar - Utility PV'!AH107","v":0.28251189147623373},{"$f":"'Solar - Utility PV'!AI107","v":0.28353924522574864},{"$f":"'Solar - Utility PV'!AJ107","v":0.28456659897526354},{"$f":"'Solar - Utility PV'!AK107","v":0.28559395272477844},{"$f":"'Solar - Utility PV'!AL107","v":0.28662130647429335},{"$f":"'Solar - Utility PV'!AM107","v":0.28764866022380825},{"$f":"'Solar - Utility PV'!AN107","v":0.28867601397332315},{"$f":"'Solar - Utility PV'!AO107","v":0.28970336772283806},{"$f":"'Solar - Utility PV'!AP107","v":0.29073072147235296},{"$f":"'Solar - Utility PV'!AQ107","v":0.29175807522186786},{"$f":"'Solar - Utility PV'!AR107","v":0.29278542897138232}]
["RA3UtLosAngs","RD","Advanced",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L108","v":0.31886896993365504},{"$f":"'Solar - Utility PV'!M108","v":0.32241413634435934},{"$f":"'Solar - Utility PV'!N108","v":0.32595930275506368},{"$f":"'Solar - Utility PV'!O108","v":0.32950446916576803},{"$f":"'Solar - Utility PV'!P108","v":0.33304963557647238},{"$f":"'Solar - Utility PV'!Q108","v":0.33659480198717673},{"$f":"'Solar - Utility PV'!R108","v":0.34013996839788108},{"$f":"'Solar - Utility PV'!S108","v":0.34368513480858542},{"$f":"'Solar - Utility PV'!T108","v":0.34723030121928977},{"$f":"'Solar - Utility PV'!U108","v":0.35077546762999412},{"$f":"'Solar - Utility PV'!V108","v":0.35432063404069847},{"$f":"'Solar - Utility PV'!W108","v":0.35786580045140282},{"$f":"'Solar - Utility PV'!X108","v":0.36141096686210689},{"$f":"'Solar - Utility PV'!Y108","v":0.36316592631805933},{"$f":"'Solar - Utility PV'!Z108","v":0.36492088577401177},{"$f":"'Solar - Utility PV'!AA108","v":0.36667584522996421},{"$f":"'Solar - Utility PV'!AB108","v":0.36843080468591666},{"$f":"'Solar - Utility PV'!AC108","v":0.3701857641418691},{"$f":"'Solar - Utility PV'!AD108","v":0.37194072359782154},{"$f":"'Solar - Utility PV'!AE108","v":0.37369568305377399},{"$f":"'Solar - Utility PV'!AF108","v":0.37545064250972643},{"$f":"'Solar - Utility PV'!AG108","v":0.37720560196567887},{"$f":"'Solar - Utility PV'!AH108","v":0.37896056142163131},{"$f":"'Solar - Utility PV'!AI108","v":0.38071552087758376},{"$f":"'Solar - Utility PV'!AJ108","v":0.3824704803335362},{"$f":"'Solar - Utility PV'!AK108","v":0.38422543978948864},{"$f":"'Solar - Utility PV'!AL108","v":0.38598039924544109},{"$f":"'Solar - Utility PV'!AM108","v":0.38773535870139353},{"$f":"'Solar - Utility PV'!AN108","v":0.38949031815734597},{"$f":"'Solar - Utility PV'!AO108","v":0.39124527761329841},{"$f":"'Solar - Utility PV'!AP108","v":0.39300023706925086},{"$f":"'Solar - Utility PV'!AQ108","v":0.3947551965252033},{"$f":"'Solar - Utility PV'!AR108","v":0.39651015598115535}]
["RM3UtLosAngs","RD","Moderate",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L109","v":0.31886896993365504},{"$f":"'Solar - Utility PV'!M109","v":0.32051742078668477},{"$f":"'Solar - Utility PV'!N109","v":0.32216587163971455},{"$f":"'Solar - Utility PV'!O109","v":0.32381432249274433},{"$f":"'Solar - Utility PV'!P109","v":0.32546277334577411},{"$f":"'Solar - Utility PV'!Q109","v":0.3271112241988039},{"$f":"'Solar - Utility PV'!R109","v":0.32875967505183368},{"$f":"'Solar - Utility PV'!S109","v":0.33040812590486346},{"$f":"'Solar - Utility PV'!T109","v":0.33205657675789324},{"$f":"'Solar - Utility PV'!U109","v":0.33370502761092302},{"$f":"'Solar - Utility PV'!V109","v":0.3353534784639528},{"$f":"'Solar - Utility PV'!W109","v":0.33700192931698258},{"$f":"'Solar - Utility PV'!X109","v":0.33865038017001209},{"$f":"'Solar - Utility PV'!Y109","v":0.33978840950461681},{"$f":"'Solar - Utility PV'!Z109","v":0.34092643883922152},{"$f":"'Solar - Utility PV'!AA109","v":0.34206446817382624},{"$f":"'Solar - Utility PV'!AB109","v":0.34320249750843096},{"$f":"'Solar - Utility PV'!AC109","v":0.34434052684303568},{"$f":"'Solar - Utility PV'!AD109","v":0.34547855617764039},{"$f":"'Solar - Utility PV'!AE109","v":0.34661658551224511},{"$f":"'Solar - Utility PV'!AF109","v":0.34775461484684983},{"$f":"'Solar - Utility PV'!AG109","v":0.34889264418145455},{"$f":"'Solar - Utility PV'!AH109","v":0.35003067351605927},{"$f":"'Solar - Utility PV'!AI109","v":0.35116870285066398},{"$f":"'Solar - Utility PV'!AJ109","v":0.3523067321852687},{"$f":"'Solar - Utility PV'!AK109","v":0.35344476151987342},{"$f":"'Solar - Utility PV'!AL109","v":0.35458279085447814},{"$f":"'Solar - Utility PV'!AM109","v":0.35572082018908285},{"$f":"'Solar - Utility PV'!AN109","v":0.35685884952368757},{"$f":"'Solar - Utility PV'!AO109","v":0.35799687885829229},{"$f":"'Solar - Utility PV'!AP109","v":0.35913490819289701},{"$f":"'Solar - Utility PV'!AQ109","v":0.36027293752750172},{"$f":"'Solar - Utility PV'!AR109","v":0.36141096686210689}]
[{"$f":"_xlfn.CONCAT(LEFT(B67,1), LEFT(C67,1), LEFT(D67,1),LEFT(E67,2),LEFT(F67,6),RIGHT(F67,1))","v":"RC3UtLosAngs"},"RD","Conservative",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L110","v":0.31886896993365504},{"$f":"'Solar - Utility PV'!M110","v":0.31886896993365504},{"$f":"'Solar - Utility PV'!N110","v":0.31886896993365504},{"$f":"'Solar - Utility PV'!O110","v":0.31886896993365504},{"$f":"'Solar - Utility PV'!P110","v":0.31886896993365504},{"$f":"'Solar - Utility PV'!Q110","v":0.31886896993365504},{"$f":"'Solar - Utility PV'!R110","v":0.31886896993365504},{"$f":"'Solar - Utility PV'!S110","v":0.31886896993365504},{"$f":"'Solar - Utility PV'!T110","v":0.31886896993365504},{"$f":"'Solar - Utility PV'!U110","v":0.31886896993365504},{"$f":"'Solar - Utility PV'!V110","v":0.31886896993365504},{"$f":"'Solar - Utility PV'!W110","v":0.31886896993365504},{"$f":"'Solar - Utility PV'!X110","v":0.31886896993365504},{"$f":"'Solar - Utility PV'!Y110","v":0.31985804044547289},{"$f":"'Solar - Utility PV'!Z110","v":0.32084711095729074},{"$f":"'Solar - Utility PV'!AA110","v":0.32183618146910858},{"$f":"'Solar - Utility PV'!AB110","v":0.32282525198092643},{"$f":"'Solar - Utility PV'!AC110","v":0.32381432249274428},{"$f":"'Solar - Utility PV'!AD110","v":0.32480339300456212},{"$f":"'Solar - Utility PV'!AE110","v":0.32579246351637997},{"$f":"'Solar - Utility PV'!AF110","v":0.32678153402819782},{"$f":"'Solar - Utility PV'!AG110","v":0.32777060454001566},{"$f":"'Solar - Utility PV'!AH110","v":0.32875967505183351},{"$f":"'Solar - Utility PV'!AI110","v":0.32974874556365136},{"$f":"'Solar - Utility PV'!AJ110","v":0.3307378160754692},{"$f":"'Solar - Utility PV'!AK110","v":0.33172688658728705},{"$f":"'Solar - Utility PV'!AL110","v":0.3327159570991049},{"$f":"'Solar - Utility PV'!AM110","v":0.33370502761092274},{"$f":"'Solar - Utility PV'!AN110","v":0.33469409812274059},{"$f":"'Solar - Utility PV'!AO110","v":0.33568316863455844},{"$f":"'Solar - Utility PV'!AP110","v":0.33667223914637628},{"$f":"'Solar - Utility PV'!AQ110","v":0.33766130965819413},{"$f":"'Solar - Utility PV'!AR110","v":0.33865038017001209}]
["RA3UtDaggett","RD","Advanced",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L111","v":0.35146191697686013},{"$f":"'Solar - Utility PV'!M111","v":0.35508206681481436},{"$f":"'Solar - Utility PV'!N111","v":0.35870221665276858},{"$f":"'Solar - Utility PV'!O111","v":0.3623223664907228},{"$f":"'Solar - Utility PV'!P111","v":0.36594251632867703},{"$f":"'Solar - Utility PV'!Q111","v":0.36956266616663125},{"$f":"'Solar - Utility PV'!R111","v":0.37318281600458547},{"$f":"'Solar - Utility PV'!S111","v":0.37680296584253969},{"$f":"'Solar - Utility PV'!T111","v":0.38042311568049392},{"$f":"'Solar - Utility PV'!U111","v":0.38404326551844814},{"$f":"'Solar - Utility PV'!V111","v":0.38766341535640236},{"$f":"'Solar - Utility PV'!W111","v":0.39128356519435659},{"$f":"'Solar - Utility PV'!X111","v":0.39490371503231059},{"$f":"'Solar - Utility PV'!Y111","v":0.39675274529751497},{"$f":"'Solar - Utility PV'!Z111","v":0.39860177556271936},{"$f":"'Solar - Utility PV'!AA111","v":0.40045080582792375},{"$f":"'Solar - Utility PV'!AB111","v":0.40229983609312814},{"$f":"'Solar - Utility PV'!AC111","v":0.40414886635833253},{"$f":"'Solar - Utility PV'!AD111","v":0.40599789662353691},{"$f":"'Solar - Utility PV'!AE111","v":0.4078469268887413},{"$f":"'Solar - Utility PV'!AF111","v":0.40969595715394569},{"$f":"'Solar - Utility PV'!AG111","v":0.41154498741915008},{"$f":"'Solar - Utility PV'!AH111","v":0.41339401768435446},{"$f":"'Solar - Utility PV'!AI111","v":0.41524304794955885},{"$f":"'Solar - Utility PV'!AJ111","v":0.41709207821476324},{"$f":"'Solar - Utility PV'!AK111","v":0.41894110847996763},{"$f":"'Solar - Utility PV'!AL111","v":0.42079013874517202},{"$f":"'Solar - Utility PV'!AM111","v":0.4226391690103764},{"$f":"'Solar - Utility PV'!AN111","v":0.42448819927558079},{"$f":"'Solar - Utility PV'!AO111","v":0.42633722954078518},{"$f":"'Solar - Utility PV'!AP111","v":0.42818625980598957},{"$f":"'Solar - Utility PV'!AQ111","v":0.43003529007119395},{"$f":"'Solar - Utility PV'!AR111","v":0.43188432033639834}]
["RM3UtDaggett","RD","Moderate",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L112","v":0.35146191697686013},{"$f":"'Solar - Utility PV'!M112","v":0.35319367231419535},{"$f":"'Solar - Utility PV'!N112","v":0.35492542765153057},{"$f":"'Solar - Utility PV'!O112","v":0.35665718298886578},{"$f":"'Solar - Utility PV'!P112","v":0.358388938326201},{"$f":"'Solar - Utility PV'!Q112","v":0.36012069366353622},{"$f":"'Solar - Utility PV'!R112","v":0.36185244900087143},{"$f":"'Solar - Utility PV'!S112","v":0.36358420433820665},{"$f":"'Solar - Utility PV'!T112","v":0.36531595967554187},{"$f":"'Solar - Utility PV'!U112","v":0.36704771501287708},{"$f":"'Solar - Utility PV'!V112","v":0.3687794703502123},{"$f":"'Solar - Utility PV'!W112","v":0.37051122568754752},{"$f":"'Solar - Utility PV'!X112","v":0.37224298102488246},{"$f":"'Solar - Utility PV'!Y112","v":0.37337601772525386},{"$f":"'Solar - Utility PV'!Z112","v":0.37450905442562527},{"$f":"'Solar - Utility PV'!AA112","v":0.37564209112599667},{"$f":"'Solar - Utility PV'!AB112","v":0.37677512782636807},{"$f":"'Solar - Utility PV'!AC112","v":0.37790816452673948},{"$f":"'Solar - Utility PV'!AD112","v":0.37904120122711088},{"$f":"'Solar - Utility PV'!AE112","v":0.38017423792748228},{"$f":"'Solar - Utility PV'!AF112","v":0.38130727462785369},{"$f":"'Solar - Utility PV'!AG112","v":0.38244031132822509},{"$f":"'Solar - Utility PV'!AH112","v":0.38357334802859649},{"$f":"'Solar - Utility PV'!AI112","v":0.3847063847289679},{"$f":"'Solar - Utility PV'!AJ112","v":0.3858394214293393},{"$f":"'Solar - Utility PV'!AK112","v":0.38697245812971071},{"$f":"'Solar - Utility PV'!AL112","v":0.38810549483008211},{"$f":"'Solar - Utility PV'!AM112","v":0.38923853153045351},{"$f":"'Solar - Utility PV'!AN112","v":0.39037156823082492},{"$f":"'Solar - Utility PV'!AO112","v":0.39150460493119632},{"$f":"'Solar - Utility PV'!AP112","v":0.39263764163156772},{"$f":"'Solar - Utility PV'!AQ112","v":0.39377067833193913},{"$f":"'Solar - Utility PV'!AR112","v":0.39490371503231059}]
["RC3UtDaggett","RD","Conservative",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L113","v":0.35146191697686013},{"$f":"'Solar - Utility PV'!M113","v":0.35146191697686013},{"$f":"'Solar - Utility PV'!N113","v":0.35146191697686013},{"$f":"'Solar - Utility PV'!O113","v":0.35146191697686013},{"$f":"'Solar - Utility PV'!P113","v":0.35146191697686013},{"$f":"'Solar - Utility PV'!Q113","v":0.35146191697686013},{"$f":"'Solar - Utility PV'!R113","v":0.35146191697686013},{"$f":"'Solar - Utility PV'!S113","v":0.35146191697686013},{"$f":"'Solar - Utility PV'!T113","v":0.35146191697686013},{"$f":"'Solar - Utility PV'!U113","v":0.35146191697686013},{"$f":"'Solar - Utility PV'!V113","v":0.35146191697686013},{"$f":"'Solar - Utility PV'!W113","v":0.35146191697686013},{"$f":"'Solar - Utility PV'!X113","v":0.35146191697686013},{"$f":"'Solar - Utility PV'!Y113","v":0.35250097017926124},{"$f":"'Solar - Utility PV'!Z113","v":0.35354002338166235},{"$f":"'Solar - Utility PV'!AA113","v":0.35457907658406346},{"$f":"'Solar - Utility PV'!AB113","v":0.35561812978646457},{"$f":"'Solar - Utility PV'!AC113","v":0.35665718298886567},{"$f":"'Solar - Utility PV'!AD113","v":0.35769623619126678},{"$f":"'Solar - Utility PV'!AE113","v":0.35873528939366789},{"$f":"'Solar - Utility PV'!AF113","v":0.359774342596069},{"$f":"'Solar - Utility PV'!AG113","v":0.3608133957984701},{"$f":"'Solar - Utility PV'!AH113","v":0.36185244900087121},{"$f":"'Solar - Utility PV'!AI113","v":0.36289150220327232},{"$f":"'Solar - Utility PV'!AJ113","v":0.36393055540567343},{"$f":"'Solar - Utility PV'!AK113","v":0.36496960860807454},{"$f":"'Solar - Utility PV'!AL113","v":0.36600866181047564},{"$f":"'Solar - Utility PV'!AM113","v":0.36704771501287675},{"$f":"'Solar - Utility PV'!AN113","v":0.36808676821527786},{"$f":"'Solar - Utility PV'!AO113","v":0.36912582141767897},{"$f":"'Solar - Utility PV'!AP113","v":0.37016487462008008},{"$f":"'Solar - Utility PV'!AQ113","v":0.37120392782248118},{"$f":"'Solar - Utility PV'!AR113","v":0.37224298102488246}]
["RA3LaLTRG11","RD","Advanced",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L165","v":0.52103600000000005},{"$f":"'Land-Based Wind'!M165","v":0.52499633333333329},{"$f":"'Land-Based Wind'!N165","v":0.52895666666666674},{"$f":"'Land-Based Wind'!O165","v":0.53291700000000009},{"$f":"'Land-Based Wind'!P165","v":0.53687733333333332},{"$f":"'Land-Based Wind'!Q165","v":0.54083766666666666},{"$f":"'Land-Based Wind'!R165","v":0.544798},{"$f":"'Land-Based Wind'!S165","v":0.54875833333333335},{"$f":"'Land-Based Wind'!T165","v":0.55271866666666669},{"$f":"'Land-Based Wind'!U165","v":0.55667899999999992},{"$f":"'Land-Based Wind'!V165","v":0.56063933333333327},{"$f":"'Land-Based Wind'!W165","v":0.56459966666666661},{"$f":"'Land-Based Wind'!X165","v":0.56855999999999995},{"$f":"'Land-Based Wind'!Y165","v":0.56912856000000001},{"$f":"'Land-Based Wind'!Z165","v":0.56969711999999995},{"$f":"'Land-Based Wind'!AA165","v":0.57026568},{"$f":"'Land-Based Wind'!AB165","v":0.57083423999999994},{"$f":"'Land-Based Wind'!AC165","v":0.57140279999999999},{"$f":"'Land-Based Wind'!AD165","v":0.57197136000000004},{"$f":"'Land-Based Wind'!AE165","v":0.57253991999999998},{"$f":"'Land-Based Wind'!AF165","v":0.57310847999999992},{"$f":"'Land-Based Wind'!AG165","v":0.57367703999999997},{"$f":"'Land-Based Wind'!AH165","v":0.57424559999999991},{"$f":"'Land-Based Wind'!AI165","v":0.57481415999999996},{"$f":"'Land-Based Wind'!AJ165","v":0.57538272000000001},{"$f":"'Land-Based Wind'!AK165","v":0.57595127999999995},{"$f":"'Land-Based Wind'!AL165","v":0.57651984000000001},{"$f":"'Land-Based Wind'!AM165","v":0.57708839999999983},{"$f":"'Land-Based Wind'!AN165","v":0.57765696},{"$f":"'Land-Based Wind'!AO165","v":0.57822551999999994},{"$f":"'Land-Based Wind'!AP165","v":0.57879407999999999},{"$f":"'Land-Based Wind'!AQ165","v":0.57936264000000004},{"$f":"'Land-Based Wind'!AR165","v":0.57993119999999998}]
["RM3LaLTRG11","RD","Moderate",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L166","v":0.52103600000000005},{"$f":"'Land-Based Wind'!M166","v":0.5228105833333333},{"$f":"'Land-Based Wind'!N166","v":0.52458516666666666},{"$f":"'Land-Based Wind'!O166","v":0.52635975000000013},{"$f":"'Land-Based Wind'!P166","v":0.52813433333333337},{"$f":"'Land-Based Wind'!Q166","v":0.52990891666666673},{"$f":"'Land-Based Wind'!R166","v":0.53168350000000009},{"$f":"'Land-Based Wind'!S166","v":0.53345808333333344},{"$f":"'Land-Based Wind'!T166","v":0.53523266666666669},{"$f":"'Land-Based Wind'!U166","v":0.53700724999999994},{"$f":"'Land-Based Wind'!V166","v":0.53878183333333329},{"$f":"'Land-Based Wind'!W166","v":0.54055641666666665},{"$f":"'Land-Based Wind'!X166","v":0.54233100000000001},{"$f":"'Land-Based Wind'!Y166","v":0.54260216550000007},{"$f":"'Land-Based Wind'!Z166","v":0.54287333100000001},{"$f":"'Land-Based Wind'!AA166","v":0.54314449650000007},{"$f":"'Land-Based Wind'!AB166","v":0.54341566199999991},{"$f":"'Land-Based Wind'!AC166","v":0.54368682749999997},{"$f":"'Land-Based Wind'!AD166","v":0.54395799300000003},{"$f":"'Land-Based Wind'!AE166","v":0.54422915849999998},{"$f":"'Land-Based Wind'!AF166","v":0.54450032400000004},{"$f":"'Land-Based Wind'!AG166","v":0.54477148949999998},{"$f":"'Land-Based Wind'!AH166","v":0.54504265499999993},{"$f":"'Land-Based Wind'!AI166","v":0.54531382049999999},{"$f":"'Land-Based Wind'!AJ166","v":0.54558498599999994},{"$f":"'Land-Based Wind'!AK166","v":0.5458561515},{"$f":"'Land-Based Wind'!AL166","v":0.54612731700000006},{"$f":"'Land-Based Wind'!AM166","v":0.5463984825},{"$f":"'Land-Based Wind'!AN166","v":0.54666964799999995},{"$f":"'Land-Based Wind'!AO166","v":0.54694081350000001},{"$f":"'Land-Based Wind'!AP166","v":0.54721197899999996},{"$f":"'Land-Based Wind'!AQ166","v":0.54748314450000002},{"$f":"'Land-Based Wind'!AR166","v":0.54775430999999997}]
["RC3LaLTRG11","RD","Conservative",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L167","v":0.52103600000000005},{"$f":"'Land-Based Wind'!M167","v":0.52003258333333335},{"$f":"'Land-Based Wind'!N167","v":0.51902916666666676},{"$f":"'Land-Based Wind'!O167","v":0.51802575000000006},{"$f":"'Land-Based Wind'!P167","v":0.51702233333333336},{"$f":"'Land-Based Wind'!Q167","v":0.51601891666666677},{"$f":"'Land-Based Wind'!R167","v":0.51501549999999996},{"$f":"'Land-Based Wind'!S167","v":0.51401208333333337},{"$f":"'Land-Based Wind'!T167","v":0.51300866666666667},{"$f":"'Land-Based Wind'!U167","v":0.51200524999999997},{"$f":"'Land-Based Wind'!V167","v":0.51100183333333338},{"$f":"'Land-Based Wind'!W167","v":0.50999841666666657},{"$f":"'Land-Based Wind'!X167","v":0.50899499999999998},{"$f":"'Land-Based Wind'!Y167","v":0.50912224875000001},{"$f":"'Land-Based Wind'!Z167","v":0.50924949749999993},{"$f":"'Land-Based Wind'!AA167","v":0.50937674624999996},{"$f":"'Land-Based Wind'!AB167","v":0.50950399499999999},{"$f":"'Land-Based Wind'!AC167","v":0.50963124375000002},{"$f":"'Land-Based Wind'!AD167","v":0.50975849249999994},{"$f":"'Land-Based Wind'!AE167","v":0.50988574124999997},{"$f":"'Land-Based Wind'!AF167","v":0.51001298999999989},{"$f":"'Land-Based Wind'!AG167","v":0.51014023874999992},{"$f":"'Land-Based Wind'!AH167","v":0.51026748749999995},{"$f":"'Land-Based Wind'!AI167","v":0.51039473624999998},{"$f":"'Land-Based Wind'!AJ167","v":0.5105219849999999},{"$f":"'Land-Based Wind'!AK167","v":0.51064923374999993},{"$f":"'Land-Based Wind'!AL167","v":0.51077648249999996},{"$f":"'Land-Based Wind'!AM167","v":0.51090373124999999},{"$f":"'Land-Based Wind'!AN167","v":0.51103097999999991},{"$f":"'Land-Based Wind'!AO167","v":0.51115822874999994},{"$f":"'Land-Based Wind'!AP167","v":0.51128547749999986},{"$f":"'Land-Based Wind'!AQ167","v":0.51141272624999989},{"$f":"'Land-Based Wind'!AR167","v":0.51153997499999992}]
["RA3LaLTRG22","RD","Advanced",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L168","v":0.46739799999999998},{"$f":"'Land-Based Wind'!M168","v":0.47223066666666663},{"$f":"'Land-Based Wind'!N168","v":0.47706333333333334},{"$f":"'Land-Based Wind'!O168","v":0.48189600000000005},{"$f":"'Land-Based Wind'!P168","v":0.48672866666666664},{"$f":"'Land-Based Wind'!Q168","v":0.49156133333333329},{"$f":"'Land-Based Wind'!R168","v":0.496394},{"$f":"'Land-Based Wind'!S168","v":0.50122666666666671},{"$f":"'Land-Based Wind'!T168","v":0.50605933333333331},{"$f":"'Land-Based Wind'!U168","v":0.51089200000000001},{"$f":"'Land-Based Wind'!V168","v":0.51572466666666672},{"$f":"'Land-Based Wind'!W168","v":0.52055733333333343},{"$f":"'Land-Based Wind'!X168","v":0.52539000000000002},{"$f":"'Land-Based Wind'!Y168","v":0.52617808499999996},{"$f":"'Land-Based Wind'!Z168","v":0.52696617000000001},{"$f":"'Land-Based Wind'!AA168","v":0.52775425499999995},{"$f":"'Land-Based Wind'!AB168","v":0.52854234},{"$f":"'Land-Based Wind'!AC168","v":0.52933042500000005},{"$f":"'Land-Based Wind'!AD168","v":0.5301185100000001},{"$f":"'Land-Based Wind'!AE168","v":0.53090659500000004},{"$f":"'Land-Based Wind'!AF168","v":0.53169467999999998},{"$f":"'Land-Based Wind'!AG168","v":0.53248276500000002},{"$f":"'Land-Based Wind'!AH168","v":0.53327084999999996},{"$f":"'Land-Based Wind'!AI168","v":0.53405893500000001},{"$f":"'Land-Based Wind'!AJ168","v":0.53484702000000006},{"$f":"'Land-Based Wind'!AK168","v":0.53563510500000011},{"$f":"'Land-Based Wind'!AL168","v":0.53642319000000005},{"$f":"'Land-Based Wind'!AM168","v":0.53721127499999999},{"$f":"'Land-Based Wind'!AN168","v":0.53799936000000004},{"$f":"'Land-Based Wind'!AO168","v":0.53878744499999998},{"$f":"'Land-Based Wind'!AP168","v":0.53957553000000003},{"$f":"'Land-Based Wind'!AQ168","v":0.54036361499999996},{"$f":"'Land-Based Wind'!AR168","v":0.54115170000000001}]
["RM3LaLTRG22","RD","Moderate",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L169","v":0.46739799999999998},{"$f":"'Land-Based Wind'!M169","v":0.46998766666666664},{"$f":"'Land-Based Wind'!N169","v":0.47257733333333335},{"$f":"'Land-Based Wind'!O169","v":0.47516700000000006},{"$f":"'Land-Based Wind'!P169","v":0.47775666666666661},{"$f":"'Land-Based Wind'!Q169","v":0.48034633333333332},{"$f":"'Land-Based Wind'!R169","v":0.48293600000000003},{"$f":"'Land-Based Wind'!S169","v":0.48552566666666669},{"$f":"'Land-Based Wind'!T169","v":0.48811533333333329},{"$f":"'Land-Based Wind'!U169","v":0.49070499999999995},{"$f":"'Land-Based Wind'!V169","v":0.4932946666666666},{"$f":"'Land-Based Wind'!W169","v":0.49588433333333332},{"$f":"'Land-Based Wind'!X169","v":0.49847399999999997},{"$f":"'Land-Based Wind'!Y169","v":0.49884785549999994},{"$f":"'Land-Based Wind'!Z169","v":0.49922171099999996},{"$f":"'Land-Based Wind'!AA169","v":0.49959556649999992},{"$f":"'Land-Based Wind'!AB169","v":0.49996942199999994},{"$f":"'Land-Based Wind'!AC169","v":0.50034327749999996},{"$f":"'Land-Based Wind'!AD169","v":0.50071713299999998},{"$f":"'Land-Based Wind'!AE169","v":0.5010909885},{"$f":"'Land-Based Wind'!AF169","v":0.50146484400000002},{"$f":"'Land-Based Wind'!AG169","v":0.50183869949999993},{"$f":"'Land-Based Wind'!AH169","v":0.50221255499999995},{"$f":"'Land-Based Wind'!AI169","v":0.50258641049999997},{"$f":"'Land-Based Wind'!AJ169","v":0.50296026599999999},{"$f":"'Land-Based Wind'!AK169","v":0.50333412150000001},{"$f":"'Land-Based Wind'!AL169","v":0.50370797700000003},{"$f":"'Land-Based Wind'!AM169","v":0.50408183249999994},{"$f":"'Land-Based Wind'!AN169","v":0.50445568799999996},{"$f":"'Land-Based Wind'!AO169","v":0.50482954349999987},{"$f":"'Land-Based Wind'!AP169","v":0.50520339899999989},{"$f":"'Land-Based Wind'!AQ169","v":0.50557725449999991},{"$f":"'Land-Based Wind'!AR169","v":0.50595110999999993}]
["RC3LaLTRG22","RD","Conservative",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L170","v":0.46739799999999998},{"$f":"'Land-Based Wind'!M170","v":0.46733699999999995},{"$f":"'Land-Based Wind'!N170","v":0.46727600000000002},{"$f":"'Land-Based Wind'!O170","v":0.46721499999999999},{"$f":"'Land-Based Wind'!P170","v":0.46715400000000001},{"$f":"'Land-Based Wind'!Q170","v":0.46709299999999998},{"$f":"'Land-Based Wind'!R170","v":0.46703199999999995},{"$f":"'Land-Based Wind'!S170","v":0.46697100000000002},{"$f":"'Land-Based Wind'!T170","v":0.46690999999999999},{"$f":"'Land-Based Wind'!U170","v":0.46684900000000001},{"$f":"'Land-Based Wind'!V170","v":0.46678800000000004},{"$f":"'Land-Based Wind'!W170","v":0.46672700000000006},{"$f":"'Land-Based Wind'!X170","v":0.46666600000000003},{"$f":"'Land-Based Wind'!Y170","v":0.46684099975000004},{"$f":"'Land-Based Wind'!Z170","v":0.46701599950000006},{"$f":"'Land-Based Wind'!AA170","v":0.46719099924999996},{"$f":"'Land-Based Wind'!AB170","v":0.46736599899999998},{"$f":"'Land-Based Wind'!AC170","v":0.46754099874999999},{"$f":"'Land-Based Wind'!AD170","v":0.46771599850000001},{"$f":"'Land-Based Wind'!AE170","v":0.46789099825000002},{"$f":"'Land-Based Wind'!AF170","v":0.46806599800000004},{"$f":"'Land-Based Wind'!AG170","v":0.46824099775000005},{"$f":"'Land-Based Wind'!AH170","v":0.46841599750000001},{"$f":"'Land-Based Wind'!AI170","v":0.46859099725000009},{"$f":"'Land-Based Wind'!AJ170","v":0.46876599700000005},{"$f":"'Land-Based Wind'!AK170","v":0.46894099675000006},{"$f":"'Land-Based Wind'!AL170","v":0.46911599650000008},{"$f":"'Land-Based Wind'!AM170","v":0.46929099624999998},{"$f":"'Land-Based Wind'!AN170","v":0.46946599600000011},{"$f":"'Land-Based Wind'!AO170","v":0.46964099575000001},{"$f":"'Land-Based Wind'!AP170","v":0.46981599550000003},{"$f":"'Land-Based Wind'!AQ170","v":0.46999099525000004},{"$f":"'Land-Based Wind'!AR170","v":0.47016599500000006}]
["RA3LaLTRG33","RD","Advanced",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L171","v":0.44601499999999999},{"$f":"'Land-Based Wind'!M171","v":0.45147074999999998},{"$f":"'Land-Based Wind'!N171","v":0.45692649999999996},{"$f":"'Land-Based Wind'!O171","v":0.46238224999999994},{"$f":"'Land-Based Wind'!P171","v":0.46783799999999998},{"$f":"'Land-Based Wind'!Q171","v":0.47329375000000001},{"$f":"'Land-Based Wind'!R171","v":0.47874949999999999},{"$f":"'Land-Based Wind'!S171","v":0.48420525000000003},{"$f":"'Land-Based Wind'!T171","v":0.48966100000000007},{"$f":"'Land-Based Wind'!U171","v":0.49511675000000005},{"$f":"'Land-Based Wind'!V171","v":0.50057250000000009},{"$f":"'Land-Based Wind'!W171","v":0.50602825000000007},{"$f":"'Land-Based Wind'!X171","v":0.51148400000000005},{"$f":"'Land-Based Wind'!Y171","v":0.51250696800000006},{"$f":"'Land-Based Wind'!Z171","v":0.51352993600000008},{"$f":"'Land-Based Wind'!AA171","v":0.51455290400000009},{"$f":"'Land-Based Wind'!AB171","v":0.5155758720000001},{"$f":"'Land-Based Wind'!AC171","v":0.51659884000000011},{"$f":"'Land-Based Wind'!AD171","v":0.51762180800000002},{"$f":"'Land-Based Wind'!AE171","v":0.51864477600000014},{"$f":"'Land-Based Wind'!AF171","v":0.51966774400000004},{"$f":"'Land-Based Wind'!AG171","v":0.52069071200000006},{"$f":"'Land-Based Wind'!AH171","v":0.52171368000000007},{"$f":"'Land-Based Wind'!AI171","v":0.52273664800000008},{"$f":"'Land-Based Wind'!AJ171","v":0.52375961600000009},{"$f":"'Land-Based Wind'!AK171","v":0.52478258400000011},{"$f":"'Land-Based Wind'!AL171","v":0.52580555200000012},{"$f":"'Land-Based Wind'!AM171","v":0.52682852000000013},{"$f":"'Land-Based Wind'!AN171","v":0.52785148800000015},{"$f":"'Land-Based Wind'!AO171","v":0.52887445600000005},{"$f":"'Land-Based Wind'!AP171","v":0.52989742400000006},{"$f":"'Land-Based Wind'!AQ171","v":0.53092039200000007},{"$f":"'Land-Based Wind'!AR171","v":0.53194336000000009}]
["RM3LaLTRG33","RD","Moderate",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L172","v":0.44601499999999999},{"$f":"'Land-Based Wind'!M172","v":0.44923591666666662},{"$f":"'Land-Based Wind'!N172","v":0.45245683333333325},{"$f":"'Land-Based Wind'!O172","v":0.45567774999999999},{"$f":"'Land-Based Wind'!P172","v":0.45889866666666662},{"$f":"'Land-Based Wind'!Q172","v":0.46211958333333331},{"$f":"'Land-Based Wind'!R172","v":0.46534049999999993},{"$f":"'Land-Based Wind'!S172","v":0.46856141666666667},{"$f":"'Land-Based Wind'!T172","v":0.4717823333333333},{"$f":"'Land-Based Wind'!U172","v":0.47500325000000004},{"$f":"'Land-Based Wind'!V172","v":0.47822416666666667},{"$f":"'Land-Based Wind'!W172","v":0.4814450833333333},{"$f":"'Land-Based Wind'!X172","v":0.48466599999999999},{"$f":"'Land-Based Wind'!Y172","v":0.4851506659999999},{"$f":"'Land-Based Wind'!Z172","v":0.48563533200000003},{"$f":"'Land-Based Wind'!AA172","v":0.48611999799999994},{"$f":"'Land-Based Wind'!AB172","v":0.48660466399999996},{"$f":"'Land-Based Wind'!AC172","v":0.48708932999999999},{"$f":"'Land-Based Wind'!AD172","v":0.48757399599999995},{"$f":"'Land-Based Wind'!AE172","v":0.48805866199999998},{"$f":"'Land-Based Wind'!AF172","v":0.488543328},{"$f":"'Land-Based Wind'!AG172","v":0.48902799399999991},{"$f":"'Land-Based Wind'!AH172","v":0.48951265999999993},{"$f":"'Land-Based Wind'!AI172","v":0.48999732599999996},{"$f":"'Land-Based Wind'!AJ172","v":0.49048199199999998},{"$f":"'Land-Based Wind'!AK172","v":0.49096665799999994},{"$f":"'Land-Based Wind'!AL172","v":0.49145132399999997},{"$f":"'Land-Based Wind'!AM172","v":0.49193598999999999},{"$f":"'Land-Based Wind'!AN172","v":0.49242065600000001},{"$f":"'Land-Based Wind'!AO172","v":0.49290532200000003},{"$f":"'Land-Based Wind'!AP172","v":0.49338998799999995},{"$f":"'Land-Based Wind'!AQ172","v":0.49387465400000002},{"$f":"'Land-Based Wind'!AR172","v":0.49435931999999999}]
["RC3LaLTRG33","RD","Conservative",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L173","v":0.44601499999999999},{"$f":"'Land-Based Wind'!M173","v":0.44662708333333329},{"$f":"'Land-Based Wind'!N173","v":0.44723916666666663},{"$f":"'Land-Based Wind'!O173","v":0.44785124999999998},{"$f":"'Land-Based Wind'!P173","v":0.44846333333333338},{"$f":"'Land-Based Wind'!Q173","v":0.44907541666666662},{"$f":"'Land-Based Wind'!R173","v":0.44968750000000002},{"$f":"'Land-Based Wind'!S173","v":0.45029958333333325},{"$f":"'Land-Based Wind'!T173","v":0.45091166666666666},{"$f":"'Land-Based Wind'!U173","v":0.45152375},{"$f":"'Land-Based Wind'!V173","v":0.45213583333333335},{"$f":"'Land-Based Wind'!W173","v":0.45274791666666664},{"$f":"'Land-Based Wind'!X173","v":0.45335999999999999},{"$f":"'Land-Based Wind'!Y173","v":0.45358668000000002},{"$f":"'Land-Based Wind'!Z173","v":0.45381336},{"$f":"'Land-Based Wind'!AA173","v":0.45404004000000003},{"$f":"'Land-Based Wind'!AB173","v":0.45426672000000001},{"$f":"'Land-Based Wind'!AC173","v":0.45449339999999994},{"$f":"'Land-Based Wind'!AD173","v":0.45472007999999997},{"$f":"'Land-Based Wind'!AE173","v":0.45494676000000001},{"$f":"'Land-Based Wind'!AF173","v":0.45517343999999998},{"$f":"'Land-Based Wind'!AG173","v":0.45540012000000002},{"$f":"'Land-Based Wind'!AH173","v":0.4556268},{"$f":"'Land-Based Wind'!AI173","v":0.45585348000000003},{"$f":"'Land-Based Wind'!AJ173","v":0.45608015999999996},{"$f":"'Land-Based Wind'!AK173","v":0.45630684000000005},{"$f":"'Land-Based Wind'!AL173","v":0.45653351999999997},{"$f":"'Land-Based Wind'!AM173","v":0.45676020000000001},{"$f":"'Land-Based Wind'!AN173","v":0.45698687999999998},{"$f":"'Land-Based Wind'!AO173","v":0.45721356000000002},{"$f":"'Land-Based Wind'!AP173","v":0.45744024000000005},{"$f":"'Land-Based Wind'!AQ173","v":0.45766692000000003},{"$f":"'Land-Based Wind'!AR173","v":0.45789360000000001}]
["RA3LaLTRG44","RD","Advanced",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L174","v":0.42854599999999998},{"$f":"'Land-Based Wind'!M174","v":0.43429174999999992},{"$f":"'Land-Based Wind'!N174","v":0.44003750000000003},{"$f":"'Land-Based Wind'!O174","v":0.44578325000000002},{"$f":"'Land-Based Wind'!P174","v":0.45152900000000001},{"$f":"'Land-Based Wind'!Q174","v":0.45727475000000001},{"$f":"'Land-Based Wind'!R174","v":0.4630205},{"$f":"'Land-Based Wind'!S174","v":0.46876625},{"$f":"'Land-Based Wind'!T174","v":0.47451199999999999},{"$f":"'Land-Based Wind'!U174","v":0.48025774999999998},{"$f":"'Land-Based Wind'!V174","v":0.48600349999999998},{"$f":"'Land-Based Wind'!W174","v":0.49174925000000003},{"$f":"'Land-Based Wind'!X174","v":0.49749500000000002},{"$f":"'Land-Based Wind'!Y174","v":0.49873873749999997},{"$f":"'Land-Based Wind'!Z174","v":0.49998247500000004},{"$f":"'Land-Based Wind'!AA174","v":0.50122621249999999},{"$f":"'Land-Based Wind'!AB174","v":0.50246995000000005},{"$f":"'Land-Based Wind'!AC174","v":0.50371368750000012},{"$f":"'Land-Based Wind'!AD174","v":0.50495742500000007},{"$f":"'Land-Based Wind'!AE174","v":0.50620116250000002},{"$f":"'Land-Based Wind'!AF174","v":0.50744490000000009},{"$f":"'Land-Based Wind'!AG174","v":0.50868863750000004},{"$f":"'Land-Based Wind'!AH174","v":0.50993237499999999},{"$f":"'Land-Based Wind'!AI174","v":0.51117611250000006},{"$f":"'Land-Based Wind'!AJ174","v":0.51241985000000001},{"$f":"'Land-Based Wind'!AK174","v":0.51366358750000007},{"$f":"'Land-Based Wind'!AL174","v":0.51490732500000003},{"$f":"'Land-Based Wind'!AM174","v":0.51615106249999998},{"$f":"'Land-Based Wind'!AN174","v":0.51739480000000015},{"$f":"'Land-Based Wind'!AO174","v":0.5186385375},{"$f":"'Land-Based Wind'!AP174","v":0.51988227500000006},{"$f":"'Land-Based Wind'!AQ174","v":0.52112601250000012},{"$f":"'Land-Based Wind'!AR174","v":0.52236975000000008}]
["RM3LaLTRG44","RD","Moderate",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L175","v":0.42854599999999998},{"$f":"'Land-Based Wind'!M175","v":0.43205116666666665},{"$f":"'Land-Based Wind'!N175","v":0.43555633333333327},{"$f":"'Land-Based Wind'!O175","v":0.43906149999999999},{"$f":"'Land-Based Wind'!P175","v":0.44256666666666672},{"$f":"'Land-Based Wind'!Q175","v":0.44607183333333333},{"$f":"'Land-Based Wind'!R175","v":0.44957700000000006},{"$f":"'Land-Based Wind'!S175","v":0.45308216666666667},{"$f":"'Land-Based Wind'!T175","v":0.4565873333333334},{"$f":"'Land-Based Wind'!U175","v":0.46009250000000002},{"$f":"'Land-Based Wind'!V175","v":0.46359766666666663},{"$f":"'Land-Based Wind'!W175","v":0.46710283333333336},{"$f":"'Land-Based Wind'!X175","v":0.47060800000000003},{"$f":"'Land-Based Wind'!Y175","v":0.47119625999999998},{"$f":"'Land-Based Wind'!Z175","v":0.47178452000000004},{"$f":"'Land-Based Wind'!AA175","v":0.47237278000000005},{"$f":"'Land-Based Wind'!AB175","v":0.47296104000000005},{"$f":"'Land-Based Wind'!AC175","v":0.47354930000000001},{"$f":"'Land-Based Wind'!AD175","v":0.47413756000000007},{"$f":"'Land-Based Wind'!AE175","v":0.47472582000000002},{"$f":"'Land-Based Wind'!AF175","v":0.47531408000000008},{"$f":"'Land-Based Wind'!AG175","v":0.47590234000000003},{"$f":"'Land-Based Wind'!AH175","v":0.47649059999999999},{"$f":"'Land-Based Wind'!AI175","v":0.47707886000000005},{"$f":"'Land-Based Wind'!AJ175","v":0.47766712},{"$f":"'Land-Based Wind'!AK175","v":0.47825538000000006},{"$f":"'Land-Based Wind'!AL175","v":0.47884364000000001},{"$f":"'Land-Based Wind'!AM175","v":0.47943189999999997},{"$f":"'Land-Based Wind'!AN175","v":0.48002016000000003},{"$f":"'Land-Based Wind'!AO175","v":0.48060842000000009},{"$f":"'Land-Based Wind'!AP175","v":0.48119668000000004},{"$f":"'Land-Based Wind'!AQ175","v":0.48178493999999999},{"$f":"'Land-Based Wind'!AR175","v":0.4823732}]
["RC3LaLTRG44","RD","Conservative",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L176","v":0.42854599999999998},{"$f":"'Land-Based Wind'!M176","v":0.42950041666666666},{"$f":"'Land-Based Wind'!N176","v":0.43045483333333329},{"$f":"'Land-Based Wind'!O176","v":0.43140924999999997},{"$f":"'Land-Based Wind'!P176","v":0.43236366666666665},{"$f":"'Land-Based Wind'!Q176","v":0.43331808333333327},{"$f":"'Land-Based Wind'!R176","v":0.43427250000000001},{"$f":"'Land-Based Wind'!S176","v":0.43522691666666669},{"$f":"'Land-Based Wind'!T176","v":0.43618133333333331},{"$f":"'Land-Based Wind'!U176","v":0.43713574999999993},{"$f":"'Land-Based Wind'!V176","v":0.43809016666666661},{"$f":"'Land-Based Wind'!W176","v":0.43904458333333335},{"$f":"'Land-Based Wind'!X176","v":0.43999899999999997},{"$f":"'Land-Based Wind'!Y176","v":0.440273999375},{"$f":"'Land-Based Wind'!Z176","v":0.44054899874999992},{"$f":"'Land-Based Wind'!AA176","v":0.44082399812499995},{"$f":"'Land-Based Wind'!AB176","v":0.44109899749999998},{"$f":"'Land-Based Wind'!AC176","v":0.4413739968749999},{"$f":"'Land-Based Wind'!AD176","v":0.44164899624999998},{"$f":"'Land-Based Wind'!AE176","v":0.44192399562499995},{"$f":"'Land-Based Wind'!AF176","v":0.44219899499999993},{"$f":"'Land-Based Wind'!AG176","v":0.44247399437499996},{"$f":"'Land-Based Wind'!AH176","v":0.44274899374999988},{"$f":"'Land-Based Wind'!AI176","v":0.44302399312500002},{"$f":"'Land-Based Wind'!AJ176","v":0.44329899249999993},{"$f":"'Land-Based Wind'!AK176","v":0.44357399187499996},{"$f":"'Land-Based Wind'!AL176","v":0.44384899124999999},{"$f":"'Land-Based Wind'!AM176","v":0.44412399062499996},{"$f":"'Land-Based Wind'!AN176","v":0.44439898999999994},{"$f":"'Land-Based Wind'!AO176","v":0.44467398937499991},{"$f":"'Land-Based Wind'!AP176","v":0.44494898874999994},{"$f":"'Land-Based Wind'!AQ176","v":0.44522398812499997},{"$f":"'Land-Based Wind'!AR176","v":0.44549898749999994}]
["RA3LaLTRG55","RD","Advanced",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L177","v":0.40905900000000001},{"$f":"'Land-Based Wind'!M177","v":0.41496024999999997},{"$f":"'Land-Based Wind'!N177","v":0.4208615},{"$f":"'Land-Based Wind'!O177","v":0.42676274999999997},{"$f":"'Land-Based Wind'!P177","v":0.43266399999999999},{"$f":"'Land-Based Wind'!Q177","v":0.43856525000000007},{"$f":"'Land-Based Wind'!R177","v":0.44446650000000004},{"$f":"'Land-Based Wind'!S177","v":0.45036775000000001},{"$f":"'Land-Based Wind'!T177","v":0.45626900000000004},{"$f":"'Land-Based Wind'!U177","v":0.46217025},{"$f":"'Land-Based Wind'!V177","v":0.46807150000000003},{"$f":"'Land-Based Wind'!W177","v":0.47397275},{"$f":"'Land-Based Wind'!X177","v":0.47987400000000002},{"$f":"'Land-Based Wind'!Y177","v":0.48131362200000005},{"$f":"'Land-Based Wind'!Z177","v":0.48275324399999997},{"$f":"'Land-Based Wind'!AA177","v":0.48419286600000006},{"$f":"'Land-Based Wind'!AB177","v":0.48563248800000008},{"$f":"'Land-Based Wind'!AC177","v":0.48707211000000006},{"$f":"'Land-Based Wind'!AD177","v":0.48851173199999998},{"$f":"'Land-Based Wind'!AE177","v":0.48995135400000012},{"$f":"'Land-Based Wind'!AF177","v":0.49139097600000003},{"$f":"'Land-Based Wind'!AG177","v":0.49283059800000001},{"$f":"'Land-Based Wind'!AH177","v":0.49427022000000004},{"$f":"'Land-Based Wind'!AI177","v":0.49570984200000001},{"$f":"'Land-Based Wind'!AJ177","v":0.49714946400000004},{"$f":"'Land-Based Wind'!AK177","v":0.49858908600000007},{"$f":"'Land-Based Wind'!AL177","v":0.5000287080000001},{"$f":"'Land-Based Wind'!AM177","v":0.50146833000000002},{"$f":"'Land-Based Wind'!AN177","v":0.50290795200000005},{"$f":"'Land-Based Wind'!AO177","v":0.50434757400000008},{"$f":"'Land-Based Wind'!AP177","v":0.50578719599999999},{"$f":"'Land-Based Wind'!AQ177","v":0.50722681800000013},{"$f":"'Land-Based Wind'!AR177","v":0.50866644000000005}]
["RM3LaLTRG55","RD","Moderate",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L178","v":0.40905900000000001},{"$f":"'Land-Based Wind'!M178","v":0.41272616666666662},{"$f":"'Land-Based Wind'!N178","v":0.41639333333333334},{"$f":"'Land-Based Wind'!O178","v":0.4200605},{"$f":"'Land-Based Wind'!P178","v":0.42372766666666667},{"$f":"'Land-Based Wind'!Q178","v":0.42739483333333333},{"$f":"'Land-Based Wind'!R178","v":0.431062},{"$f":"'Land-Based Wind'!S178","v":0.43472916666666661},{"$f":"'Land-Based Wind'!T178","v":0.43839633333333333},{"$f":"'Land-Based Wind'!U178","v":0.4420635},{"$f":"'Land-Based Wind'!V178","v":0.44573066666666666},{"$f":"'Land-Based Wind'!W178","v":0.44939783333333333},{"$f":"'Land-Based Wind'!X178","v":0.453065},{"$f":"'Land-Based Wind'!Y178","v":0.45374459750000007},{"$f":"'Land-Based Wind'!Z178","v":0.45442419499999998},{"$f":"'Land-Based Wind'!AA178","v":0.45510379249999999},{"$f":"'Land-Based Wind'!AB178","v":0.45578339000000001},{"$f":"'Land-Based Wind'!AC178","v":0.45646298750000003},{"$f":"'Land-Based Wind'!AD178","v":0.45714258499999999},{"$f":"'Land-Based Wind'!AE178","v":0.45782218250000001},{"$f":"'Land-Based Wind'!AF178","v":0.45850178000000003},{"$f":"'Land-Based Wind'!AG178","v":0.45918137750000004},{"$f":"'Land-Based Wind'!AH178","v":0.45986097499999995},{"$f":"'Land-Based Wind'!AI178","v":0.46054057250000008},{"$f":"'Land-Based Wind'!AJ178","v":0.46122016999999998},{"$f":"'Land-Based Wind'!AK178","v":0.4618997675},{"$f":"'Land-Based Wind'!AL178","v":0.46257936500000002},{"$f":"'Land-Based Wind'!AM178","v":0.46325896249999998},{"$f":"'Land-Based Wind'!AN178","v":0.46393856},{"$f":"'Land-Based Wind'!AO178","v":0.46461815750000002},{"$f":"'Land-Based Wind'!AP178","v":0.46529775500000004},{"$f":"'Land-Based Wind'!AQ178","v":0.46597735250000005},{"$f":"'Land-Based Wind'!AR178","v":0.46665695000000001}]
["RC3LaLTRG55","RD","Conservative",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L179","v":0.40905900000000001},{"$f":"'Land-Based Wind'!M179","v":0.41024883333333334},{"$f":"'Land-Based Wind'!N179","v":0.41143866666666667},{"$f":"'Land-Based Wind'!O179","v":0.41262850000000001},{"$f":"'Land-Based Wind'!P179","v":0.41381833333333334},{"$f":"'Land-Based Wind'!Q179","v":0.41500816666666668},{"$f":"'Land-Based Wind'!R179","v":0.41619800000000001},{"$f":"'Land-Based Wind'!S179","v":0.41738783333333335},{"$f":"'Land-Based Wind'!T179","v":0.41857766666666668},{"$f":"'Land-Based Wind'!U179","v":0.41976750000000002},{"$f":"'Land-Based Wind'!V179","v":0.42095733333333335},{"$f":"'Land-Based Wind'!W179","v":0.42214716666666668},{"$f":"'Land-Based Wind'!X179","v":0.42333700000000002},{"$f":"'Land-Based Wind'!Y179","v":0.42365450274999999},{"$f":"'Land-Based Wind'!Z179","v":0.42397200550000003},{"$f":"'Land-Based Wind'!AA179","v":0.42428950825000006},{"$f":"'Land-Based Wind'!AB179","v":0.42460701099999998},{"$f":"'Land-Based Wind'!AC179","v":0.42492451375000001},{"$f":"'Land-Based Wind'!AD179","v":0.42524201650000004},{"$f":"'Land-Based Wind'!AE179","v":0.42555951924999996},{"$f":"'Land-Based Wind'!AF179","v":0.42587702199999999},{"$f":"'Land-Based Wind'!AG179","v":0.42619452474999997},{"$f":"'Land-Based Wind'!AH179","v":0.42651202749999995},{"$f":"'Land-Based Wind'!AI179","v":0.42682953025000003},{"$f":"'Land-Based Wind'!AJ179","v":0.42714703299999995},{"$f":"'Land-Based Wind'!AK179","v":0.42746453574999999},{"$f":"'Land-Based Wind'!AL179","v":0.42778203850000002},{"$f":"'Land-Based Wind'!AM179","v":0.42809954125000005},{"$f":"'Land-Based Wind'!AN179","v":0.42841704399999997},{"$f":"'Land-Based Wind'!AO179","v":0.42873454675},{"$f":"'Land-Based Wind'!AP179","v":0.42905204949999998},{"$f":"'Land-Based Wind'!AQ179","v":0.42936955225000001},{"$f":"'Land-Based Wind'!AR179","v":0.42968705499999998}]
["RA3LaLTRG66","RD","Advanced",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L180","v":0.380276},{"$f":"'Land-Based Wind'!M180","v":0.38627358333333334},{"$f":"'Land-Based Wind'!N180","v":0.39227116666666667},{"$f":"'Land-Based Wind'!O180","v":0.39826875},{"$f":"'Land-Based Wind'!P180","v":0.40426633333333334},{"$f":"'Land-Based Wind'!Q180","v":0.41026391666666667},{"$f":"'Land-Based Wind'!R180","v":0.41626150000000001},{"$f":"'Land-Based Wind'!S180","v":0.42225908333333334},{"$f":"'Land-Based Wind'!T180","v":0.42825666666666667},{"$f":"'Land-Based Wind'!U180","v":0.43425425000000001},{"$f":"'Land-Based Wind'!V180","v":0.44025183333333334},{"$f":"'Land-Based Wind'!W180","v":0.44624941666666668},{"$f":"'Land-Based Wind'!X180","v":0.45224700000000001},{"$f":"'Land-Based Wind'!Y180","v":0.45382986450000001},{"$f":"'Land-Based Wind'!Z180","v":0.45541272900000002},{"$f":"'Land-Based Wind'!AA180","v":0.45699559350000002},{"$f":"'Land-Based Wind'!AB180","v":0.45857845800000002},{"$f":"'Land-Based Wind'!AC180","v":0.46016132250000003},{"$f":"'Land-Based Wind'!AD180","v":0.46174418700000003},{"$f":"'Land-Based Wind'!AE180","v":0.46332705149999998},{"$f":"'Land-Based Wind'!AF180","v":0.46490991600000003},{"$f":"'Land-Based Wind'!AG180","v":0.46649278049999998},{"$f":"'Land-Based Wind'!AH180","v":0.46807564500000004},{"$f":"'Land-Based Wind'!AI180","v":0.46965850949999999},{"$f":"'Land-Based Wind'!AJ180","v":0.47124137400000005},{"$f":"'Land-Based Wind'!AK180","v":0.47282423850000005},{"$f":"'Land-Based Wind'!AL180","v":0.47440710300000005},{"$f":"'Land-Based Wind'!AM180","v":0.4759899675},{"$f":"'Land-Based Wind'!AN180","v":0.477572832},{"$f":"'Land-Based Wind'!AO180","v":0.47915569650000001},{"$f":"'Land-Based Wind'!AP180","v":0.48073856100000001},{"$f":"'Land-Based Wind'!AQ180","v":0.48232142550000001},{"$f":"'Land-Based Wind'!AR180","v":0.48390429000000001}]
["RM3LaLTRG66","RD","Moderate",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L181","v":0.380276},{"$f":"'Land-Based Wind'!M181","v":0.38440283333333336},{"$f":"'Land-Based Wind'!N181","v":0.38852966666666666},{"$f":"'Land-Based Wind'!O181","v":0.39265650000000002},{"$f":"'Land-Based Wind'!P181","v":0.39678333333333332},{"$f":"'Land-Based Wind'!Q181","v":0.40091016666666662},{"$f":"'Land-Based Wind'!R181","v":0.40503700000000004},{"$f":"'Land-Based Wind'!S181","v":0.40916383333333339},{"$f":"'Land-Based Wind'!T181","v":0.4132906666666667},{"$f":"'Land-Based Wind'!U181","v":0.4174175},{"$f":"'Land-Based Wind'!V181","v":0.4215443333333333},{"$f":"'Land-Based Wind'!W181","v":0.42567116666666666},{"$f":"'Land-Based Wind'!X181","v":0.42979800000000001},{"$f":"'Land-Based Wind'!Y181","v":0.43055014650000001},{"$f":"'Land-Based Wind'!Z181","v":0.431302293},{"$f":"'Land-Based Wind'!AA181","v":0.4320544395},{"$f":"'Land-Based Wind'!AB181","v":0.43280658599999999},{"$f":"'Land-Based Wind'!AC181","v":0.43355873250000004},{"$f":"'Land-Based Wind'!AD181","v":0.43431087900000004},{"$f":"'Land-Based Wind'!AE181","v":0.43506302550000003},{"$f":"'Land-Based Wind'!AF181","v":0.43581517200000003},{"$f":"'Land-Based Wind'!AG181","v":0.43656731850000002},{"$f":"'Land-Based Wind'!AH181","v":0.43731946500000002},{"$f":"'Land-Based Wind'!AI181","v":0.43807161150000001},{"$f":"'Land-Based Wind'!AJ181","v":0.43882375800000001},{"$f":"'Land-Based Wind'!AK181","v":0.4395759045},{"$f":"'Land-Based Wind'!AL181","v":0.440328051},{"$f":"'Land-Based Wind'!AM181","v":0.44108019749999999},{"$f":"'Land-Based Wind'!AN181","v":0.44183234399999999},{"$f":"'Land-Based Wind'!AO181","v":0.44258449049999998},{"$f":"'Land-Based Wind'!AP181","v":0.44333663699999998},{"$f":"'Land-Based Wind'!AQ181","v":0.44408878349999997},{"$f":"'Land-Based Wind'!AR181","v":0.44484092999999997}]
["RC3LaLTRG66","RD","Conservative",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L182","v":0.380276},{"$f":"'Land-Based Wind'!M182","v":0.38170525},{"$f":"'Land-Based Wind'!N182","v":0.38313449999999999},{"$f":"'Land-Based Wind'!O182","v":0.38456375000000004},{"$f":"'Land-Based Wind'!P182","v":0.38599300000000003},{"$f":"'Land-Based Wind'!Q182","v":0.38742225000000002},{"$f":"'Land-Based Wind'!R182","v":0.38885149999999996},{"$f":"'Land-Based Wind'!S182","v":0.39028075000000001},{"$f":"'Land-Based Wind'!T182","v":0.39171},{"$f":"'Land-Based Wind'!U182","v":0.39313924999999994},{"$f":"'Land-Based Wind'!V182","v":0.39456849999999993},{"$f":"'Land-Based Wind'!W182","v":0.39599774999999998},{"$f":"'Land-Based Wind'!X182","v":0.39742699999999997},{"$f":"'Land-Based Wind'!Y182","v":0.39777474862499995},{"$f":"'Land-Based Wind'!Z182","v":0.39812249724999998},{"$f":"'Land-Based Wind'!AA182","v":0.39847024587500002},{"$f":"'Land-Based Wind'!AB182","v":0.39881799449999999},{"$f":"'Land-Based Wind'!AC182","v":0.39916574312499997},{"$f":"'Land-Based Wind'!AD182","v":0.39951349174999995},{"$f":"'Land-Based Wind'!AE182","v":0.39986124037500004},{"$f":"'Land-Based Wind'!AF182","v":0.40020898899999996},{"$f":"'Land-Based Wind'!AG182","v":0.40055673762499994},{"$f":"'Land-Based Wind'!AH182","v":0.40090448624999997},{"$f":"'Land-Based Wind'!AI182","v":0.401252234875},{"$f":"'Land-Based Wind'!AJ182","v":0.40159998350000004},{"$f":"'Land-Based Wind'!AK182","v":0.40194773212500001},{"$f":"'Land-Based Wind'!AL182","v":0.40229548074999999},{"$f":"'Land-Based Wind'!AM182","v":0.40264322937500002},{"$f":"'Land-Based Wind'!AN182","v":0.40299097800000006},{"$f":"'Land-Based Wind'!AO182","v":0.40333872662500003},{"$f":"'Land-Based Wind'!AP182","v":0.40368647524999995},{"$f":"'Land-Based Wind'!AQ182","v":0.40403422387499999},{"$f":"'Land-Based Wind'!AR182","v":0.40438197250000002}]
["RA3LaLTRG77","RD","Advanced",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L183","v":0.34510000000000002},{"$f":"'Land-Based Wind'!M183","v":0.35096433333333338},{"$f":"'Land-Based Wind'!N183","v":0.35682866666666668},{"$f":"'Land-Based Wind'!O183","v":0.36269299999999999},{"$f":"'Land-Based Wind'!P183","v":0.36855733333333335},{"$f":"'Land-Based Wind'!Q183","v":0.37442166666666665},{"$f":"'Land-Based Wind'!R183","v":0.38028600000000007},{"$f":"'Land-Based Wind'!S183","v":0.38615033333333337},{"$f":"'Land-Based Wind'!T183","v":0.39201466666666668},{"$f":"'Land-Based Wind'!U183","v":0.39787900000000004},{"$f":"'Land-Based Wind'!V183","v":0.40374333333333334},{"$f":"'Land-Based Wind'!W183","v":0.40960766666666676},{"$f":"'Land-Based Wind'!X183","v":0.41547200000000001},{"$f":"'Land-Based Wind'!Y183","v":0.41713388800000006},{"$f":"'Land-Based Wind'!Z183","v":0.41879577599999995},{"$f":"'Land-Based Wind'!AA183","v":0.42045766400000001},{"$f":"'Land-Based Wind'!AB183","v":0.42211955200000001},{"$f":"'Land-Based Wind'!AC183","v":0.42378143999999995},{"$f":"'Land-Based Wind'!AD183","v":0.42544332800000007},{"$f":"'Land-Based Wind'!AE183","v":0.42710521600000001},{"$f":"'Land-Based Wind'!AF183","v":0.42876710400000001},{"$f":"'Land-Based Wind'!AG183","v":0.43042899200000007},{"$f":"'Land-Based Wind'!AH183","v":0.43209087999999995},{"$f":"'Land-Based Wind'!AI183","v":0.43375276800000001},{"$f":"'Land-Based Wind'!AJ183","v":0.43541465600000001},{"$f":"'Land-Based Wind'!AK183","v":0.43707654399999996},{"$f":"'Land-Based Wind'!AL183","v":0.43873843200000007},{"$f":"'Land-Based Wind'!AM183","v":0.44040032000000001},{"$f":"'Land-Based Wind'!AN183","v":0.44206220800000001},{"$f":"'Land-Based Wind'!AO183","v":0.44372409600000007},{"$f":"'Land-Based Wind'!AP183","v":0.44538598400000007},{"$f":"'Land-Based Wind'!AQ183","v":0.44704787200000001},{"$f":"'Land-Based Wind'!AR183","v":0.44870976000000001}]
["RM3LaLTRG77","RD","Moderate",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L184","v":0.34510000000000002},{"$f":"'Land-Based Wind'!M184","v":0.34881833333333329},{"$f":"'Land-Based Wind'!N184","v":0.35253666666666666},{"$f":"'Land-Based Wind'!O184","v":0.35625499999999999},{"$f":"'Land-Based Wind'!P184","v":0.35997333333333331},{"$f":"'Land-Based Wind'!Q184","v":0.36369166666666669},{"$f":"'Land-Based Wind'!R184","v":0.36741000000000001},{"$f":"'Land-Based Wind'!S184","v":0.37112833333333334},{"$f":"'Land-Based Wind'!T184","v":0.37484666666666672},{"$f":"'Land-Based Wind'!U184","v":0.37856500000000004},{"$f":"'Land-Based Wind'!V184","v":0.38228333333333336},{"$f":"'Land-Based Wind'!W184","v":0.38600166666666674},{"$f":"'Land-Based Wind'!X184","v":0.38972000000000001},{"$f":"'Land-Based Wind'!Y184","v":0.39049944000000003},{"$f":"'Land-Based Wind'!Z184","v":0.39127888000000005},{"$f":"'Land-Based Wind'!AA184","v":0.39205831999999996},{"$f":"'Land-Based Wind'!AB184","v":0.39283776000000004},{"$f":"'Land-Based Wind'!AC184","v":0.39361720000000006},{"$f":"'Land-Based Wind'!AD184","v":0.39439663999999997},{"$f":"'Land-Based Wind'!AE184","v":0.39517608000000004},{"$f":"'Land-Based Wind'!AF184","v":0.39595552000000001},{"$f":"'Land-Based Wind'!AG184","v":0.39673496000000003},{"$f":"'Land-Based Wind'!AH184","v":0.39751440000000005},{"$f":"'Land-Based Wind'!AI184","v":0.39829384000000001},{"$f":"'Land-Based Wind'!AJ184","v":0.39907327999999997},{"$f":"'Land-Based Wind'!AK184","v":0.39985272000000005},{"$f":"'Land-Based Wind'!AL184","v":0.40063215999999996},{"$f":"'Land-Based Wind'!AM184","v":0.40141160000000004},{"$f":"'Land-Based Wind'!AN184","v":0.40219104000000006},{"$f":"'Land-Based Wind'!AO184","v":0.40297048000000002},{"$f":"'Land-Based Wind'!AP184","v":0.40374991999999998},{"$f":"'Land-Based Wind'!AQ184","v":0.40452936},{"$f":"'Land-Based Wind'!AR184","v":0.40530880000000002}]
["RC3LaLTRG77","RD","Conservative",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L185","v":0.34510000000000002},{"$f":"'Land-Based Wind'!M185","v":0.34661858333333334},{"$f":"'Land-Based Wind'!N185","v":0.34813716666666666},{"$f":"'Land-Based Wind'!O185","v":0.34965574999999999},{"$f":"'Land-Based Wind'!P185","v":0.35117433333333331},{"$f":"'Land-Based Wind'!Q185","v":0.35269291666666663},{"$f":"'Land-Based Wind'!R185","v":0.35421150000000007},{"$f":"'Land-Based Wind'!S185","v":0.35573008333333339},{"$f":"'Land-Based Wind'!T185","v":0.35724866666666671},{"$f":"'Land-Based Wind'!U185","v":0.35876725000000004},{"$f":"'Land-Based Wind'!V185","v":0.36028583333333336},{"$f":"'Land-Based Wind'!W185","v":0.36180441666666668},{"$f":"'Land-Based Wind'!X185","v":0.36332300000000001},{"$f":"'Land-Based Wind'!Y185","v":0.36368632299999998},{"$f":"'Land-Based Wind'!Z185","v":0.364049646},{"$f":"'Land-Based Wind'!AA185","v":0.36441296900000003},{"$f":"'Land-Based Wind'!AB185","v":0.364776292},{"$f":"'Land-Based Wind'!AC185","v":0.36513961500000003},{"$f":"'Land-Based Wind'!AD185","v":0.365502938},{"$f":"'Land-Based Wind'!AE185","v":0.36586626100000003},{"$f":"'Land-Based Wind'!AF185","v":0.366229584},{"$f":"'Land-Based Wind'!AG185","v":0.36659290700000002},{"$f":"'Land-Based Wind'!AH185","v":0.36695623000000005},{"$f":"'Land-Based Wind'!AI185","v":0.36731955300000002},{"$f":"'Land-Based Wind'!AJ185","v":0.36768287600000005},{"$f":"'Land-Based Wind'!AK185","v":0.36804619900000002},{"$f":"'Land-Based Wind'!AL185","v":0.36840952199999999},{"$f":"'Land-Based Wind'!AM185","v":0.36877284500000007},{"$f":"'Land-Based Wind'!AN185","v":0.36913616800000004},{"$f":"'Land-Based Wind'!AO185","v":0.36949949100000001},{"$f":"'Land-Based Wind'!AP185","v":0.36986281400000004},{"$f":"'Land-Based Wind'!AQ185","v":0.37022613700000007},{"$f":"'Land-Based Wind'!AR185","v":0.37058946000000004}]
["RA3LaLTRG88","RD","Advanced",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L186","v":0.30421100000000001},{"$f":"'Land-Based Wind'!M186","v":0.30974366666666669},{"$f":"'Land-Based Wind'!N186","v":0.31527633333333333},{"$f":"'Land-Based Wind'!O186","v":0.32080900000000001},{"$f":"'Land-Based Wind'!P186","v":0.3263416666666667},{"$f":"'Land-Based Wind'!Q186","v":0.33187433333333333},{"$f":"'Land-Based Wind'!R186","v":0.33740700000000001},{"$f":"'Land-Based Wind'!S186","v":0.34293966666666664},{"$f":"'Land-Based Wind'!T186","v":0.34847233333333333},{"$f":"'Land-Based Wind'!U186","v":0.35400500000000007},{"$f":"'Land-Based Wind'!V186","v":0.3595376666666667},{"$f":"'Land-Based Wind'!W186","v":0.36507033333333333},{"$f":"'Land-Based Wind'!X186","v":0.37060300000000002},{"$f":"'Land-Based Wind'!Y186","v":0.37227071350000002},{"$f":"'Land-Based Wind'!Z186","v":0.37393842700000002},{"$f":"'Land-Based Wind'!AA186","v":0.37560614050000002},{"$f":"'Land-Based Wind'!AB186","v":0.37727385400000002},{"$f":"'Land-Based Wind'!AC186","v":0.37894156750000002},{"$f":"'Land-Based Wind'!AD186","v":0.38060928100000002},{"$f":"'Land-Based Wind'!AE186","v":0.38227699450000002},{"$f":"'Land-Based Wind'!AF186","v":0.38394470800000002},{"$f":"'Land-Based Wind'!AG186","v":0.38561242150000002},{"$f":"'Land-Based Wind'!AH186","v":0.38728013500000003},{"$f":"'Land-Based Wind'!AI186","v":0.38894784850000003},{"$f":"'Land-Based Wind'!AJ186","v":0.39061556200000003},{"$f":"'Land-Based Wind'!AK186","v":0.39228327550000003},{"$f":"'Land-Based Wind'!AL186","v":0.39395098900000003},{"$f":"'Land-Based Wind'!AM186","v":0.39561870250000003},{"$f":"'Land-Based Wind'!AN186","v":0.39728641600000003},{"$f":"'Land-Based Wind'!AO186","v":0.39895412950000003},{"$f":"'Land-Based Wind'!AP186","v":0.40062184300000003},{"$f":"'Land-Based Wind'!AQ186","v":0.40228955650000009},{"$f":"'Land-Based Wind'!AR186","v":0.40395727000000003}]
["RM3LaLTRG88","RD","Moderate",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L187","v":0.30421100000000001},{"$f":"'Land-Based Wind'!M187","v":0.30769258333333332},{"$f":"'Land-Based Wind'!N187","v":0.3111741666666667},{"$f":"'Land-Based Wind'!O187","v":0.31465575000000001},{"$f":"'Land-Based Wind'!P187","v":0.31813733333333333},{"$f":"'Land-Based Wind'!Q187","v":0.3216189166666667},{"$f":"'Land-Based Wind'!R187","v":0.32510050000000001},{"$f":"'Land-Based Wind'!S187","v":0.32858208333333333},{"$f":"'Land-Based Wind'!T187","v":0.3320636666666667},{"$f":"'Land-Based Wind'!U187","v":0.33554525000000002},{"$f":"'Land-Based Wind'!V187","v":0.33902683333333333},{"$f":"'Land-Based Wind'!W187","v":0.3425084166666667},{"$f":"'Land-Based Wind'!X187","v":0.34599000000000002},{"$f":"'Land-Based Wind'!Y187","v":0.34676847750000001},{"$f":"'Land-Based Wind'!Z187","v":0.34754695499999999},{"$f":"'Land-Based Wind'!AA187","v":0.34832543250000003},{"$f":"'Land-Based Wind'!AB187","v":0.34910391000000002},{"$f":"'Land-Based Wind'!AC187","v":0.3498823875},{"$f":"'Land-Based Wind'!AD187","v":0.35066086500000004},{"$f":"'Land-Based Wind'!AE187","v":0.35143934250000008},{"$f":"'Land-Based Wind'!AF187","v":0.35221782000000001},{"$f":"'Land-Based Wind'!AG187","v":0.3529962975},{"$f":"'Land-Based Wind'!AH187","v":0.35377477500000004},{"$f":"'Land-Based Wind'!AI187","v":0.35455325250000003},{"$f":"'Land-Based Wind'!AJ187","v":0.35533173000000001},{"$f":"'Land-Based Wind'!AK187","v":0.3561102075},{"$f":"'Land-Based Wind'!AL187","v":0.35688868500000004},{"$f":"'Land-Based Wind'!AM187","v":0.35766716250000002},{"$f":"'Land-Based Wind'!AN187","v":0.35844564000000001},{"$f":"'Land-Based Wind'!AO187","v":0.3592241175},{"$f":"'Land-Based Wind'!AP187","v":0.36000259499999998},{"$f":"'Land-Based Wind'!AQ187","v":0.36078107250000002},{"$f":"'Land-Based Wind'!AR187","v":0.36155955000000001}]
["RC3LaLTRG88","RD","Conservative",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L188","v":0.30421100000000001},{"$f":"'Land-Based Wind'!M188","v":0.30569391666666668},{"$f":"'Land-Based Wind'!N188","v":0.30717683333333334},{"$f":"'Land-Based Wind'!O188","v":0.30865975000000001},{"$f":"'Land-Based Wind'!P188","v":0.31014266666666668},{"$f":"'Land-Based Wind'!Q188","v":0.31162558333333334},{"$f":"'Land-Based Wind'!R188","v":0.31310850000000001},{"$f":"'Land-Based Wind'!S188","v":0.31459141666666668},{"$f":"'Land-Based Wind'!T188","v":0.31607433333333335},{"$f":"'Land-Based Wind'!U188","v":0.31755725000000001},{"$f":"'Land-Based Wind'!V188","v":0.31904016666666668},{"$f":"'Land-Based Wind'!W188","v":0.32052308333333335},{"$f":"'Land-Based Wind'!X188","v":0.32200600000000001},{"$f":"'Land-Based Wind'!Y188","v":0.32236825675000003},{"$f":"'Land-Based Wind'!Z188","v":0.32273051349999998},{"$f":"'Land-Based Wind'!AA188","v":0.32309277025000005},{"$f":"'Land-Based Wind'!AB188","v":0.32345502700000001},{"$f":"'Land-Based Wind'!AC188","v":0.32381728375000002},{"$f":"'Land-Based Wind'!AD188","v":0.32417954050000003},{"$f":"'Land-Based Wind'!AE188","v":0.32454179725000004},{"$f":"'Land-Based Wind'!AF188","v":0.324904054},{"$f":"'Land-Based Wind'!AG188","v":0.32526631075000001},{"$f":"'Land-Based Wind'!AH188","v":0.32562856750000002},{"$f":"'Land-Based Wind'!AI188","v":0.32599082425000003},{"$f":"'Land-Based Wind'!AJ188","v":0.32635308100000004},{"$f":"'Land-Based Wind'!AK188","v":0.32671533775},{"$f":"'Land-Based Wind'!AL188","v":0.32707759450000007},{"$f":"'Land-Based Wind'!AM188","v":0.32743985125000002},{"$f":"'Land-Based Wind'!AN188","v":0.32780210800000004},{"$f":"'Land-Based Wind'!AO188","v":0.32816436474999999},{"$f":"'Land-Based Wind'!AP188","v":0.3285266215},{"$f":"'Land-Based Wind'!AQ188","v":0.32888887825000002},{"$f":"'Land-Based Wind'!AR188","v":0.32925113500000003}]
["RA3LaLTRG99","RD","Advanced",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L189","v":0.26000699999999999},{"$f":"'Land-Based Wind'!M189","v":0.26505033333333333},{"$f":"'Land-Based Wind'!N189","v":0.27009366666666662},{"$f":"'Land-Based Wind'!O189","v":0.27513699999999996},{"$f":"'Land-Based Wind'!P189","v":0.28018033333333331},{"$f":"'Land-Based Wind'!Q189","v":0.28522366666666671},{"$f":"'Land-Based Wind'!R189","v":0.290267},{"$f":"'Land-Based Wind'!S189","v":0.29531033333333329},{"$f":"'Land-Based Wind'!T189","v":0.30035366666666669},{"$f":"'Land-Based Wind'!U189","v":0.30539700000000003},{"$f":"'Land-Based Wind'!V189","v":0.31044033333333337},{"$f":"'Land-Based Wind'!W189","v":0.31548366666666666},{"$f":"'Land-Based Wind'!X189","v":0.32052700000000001},{"$f":"'Land-Based Wind'!Y189","v":0.32212963499999997},{"$f":"'Land-Based Wind'!Z189","v":0.32373227000000004},{"$f":"'Land-Based Wind'!AA189","v":0.32533490500000001},{"$f":"'Land-Based Wind'!AB189","v":0.32693754000000003},{"$f":"'Land-Based Wind'!AC189","v":0.32854017499999999},{"$f":"'Land-Based Wind'!AD189","v":0.33014281000000001},{"$f":"'Land-Based Wind'!AE189","v":0.33174544500000003},{"$f":"'Land-Based Wind'!AF189","v":0.33334808000000005},{"$f":"'Land-Based Wind'!AG189","v":0.33495071500000001},{"$f":"'Land-Based Wind'!AH189","v":0.33655335000000008},{"$f":"'Land-Based Wind'!AI189","v":0.33815598500000005},{"$f":"'Land-Based Wind'!AJ189","v":0.33975862000000001},{"$f":"'Land-Based Wind'!AK189","v":0.34136125500000003},{"$f":"'Land-Based Wind'!AL189","v":0.34296389000000005},{"$f":"'Land-Based Wind'!AM189","v":0.34456652500000007},{"$f":"'Land-Based Wind'!AN189","v":0.34616916000000003},{"$f":"'Land-Based Wind'!AO189","v":0.34777179499999999},{"$f":"'Land-Based Wind'!AP189","v":0.34937443000000001},{"$f":"'Land-Based Wind'!AQ189","v":0.35097706500000003},{"$f":"'Land-Based Wind'!AR189","v":0.35257970000000005}]
["RM3LaLTRG99","RD","Moderate",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L190","v":0.26000699999999999},{"$f":"'Land-Based Wind'!M190","v":0.26313674999999997},{"$f":"'Land-Based Wind'!N190","v":0.26626649999999996},{"$f":"'Land-Based Wind'!O190","v":0.26939625},{"$f":"'Land-Based Wind'!P190","v":0.27252599999999999},{"$f":"'Land-Based Wind'!Q190","v":0.27565575000000003},{"$f":"'Land-Based Wind'!R190","v":0.27878549999999996},{"$f":"'Land-Based Wind'!S190","v":0.28191525000000001},{"$f":"'Land-Based Wind'!T190","v":0.28504499999999999},{"$f":"'Land-Based Wind'!U190","v":0.28817474999999998},{"$f":"'Land-Based Wind'!V190","v":0.29130450000000002},{"$f":"'Land-Based Wind'!W190","v":0.29443424999999995},{"$f":"'Land-Based Wind'!X190","v":0.297564},{"$f":"'Land-Based Wind'!Y190","v":0.29830791000000001},{"$f":"'Land-Based Wind'!Z190","v":0.29905181999999997},{"$f":"'Land-Based Wind'!AA190","v":0.29979573000000004},{"$f":"'Land-Based Wind'!AB190","v":0.30053964},{"$f":"'Land-Based Wind'!AC190","v":0.30128354999999996},{"$f":"'Land-Based Wind'!AD190","v":0.30202746000000003},{"$f":"'Land-Based Wind'!AE190","v":0.30277136999999998},{"$f":"'Land-Based Wind'!AF190","v":0.30351528},{"$f":"'Land-Based Wind'!AG190","v":0.30425918999999996},{"$f":"'Land-Based Wind'!AH190","v":0.30500309999999997},{"$f":"'Land-Based Wind'!AI190","v":0.30574700999999999},{"$f":"'Land-Based Wind'!AJ190","v":0.30649092},{"$f":"'Land-Based Wind'!AK190","v":0.30723482999999996},{"$f":"'Land-Based Wind'!AL190","v":0.30797873999999997},{"$f":"'Land-Based Wind'!AM190","v":0.30872265000000004},{"$f":"'Land-Based Wind'!AN190","v":0.30946656},{"$f":"'Land-Based Wind'!AO190","v":0.31021047000000002},{"$f":"'Land-Based Wind'!AP190","v":0.31095437999999997},{"$f":"'Land-Based Wind'!AQ190","v":0.31169829000000004},{"$f":"'Land-Based Wind'!AR190","v":0.3124422}]
["RC3LaLTRG99","RD","Conservative",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L191","v":0.26000699999999999},{"$f":"'Land-Based Wind'!M191","v":0.26137091666666667},{"$f":"'Land-Based Wind'!N191","v":0.26273483333333331},{"$f":"'Land-Based Wind'!O191","v":0.26409874999999999},{"$f":"'Land-Based Wind'!P191","v":0.26546266666666668},{"$f":"'Land-Based Wind'!Q191","v":0.26682658333333337},{"$f":"'Land-Based Wind'!R191","v":0.2681905},{"$f":"'Land-Based Wind'!S191","v":0.26955441666666663},{"$f":"'Land-Based Wind'!T191","v":0.27091833333333332},{"$f":"'Land-Based Wind'!U191","v":0.27228225},{"$f":"'Land-Based Wind'!V191","v":0.27364616666666669},{"$f":"'Land-Based Wind'!W191","v":0.27501008333333332},{"$f":"'Land-Based Wind'!X191","v":0.27637400000000001},{"$f":"'Land-Based Wind'!Y191","v":0.27671946749999998},{"$f":"'Land-Based Wind'!Z191","v":0.27706493500000001},{"$f":"'Land-Based Wind'!AA191","v":0.27741040249999999},{"$f":"'Land-Based Wind'!AB191","v":0.27775587000000002},{"$f":"'Land-Based Wind'!AC191","v":0.27810133749999999},{"$f":"'Land-Based Wind'!AD191","v":0.27844680500000002},{"$f":"'Land-Based Wind'!AE191","v":0.27879227249999999},{"$f":"'Land-Based Wind'!AF191","v":0.27913774000000002},{"$f":"'Land-Based Wind'!AG191","v":0.2794832075},{"$f":"'Land-Based Wind'!AH191","v":0.27982867499999997},{"$f":"'Land-Based Wind'!AI191","v":0.28017414250000006},{"$f":"'Land-Based Wind'!AJ191","v":0.28051960999999997},{"$f":"'Land-Based Wind'!AK191","v":0.2808650775},{"$f":"'Land-Based Wind'!AL191","v":0.28121054499999998},{"$f":"'Land-Based Wind'!AM191","v":0.28155601250000001},{"$f":"'Land-Based Wind'!AN191","v":0.28190147999999998},{"$f":"'Land-Based Wind'!AO191","v":0.28224694749999996},{"$f":"'Land-Based Wind'!AP191","v":0.28259241499999999},{"$f":"'Land-Based Wind'!AQ191","v":0.28293788249999996},{"$f":"'Land-Based Wind'!AR191","v":0.28328334999999999}]
["RA3LaLTRG100","RD","Advanced",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L192","v":0.16489999999999999},{"$f":"'Land-Based Wind'!M192","v":0.16826408333333331},{"$f":"'Land-Based Wind'!N192","v":0.17162816666666666},{"$f":"'Land-Based Wind'!O192","v":0.17499224999999999},{"$f":"'Land-Based Wind'!P192","v":0.17835633333333334},{"$f":"'Land-Based Wind'!Q192","v":0.18172041666666669},{"$f":"'Land-Based Wind'!R192","v":0.18508449999999999},{"$f":"'Land-Based Wind'!S192","v":0.18844858333333336},{"$f":"'Land-Based Wind'!T192","v":0.19181266666666666},{"$f":"'Land-Based Wind'!U192","v":0.19517675000000001},{"$f":"'Land-Based Wind'!V192","v":0.19854083333333336},{"$f":"'Land-Based Wind'!W192","v":0.20190491666666666},{"$f":"'Land-Based Wind'!X192","v":0.20526900000000001},{"$f":"'Land-Based Wind'!Y192","v":0.20639797950000002},{"$f":"'Land-Based Wind'!Z192","v":0.20752695900000001},{"$f":"'Land-Based Wind'!AA192","v":0.20865593850000003},{"$f":"'Land-Based Wind'!AB192","v":0.20978491799999999},{"$f":"'Land-Based Wind'!AC192","v":0.2109138975},{"$f":"'Land-Based Wind'!AD192","v":0.21204287700000002},{"$f":"'Land-Based Wind'!AE192","v":0.21317185649999998},{"$f":"'Land-Based Wind'!AF192","v":0.21430083599999999},{"$f":"'Land-Based Wind'!AG192","v":0.21542981550000001},{"$f":"'Land-Based Wind'!AH192","v":0.216558795},{"$f":"'Land-Based Wind'!AI192","v":0.21768777450000001},{"$f":"'Land-Based Wind'!AJ192","v":0.21881675400000003},{"$f":"'Land-Based Wind'!AK192","v":0.21994573349999999},{"$f":"'Land-Based Wind'!AL192","v":0.22107471300000001},{"$f":"'Land-Based Wind'!AM192","v":0.22220369250000002},{"$f":"'Land-Based Wind'!AN192","v":0.22333267200000001},{"$f":"'Land-Based Wind'!AO192","v":0.22446165150000003},{"$f":"'Land-Based Wind'!AP192","v":0.22559063099999999},{"$f":"'Land-Based Wind'!AQ192","v":0.22671961050000006},{"$f":"'Land-Based Wind'!AR192","v":0.22784859000000002}]
["RM3LaLTRG100","RD","Moderate",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L193","v":0.16489999999999999},{"$f":"'Land-Based Wind'!M193","v":0.16681266666666664},{"$f":"'Land-Based Wind'!N193","v":0.16872533333333331},{"$f":"'Land-Based Wind'!O193","v":0.17063799999999998},{"$f":"'Land-Based Wind'!P193","v":0.17255066666666666},{"$f":"'Land-Based Wind'!Q193","v":0.17446333333333333},{"$f":"'Land-Based Wind'!R193","v":0.17637599999999998},{"$f":"'Land-Based Wind'!S193","v":0.17828866666666668},{"$f":"'Land-Based Wind'!T193","v":0.18020133333333332},{"$f":"'Land-Based Wind'!U193","v":0.182114},{"$f":"'Land-Based Wind'!V193","v":0.18402666666666667},{"$f":"'Land-Based Wind'!W193","v":0.18593933333333332},{"$f":"'Land-Based Wind'!X193","v":0.18785199999999999},{"$f":"'Land-Based Wind'!Y193","v":0.188368593},{"$f":"'Land-Based Wind'!Z193","v":0.18888518599999998},{"$f":"'Land-Based Wind'!AA193","v":0.18940177899999999},{"$f":"'Land-Based Wind'!AB193","v":0.189918372},{"$f":"'Land-Based Wind'!AC193","v":0.19043496499999998},{"$f":"'Land-Based Wind'!AD193","v":0.19095155799999999},{"$f":"'Land-Based Wind'!AE193","v":0.19146815099999998},{"$f":"'Land-Based Wind'!AF193","v":0.19198474399999998},{"$f":"'Land-Based Wind'!AG193","v":0.19250133699999999},{"$f":"'Land-Based Wind'!AH193","v":0.19301792999999998},{"$f":"'Land-Based Wind'!AI193","v":0.19353452299999999},{"$f":"'Land-Based Wind'!AJ193","v":0.19405111599999997},{"$f":"'Land-Based Wind'!AK193","v":0.19456770899999998},{"$f":"'Land-Based Wind'!AL193","v":0.19508430199999999},{"$f":"'Land-Based Wind'!AM193","v":0.195600895},{"$f":"'Land-Based Wind'!AN193","v":0.19611748800000001},{"$f":"'Land-Based Wind'!AO193","v":0.19663408099999996},{"$f":"'Land-Based Wind'!AP193","v":0.19715067399999997},{"$f":"'Land-Based Wind'!AQ193","v":0.19766726699999998},{"$f":"'Land-Based Wind'!AR193","v":0.19818385999999999}]
["RC3LaLTRG100","RD","Conservative",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L194","v":0.16489999999999999},{"$f":"'Land-Based Wind'!M194","v":0.16561866666666666},{"$f":"'Land-Based Wind'!N194","v":0.16633733333333334},{"$f":"'Land-Based Wind'!O194","v":0.16705600000000001},{"$f":"'Land-Based Wind'!P194","v":0.16777466666666666},{"$f":"'Land-Based Wind'!Q194","v":0.1684933333333333},{"$f":"'Land-Based Wind'!R194","v":0.169212},{"$f":"'Land-Based Wind'!S194","v":0.16993066666666667},{"$f":"'Land-Based Wind'!T194","v":0.17064933333333335},{"$f":"'Land-Based Wind'!U194","v":0.17136799999999999},{"$f":"'Land-Based Wind'!V194","v":0.17208666666666669},{"$f":"'Land-Based Wind'!W194","v":0.17280533333333334},{"$f":"'Land-Based Wind'!X194","v":0.17352400000000001},{"$f":"'Land-Based Wind'!Y194","v":0.17376259550000001},{"$f":"'Land-Based Wind'!Z194","v":0.17400119100000003},{"$f":"'Land-Based Wind'!AA194","v":0.17423978649999999},{"$f":"'Land-Based Wind'!AB194","v":0.17447838200000002},{"$f":"'Land-Based Wind'!AC194","v":0.17471697750000001},{"$f":"'Land-Based Wind'!AD194","v":0.17495557300000003},{"$f":"'Land-Based Wind'!AE194","v":0.17519416850000002},{"$f":"'Land-Based Wind'!AF194","v":0.17543276400000002},{"$f":"'Land-Based Wind'!AG194","v":0.17567135950000004},{"$f":"'Land-Based Wind'!AH194","v":0.17590995500000001},{"$f":"'Land-Based Wind'!AI194","v":0.17614855050000003},{"$f":"'Land-Based Wind'!AJ194","v":0.17638714600000002},{"$f":"'Land-Based Wind'!AK194","v":0.17662574150000004},{"$f":"'Land-Based Wind'!AL194","v":0.17686433700000001},{"$f":"'Land-Based Wind'!AM194","v":0.17710293250000003},{"$f":"'Land-Based Wind'!AN194","v":0.17734152800000003},{"$f":"'Land-Based Wind'!AO194","v":0.17758012350000002},{"$f":"'Land-Based Wind'!AP194","v":0.17781871900000004},{"$f":"'Land-Based Wind'!AQ194","v":0.17805731450000001},{"$f":"'Land-Based Wind'!AR194","v":0.17829591000000003}]
["RA3CoSeattle","RD","Advanced",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L100","v":0.12433102216444522},{"$f":"'Solar - PV Dist. Comm'!M100","v":0.12622656863846854},{"$f":"'Solar - PV Dist. Comm'!N100","v":0.12812211511249186},{"$f":"'Solar - PV Dist. Comm'!O100","v":0.13001766158651518},{"$f":"'Solar - PV Dist. Comm'!P100","v":0.13191320806053849},{"$f":"'Solar - PV Dist. Comm'!Q100","v":0.13380875453456181},{"$f":"'Solar - PV Dist. Comm'!R100","v":0.13570430100858513},{"$f":"'Solar - PV Dist. Comm'!S100","v":0.13759984748260845},{"$f":"'Solar - PV Dist. Comm'!T100","v":0.13949539395663177},{"$f":"'Solar - PV Dist. Comm'!U100","v":0.14139094043065509},{"$f":"'Solar - PV Dist. Comm'!V100","v":0.14328648690467841},{"$f":"'Solar - PV Dist. Comm'!W100","v":0.14518203337870172},{"$f":"'Solar - PV Dist. Comm'!X100","v":0.14707757985272515},{"$f":"'Solar - PV Dist. Comm'!Y100","v":0.14780235362578464},{"$f":"'Solar - PV Dist. Comm'!Z100","v":0.14852712739884413},{"$f":"'Solar - PV Dist. Comm'!AA100","v":0.14925190117190362},{"$f":"'Solar - PV Dist. Comm'!AB100","v":0.14997667494496311},{"$f":"'Solar - PV Dist. Comm'!AC100","v":0.1507014487180226},{"$f":"'Solar - PV Dist. Comm'!AD100","v":0.15142622249108209},{"$f":"'Solar - PV Dist. Comm'!AE100","v":0.15215099626414158},{"$f":"'Solar - PV Dist. Comm'!AF100","v":0.15287577003720107},{"$f":"'Solar - PV Dist. Comm'!AG100","v":0.15360054381026056},{"$f":"'Solar - PV Dist. Comm'!AH100","v":0.15432531758332005},{"$f":"'Solar - PV Dist. Comm'!AI100","v":0.15505009135637954},{"$f":"'Solar - PV Dist. Comm'!AJ100","v":0.15577486512943903},{"$f":"'Solar - PV Dist. Comm'!AK100","v":0.15649963890249852},{"$f":"'Solar - PV Dist. Comm'!AL100","v":0.15722441267555801},{"$f":"'Solar - PV Dist. Comm'!AM100","v":0.1579491864486175},{"$f":"'Solar - PV Dist. Comm'!AN100","v":0.15867396022167699},{"$f":"'Solar - PV Dist. Comm'!AO100","v":0.15939873399473647},{"$f":"'Solar - PV Dist. Comm'!AP100","v":0.16012350776779596},{"$f":"'Solar - PV Dist. Comm'!AQ100","v":0.16084828154085545},{"$f":"'Solar - PV Dist. Comm'!AR100","v":0.16157305531391514}]
["RM3CoSeattle","RD","Moderate",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L101","v":0.12433102216444522},{"$f":"'Solar - PV Dist. Comm'!M101","v":0.12518391386761571},{"$f":"'Solar - PV Dist. Comm'!N101","v":0.1260368055707862},{"$f":"'Solar - PV Dist. Comm'!O101","v":0.12688969727395669},{"$f":"'Solar - PV Dist. Comm'!P101","v":0.12774258897712717},{"$f":"'Solar - PV Dist. Comm'!Q101","v":0.12859548068029766},{"$f":"'Solar - PV Dist. Comm'!R101","v":0.12944837238346815},{"$f":"'Solar - PV Dist. Comm'!S101","v":0.13030126408663864},{"$f":"'Solar - PV Dist. Comm'!T101","v":0.13115415578980913},{"$f":"'Solar - PV Dist. Comm'!U101","v":0.13200704749297962},{"$f":"'Solar - PV Dist. Comm'!V101","v":0.13285993919615011},{"$f":"'Solar - PV Dist. Comm'!W101","v":0.13371283089932059},{"$f":"'Solar - PV Dist. Comm'!X101","v":0.134565722602491},{"$f":"'Solar - PV Dist. Comm'!Y101","v":0.13519131546500271},{"$f":"'Solar - PV Dist. Comm'!Z101","v":0.13581690832751442},{"$f":"'Solar - PV Dist. Comm'!AA101","v":0.13644250119002613},{"$f":"'Solar - PV Dist. Comm'!AB101","v":0.13706809405253784},{"$f":"'Solar - PV Dist. Comm'!AC101","v":0.13769368691504955},{"$f":"'Solar - PV Dist. Comm'!AD101","v":0.13831927977756125},{"$f":"'Solar - PV Dist. Comm'!AE101","v":0.13894487264007296},{"$f":"'Solar - PV Dist. Comm'!AF101","v":0.13957046550258467},{"$f":"'Solar - PV Dist. Comm'!AG101","v":0.14019605836509638},{"$f":"'Solar - PV Dist. Comm'!AH101","v":0.14082165122760809},{"$f":"'Solar - PV Dist. Comm'!AI101","v":0.1414472440901198},{"$f":"'Solar - PV Dist. Comm'!AJ101","v":0.14207283695263151},{"$f":"'Solar - PV Dist. Comm'!AK101","v":0.14269842981514322},{"$f":"'Solar - PV Dist. Comm'!AL101","v":0.14332402267765493},{"$f":"'Solar - PV Dist. Comm'!AM101","v":0.14394961554016664},{"$f":"'Solar - PV Dist. Comm'!AN101","v":0.14457520840267835},{"$f":"'Solar - PV Dist. Comm'!AO101","v":0.14520080126519005},{"$f":"'Solar - PV Dist. Comm'!AP101","v":0.14582639412770176},{"$f":"'Solar - PV Dist. Comm'!AQ101","v":0.14645198699021347},{"$f":"'Solar - PV Dist. Comm'!AR101","v":0.14707757985272515}]
["RC3CoSeattle","RD","Conservative",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L102","v":0.12433102216444522},{"$f":"'Solar - PV Dist. Comm'!M102","v":0.12433102216444522},{"$f":"'Solar - PV Dist. Comm'!N102","v":0.12433102216444522},{"$f":"'Solar - PV Dist. Comm'!O102","v":0.12433102216444522},{"$f":"'Solar - PV Dist. Comm'!P102","v":0.12433102216444522},{"$f":"'Solar - PV Dist. Comm'!Q102","v":0.12433102216444522},{"$f":"'Solar - PV Dist. Comm'!R102","v":0.12433102216444522},{"$f":"'Solar - PV Dist. Comm'!S102","v":0.12433102216444522},{"$f":"'Solar - PV Dist. Comm'!T102","v":0.12433102216444522},{"$f":"'Solar - PV Dist. Comm'!U102","v":0.12433102216444522},{"$f":"'Solar - PV Dist. Comm'!V102","v":0.12433102216444522},{"$f":"'Solar - PV Dist. Comm'!W102","v":0.12433102216444522},{"$f":"'Solar - PV Dist. Comm'!X102","v":0.12433102216444522},{"$f":"'Solar - PV Dist. Comm'!Y102","v":0.12484275718634751},{"$f":"'Solar - PV Dist. Comm'!Z102","v":0.12535449220824979},{"$f":"'Solar - PV Dist. Comm'!AA102","v":0.12586622723015209},{"$f":"'Solar - PV Dist. Comm'!AB102","v":0.12637796225205439},{"$f":"'Solar - PV Dist. Comm'!AC102","v":0.12688969727395669},{"$f":"'Solar - PV Dist. Comm'!AD102","v":0.12740143229585899},{"$f":"'Solar - PV Dist. Comm'!AE102","v":0.12791316731776128},{"$f":"'Solar - PV Dist. Comm'!AF102","v":0.12842490233966358},{"$f":"'Solar - PV Dist. Comm'!AG102","v":0.12893663736156588},{"$f":"'Solar - PV Dist. Comm'!AH102","v":0.12944837238346818},{"$f":"'Solar - PV Dist. Comm'!AI102","v":0.12996010740537048},{"$f":"'Solar - PV Dist. Comm'!AJ102","v":0.13047184242727278},{"$f":"'Solar - PV Dist. Comm'!AK102","v":0.13098357744917508},{"$f":"'Solar - PV Dist. Comm'!AL102","v":0.13149531247107737},{"$f":"'Solar - PV Dist. Comm'!AM102","v":0.13200704749297967},{"$f":"'Solar - PV Dist. Comm'!AN102","v":0.13251878251488197},{"$f":"'Solar - PV Dist. Comm'!AO102","v":0.13303051753678427},{"$f":"'Solar - PV Dist. Comm'!AP102","v":0.13354225255868657},{"$f":"'Solar - PV Dist. Comm'!AQ102","v":0.13405398758058887},{"$f":"'Solar - PV Dist. Comm'!AR102","v":0.134565722602491}]
["RA3CoChicago","RD","Advanced",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L103","v":0.14414453566991653},{"$f":"'Solar - PV Dist. Comm'!M103","v":0.1463310104463813},{"$f":"'Solar - PV Dist. Comm'!N103","v":0.14851748522284608},{"$f":"'Solar - PV Dist. Comm'!O103","v":0.15070395999931085},{"$f":"'Solar - PV Dist. Comm'!P103","v":0.15289043477577563},{"$f":"'Solar - PV Dist. Comm'!Q103","v":0.15507690955224041},{"$f":"'Solar - PV Dist. Comm'!R103","v":0.15726338432870518},{"$f":"'Solar - PV Dist. Comm'!S103","v":0.15944985910516996},{"$f":"'Solar - PV Dist. Comm'!T103","v":0.16163633388163473},{"$f":"'Solar - PV Dist. Comm'!U103","v":0.16382280865809951},{"$f":"'Solar - PV Dist. Comm'!V103","v":0.16600928343456428},{"$f":"'Solar - PV Dist. Comm'!W103","v":0.16819575821102906},{"$f":"'Solar - PV Dist. Comm'!X103","v":0.17038223298749378},{"$f":"'Solar - PV Dist. Comm'!Y103","v":0.17120728362597509},{"$f":"'Solar - PV Dist. Comm'!Z103","v":0.17203233426445641},{"$f":"'Solar - PV Dist. Comm'!AA103","v":0.17285738490293773},{"$f":"'Solar - PV Dist. Comm'!AB103","v":0.17368243554141904},{"$f":"'Solar - PV Dist. Comm'!AC103","v":0.17450748617990036},{"$f":"'Solar - PV Dist. Comm'!AD103","v":0.17533253681838168},{"$f":"'Solar - PV Dist. Comm'!AE103","v":0.176157587456863},{"$f":"'Solar - PV Dist. Comm'!AF103","v":0.17698263809534431},{"$f":"'Solar - PV Dist. Comm'!AG103","v":0.17780768873382563},{"$f":"'Solar - PV Dist. Comm'!AH103","v":0.17863273937230695},{"$f":"'Solar - PV Dist. Comm'!AI103","v":0.17945779001078827},{"$f":"'Solar - PV Dist. Comm'!AJ103","v":0.18028284064926958},{"$f":"'Solar - PV Dist. Comm'!AK103","v":0.1811078912877509},{"$f":"'Solar - PV Dist. Comm'!AL103","v":0.18193294192623222},{"$f":"'Solar - PV Dist. Comm'!AM103","v":0.18275799256471353},{"$f":"'Solar - PV Dist. Comm'!AN103","v":0.18358304320319485},{"$f":"'Solar - PV Dist. Comm'!AO103","v":0.18440809384167617},{"$f":"'Solar - PV Dist. Comm'!AP103","v":0.18523314448015749},{"$f":"'Solar - PV Dist. Comm'!AQ103","v":0.1860581951186388},{"$f":"'Solar - PV Dist. Comm'!AR103","v":0.18688324575712031}]
["RM3CoChicago","RD","Moderate",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L104","v":0.14414453566991653},{"$f":"'Solar - PV Dist. Comm'!M104","v":0.14513044827294264},{"$f":"'Solar - PV Dist. Comm'!N104","v":0.14611636087596874},{"$f":"'Solar - PV Dist. Comm'!O104","v":0.14710227347899485},{"$f":"'Solar - PV Dist. Comm'!P104","v":0.14808818608202096},{"$f":"'Solar - PV Dist. Comm'!Q104","v":0.14907409868504706},{"$f":"'Solar - PV Dist. Comm'!R104","v":0.15006001128807317},{"$f":"'Solar - PV Dist. Comm'!S104","v":0.15104592389109928},{"$f":"'Solar - PV Dist. Comm'!T104","v":0.15203183649412538},{"$f":"'Solar - PV Dist. Comm'!U104","v":0.15301774909715149},{"$f":"'Solar - PV Dist. Comm'!V104","v":0.1540036617001776},{"$f":"'Solar - PV Dist. Comm'!W104","v":0.1549895743032037},{"$f":"'Solar - PV Dist. Comm'!X104","v":0.15597548690622989},{"$f":"'Solar - PV Dist. Comm'!Y104","v":0.1566958242102931},{"$f":"'Solar - PV Dist. Comm'!Z104","v":0.15741616151435631},{"$f":"'Solar - PV Dist. Comm'!AA104","v":0.15813649881841951},{"$f":"'Solar - PV Dist. Comm'!AB104","v":0.15885683612248272},{"$f":"'Solar - PV Dist. Comm'!AC104","v":0.15957717342654593},{"$f":"'Solar - PV Dist. Comm'!AD104","v":0.16029751073060913},{"$f":"'Solar - PV Dist. Comm'!AE104","v":0.16101784803467234},{"$f":"'Solar - PV Dist. Comm'!AF104","v":0.16173818533873555},{"$f":"'Solar - PV Dist. Comm'!AG104","v":0.16245852264279875},{"$f":"'Solar - PV Dist. Comm'!AH104","v":0.16317885994686196},{"$f":"'Solar - PV Dist. Comm'!AI104","v":0.16389919725092517},{"$f":"'Solar - PV Dist. Comm'!AJ104","v":0.16461953455498837},{"$f":"'Solar - PV Dist. Comm'!AK104","v":0.16533987185905158},{"$f":"'Solar - PV Dist. Comm'!AL104","v":0.16606020916311479},{"$f":"'Solar - PV Dist. Comm'!AM104","v":0.16678054646717799},{"$f":"'Solar - PV Dist. Comm'!AN104","v":0.1675008837712412},{"$f":"'Solar - PV Dist. Comm'!AO104","v":0.16822122107530441},{"$f":"'Solar - PV Dist. Comm'!AP104","v":0.16894155837936761},{"$f":"'Solar - PV Dist. Comm'!AQ104","v":0.16966189568343082},{"$f":"'Solar - PV Dist. Comm'!AR104","v":0.17038223298749378}]
["RC3CoChicago","RD","Conservative",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L105","v":0.14414453566991653},{"$f":"'Solar - PV Dist. Comm'!M105","v":0.14414453566991653},{"$f":"'Solar - PV Dist. Comm'!N105","v":0.14414453566991653},{"$f":"'Solar - PV Dist. Comm'!O105","v":0.14414453566991653},{"$f":"'Solar - PV Dist. Comm'!P105","v":0.14414453566991653},{"$f":"'Solar - PV Dist. Comm'!Q105","v":0.14414453566991653},{"$f":"'Solar - PV Dist. Comm'!R105","v":0.14414453566991653},{"$f":"'Solar - PV Dist. Comm'!S105","v":0.14414453566991653},{"$f":"'Solar - PV Dist. Comm'!T105","v":0.14414453566991653},{"$f":"'Solar - PV Dist. Comm'!U105","v":0.14414453566991653},{"$f":"'Solar - PV Dist. Comm'!V105","v":0.14414453566991653},{"$f":"'Solar - PV Dist. Comm'!W105","v":0.14414453566991653},{"$f":"'Solar - PV Dist. Comm'!X105","v":0.14414453566991653},{"$f":"'Solar - PV Dist. Comm'!Y105","v":0.1447360832317322},{"$f":"'Solar - PV Dist. Comm'!Z105","v":0.14532763079354788},{"$f":"'Solar - PV Dist. Comm'!AA105","v":0.14591917835536355},{"$f":"'Solar - PV Dist. Comm'!AB105","v":0.14651072591717923},{"$f":"'Solar - PV Dist. Comm'!AC105","v":0.1471022734789949},{"$f":"'Solar - PV Dist. Comm'!AD105","v":0.14769382104081058},{"$f":"'Solar - PV Dist. Comm'!AE105","v":0.14828536860262626},{"$f":"'Solar - PV Dist. Comm'!AF105","v":0.14887691616444193},{"$f":"'Solar - PV Dist. Comm'!AG105","v":0.14946846372625761},{"$f":"'Solar - PV Dist. Comm'!AH105","v":0.15006001128807328},{"$f":"'Solar - PV Dist. Comm'!AI105","v":0.15065155884988896},{"$f":"'Solar - PV Dist. Comm'!AJ105","v":0.15124310641170463},{"$f":"'Solar - PV Dist. Comm'!AK105","v":0.15183465397352031},{"$f":"'Solar - PV Dist. Comm'!AL105","v":0.15242620153533598},{"$f":"'Solar - PV Dist. Comm'!AM105","v":0.15301774909715166},{"$f":"'Solar - PV Dist. Comm'!AN105","v":0.15360929665896733},{"$f":"'Solar - PV Dist. Comm'!AO105","v":0.15420084422078301},{"$f":"'Solar - PV Dist. Comm'!AP105","v":0.15479239178259868},{"$f":"'Solar - PV Dist. Comm'!AQ105","v":0.15538393934441436},{"$f":"'Solar - PV Dist. Comm'!AR105","v":0.15597548690622989}]
["RA3CoKansasy","RD","Advanced",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L106","v":0.15375731219563551},{"$f":"'Solar - PV Dist. Comm'!M106","v":0.15609117796675606},{"$f":"'Solar - PV Dist. Comm'!N106","v":0.15842504373787661},{"$f":"'Solar - PV Dist. Comm'!O106","v":0.16075890950899716},{"$f":"'Solar - PV Dist. Comm'!P106","v":0.1630927752801177},{"$f":"'Solar - PV Dist. Comm'!Q106","v":0.16542664105123825},{"$f":"'Solar - PV Dist. Comm'!R106","v":0.1677605068223588},{"$f":"'Solar - PV Dist. Comm'!S106","v":0.17009437259347934},{"$f":"'Solar - PV Dist. Comm'!T106","v":0.17242823836459989},{"$f":"'Solar - PV Dist. Comm'!U106","v":0.17476210413572044},{"$f":"'Solar - PV Dist. Comm'!V106","v":0.17709596990684098},{"$f":"'Solar - PV Dist. Comm'!W106","v":0.17942983567796153},{"$f":"'Solar - PV Dist. Comm'!X106","v":0.18176370144908197},{"$f":"'Solar - PV Dist. Comm'!Y106","v":0.18265190259103289},{"$f":"'Solar - PV Dist. Comm'!Z106","v":0.18354010373298382},{"$f":"'Solar - PV Dist. Comm'!AA106","v":0.18442830487493475},{"$f":"'Solar - PV Dist. Comm'!AB106","v":0.18531650601688568},{"$f":"'Solar - PV Dist. Comm'!AC106","v":0.18620470715883661},{"$f":"'Solar - PV Dist. Comm'!AD106","v":0.18709290830078754},{"$f":"'Solar - PV Dist. Comm'!AE106","v":0.18798110944273846},{"$f":"'Solar - PV Dist. Comm'!AF106","v":0.18886931058468939},{"$f":"'Solar - PV Dist. Comm'!AG106","v":0.18975751172664032},{"$f":"'Solar - PV Dist. Comm'!AH106","v":0.19064571286859125},{"$f":"'Solar - PV Dist. Comm'!AI106","v":0.19153391401054218},{"$f":"'Solar - PV Dist. Comm'!AJ106","v":0.19242211515249311},{"$f":"'Solar - PV Dist. Comm'!AK106","v":0.19331031629444403},{"$f":"'Solar - PV Dist. Comm'!AL106","v":0.19419851743639496},{"$f":"'Solar - PV Dist. Comm'!AM106","v":0.19508671857834589},{"$f":"'Solar - PV Dist. Comm'!AN106","v":0.19597491972029682},{"$f":"'Solar - PV Dist. Comm'!AO106","v":0.19686312086224775},{"$f":"'Solar - PV Dist. Comm'!AP106","v":0.19775132200419868},{"$f":"'Solar - PV Dist. Comm'!AQ106","v":0.1986395231461496},{"$f":"'Solar - PV Dist. Comm'!AR106","v":0.19952772428810067}]
["RM3CoKansasy","RD","Moderate",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L107","v":0.15375731219563551},{"$f":"'Solar - PV Dist. Comm'!M107","v":0.15480785033975258},{"$f":"'Solar - PV Dist. Comm'!N107","v":0.15585838848386965},{"$f":"'Solar - PV Dist. Comm'!O107","v":0.15690892662798672},{"$f":"'Solar - PV Dist. Comm'!P107","v":0.15795946477210379},{"$f":"'Solar - PV Dist. Comm'!Q107","v":0.15901000291622086},{"$f":"'Solar - PV Dist. Comm'!R107","v":0.16006054106033793},{"$f":"'Solar - PV Dist. Comm'!S107","v":0.161111079204455},{"$f":"'Solar - PV Dist. Comm'!T107","v":0.16216161734857207},{"$f":"'Solar - PV Dist. Comm'!U107","v":0.16321215549268914},{"$f":"'Solar - PV Dist. Comm'!V107","v":0.16426269363680621},{"$f":"'Solar - PV Dist. Comm'!W107","v":0.16531323178092328},{"$f":"'Solar - PV Dist. Comm'!X107","v":0.16636376992504032},{"$f":"'Solar - PV Dist. Comm'!Y107","v":0.1671337665012424},{"$f":"'Solar - PV Dist. Comm'!Z107","v":0.16790376307744448},{"$f":"'Solar - PV Dist. Comm'!AA107","v":0.16867375965364656},{"$f":"'Solar - PV Dist. Comm'!AB107","v":0.16944375622984864},{"$f":"'Solar - PV Dist. Comm'!AC107","v":0.17021375280605072},{"$f":"'Solar - PV Dist. Comm'!AD107","v":0.1709837493822528},{"$f":"'Solar - PV Dist. Comm'!AE107","v":0.17175374595845488},{"$f":"'Solar - PV Dist. Comm'!AF107","v":0.17252374253465697},{"$f":"'Solar - PV Dist. Comm'!AG107","v":0.17329373911085905},{"$f":"'Solar - PV Dist. Comm'!AH107","v":0.17406373568706113},{"$f":"'Solar - PV Dist. Comm'!AI107","v":0.17483373226326321},{"$f":"'Solar - PV Dist. Comm'!AJ107","v":0.17560372883946529},{"$f":"'Solar - PV Dist. Comm'!AK107","v":0.17637372541566737},{"$f":"'Solar - PV Dist. Comm'!AL107","v":0.17714372199186945},{"$f":"'Solar - PV Dist. Comm'!AM107","v":0.17791371856807153},{"$f":"'Solar - PV Dist. Comm'!AN107","v":0.17868371514427361},{"$f":"'Solar - PV Dist. Comm'!AO107","v":0.17945371172047569},{"$f":"'Solar - PV Dist. Comm'!AP107","v":0.18022370829667778},{"$f":"'Solar - PV Dist. Comm'!AQ107","v":0.18099370487287986},{"$f":"'Solar - PV Dist. Comm'!AR107","v":0.18176370144908197}]
["RC3CoKansasy","RD","Conservative",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L108","v":0.15375731219563551},{"$f":"'Solar - PV Dist. Comm'!M108","v":0.15375731219563551},{"$f":"'Solar - PV Dist. Comm'!N108","v":0.15375731219563551},{"$f":"'Solar - PV Dist. Comm'!O108","v":0.15375731219563551},{"$f":"'Solar - PV Dist. Comm'!P108","v":0.15375731219563551},{"$f":"'Solar - PV Dist. Comm'!Q108","v":0.15375731219563551},{"$f":"'Solar - PV Dist. Comm'!R108","v":0.15375731219563551},{"$f":"'Solar - PV Dist. Comm'!S108","v":0.15375731219563551},{"$f":"'Solar - PV Dist. Comm'!T108","v":0.15375731219563551},{"$f":"'Solar - PV Dist. Comm'!U108","v":0.15375731219563551},{"$f":"'Solar - PV Dist. Comm'!V108","v":0.15375731219563551},{"$f":"'Solar - PV Dist. Comm'!W108","v":0.15375731219563551},{"$f":"'Solar - PV Dist. Comm'!X108","v":0.15375731219563551},{"$f":"'Solar - PV Dist. Comm'!Y108","v":0.15438763508210576},{"$f":"'Solar - PV Dist. Comm'!Z108","v":0.15501795796857601},{"$f":"'Solar - PV Dist. Comm'!AA108","v":0.15564828085504626},{"$f":"'Solar - PV Dist. Comm'!AB108","v":0.1562786037415165},{"$f":"'Solar - PV Dist. Comm'!AC108","v":0.15690892662798675},{"$f":"'Solar - PV Dist. Comm'!AD108","v":0.157539249514457},{"$f":"'Solar - PV Dist. Comm'!AE108","v":0.15816957240092724},{"$f":"'Solar - PV Dist. Comm'!AF108","v":0.15879989528739749},{"$f":"'Solar - PV Dist. Comm'!AG108","v":0.15943021817386774},{"$f":"'Solar - PV Dist. Comm'!AH108","v":0.16006054106033799},{"$f":"'Solar - PV Dist. Comm'!AI108","v":0.16069086394680823},{"$f":"'Solar - PV Dist. Comm'!AJ108","v":0.16132118683327848},{"$f":"'Solar - PV Dist. Comm'!AK108","v":0.16195150971974873},{"$f":"'Solar - PV Dist. Comm'!AL108","v":0.16258183260621897},{"$f":"'Solar - PV Dist. Comm'!AM108","v":0.16321215549268922},{"$f":"'Solar - PV Dist. Comm'!AN108","v":0.16384247837915947},{"$f":"'Solar - PV Dist. Comm'!AO108","v":0.16447280126562971},{"$f":"'Solar - PV Dist. Comm'!AP108","v":0.16510312415209996},{"$f":"'Solar - PV Dist. Comm'!AQ108","v":0.16573344703857021},{"$f":"'Solar - PV Dist. Comm'!AR108","v":0.16636376992504032}]
["RA3CoLosAngs","RD","Advanced",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L109","v":0.17970954742871509},{"$f":"'Solar - PV Dist. Comm'!M109","v":0.18240249369696748},{"$f":"'Solar - PV Dist. Comm'!N109","v":0.18509543996521988},{"$f":"'Solar - PV Dist. Comm'!O109","v":0.18778838623347227},{"$f":"'Solar - PV Dist. Comm'!P109","v":0.19048133250172467},{"$f":"'Solar - PV Dist. Comm'!Q109","v":0.19317427876997706},{"$f":"'Solar - PV Dist. Comm'!R109","v":0.19586722503822945},{"$f":"'Solar - PV Dist. Comm'!S109","v":0.19856017130648185},{"$f":"'Solar - PV Dist. Comm'!T109","v":0.20125311757473424},{"$f":"'Solar - PV Dist. Comm'!U109","v":0.20394606384298664},{"$f":"'Solar - PV Dist. Comm'!V109","v":0.20663901011123903},{"$f":"'Solar - PV Dist. Comm'!W109","v":0.20933195637949142},{"$f":"'Solar - PV Dist. Comm'!X109","v":0.21202490264774385},{"$f":"'Solar - PV Dist. Comm'!Y109","v":0.21296040234314487},{"$f":"'Solar - PV Dist. Comm'!Z109","v":0.21389590203854589},{"$f":"'Solar - PV Dist. Comm'!AA109","v":0.21483140173394691},{"$f":"'Solar - PV Dist. Comm'!AB109","v":0.21576690142934793},{"$f":"'Solar - PV Dist. Comm'!AC109","v":0.21670240112474895},{"$f":"'Solar - PV Dist. Comm'!AD109","v":0.21763790082014997},{"$f":"'Solar - PV Dist. Comm'!AE109","v":0.21857340051555099},{"$f":"'Solar - PV Dist. Comm'!AF109","v":0.21950890021095201},{"$f":"'Solar - PV Dist. Comm'!AG109","v":0.22044439990635303},{"$f":"'Solar - PV Dist. Comm'!AH109","v":0.22137989960175405},{"$f":"'Solar - PV Dist. Comm'!AI109","v":0.22231539929715508},{"$f":"'Solar - PV Dist. Comm'!AJ109","v":0.2232508989925561},{"$f":"'Solar - PV Dist. Comm'!AK109","v":0.22418639868795712},{"$f":"'Solar - PV Dist. Comm'!AL109","v":0.22512189838335814},{"$f":"'Solar - PV Dist. Comm'!AM109","v":0.22605739807875916},{"$f":"'Solar - PV Dist. Comm'!AN109","v":0.22699289777416018},{"$f":"'Solar - PV Dist. Comm'!AO109","v":0.2279283974695612},{"$f":"'Solar - PV Dist. Comm'!AP109","v":0.22886389716496222},{"$f":"'Solar - PV Dist. Comm'!AQ109","v":0.22979939686036324},{"$f":"'Solar - PV Dist. Comm'!AR109","v":0.23073489655576435}]
["RM3CoLosAngs","RD","Moderate",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L110","v":0.17970954742871509},{"$f":"'Solar - PV Dist. Comm'!M110","v":0.18093273802534113},{"$f":"'Solar - PV Dist. Comm'!N110","v":0.18215592862196717},{"$f":"'Solar - PV Dist. Comm'!O110","v":0.18337911921859321},{"$f":"'Solar - PV Dist. Comm'!P110","v":0.18460230981521925},{"$f":"'Solar - PV Dist. Comm'!Q110","v":0.18582550041184528},{"$f":"'Solar - PV Dist. Comm'!R110","v":0.18704869100847132},{"$f":"'Solar - PV Dist. Comm'!S110","v":0.18827188160509736},{"$f":"'Solar - PV Dist. Comm'!T110","v":0.1894950722017234},{"$f":"'Solar - PV Dist. Comm'!U110","v":0.19071826279834944},{"$f":"'Solar - PV Dist. Comm'!V110","v":0.19194145339497548},{"$f":"'Solar - PV Dist. Comm'!W110","v":0.19316464399160152},{"$f":"'Solar - PV Dist. Comm'!X110","v":0.19438783458822756},{"$f":"'Solar - PV Dist. Comm'!Y110","v":0.19526968799120337},{"$f":"'Solar - PV Dist. Comm'!Z110","v":0.19615154139417917},{"$f":"'Solar - PV Dist. Comm'!AA110","v":0.19703339479715498},{"$f":"'Solar - PV Dist. Comm'!AB110","v":0.19791524820013079},{"$f":"'Solar - PV Dist. Comm'!AC110","v":0.1987971016031066},{"$f":"'Solar - PV Dist. Comm'!AD110","v":0.1996789550060824},{"$f":"'Solar - PV Dist. Comm'!AE110","v":0.20056080840905821},{"$f":"'Solar - PV Dist. Comm'!AF110","v":0.20144266181203402},{"$f":"'Solar - PV Dist. Comm'!AG110","v":0.20232451521500983},{"$f":"'Solar - PV Dist. Comm'!AH110","v":0.20320636861798563},{"$f":"'Solar - PV Dist. Comm'!AI110","v":0.20408822202096144},{"$f":"'Solar - PV Dist. Comm'!AJ110","v":0.20497007542393725},{"$f":"'Solar - PV Dist. Comm'!AK110","v":0.20585192882691306},{"$f":"'Solar - PV Dist. Comm'!AL110","v":0.20673378222988886},{"$f":"'Solar - PV Dist. Comm'!AM110","v":0.20761563563286467},{"$f":"'Solar - PV Dist. Comm'!AN110","v":0.20849748903584048},{"$f":"'Solar - PV Dist. Comm'!AO110","v":0.20937934243881628},{"$f":"'Solar - PV Dist. Comm'!AP110","v":0.21026119584179209},{"$f":"'Solar - PV Dist. Comm'!AQ110","v":0.2111430492447679},{"$f":"'Solar - PV Dist. Comm'!AR110","v":0.21202490264774385}]
["RC3CoLosAngs","RD","Conservative",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L111","v":0.17970954742871509},{"$f":"'Solar - PV Dist. Comm'!M111","v":0.17970954742871509},{"$f":"'Solar - PV Dist. Comm'!N111","v":0.17970954742871509},{"$f":"'Solar - PV Dist. Comm'!O111","v":0.17970954742871509},{"$f":"'Solar - PV Dist. Comm'!P111","v":0.17970954742871509},{"$f":"'Solar - PV Dist. Comm'!Q111","v":0.17970954742871509},{"$f":"'Solar - PV Dist. Comm'!R111","v":0.17970954742871509},{"$f":"'Solar - PV Dist. Comm'!S111","v":0.17970954742871509},{"$f":"'Solar - PV Dist. Comm'!T111","v":0.17970954742871509},{"$f":"'Solar - PV Dist. Comm'!U111","v":0.17970954742871509},{"$f":"'Solar - PV Dist. Comm'!V111","v":0.17970954742871509},{"$f":"'Solar - PV Dist. Comm'!W111","v":0.17970954742871509},{"$f":"'Solar - PV Dist. Comm'!X111","v":0.17970954742871509},{"$f":"'Solar - PV Dist. Comm'!Y111","v":0.18044346178669071},{"$f":"'Solar - PV Dist. Comm'!Z111","v":0.18117737614466634},{"$f":"'Solar - PV Dist. Comm'!AA111","v":0.18191129050264196},{"$f":"'Solar - PV Dist. Comm'!AB111","v":0.18264520486061758},{"$f":"'Solar - PV Dist. Comm'!AC111","v":0.18337911921859321},{"$f":"'Solar - PV Dist. Comm'!AD111","v":0.18411303357656883},{"$f":"'Solar - PV Dist. Comm'!AE111","v":0.18484694793454445},{"$f":"'Solar - PV Dist. Comm'!AF111","v":0.18558086229252008},{"$f":"'Solar - PV Dist. Comm'!AG111","v":0.1863147766504957},{"$f":"'Solar - PV Dist. Comm'!AH111","v":0.18704869100847132},{"$f":"'Solar - PV Dist. Comm'!AI111","v":0.18778260536644695},{"$f":"'Solar - PV Dist. Comm'!AJ111","v":0.18851651972442257},{"$f":"'Solar - PV Dist. Comm'!AK111","v":0.18925043408239819},{"$f":"'Solar - PV Dist. Comm'!AL111","v":0.18998434844037382},{"$f":"'Solar - PV Dist. Comm'!AM111","v":0.19071826279834944},{"$f":"'Solar - PV Dist. Comm'!AN111","v":0.19145217715632507},{"$f":"'Solar - PV Dist. Comm'!AO111","v":0.19218609151430069},{"$f":"'Solar - PV Dist. Comm'!AP111","v":0.19292000587227631},{"$f":"'Solar - PV Dist. Comm'!AQ111","v":0.19365392023025194},{"$f":"'Solar - PV Dist. Comm'!AR111","v":0.19438783458822756}]
["RA3CoDaggett","RD","Advanced",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L112","v":0.19454801093851931},{"$f":"'Solar - PV Dist. Comm'!M112","v":0.19744338619310989},{"$f":"'Solar - PV Dist. Comm'!N112","v":0.20033876144770046},{"$f":"'Solar - PV Dist. Comm'!O112","v":0.20323413670229104},{"$f":"'Solar - PV Dist. Comm'!P112","v":0.20612951195688162},{"$f":"'Solar - PV Dist. Comm'!Q112","v":0.20902488721147219},{"$f":"'Solar - PV Dist. Comm'!R112","v":0.21192026246606277},{"$f":"'Solar - PV Dist. Comm'!S112","v":0.21481563772065335},{"$f":"'Solar - PV Dist. Comm'!T112","v":0.21771101297524392},{"$f":"'Solar - PV Dist. Comm'!U112","v":0.2206063882298345},{"$f":"'Solar - PV Dist. Comm'!V112","v":0.22350176348442508},{"$f":"'Solar - PV Dist. Comm'!W112","v":0.22639713873901565},{"$f":"'Solar - PV Dist. Comm'!X112","v":0.22929251399360631},{"$f":"'Solar - PV Dist. Comm'!Y112","v":0.23031187785166823},{"$f":"'Solar - PV Dist. Comm'!Z112","v":0.23133124170973016},{"$f":"'Solar - PV Dist. Comm'!AA112","v":0.23235060556779208},{"$f":"'Solar - PV Dist. Comm'!AB112","v":0.233369969425854},{"$f":"'Solar - PV Dist. Comm'!AC112","v":0.23438933328391592},{"$f":"'Solar - PV Dist. Comm'!AD112","v":0.23540869714197785},{"$f":"'Solar - PV Dist. Comm'!AE112","v":0.23642806100003977},{"$f":"'Solar - PV Dist. Comm'!AF112","v":0.23744742485810169},{"$f":"'Solar - PV Dist. Comm'!AG112","v":0.23846678871616361},{"$f":"'Solar - PV Dist. Comm'!AH112","v":0.23948615257422554},{"$f":"'Solar - PV Dist. Comm'!AI112","v":0.24050551643228746},{"$f":"'Solar - PV Dist. Comm'!AJ112","v":0.24152488029034938},{"$f":"'Solar - PV Dist. Comm'!AK112","v":0.2425442441484113},{"$f":"'Solar - PV Dist. Comm'!AL112","v":0.24356360800647323},{"$f":"'Solar - PV Dist. Comm'!AM112","v":0.24458297186453515},{"$f":"'Solar - PV Dist. Comm'!AN112","v":0.24560233572259707},{"$f":"'Solar - PV Dist. Comm'!AO112","v":0.24662169958065899},{"$f":"'Solar - PV Dist. Comm'!AP112","v":0.24764106343872092},{"$f":"'Solar - PV Dist. Comm'!AQ112","v":0.24866042729678284},{"$f":"'Solar - PV Dist. Comm'!AR112","v":0.24967979115484501}]
["RM3CoDaggett","RD","Moderate",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L113","v":0.19454801093851931},{"$f":"'Solar - PV Dist. Comm'!M113","v":0.19586432885430127},{"$f":"'Solar - PV Dist. Comm'!N113","v":0.19718064677008323},{"$f":"'Solar - PV Dist. Comm'!O113","v":0.1984969646858652},{"$f":"'Solar - PV Dist. Comm'!P113","v":0.19981328260164716},{"$f":"'Solar - PV Dist. Comm'!Q113","v":0.20112960051742912},{"$f":"'Solar - PV Dist. Comm'!R113","v":0.20244591843321108},{"$f":"'Solar - PV Dist. Comm'!S113","v":0.20376223634899304},{"$f":"'Solar - PV Dist. Comm'!T113","v":0.205078554264775},{"$f":"'Solar - PV Dist. Comm'!U113","v":0.20639487218055697},{"$f":"'Solar - PV Dist. Comm'!V113","v":0.20771119009633893},{"$f":"'Solar - PV Dist. Comm'!W113","v":0.20902750801212089},{"$f":"'Solar - PV Dist. Comm'!X113","v":0.21034382592790302},{"$f":"'Solar - PV Dist. Comm'!Y113","v":0.21129126033118817},{"$f":"'Solar - PV Dist. Comm'!Z113","v":0.21223869473447332},{"$f":"'Solar - PV Dist. Comm'!AA113","v":0.21318612913775847},{"$f":"'Solar - PV Dist. Comm'!AB113","v":0.21413356354104363},{"$f":"'Solar - PV Dist. Comm'!AC113","v":0.21508099794432878},{"$f":"'Solar - PV Dist. Comm'!AD113","v":0.21602843234761393},{"$f":"'Solar - PV Dist. Comm'!AE113","v":0.21697586675089908},{"$f":"'Solar - PV Dist. Comm'!AF113","v":0.21792330115418423},{"$f":"'Solar - PV Dist. Comm'!AG113","v":0.21887073555746939},{"$f":"'Solar - PV Dist. Comm'!AH113","v":0.21981816996075454},{"$f":"'Solar - PV Dist. Comm'!AI113","v":0.22076560436403969},{"$f":"'Solar - PV Dist. Comm'!AJ113","v":0.22171303876732484},{"$f":"'Solar - PV Dist. Comm'!AK113","v":0.22266047317061},{"$f":"'Solar - PV Dist. Comm'!AL113","v":0.22360790757389515},{"$f":"'Solar - PV Dist. Comm'!AM113","v":0.2245553419771803},{"$f":"'Solar - PV Dist. Comm'!AN113","v":0.22550277638046545},{"$f":"'Solar - PV Dist. Comm'!AO113","v":0.22645021078375061},{"$f":"'Solar - PV Dist. Comm'!AP113","v":0.22739764518703576},{"$f":"'Solar - PV Dist. Comm'!AQ113","v":0.22834507959032091},{"$f":"'Solar - PV Dist. Comm'!AR113","v":0.22929251399360631}]
["RC3CoDaggett","RD","Conservative",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L114","v":0.19454801093851931},{"$f":"'Solar - PV Dist. Comm'!M114","v":0.19454801093851931},{"$f":"'Solar - PV Dist. Comm'!N114","v":0.19454801093851931},{"$f":"'Solar - PV Dist. Comm'!O114","v":0.19454801093851931},{"$f":"'Solar - PV Dist. Comm'!P114","v":0.19454801093851931},{"$f":"'Solar - PV Dist. Comm'!Q114","v":0.19454801093851931},{"$f":"'Solar - PV Dist. Comm'!R114","v":0.19454801093851931},{"$f":"'Solar - PV Dist. Comm'!S114","v":0.19454801093851931},{"$f":"'Solar - PV Dist. Comm'!T114","v":0.19454801093851931},{"$f":"'Solar - PV Dist. Comm'!U114","v":0.19454801093851931},{"$f":"'Solar - PV Dist. Comm'!V114","v":0.19454801093851931},{"$f":"'Solar - PV Dist. Comm'!W114","v":0.19454801093851931},{"$f":"'Solar - PV Dist. Comm'!X114","v":0.19454801093851931},{"$f":"'Solar - PV Dist. Comm'!Y114","v":0.1953378016879885},{"$f":"'Solar - PV Dist. Comm'!Z114","v":0.1961275924374577},{"$f":"'Solar - PV Dist. Comm'!AA114","v":0.19691738318692689},{"$f":"'Solar - PV Dist. Comm'!AB114","v":0.19770717393639609},{"$f":"'Solar - PV Dist. Comm'!AC114","v":0.19849696468586528},{"$f":"'Solar - PV Dist. Comm'!AD114","v":0.19928675543533447},{"$f":"'Solar - PV Dist. Comm'!AE114","v":0.20007654618480367},{"$f":"'Solar - PV Dist. Comm'!AF114","v":0.20086633693427286},{"$f":"'Solar - PV Dist. Comm'!AG114","v":0.20165612768374205},{"$f":"'Solar - PV Dist. Comm'!AH114","v":0.20244591843321125},{"$f":"'Solar - PV Dist. Comm'!AI114","v":0.20323570918268044},{"$f":"'Solar - PV Dist. Comm'!AJ114","v":0.20402549993214963},{"$f":"'Solar - PV Dist. Comm'!AK114","v":0.20481529068161883},{"$f":"'Solar - PV Dist. Comm'!AL114","v":0.20560508143108802},{"$f":"'Solar - PV Dist. Comm'!AM114","v":0.20639487218055722},{"$f":"'Solar - PV Dist. Comm'!AN114","v":0.20718466293002641},{"$f":"'Solar - PV Dist. Comm'!AO114","v":0.2079744536794956},{"$f":"'Solar - PV Dist. Comm'!AP114","v":0.2087642444289648},{"$f":"'Solar - PV Dist. Comm'!AQ114","v":0.20955403517843399},{"$f":"'Solar - PV Dist. Comm'!AR114","v":0.21034382592790302}]
["RA3ReSeattle","RD","Advanced",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L100","v":0.13369127721311139},{"$f":"'Solar - PV Dist. Res'!M100","v":0.13417348378496896},{"$f":"'Solar - PV Dist. Res'!N100","v":0.13465569035682656},{"$f":"'Solar - PV Dist. Res'!O100","v":0.13513789692868416},{"$f":"'Solar - PV Dist. Res'!P100","v":0.13562010350054177},{"$f":"'Solar - PV Dist. Res'!Q100","v":0.13610231007239937},{"$f":"'Solar - PV Dist. Res'!R100","v":0.13658451664425697},{"$f":"'Solar - PV Dist. Res'!S100","v":0.13706672321611457},{"$f":"'Solar - PV Dist. Res'!T100","v":0.13754892978797217},{"$f":"'Solar - PV Dist. Res'!U100","v":0.13803113635982978},{"$f":"'Solar - PV Dist. Res'!V100","v":0.13851334293168738},{"$f":"'Solar - PV Dist. Res'!W100","v":0.13899554950354498},{"$f":"'Solar - PV Dist. Res'!X100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!Y100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!Z100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AA100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AB100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AC100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AD100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AE100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AF100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AG100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AH100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AI100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AJ100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AK100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AL100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AM100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AN100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AO100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AP100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AQ100","v":0.13947775607540244},{"$f":"'Solar - PV Dist. Res'!AR100","v":0.13947775607540244}]
["RM3ReSeattle","RD","Moderate",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L101","v":0.13369127721311139},{"$f":"'Solar - PV Dist. Res'!M101","v":0.13388088355837532},{"$f":"'Solar - PV Dist. Res'!N101","v":0.13407048990363926},{"$f":"'Solar - PV Dist. Res'!O101","v":0.1342600962489032},{"$f":"'Solar - PV Dist. Res'!P101","v":0.13444970259416714},{"$f":"'Solar - PV Dist. Res'!Q101","v":0.13463930893943107},{"$f":"'Solar - PV Dist. Res'!R101","v":0.13482891528469501},{"$f":"'Solar - PV Dist. Res'!S101","v":0.13501852162995895},{"$f":"'Solar - PV Dist. Res'!T101","v":0.13520812797522289},{"$f":"'Solar - PV Dist. Res'!U101","v":0.13539773432048682},{"$f":"'Solar - PV Dist. Res'!V101","v":0.13558734066575076},{"$f":"'Solar - PV Dist. Res'!W101","v":0.1357769470110147},{"$f":"'Solar - PV Dist. Res'!X101","v":0.13596655335627864},{"$f":"'Solar - PV Dist. Res'!Y101","v":0.13614211349223482},{"$f":"'Solar - PV Dist. Res'!Z101","v":0.136317673628191},{"$f":"'Solar - PV Dist. Res'!AA101","v":0.13649323376414718},{"$f":"'Solar - PV Dist. Res'!AB101","v":0.13666879390010336},{"$f":"'Solar - PV Dist. Res'!AC101","v":0.13684435403605955},{"$f":"'Solar - PV Dist. Res'!AD101","v":0.13701991417201573},{"$f":"'Solar - PV Dist. Res'!AE101","v":0.13719547430797191},{"$f":"'Solar - PV Dist. Res'!AF101","v":0.13737103444392809},{"$f":"'Solar - PV Dist. Res'!AG101","v":0.13754659457988427},{"$f":"'Solar - PV Dist. Res'!AH101","v":0.13772215471584046},{"$f":"'Solar - PV Dist. Res'!AI101","v":0.13789771485179664},{"$f":"'Solar - PV Dist. Res'!AJ101","v":0.13807327498775282},{"$f":"'Solar - PV Dist. Res'!AK101","v":0.138248835123709},{"$f":"'Solar - PV Dist. Res'!AL101","v":0.13842439525966518},{"$f":"'Solar - PV Dist. Res'!AM101","v":0.13859995539562137},{"$f":"'Solar - PV Dist. Res'!AN101","v":0.13877551553157755},{"$f":"'Solar - PV Dist. Res'!AO101","v":0.13895107566753373},{"$f":"'Solar - PV Dist. Res'!AP101","v":0.13912663580348991},{"$f":"'Solar - PV Dist. Res'!AQ101","v":0.13930219593944609},{"$f":"'Solar - PV Dist. Res'!AR101","v":0.13947775607540244}]
["RC3ReSeattle","RD","Conservative",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L102","v":0.13369127721311139},{"$f":"'Solar - PV Dist. Res'!M102","v":0.13369127721311139},{"$f":"'Solar - PV Dist. Res'!N102","v":0.13369127721311139},{"$f":"'Solar - PV Dist. Res'!O102","v":0.13369127721311139},{"$f":"'Solar - PV Dist. Res'!P102","v":0.13369127721311139},{"$f":"'Solar - PV Dist. Res'!Q102","v":0.13369127721311139},{"$f":"'Solar - PV Dist. Res'!R102","v":0.13369127721311139},{"$f":"'Solar - PV Dist. Res'!S102","v":0.13369127721311139},{"$f":"'Solar - PV Dist. Res'!T102","v":0.13369127721311139},{"$f":"'Solar - PV Dist. Res'!U102","v":0.13369127721311139},{"$f":"'Solar - PV Dist. Res'!V102","v":0.13369127721311139},{"$f":"'Solar - PV Dist. Res'!W102","v":0.13369127721311139},{"$f":"'Solar - PV Dist. Res'!X102","v":0.13369127721311139},{"$f":"'Solar - PV Dist. Res'!Y102","v":0.13380504102026974},{"$f":"'Solar - PV Dist. Res'!Z102","v":0.1339188048274281},{"$f":"'Solar - PV Dist. Res'!AA102","v":0.13403256863458646},{"$f":"'Solar - PV Dist. Res'!AB102","v":0.13414633244174481},{"$f":"'Solar - PV Dist. Res'!AC102","v":0.13426009624890317},{"$f":"'Solar - PV Dist. Res'!AD102","v":0.13437386005606153},{"$f":"'Solar - PV Dist. Res'!AE102","v":0.13448762386321989},{"$f":"'Solar - PV Dist. Res'!AF102","v":0.13460138767037824},{"$f":"'Solar - PV Dist. Res'!AG102","v":0.1347151514775366},{"$f":"'Solar - PV Dist. Res'!AH102","v":0.13482891528469496},{"$f":"'Solar - PV Dist. Res'!AI102","v":0.13494267909185331},{"$f":"'Solar - PV Dist. Res'!AJ102","v":0.13505644289901167},{"$f":"'Solar - PV Dist. Res'!AK102","v":0.13517020670617003},{"$f":"'Solar - PV Dist. Res'!AL102","v":0.13528397051332838},{"$f":"'Solar - PV Dist. Res'!AM102","v":0.13539773432048674},{"$f":"'Solar - PV Dist. Res'!AN102","v":0.1355114981276451},{"$f":"'Solar - PV Dist. Res'!AO102","v":0.13562526193480345},{"$f":"'Solar - PV Dist. Res'!AP102","v":0.13573902574196181},{"$f":"'Solar - PV Dist. Res'!AQ102","v":0.13585278954912017},{"$f":"'Solar - PV Dist. Res'!AR102","v":0.13596655335627864}]
["RA3ReChicago","RD","Advanced",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L103","v":0.15435657958147719},{"$f":"'Solar - PV Dist. Res'!M103","v":0.15491332313749095},{"$f":"'Solar - PV Dist. Res'!N103","v":0.15547006669350472},{"$f":"'Solar - PV Dist. Res'!O103","v":0.15602681024951848},{"$f":"'Solar - PV Dist. Res'!P103","v":0.15658355380553224},{"$f":"'Solar - PV Dist. Res'!Q103","v":0.157140297361546},{"$f":"'Solar - PV Dist. Res'!R103","v":0.15769704091755976},{"$f":"'Solar - PV Dist. Res'!S103","v":0.15825378447357352},{"$f":"'Solar - PV Dist. Res'!T103","v":0.15881052802958728},{"$f":"'Solar - PV Dist. Res'!U103","v":0.15936727158560104},{"$f":"'Solar - PV Dist. Res'!V103","v":0.15992401514161481},{"$f":"'Solar - PV Dist. Res'!W103","v":0.16048075869762857},{"$f":"'Solar - PV Dist. Res'!X103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!Y103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!Z103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AA103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AB103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AC103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AD103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AE103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AF103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AG103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AH103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AI103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AJ103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AK103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AL103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AM103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AN103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AO103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AP103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AQ103","v":0.16103750225364227},{"$f":"'Solar - PV Dist. Res'!AR103","v":0.16103750225364227}]
["RM3ReChicago","RD","Moderate",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L104","v":0.15435657958147719},{"$f":"'Solar - PV Dist. Res'!M104","v":0.15457549428954176},{"$f":"'Solar - PV Dist. Res'!N104","v":0.15479440899760633},{"$f":"'Solar - PV Dist. Res'!O104","v":0.15501332370567089},{"$f":"'Solar - PV Dist. Res'!P104","v":0.15523223841373546},{"$f":"'Solar - PV Dist. Res'!Q104","v":0.15545115312180002},{"$f":"'Solar - PV Dist. Res'!R104","v":0.15567006782986459},{"$f":"'Solar - PV Dist. Res'!S104","v":0.15588898253792915},{"$f":"'Solar - PV Dist. Res'!T104","v":0.15610789724599372},{"$f":"'Solar - PV Dist. Res'!U104","v":0.15632681195405829},{"$f":"'Solar - PV Dist. Res'!V104","v":0.15654572666212285},{"$f":"'Solar - PV Dist. Res'!W104","v":0.15676464137018742},{"$f":"'Solar - PV Dist. Res'!X104","v":0.15698355607825198},{"$f":"'Solar - PV Dist. Res'!Y104","v":0.1571862533870215},{"$f":"'Solar - PV Dist. Res'!Z104","v":0.15738895069579101},{"$f":"'Solar - PV Dist. Res'!AA104","v":0.15759164800456052},{"$f":"'Solar - PV Dist. Res'!AB104","v":0.15779434531333003},{"$f":"'Solar - PV Dist. Res'!AC104","v":0.15799704262209954},{"$f":"'Solar - PV Dist. Res'!AD104","v":0.15819973993086905},{"$f":"'Solar - PV Dist. Res'!AE104","v":0.15840243723963857},{"$f":"'Solar - PV Dist. Res'!AF104","v":0.15860513454840808},{"$f":"'Solar - PV Dist. Res'!AG104","v":0.15880783185717759},{"$f":"'Solar - PV Dist. Res'!AH104","v":0.1590105291659471},{"$f":"'Solar - PV Dist. Res'!AI104","v":0.15921322647471661},{"$f":"'Solar - PV Dist. Res'!AJ104","v":0.15941592378348612},{"$f":"'Solar - PV Dist. Res'!AK104","v":0.15961862109225564},{"$f":"'Solar - PV Dist. Res'!AL104","v":0.15982131840102515},{"$f":"'Solar - PV Dist. Res'!AM104","v":0.16002401570979466},{"$f":"'Solar - PV Dist. Res'!AN104","v":0.16022671301856417},{"$f":"'Solar - PV Dist. Res'!AO104","v":0.16042941032733368},{"$f":"'Solar - PV Dist. Res'!AP104","v":0.16063210763610319},{"$f":"'Solar - PV Dist. Res'!AQ104","v":0.16083480494487271},{"$f":"'Solar - PV Dist. Res'!AR104","v":0.16103750225364227}]
["RC3ReChicago","RD","Conservative",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L105","v":0.15435657958147719},{"$f":"'Solar - PV Dist. Res'!M105","v":0.15435657958147719},{"$f":"'Solar - PV Dist. Res'!N105","v":0.15435657958147719},{"$f":"'Solar - PV Dist. Res'!O105","v":0.15435657958147719},{"$f":"'Solar - PV Dist. Res'!P105","v":0.15435657958147719},{"$f":"'Solar - PV Dist. Res'!Q105","v":0.15435657958147719},{"$f":"'Solar - PV Dist. Res'!R105","v":0.15435657958147719},{"$f":"'Solar - PV Dist. Res'!S105","v":0.15435657958147719},{"$f":"'Solar - PV Dist. Res'!T105","v":0.15435657958147719},{"$f":"'Solar - PV Dist. Res'!U105","v":0.15435657958147719},{"$f":"'Solar - PV Dist. Res'!V105","v":0.15435657958147719},{"$f":"'Solar - PV Dist. Res'!W105","v":0.15435657958147719},{"$f":"'Solar - PV Dist. Res'!X105","v":0.15435657958147719},{"$f":"'Solar - PV Dist. Res'!Y105","v":0.15448792840631592},{"$f":"'Solar - PV Dist. Res'!Z105","v":0.15461927723115465},{"$f":"'Solar - PV Dist. Res'!AA105","v":0.15475062605599338},{"$f":"'Solar - PV Dist. Res'!AB105","v":0.15488197488083211},{"$f":"'Solar - PV Dist. Res'!AC105","v":0.15501332370567084},{"$f":"'Solar - PV Dist. Res'!AD105","v":0.15514467253050956},{"$f":"'Solar - PV Dist. Res'!AE105","v":0.15527602135534829},{"$f":"'Solar - PV Dist. Res'!AF105","v":0.15540737018018702},{"$f":"'Solar - PV Dist. Res'!AG105","v":0.15553871900502575},{"$f":"'Solar - PV Dist. Res'!AH105","v":0.15567006782986448},{"$f":"'Solar - PV Dist. Res'!AI105","v":0.15580141665470321},{"$f":"'Solar - PV Dist. Res'!AJ105","v":0.15593276547954193},{"$f":"'Solar - PV Dist. Res'!AK105","v":0.15606411430438066},{"$f":"'Solar - PV Dist. Res'!AL105","v":0.15619546312921939},{"$f":"'Solar - PV Dist. Res'!AM105","v":0.15632681195405812},{"$f":"'Solar - PV Dist. Res'!AN105","v":0.15645816077889685},{"$f":"'Solar - PV Dist. Res'!AO105","v":0.15658950960373558},{"$f":"'Solar - PV Dist. Res'!AP105","v":0.15672085842857431},{"$f":"'Solar - PV Dist. Res'!AQ105","v":0.15685220725341303},{"$f":"'Solar - PV Dist. Res'!AR105","v":0.15698355607825198}]
["RA3ReKansasy","RD","Advanced",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L106","v":0.16519144698681371},{"$f":"'Solar - PV Dist. Res'!M106","v":0.16578727046170452},{"$f":"'Solar - PV Dist. Res'!N106","v":0.16638309393659534},{"$f":"'Solar - PV Dist. Res'!O106","v":0.16697891741148616},{"$f":"'Solar - PV Dist. Res'!P106","v":0.16757474088637697},{"$f":"'Solar - PV Dist. Res'!Q106","v":0.16817056436126779},{"$f":"'Solar - PV Dist. Res'!R106","v":0.1687663878361586},{"$f":"'Solar - PV Dist. Res'!S106","v":0.16936221131104942},{"$f":"'Solar - PV Dist. Res'!T106","v":0.16995803478594024},{"$f":"'Solar - PV Dist. Res'!U106","v":0.17055385826083105},{"$f":"'Solar - PV Dist. Res'!V106","v":0.17114968173572187},{"$f":"'Solar - PV Dist. Res'!W106","v":0.17174550521061269},{"$f":"'Solar - PV Dist. Res'!X106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!Y106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!Z106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AA106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AB106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AC106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AD106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AE106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AF106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AG106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AH106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AI106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AJ106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AK106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AL106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AM106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AN106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AO106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AP106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AQ106","v":0.17234132868550339},{"$f":"'Solar - PV Dist. Res'!AR106","v":0.17234132868550339}]
["RM3ReKansasy","RD","Moderate",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L107","v":0.16519144698681371},{"$f":"'Solar - PV Dist. Res'!M107","v":0.16542572813951825},{"$f":"'Solar - PV Dist. Res'!N107","v":0.1656600092922228},{"$f":"'Solar - PV Dist. Res'!O107","v":0.16589429044492734},{"$f":"'Solar - PV Dist. Res'!P107","v":0.16612857159763189},{"$f":"'Solar - PV Dist. Res'!Q107","v":0.16636285275033644},{"$f":"'Solar - PV Dist. Res'!R107","v":0.16659713390304098},{"$f":"'Solar - PV Dist. Res'!S107","v":0.16683141505574553},{"$f":"'Solar - PV Dist. Res'!T107","v":0.16706569620845008},{"$f":"'Solar - PV Dist. Res'!U107","v":0.16729997736115462},{"$f":"'Solar - PV Dist. Res'!V107","v":0.16753425851385917},{"$f":"'Solar - PV Dist. Res'!W107","v":0.16776853966656372},{"$f":"'Solar - PV Dist. Res'!X107","v":0.16800282081926834},{"$f":"'Solar - PV Dist. Res'!Y107","v":0.1682197462125801},{"$f":"'Solar - PV Dist. Res'!Z107","v":0.16843667160589185},{"$f":"'Solar - PV Dist. Res'!AA107","v":0.1686535969992036},{"$f":"'Solar - PV Dist. Res'!AB107","v":0.16887052239251535},{"$f":"'Solar - PV Dist. Res'!AC107","v":0.1690874477858271},{"$f":"'Solar - PV Dist. Res'!AD107","v":0.16930437317913885},{"$f":"'Solar - PV Dist. Res'!AE107","v":0.1695212985724506},{"$f":"'Solar - PV Dist. Res'!AF107","v":0.16973822396576235},{"$f":"'Solar - PV Dist. Res'!AG107","v":0.1699551493590741},{"$f":"'Solar - PV Dist. Res'!AH107","v":0.17017207475238585},{"$f":"'Solar - PV Dist. Res'!AI107","v":0.17038900014569761},{"$f":"'Solar - PV Dist. Res'!AJ107","v":0.17060592553900936},{"$f":"'Solar - PV Dist. Res'!AK107","v":0.17082285093232111},{"$f":"'Solar - PV Dist. Res'!AL107","v":0.17103977632563286},{"$f":"'Solar - PV Dist. Res'!AM107","v":0.17125670171894461},{"$f":"'Solar - PV Dist. Res'!AN107","v":0.17147362711225636},{"$f":"'Solar - PV Dist. Res'!AO107","v":0.17169055250556811},{"$f":"'Solar - PV Dist. Res'!AP107","v":0.17190747789887986},{"$f":"'Solar - PV Dist. Res'!AQ107","v":0.17212440329219161},{"$f":"'Solar - PV Dist. Res'!AR107","v":0.17234132868550339}]
["RC3ReKansasy","RD","Conservative",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L108","v":0.16519144698681371},{"$f":"'Solar - PV Dist. Res'!M108","v":0.16519144698681371},{"$f":"'Solar - PV Dist. Res'!N108","v":0.16519144698681371},{"$f":"'Solar - PV Dist. Res'!O108","v":0.16519144698681371},{"$f":"'Solar - PV Dist. Res'!P108","v":0.16519144698681371},{"$f":"'Solar - PV Dist. Res'!Q108","v":0.16519144698681371},{"$f":"'Solar - PV Dist. Res'!R108","v":0.16519144698681371},{"$f":"'Solar - PV Dist. Res'!S108","v":0.16519144698681371},{"$f":"'Solar - PV Dist. Res'!T108","v":0.16519144698681371},{"$f":"'Solar - PV Dist. Res'!U108","v":0.16519144698681371},{"$f":"'Solar - PV Dist. Res'!V108","v":0.16519144698681371},{"$f":"'Solar - PV Dist. Res'!W108","v":0.16519144698681371},{"$f":"'Solar - PV Dist. Res'!X108","v":0.16519144698681371},{"$f":"'Solar - PV Dist. Res'!Y108","v":0.16533201567843644},{"$f":"'Solar - PV Dist. Res'!Z108","v":0.16547258437005918},{"$f":"'Solar - PV Dist. Res'!AA108","v":0.16561315306168192},{"$f":"'Solar - PV Dist. Res'!AB108","v":0.16575372175330466},{"$f":"'Solar - PV Dist. Res'!AC108","v":0.1658942904449274},{"$f":"'Solar - PV Dist. Res'!AD108","v":0.16603485913655014},{"$f":"'Solar - PV Dist. Res'!AE108","v":0.16617542782817288},{"$f":"'Solar - PV Dist. Res'!AF108","v":0.16631599651979562},{"$f":"'Solar - PV Dist. Res'!AG108","v":0.16645656521141836},{"$f":"'Solar - PV Dist. Res'!AH108","v":0.16659713390304109},{"$f":"'Solar - PV Dist. Res'!AI108","v":0.16673770259466383},{"$f":"'Solar - PV Dist. Res'!AJ108","v":0.16687827128628657},{"$f":"'Solar - PV Dist. Res'!AK108","v":0.16701883997790931},{"$f":"'Solar - PV Dist. Res'!AL108","v":0.16715940866953205},{"$f":"'Solar - PV Dist. Res'!AM108","v":0.16729997736115479},{"$f":"'Solar - PV Dist. Res'!AN108","v":0.16744054605277753},{"$f":"'Solar - PV Dist. Res'!AO108","v":0.16758111474440027},{"$f":"'Solar - PV Dist. Res'!AP108","v":0.16772168343602301},{"$f":"'Solar - PV Dist. Res'!AQ108","v":0.16786225212764574},{"$f":"'Solar - PV Dist. Res'!AR108","v":0.16800282081926834}]
["RA3ReLosAngs","RD","Advanced",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L109","v":0.18996493457887439},{"$f":"'Solar - PV Dist. Res'!M109","v":0.19065011271304999},{"$f":"'Solar - PV Dist. Res'!N109","v":0.19133529084722559},{"$f":"'Solar - PV Dist. Res'!O109","v":0.19202046898140118},{"$f":"'Solar - PV Dist. Res'!P109","v":0.19270564711557678},{"$f":"'Solar - PV Dist. Res'!Q109","v":0.19339082524975237},{"$f":"'Solar - PV Dist. Res'!R109","v":0.19407600338392797},{"$f":"'Solar - PV Dist. Res'!S109","v":0.19476118151810357},{"$f":"'Solar - PV Dist. Res'!T109","v":0.19544635965227916},{"$f":"'Solar - PV Dist. Res'!U109","v":0.19613153778645476},{"$f":"'Solar - PV Dist. Res'!V109","v":0.19681671592063035},{"$f":"'Solar - PV Dist. Res'!W109","v":0.19750189405480595},{"$f":"'Solar - PV Dist. Res'!X109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!Y109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!Z109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AA109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AB109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AC109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AD109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AE109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AF109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AG109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AH109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AI109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AJ109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AK109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AL109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AM109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AN109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AO109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AP109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AQ109","v":0.19818707218898141},{"$f":"'Solar - PV Dist. Res'!AR109","v":0.19818707218898141}]
["RM3ReLosAngs","RD","Moderate",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L110","v":0.18996493457887439},{"$f":"'Solar - PV Dist. Res'!M110","v":0.19023435048785989},{"$f":"'Solar - PV Dist. Res'!N110","v":0.19050376639684538},{"$f":"'Solar - PV Dist. Res'!O110","v":0.19077318230583087},{"$f":"'Solar - PV Dist. Res'!P110","v":0.19104259821481637},{"$f":"'Solar - PV Dist. Res'!Q110","v":0.19131201412380186},{"$f":"'Solar - PV Dist. Res'!R110","v":0.19158143003278735},{"$f":"'Solar - PV Dist. Res'!S110","v":0.19185084594177285},{"$f":"'Solar - PV Dist. Res'!T110","v":0.19212026185075834},{"$f":"'Solar - PV Dist. Res'!U110","v":0.19238967775974383},{"$f":"'Solar - PV Dist. Res'!V110","v":0.19265909366872933},{"$f":"'Solar - PV Dist. Res'!W110","v":0.19292850957771482},{"$f":"'Solar - PV Dist. Res'!X110","v":0.19319792548670045},{"$f":"'Solar - PV Dist. Res'!Y110","v":0.19344738282181451},{"$f":"'Solar - PV Dist. Res'!Z110","v":0.19369684015692856},{"$f":"'Solar - PV Dist. Res'!AA110","v":0.19394629749204262},{"$f":"'Solar - PV Dist. Res'!AB110","v":0.19419575482715667},{"$f":"'Solar - PV Dist. Res'!AC110","v":0.19444521216227073},{"$f":"'Solar - PV Dist. Res'!AD110","v":0.19469466949738479},{"$f":"'Solar - PV Dist. Res'!AE110","v":0.19494412683249884},{"$f":"'Solar - PV Dist. Res'!AF110","v":0.1951935841676129},{"$f":"'Solar - PV Dist. Res'!AG110","v":0.19544304150272696},{"$f":"'Solar - PV Dist. Res'!AH110","v":0.19569249883784101},{"$f":"'Solar - PV Dist. Res'!AI110","v":0.19594195617295507},{"$f":"'Solar - PV Dist. Res'!AJ110","v":0.19619141350806912},{"$f":"'Solar - PV Dist. Res'!AK110","v":0.19644087084318318},{"$f":"'Solar - PV Dist. Res'!AL110","v":0.19669032817829724},{"$f":"'Solar - PV Dist. Res'!AM110","v":0.19693978551341129},{"$f":"'Solar - PV Dist. Res'!AN110","v":0.19718924284852535},{"$f":"'Solar - PV Dist. Res'!AO110","v":0.1974387001836394},{"$f":"'Solar - PV Dist. Res'!AP110","v":0.19768815751875346},{"$f":"'Solar - PV Dist. Res'!AQ110","v":0.19793761485386752},{"$f":"'Solar - PV Dist. Res'!AR110","v":0.19818707218898141}]
["RC3ReLosAngs","RD","Conservative",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L111","v":0.18996493457887439},{"$f":"'Solar - PV Dist. Res'!M111","v":0.18996493457887439},{"$f":"'Solar - PV Dist. Res'!N111","v":0.18996493457887439},{"$f":"'Solar - PV Dist. Res'!O111","v":0.18996493457887439},{"$f":"'Solar - PV Dist. Res'!P111","v":0.18996493457887439},{"$f":"'Solar - PV Dist. Res'!Q111","v":0.18996493457887439},{"$f":"'Solar - PV Dist. Res'!R111","v":0.18996493457887439},{"$f":"'Solar - PV Dist. Res'!S111","v":0.18996493457887439},{"$f":"'Solar - PV Dist. Res'!T111","v":0.18996493457887439},{"$f":"'Solar - PV Dist. Res'!U111","v":0.18996493457887439},{"$f":"'Solar - PV Dist. Res'!V111","v":0.18996493457887439},{"$f":"'Solar - PV Dist. Res'!W111","v":0.18996493457887439},{"$f":"'Solar - PV Dist. Res'!X111","v":0.18996493457887439},{"$f":"'Solar - PV Dist. Res'!Y111","v":0.1901265841242657},{"$f":"'Solar - PV Dist. Res'!Z111","v":0.190288233669657},{"$f":"'Solar - PV Dist. Res'!AA111","v":0.1904498832150483},{"$f":"'Solar - PV Dist. Res'!AB111","v":0.1906115327604396},{"$f":"'Solar - PV Dist. Res'!AC111","v":0.1907731823058309},{"$f":"'Solar - PV Dist. Res'!AD111","v":0.1909348318512222},{"$f":"'Solar - PV Dist. Res'!AE111","v":0.1910964813966135},{"$f":"'Solar - PV Dist. Res'!AF111","v":0.19125813094200481},{"$f":"'Solar - PV Dist. Res'!AG111","v":0.19141978048739611},{"$f":"'Solar - PV Dist. Res'!AH111","v":0.19158143003278741},{"$f":"'Solar - PV Dist. Res'!AI111","v":0.19174307957817871},{"$f":"'Solar - PV Dist. Res'!AJ111","v":0.19190472912357001},{"$f":"'Solar - PV Dist. Res'!AK111","v":0.19206637866896131},{"$f":"'Solar - PV Dist. Res'!AL111","v":0.19222802821435261},{"$f":"'Solar - PV Dist. Res'!AM111","v":0.19238967775974392},{"$f":"'Solar - PV Dist. Res'!AN111","v":0.19255132730513522},{"$f":"'Solar - PV Dist. Res'!AO111","v":0.19271297685052652},{"$f":"'Solar - PV Dist. Res'!AP111","v":0.19287462639591782},{"$f":"'Solar - PV Dist. Res'!AQ111","v":0.19303627594130912},{"$f":"'Solar - PV Dist. Res'!AR111","v":0.19319792548670045}]
["RA3ReDaggett","RD","Advanced",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L112","v":0.20750952376814},{"$f":"'Solar - PV Dist. Res'!M112","v":0.20825798289105293},{"$f":"'Solar - PV Dist. Res'!N112","v":0.20900644201396587},{"$f":"'Solar - PV Dist. Res'!O112","v":0.20975490113687881},{"$f":"'Solar - PV Dist. Res'!P112","v":0.21050336025979174},{"$f":"'Solar - PV Dist. Res'!Q112","v":0.21125181938270468},{"$f":"'Solar - PV Dist. Res'!R112","v":0.21200027850561762},{"$f":"'Solar - PV Dist. Res'!S112","v":0.21274873762853055},{"$f":"'Solar - PV Dist. Res'!T112","v":0.21349719675144349},{"$f":"'Solar - PV Dist. Res'!U112","v":0.21424565587435643},{"$f":"'Solar - PV Dist. Res'!V112","v":0.21499411499726936},{"$f":"'Solar - PV Dist. Res'!W112","v":0.2157425741201823},{"$f":"'Solar - PV Dist. Res'!X112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!Y112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!Z112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AA112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AB112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AC112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AD112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AE112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AF112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AG112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AH112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AI112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AJ112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AK112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AL112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AM112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AN112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AO112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AP112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AQ112","v":0.21649103324309532},{"$f":"'Solar - PV Dist. Res'!AR112","v":0.21649103324309532}]
["RM3ReDaggett","RD","Moderate",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L113","v":0.20750952376814},{"$f":"'Solar - PV Dist. Res'!M113","v":0.20780382211900711},{"$f":"'Solar - PV Dist. Res'!N113","v":0.20809812046987422},{"$f":"'Solar - PV Dist. Res'!O113","v":0.20839241882074133},{"$f":"'Solar - PV Dist. Res'!P113","v":0.20868671717160844},{"$f":"'Solar - PV Dist. Res'!Q113","v":0.20898101552247556},{"$f":"'Solar - PV Dist. Res'!R113","v":0.20927531387334267},{"$f":"'Solar - PV Dist. Res'!S113","v":0.20956961222420978},{"$f":"'Solar - PV Dist. Res'!T113","v":0.20986391057507689},{"$f":"'Solar - PV Dist. Res'!U113","v":0.210158208925944},{"$f":"'Solar - PV Dist. Res'!V113","v":0.21045250727681111},{"$f":"'Solar - PV Dist. Res'!W113","v":0.21074680562767822},{"$f":"'Solar - PV Dist. Res'!X113","v":0.21104110397854545},{"$f":"'Solar - PV Dist. Res'!Y113","v":0.21131360044177294},{"$f":"'Solar - PV Dist. Res'!Z113","v":0.21158609690500044},{"$f":"'Solar - PV Dist. Res'!AA113","v":0.21185859336822793},{"$f":"'Solar - PV Dist. Res'!AB113","v":0.21213108983145543},{"$f":"'Solar - PV Dist. Res'!AC113","v":0.21240358629468292},{"$f":"'Solar - PV Dist. Res'!AD113","v":0.21267608275791042},{"$f":"'Solar - PV Dist. Res'!AE113","v":0.21294857922113791},{"$f":"'Solar - PV Dist. Res'!AF113","v":0.21322107568436541},{"$f":"'Solar - PV Dist. Res'!AG113","v":0.2134935721475929},{"$f":"'Solar - PV Dist. Res'!AH113","v":0.2137660686108204},{"$f":"'Solar - PV Dist. Res'!AI113","v":0.21403856507404789},{"$f":"'Solar - PV Dist. Res'!AJ113","v":0.21431106153727539},{"$f":"'Solar - PV Dist. Res'!AK113","v":0.21458355800050288},{"$f":"'Solar - PV Dist. Res'!AL113","v":0.21485605446373038},{"$f":"'Solar - PV Dist. Res'!AM113","v":0.21512855092695787},{"$f":"'Solar - PV Dist. Res'!AN113","v":0.21540104739018537},{"$f":"'Solar - PV Dist. Res'!AO113","v":0.21567354385341286},{"$f":"'Solar - PV Dist. Res'!AP113","v":0.21594604031664036},{"$f":"'Solar - PV Dist. Res'!AQ113","v":0.21621853677986785},{"$f":"'Solar - PV Dist. Res'!AR113","v":0.21649103324309532}]
["RC3ReDaggett","RD","Conservative",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L114","v":0.20750952376814},{"$f":"'Solar - PV Dist. Res'!M114","v":0.20750952376814},{"$f":"'Solar - PV Dist. Res'!N114","v":0.20750952376814},{"$f":"'Solar - PV Dist. Res'!O114","v":0.20750952376814},{"$f":"'Solar - PV Dist. Res'!P114","v":0.20750952376814},{"$f":"'Solar - PV Dist. Res'!Q114","v":0.20750952376814},{"$f":"'Solar - PV Dist. Res'!R114","v":0.20750952376814},{"$f":"'Solar - PV Dist. Res'!S114","v":0.20750952376814},{"$f":"'Solar - PV Dist. Res'!T114","v":0.20750952376814},{"$f":"'Solar - PV Dist. Res'!U114","v":0.20750952376814},{"$f":"'Solar - PV Dist. Res'!V114","v":0.20750952376814},{"$f":"'Solar - PV Dist. Res'!W114","v":0.20750952376814},{"$f":"'Solar - PV Dist. Res'!X114","v":0.20750952376814},{"$f":"'Solar - PV Dist. Res'!Y114","v":0.20768610277866026},{"$f":"'Solar - PV Dist. Res'!Z114","v":0.20786268178918052},{"$f":"'Solar - PV Dist. Res'!AA114","v":0.20803926079970078},{"$f":"'Solar - PV Dist. Res'!AB114","v":0.20821583981022104},{"$f":"'Solar - PV Dist. Res'!AC114","v":0.2083924188207413},{"$f":"'Solar - PV Dist. Res'!AD114","v":0.20856899783126157},{"$f":"'Solar - PV Dist. Res'!AE114","v":0.20874557684178183},{"$f":"'Solar - PV Dist. Res'!AF114","v":0.20892215585230209},{"$f":"'Solar - PV Dist. Res'!AG114","v":0.20909873486282235},{"$f":"'Solar - PV Dist. Res'!AH114","v":0.20927531387334261},{"$f":"'Solar - PV Dist. Res'!AI114","v":0.20945189288386287},{"$f":"'Solar - PV Dist. Res'!AJ114","v":0.20962847189438313},{"$f":"'Solar - PV Dist. Res'!AK114","v":0.2098050509049034},{"$f":"'Solar - PV Dist. Res'!AL114","v":0.20998162991542366},{"$f":"'Solar - PV Dist. Res'!AM114","v":0.21015820892594392},{"$f":"'Solar - PV Dist. Res'!AN114","v":0.21033478793646418},{"$f":"'Solar - PV Dist. Res'!AO114","v":0.21051136694698444},{"$f":"'Solar - PV Dist. Res'!AP114","v":0.2106879459575047},{"$f":"'Solar - PV Dist. Res'!AQ114","v":0.21086452496802496},{"$f":"'Solar - PV Dist. Res'!AR114","v":0.21104110397854545}]
[{"$f":"_xlfn.CONCAT(LEFT(B131,1), LEFT(C131,1), LEFT(D131,1),LEFT(E131,2),LEFT(F131,6),RIGHT(F131,1))","v":"RA3GeHydroFh"},"RD","Advanced",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L115","v":0.9},{"$f":"Geothermal!M115","v":0.9},{"$f":"Geothermal!N115","v":0.9},{"$f":"Geothermal!O115","v":0.9},{"$f":"Geothermal!P115","v":0.9},{"$f":"Geothermal!Q115","v":0.9},{"$f":"Geothermal!R115","v":0.9},{"$f":"Geothermal!S115","v":0.9},{"$f":"Geothermal!T115","v":0.9},{"$f":"Geothermal!U115","v":0.9},{"$f":"Geothermal!V115","v":0.9},{"$f":"Geothermal!W115","v":0.9},{"$f":"Geothermal!X115","v":0.9},{"$f":"Geothermal!Y115","v":0.9},{"$f":"Geothermal!Z115","v":0.9},{"$f":"Geothermal!AA115","v":0.9},{"$f":"Geothermal!AB115","v":0.9},{"$f":"Geothermal!AC115","v":0.9},{"$f":"Geothermal!AD115","v":0.9},{"$f":"Geothermal!AE115","v":0.9},{"$f":"Geothermal!AF115","v":0.9},{"$f":"Geothermal!AG115","v":0.9},{"$f":"Geothermal!AH115","v":0.9},{"$f":"Geothermal!AI115","v":0.9},{"$f":"Geothermal!AJ115","v":0.9},{"$f":"Geothermal!AK115","v":0.9},{"$f":"Geothermal!AL115","v":0.9},{"$f":"Geothermal!AM115","v":0.9},{"$f":"Geothermal!AN115","v":0.9},{"$f":"Geothermal!AO115","v":0.9},{"$f":"Geothermal!AP115","v":0.9},{"$f":"Geothermal!AQ115","v":0.9},{"$f":"Geothermal!AR115","v":0.9}]
["RM3GeHydroFh","RD","Moderate",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L116","v":0.9},{"$f":"Geothermal!M116","v":0.9},{"$f":"Geothermal!N116","v":0.9},{"$f":"Geothermal!O116","v":0.9},{"$f":"Geothermal!P116","v":0.9},{"$f":"Geothermal!Q116","v":0.9},{"$f":"Geothermal!R116","v":0.9},{"$f":"Geothermal!S116","v":0.9},{"$f":"Geothermal!T116","v":0.9},{"$f":"Geothermal!U116","v":0.9},{"$f":"Geothermal!V116","v":0.9},{"$f":"Geothermal!W116","v":0.9},{"$f":"Geothermal!X116","v":0.9},{"$f":"Geothermal!Y116","v":0.9},{"$f":"Geothermal!Z116","v":0.9},{"$f":"Geothermal!AA116","v":0.9},{"$f":"Geothermal!AB116","v":0.9},{"$f":"Geothermal!AC116","v":0.9},{"$f":"Geothermal!AD116","v":0.9},{"$f":"Geothermal!AE116","v":0.9},{"$f":"Geothermal!AF116","v":0.9},{"$f":"Geothermal!AG116","v":0.9},{"$f":"Geothermal!AH116","v":0.9},{"$f":"Geothermal!AI116","v":0.9},{"$f":"Geothermal!AJ116","v":0.9},{"$f":"Geothermal!AK116","v":0.9},{"$f":"Geothermal!AL116","v":0.9},{"$f":"Geothermal!AM116","v":0.9},{"$f":"Geothermal!AN116","v":0.9},{"$f":"Geothermal!AO116","v":0.9},{"$f":"Geothermal!AP116","v":0.9},{"$f":"Geothermal!AQ116","v":0.9},{"$f":"Geothermal!AR116","v":0.9}]
["RC3GeHydroFh","RD","Conservative",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L117","v":0.9},{"$f":"Geothermal!M117","v":0.9},{"$f":"Geothermal!N117","v":0.9},{"$f":"Geothermal!O117","v":0.9},{"$f":"Geothermal!P117","v":0.9},{"$f":"Geothermal!Q117","v":0.9},{"$f":"Geothermal!R117","v":0.9},{"$f":"Geothermal!S117","v":0.9},{"$f":"Geothermal!T117","v":0.9},{"$f":"Geothermal!U117","v":0.9},{"$f":"Geothermal!V117","v":0.9},{"$f":"Geothermal!W117","v":0.9},{"$f":"Geothermal!X117","v":0.9},{"$f":"Geothermal!Y117","v":0.9},{"$f":"Geothermal!Z117","v":0.9},{"$f":"Geothermal!AA117","v":0.9},{"$f":"Geothermal!AB117","v":0.9},{"$f":"Geothermal!AC117","v":0.9},{"$f":"Geothermal!AD117","v":0.9},{"$f":"Geothermal!AE117","v":0.9},{"$f":"Geothermal!AF117","v":0.9},{"$f":"Geothermal!AG117","v":0.9},{"$f":"Geothermal!AH117","v":0.9},{"$f":"Geothermal!AI117","v":0.9},{"$f":"Geothermal!AJ117","v":0.9},{"$f":"Geothermal!AK117","v":0.9},{"$f":"Geothermal!AL117","v":0.9},{"$f":"Geothermal!AM117","v":0.9},{"$f":"Geothermal!AN117","v":0.9},{"$f":"Geothermal!AO117","v":0.9},{"$f":"Geothermal!AP117","v":0.9},{"$f":"Geothermal!AQ117","v":0.9},{"$f":"Geothermal!AR117","v":0.9}]
["RA3GeHydroBy","RD","Advanced",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L118","v":0.8},{"$f":"Geothermal!M118","v":0.8},{"$f":"Geothermal!N118","v":0.8},{"$f":"Geothermal!O118","v":0.8},{"$f":"Geothermal!P118","v":0.8},{"$f":"Geothermal!Q118","v":0.8},{"$f":"Geothermal!R118","v":0.8},{"$f":"Geothermal!S118","v":0.8},{"$f":"Geothermal!T118","v":0.8},{"$f":"Geothermal!U118","v":0.8},{"$f":"Geothermal!V118","v":0.8},{"$f":"Geothermal!W118","v":0.8},{"$f":"Geothermal!X118","v":0.8},{"$f":"Geothermal!Y118","v":0.8},{"$f":"Geothermal!Z118","v":0.8},{"$f":"Geothermal!AA118","v":0.8},{"$f":"Geothermal!AB118","v":0.8},{"$f":"Geothermal!AC118","v":0.8},{"$f":"Geothermal!AD118","v":0.8},{"$f":"Geothermal!AE118","v":0.8},{"$f":"Geothermal!AF118","v":0.8},{"$f":"Geothermal!AG118","v":0.8},{"$f":"Geothermal!AH118","v":0.8},{"$f":"Geothermal!AI118","v":0.8},{"$f":"Geothermal!AJ118","v":0.8},{"$f":"Geothermal!AK118","v":0.8},{"$f":"Geothermal!AL118","v":0.8},{"$f":"Geothermal!AM118","v":0.8},{"$f":"Geothermal!AN118","v":0.8},{"$f":"Geothermal!AO118","v":0.8},{"$f":"Geothermal!AP118","v":0.8},{"$f":"Geothermal!AQ118","v":0.8},{"$f":"Geothermal!AR118","v":0.8}]
["RM3GeHydroBy","RD","Moderate",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L119","v":0.8},{"$f":"Geothermal!M119","v":0.8},{"$f":"Geothermal!N119","v":0.8},{"$f":"Geothermal!O119","v":0.8},{"$f":"Geothermal!P119","v":0.8},{"$f":"Geothermal!Q119","v":0.8},{"$f":"Geothermal!R119","v":0.8},{"$f":"Geothermal!S119","v":0.8},{"$f":"Geothermal!T119","v":0.8},{"$f":"Geothermal!U119","v":0.8},{"$f":"Geothermal!V119","v":0.8},{"$f":"Geothermal!W119","v":0.8},{"$f":"Geothermal!X119","v":0.8},{"$f":"Geothermal!Y119","v":0.8},{"$f":"Geothermal!Z119","v":0.8},{"$f":"Geothermal!AA119","v":0.8},{"$f":"Geothermal!AB119","v":0.8},{"$f":"Geothermal!AC119","v":0.8},{"$f":"Geothermal!AD119","v":0.8},{"$f":"Geothermal!AE119","v":0.8},{"$f":"Geothermal!AF119","v":0.8},{"$f":"Geothermal!AG119","v":0.8},{"$f":"Geothermal!AH119","v":0.8},{"$f":"Geothermal!AI119","v":0.8},{"$f":"Geothermal!AJ119","v":0.8},{"$f":"Geothermal!AK119","v":0.8},{"$f":"Geothermal!AL119","v":0.8},{"$f":"Geothermal!AM119","v":0.8},{"$f":"Geothermal!AN119","v":0.8},{"$f":"Geothermal!AO119","v":0.8},{"$f":"Geothermal!AP119","v":0.8},{"$f":"Geothermal!AQ119","v":0.8},{"$f":"Geothermal!AR119","v":0.8}]
["RC3GeHydroBy","RD","Conservative",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L120","v":0.8},{"$f":"Geothermal!M120","v":0.8},{"$f":"Geothermal!N120","v":0.8},{"$f":"Geothermal!O120","v":0.8},{"$f":"Geothermal!P120","v":0.8},{"$f":"Geothermal!Q120","v":0.8},{"$f":"Geothermal!R120","v":0.8},{"$f":"Geothermal!S120","v":0.8},{"$f":"Geothermal!T120","v":0.8},{"$f":"Geothermal!U120","v":0.8},{"$f":"Geothermal!V120","v":0.8},{"$f":"Geothermal!W120","v":0.8},{"$f":"Geothermal!X120","v":0.8},{"$f":"Geothermal!Y120","v":0.8},{"$f":"Geothermal!Z120","v":0.8},{"$f":"Geothermal!AA120","v":0.8},{"$f":"Geothermal!AB120","v":0.8},{"$f":"Geothermal!AC120","v":0.8},{"$f":"Geothermal!AD120","v":0.8},{"$f":"Geothermal!AE120","v":0.8},{"$f":"Geothermal!AF120","v":0.8},{"$f":"Geothermal!AG120","v":0.8},{"$f":"Geothermal!AH120","v":0.8},{"$f":"Geothermal!AI120","v":0.8},{"$f":"Geothermal!AJ120","v":0.8},{"$f":"Geothermal!AK120","v":0.8},{"$f":"Geothermal!AL120","v":0.8},{"$f":"Geothermal!AM120","v":0.8},{"$f":"Geothermal!AN120","v":0.8},{"$f":"Geothermal!AO120","v":0.8},{"$f":"Geothermal!AP120","v":0.8},{"$f":"Geothermal!AQ120","v":0.8},{"$f":"Geothermal!AR120","v":0.8}]
["RA3GeNFEGSFh","RD","Advanced",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L121","v":0.9},{"$f":"Geothermal!M121","v":0.9},{"$f":"Geothermal!N121","v":0.9},{"$f":"Geothermal!O121","v":0.9},{"$f":"Geothermal!P121","v":0.9},{"$f":"Geothermal!Q121","v":0.9},{"$f":"Geothermal!R121","v":0.9},{"$f":"Geothermal!S121","v":0.9},{"$f":"Geothermal!T121","v":0.9},{"$f":"Geothermal!U121","v":0.9},{"$f":"Geothermal!V121","v":0.9},{"$f":"Geothermal!W121","v":0.9},{"$f":"Geothermal!X121","v":0.9},{"$f":"Geothermal!Y121","v":0.9},{"$f":"Geothermal!Z121","v":0.9},{"$f":"Geothermal!AA121","v":0.9},{"$f":"Geothermal!AB121","v":0.9},{"$f":"Geothermal!AC121","v":0.9},{"$f":"Geothermal!AD121","v":0.9},{"$f":"Geothermal!AE121","v":0.9},{"$f":"Geothermal!AF121","v":0.9},{"$f":"Geothermal!AG121","v":0.9},{"$f":"Geothermal!AH121","v":0.9},{"$f":"Geothermal!AI121","v":0.9},{"$f":"Geothermal!AJ121","v":0.9},{"$f":"Geothermal!AK121","v":0.9},{"$f":"Geothermal!AL121","v":0.9},{"$f":"Geothermal!AM121","v":0.9},{"$f":"Geothermal!AN121","v":0.9},{"$f":"Geothermal!AO121","v":0.9},{"$f":"Geothermal!AP121","v":0.9},{"$f":"Geothermal!AQ121","v":0.9},{"$f":"Geothermal!AR121","v":0.9}]
["RM3GeNFEGSFh","RD","Moderate",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L122","v":0.9},{"$f":"Geothermal!M122","v":0.9},{"$f":"Geothermal!N122","v":0.9},{"$f":"Geothermal!O122","v":0.9},{"$f":"Geothermal!P122","v":0.9},{"$f":"Geothermal!Q122","v":0.9},{"$f":"Geothermal!R122","v":0.9},{"$f":"Geothermal!S122","v":0.9},{"$f":"Geothermal!T122","v":0.9},{"$f":"Geothermal!U122","v":0.9},{"$f":"Geothermal!V122","v":0.9},{"$f":"Geothermal!W122","v":0.9},{"$f":"Geothermal!X122","v":0.9},{"$f":"Geothermal!Y122","v":0.9},{"$f":"Geothermal!Z122","v":0.9},{"$f":"Geothermal!AA122","v":0.9},{"$f":"Geothermal!AB122","v":0.9},{"$f":"Geothermal!AC122","v":0.9},{"$f":"Geothermal!AD122","v":0.9},{"$f":"Geothermal!AE122","v":0.9},{"$f":"Geothermal!AF122","v":0.9},{"$f":"Geothermal!AG122","v":0.9},{"$f":"Geothermal!AH122","v":0.9},{"$f":"Geothermal!AI122","v":0.9},{"$f":"Geothermal!AJ122","v":0.9},{"$f":"Geothermal!AK122","v":0.9},{"$f":"Geothermal!AL122","v":0.9},{"$f":"Geothermal!AM122","v":0.9},{"$f":"Geothermal!AN122","v":0.9},{"$f":"Geothermal!AO122","v":0.9},{"$f":"Geothermal!AP122","v":0.9},{"$f":"Geothermal!AQ122","v":0.9},{"$f":"Geothermal!AR122","v":0.9}]
["RC3GeNFEGSFh","RD","Conservative",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L123","v":0.9},{"$f":"Geothermal!M123","v":0.9},{"$f":"Geothermal!N123","v":0.9},{"$f":"Geothermal!O123","v":0.9},{"$f":"Geothermal!P123","v":0.9},{"$f":"Geothermal!Q123","v":0.9},{"$f":"Geothermal!R123","v":0.9},{"$f":"Geothermal!S123","v":0.9},{"$f":"Geothermal!T123","v":0.9},{"$f":"Geothermal!U123","v":0.9},{"$f":"Geothermal!V123","v":0.9},{"$f":"Geothermal!W123","v":0.9},{"$f":"Geothermal!X123","v":0.9},{"$f":"Geothermal!Y123","v":0.9},{"$f":"Geothermal!Z123","v":0.9},{"$f":"Geothermal!AA123","v":0.9},{"$f":"Geothermal!AB123","v":0.9},{"$f":"Geothermal!AC123","v":0.9},{"$f":"Geothermal!AD123","v":0.9},{"$f":"Geothermal!AE123","v":0.9},{"$f":"Geothermal!AF123","v":0.9},{"$f":"Geothermal!AG123","v":0.9},{"$f":"Geothermal!AH123","v":0.9},{"$f":"Geothermal!AI123","v":0.9},{"$f":"Geothermal!AJ123","v":0.9},{"$f":"Geothermal!AK123","v":0.9},{"$f":"Geothermal!AL123","v":0.9},{"$f":"Geothermal!AM123","v":0.9},{"$f":"Geothermal!AN123","v":0.9},{"$f":"Geothermal!AO123","v":0.9},{"$f":"Geothermal!AP123","v":0.9},{"$f":"Geothermal!AQ123","v":0.9},{"$f":"Geothermal!AR123","v":0.9}]
["RA3GeNFEGSBy","RD","Advanced",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L124","v":0.8},{"$f":"Geothermal!M124","v":0.8},{"$f":"Geothermal!N124","v":0.8},{"$f":"Geothermal!O124","v":0.8},{"$f":"Geothermal!P124","v":0.8},{"$f":"Geothermal!Q124","v":0.8},{"$f":"Geothermal!R124","v":0.8},{"$f":"Geothermal!S124","v":0.8},{"$f":"Geothermal!T124","v":0.8},{"$f":"Geothermal!U124","v":0.8},{"$f":"Geothermal!V124","v":0.8},{"$f":"Geothermal!W124","v":0.8},{"$f":"Geothermal!X124","v":0.8},{"$f":"Geothermal!Y124","v":0.8},{"$f":"Geothermal!Z124","v":0.8},{"$f":"Geothermal!AA124","v":0.8},{"$f":"Geothermal!AB124","v":0.8},{"$f":"Geothermal!AC124","v":0.8},{"$f":"Geothermal!AD124","v":0.8},{"$f":"Geothermal!AE124","v":0.8},{"$f":"Geothermal!AF124","v":0.8},{"$f":"Geothermal!AG124","v":0.8},{"$f":"Geothermal!AH124","v":0.8},{"$f":"Geothermal!AI124","v":0.8},{"$f":"Geothermal!AJ124","v":0.8},{"$f":"Geothermal!AK124","v":0.8},{"$f":"Geothermal!AL124","v":0.8},{"$f":"Geothermal!AM124","v":0.8},{"$f":"Geothermal!AN124","v":0.8},{"$f":"Geothermal!AO124","v":0.8},{"$f":"Geothermal!AP124","v":0.8},{"$f":"Geothermal!AQ124","v":0.8},{"$f":"Geothermal!AR124","v":0.8}]
["RM3GeNFEGSBy","RD","Moderate",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L125","v":0.8},{"$f":"Geothermal!M125","v":0.8},{"$f":"Geothermal!N125","v":0.8},{"$f":"Geothermal!O125","v":0.8},{"$f":"Geothermal!P125","v":0.8},{"$f":"Geothermal!Q125","v":0.8},{"$f":"Geothermal!R125","v":0.8},{"$f":"Geothermal!S125","v":0.8},{"$f":"Geothermal!T125","v":0.8},{"$f":"Geothermal!U125","v":0.8},{"$f":"Geothermal!V125","v":0.8},{"$f":"Geothermal!W125","v":0.8},{"$f":"Geothermal!X125","v":0.8},{"$f":"Geothermal!Y125","v":0.8},{"$f":"Geothermal!Z125","v":0.8},{"$f":"Geothermal!AA125","v":0.8},{"$f":"Geothermal!AB125","v":0.8},{"$f":"Geothermal!AC125","v":0.8},{"$f":"Geothermal!AD125","v":0.8},{"$f":"Geothermal!AE125","v":0.8},{"$f":"Geothermal!AF125","v":0.8},{"$f":"Geothermal!AG125","v":0.8},{"$f":"Geothermal!AH125","v":0.8},{"$f":"Geothermal!AI125","v":0.8},{"$f":"Geothermal!AJ125","v":0.8},{"$f":"Geothermal!AK125","v":0.8},{"$f":"Geothermal!AL125","v":0.8},{"$f":"Geothermal!AM125","v":0.8},{"$f":"Geothermal!AN125","v":0.8},{"$f":"Geothermal!AO125","v":0.8},{"$f":"Geothermal!AP125","v":0.8},{"$f":"Geothermal!AQ125","v":0.8},{"$f":"Geothermal!AR125","v":0.8}]
["RC3GeNFEGSBy","RD","Conservative",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L126","v":0.8},{"$f":"Geothermal!M126","v":0.8},{"$f":"Geothermal!N126","v":0.8},{"$f":"Geothermal!O126","v":0.8},{"$f":"Geothermal!P126","v":0.8},{"$f":"Geothermal!Q126","v":0.8},{"$f":"Geothermal!R126","v":0.8},{"$f":"Geothermal!S126","v":0.8},{"$f":"Geothermal!T126","v":0.8},{"$f":"Geothermal!U126","v":0.8},{"$f":"Geothermal!V126","v":0.8},{"$f":"Geothermal!W126","v":0.8},{"$f":"Geothermal!X126","v":0.8},{"$f":"Geothermal!Y126","v":0.8},{"$f":"Geothermal!Z126","v":0.8},{"$f":"Geothermal!AA126","v":0.8},{"$f":"Geothermal!AB126","v":0.8},{"$f":"Geothermal!AC126","v":0.8},{"$f":"Geothermal!AD126","v":0.8},{"$f":"Geothermal!AE126","v":0.8},{"$f":"Geothermal!AF126","v":0.8},{"$f":"Geothermal!AG126","v":0.8},{"$f":"Geothermal!AH126","v":0.8},{"$f":"Geothermal!AI126","v":0.8},{"$f":"Geothermal!AJ126","v":0.8},{"$f":"Geothermal!AK126","v":0.8},{"$f":"Geothermal!AL126","v":0.8},{"$f":"Geothermal!AM126","v":0.8},{"$f":"Geothermal!AN126","v":0.8},{"$f":"Geothermal!AO126","v":0.8},{"$f":"Geothermal!AP126","v":0.8},{"$f":"Geothermal!AQ126","v":0.8},{"$f":"Geothermal!AR126","v":0.8}]
["RA3GeDeepEGh","RD","Advanced",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L127","v":0.9},{"$f":"Geothermal!M127","v":0.9},{"$f":"Geothermal!N127","v":0.9},{"$f":"Geothermal!O127","v":0.9},{"$f":"Geothermal!P127","v":0.9},{"$f":"Geothermal!Q127","v":0.9},{"$f":"Geothermal!R127","v":0.9},{"$f":"Geothermal!S127","v":0.9},{"$f":"Geothermal!T127","v":0.9},{"$f":"Geothermal!U127","v":0.9},{"$f":"Geothermal!V127","v":0.9},{"$f":"Geothermal!W127","v":0.9},{"$f":"Geothermal!X127","v":0.9},{"$f":"Geothermal!Y127","v":0.9},{"$f":"Geothermal!Z127","v":0.9},{"$f":"Geothermal!AA127","v":0.9},{"$f":"Geothermal!AB127","v":0.9},{"$f":"Geothermal!AC127","v":0.9},{"$f":"Geothermal!AD127","v":0.9},{"$f":"Geothermal!AE127","v":0.9},{"$f":"Geothermal!AF127","v":0.9},{"$f":"Geothermal!AG127","v":0.9},{"$f":"Geothermal!AH127","v":0.9},{"$f":"Geothermal!AI127","v":0.9},{"$f":"Geothermal!AJ127","v":0.9},{"$f":"Geothermal!AK127","v":0.9},{"$f":"Geothermal!AL127","v":0.9},{"$f":"Geothermal!AM127","v":0.9},{"$f":"Geothermal!AN127","v":0.9},{"$f":"Geothermal!AO127","v":0.9},{"$f":"Geothermal!AP127","v":0.9},{"$f":"Geothermal!AQ127","v":0.9},{"$f":"Geothermal!AR127","v":0.9}]
["RM3GeDeepEGh","RD","Moderate",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L128","v":0.9},{"$f":"Geothermal!M128","v":0.9},{"$f":"Geothermal!N128","v":0.9},{"$f":"Geothermal!O128","v":0.9},{"$f":"Geothermal!P128","v":0.9},{"$f":"Geothermal!Q128","v":0.9},{"$f":"Geothermal!R128","v":0.9},{"$f":"Geothermal!S128","v":0.9},{"$f":"Geothermal!T128","v":0.9},{"$f":"Geothermal!U128","v":0.9},{"$f":"Geothermal!V128","v":0.9},{"$f":"Geothermal!W128","v":0.9},{"$f":"Geothermal!X128","v":0.9},{"$f":"Geothermal!Y128","v":0.9},{"$f":"Geothermal!Z128","v":0.9},{"$f":"Geothermal!AA128","v":0.9},{"$f":"Geothermal!AB128","v":0.9},{"$f":"Geothermal!AC128","v":0.9},{"$f":"Geothermal!AD128","v":0.9},{"$f":"Geothermal!AE128","v":0.9},{"$f":"Geothermal!AF128","v":0.9},{"$f":"Geothermal!AG128","v":0.9},{"$f":"Geothermal!AH128","v":0.9},{"$f":"Geothermal!AI128","v":0.9},{"$f":"Geothermal!AJ128","v":0.9},{"$f":"Geothermal!AK128","v":0.9},{"$f":"Geothermal!AL128","v":0.9},{"$f":"Geothermal!AM128","v":0.9},{"$f":"Geothermal!AN128","v":0.9},{"$f":"Geothermal!AO128","v":0.9},{"$f":"Geothermal!AP128","v":0.9},{"$f":"Geothermal!AQ128","v":0.9},{"$f":"Geothermal!AR128","v":0.9}]
["RC3GeDeepEGh","RD","Conservative",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L129","v":0.9},{"$f":"Geothermal!M129","v":0.9},{"$f":"Geothermal!N129","v":0.9},{"$f":"Geothermal!O129","v":0.9},{"$f":"Geothermal!P129","v":0.9},{"$f":"Geothermal!Q129","v":0.9},{"$f":"Geothermal!R129","v":0.9},{"$f":"Geothermal!S129","v":0.9},{"$f":"Geothermal!T129","v":0.9},{"$f":"Geothermal!U129","v":0.9},{"$f":"Geothermal!V129","v":0.9},{"$f":"Geothermal!W129","v":0.9},{"$f":"Geothermal!X129","v":0.9},{"$f":"Geothermal!Y129","v":0.9},{"$f":"Geothermal!Z129","v":0.9},{"$f":"Geothermal!AA129","v":0.9},{"$f":"Geothermal!AB129","v":0.9},{"$f":"Geothermal!AC129","v":0.9},{"$f":"Geothermal!AD129","v":0.9},{"$f":"Geothermal!AE129","v":0.9},{"$f":"Geothermal!AF129","v":0.9},{"$f":"Geothermal!AG129","v":0.9},{"$f":"Geothermal!AH129","v":0.9},{"$f":"Geothermal!AI129","v":0.9},{"$f":"Geothermal!AJ129","v":0.9},{"$f":"Geothermal!AK129","v":0.9},{"$f":"Geothermal!AL129","v":0.9},{"$f":"Geothermal!AM129","v":0.9},{"$f":"Geothermal!AN129","v":0.9},{"$f":"Geothermal!AO129","v":0.9},{"$f":"Geothermal!AP129","v":0.9},{"$f":"Geothermal!AQ129","v":0.9},{"$f":"Geothermal!AR129","v":0.9}]
["RA3GeDeepEGy","RD","Advanced",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L130","v":0.8},{"$f":"Geothermal!M130","v":0.8},{"$f":"Geothermal!N130","v":0.8},{"$f":"Geothermal!O130","v":0.8},{"$f":"Geothermal!P130","v":0.8},{"$f":"Geothermal!Q130","v":0.8},{"$f":"Geothermal!R130","v":0.8},{"$f":"Geothermal!S130","v":0.8},{"$f":"Geothermal!T130","v":0.8},{"$f":"Geothermal!U130","v":0.8},{"$f":"Geothermal!V130","v":0.8},{"$f":"Geothermal!W130","v":0.8},{"$f":"Geothermal!X130","v":0.8},{"$f":"Geothermal!Y130","v":0.8},{"$f":"Geothermal!Z130","v":0.8},{"$f":"Geothermal!AA130","v":0.8},{"$f":"Geothermal!AB130","v":0.8},{"$f":"Geothermal!AC130","v":0.8},{"$f":"Geothermal!AD130","v":0.8},{"$f":"Geothermal!AE130","v":0.8},{"$f":"Geothermal!AF130","v":0.8},{"$f":"Geothermal!AG130","v":0.8},{"$f":"Geothermal!AH130","v":0.8},{"$f":"Geothermal!AI130","v":0.8},{"$f":"Geothermal!AJ130","v":0.8},{"$f":"Geothermal!AK130","v":0.8},{"$f":"Geothermal!AL130","v":0.8},{"$f":"Geothermal!AM130","v":0.8},{"$f":"Geothermal!AN130","v":0.8},{"$f":"Geothermal!AO130","v":0.8},{"$f":"Geothermal!AP130","v":0.8},{"$f":"Geothermal!AQ130","v":0.8},{"$f":"Geothermal!AR130","v":0.8}]
["RM3GeDeepEGy","RD","Moderate",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L131","v":0.8},{"$f":"Geothermal!M131","v":0.8},{"$f":"Geothermal!N131","v":0.8},{"$f":"Geothermal!O131","v":0.8},{"$f":"Geothermal!P131","v":0.8},{"$f":"Geothermal!Q131","v":0.8},{"$f":"Geothermal!R131","v":0.8},{"$f":"Geothermal!S131","v":0.8},{"$f":"Geothermal!T131","v":0.8},{"$f":"Geothermal!U131","v":0.8},{"$f":"Geothermal!V131","v":0.8},{"$f":"Geothermal!W131","v":0.8},{"$f":"Geothermal!X131","v":0.8},{"$f":"Geothermal!Y131","v":0.8},{"$f":"Geothermal!Z131","v":0.8},{"$f":"Geothermal!AA131","v":0.8},{"$f":"Geothermal!AB131","v":0.8},{"$f":"Geothermal!AC131","v":0.8},{"$f":"Geothermal!AD131","v":0.8},{"$f":"Geothermal!AE131","v":0.8},{"$f":"Geothermal!AF131","v":0.8},{"$f":"Geothermal!AG131","v":0.8},{"$f":"Geothermal!AH131","v":0.8},{"$f":"Geothermal!AI131","v":0.8},{"$f":"Geothermal!AJ131","v":0.8},{"$f":"Geothermal!AK131","v":0.8},{"$f":"Geothermal!AL131","v":0.8},{"$f":"Geothermal!AM131","v":0.8},{"$f":"Geothermal!AN131","v":0.8},{"$f":"Geothermal!AO131","v":0.8},{"$f":"Geothermal!AP131","v":0.8},{"$f":"Geothermal!AQ131","v":0.8},{"$f":"Geothermal!AR131","v":0.8}]
["RC3GeDeepEGy","RD","Conservative",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L132","v":0.8},{"$f":"Geothermal!M132","v":0.8},{"$f":"Geothermal!N132","v":0.8},{"$f":"Geothermal!O132","v":0.8},{"$f":"Geothermal!P132","v":0.8},{"$f":"Geothermal!Q132","v":0.8},{"$f":"Geothermal!R132","v":0.8},{"$f":"Geothermal!S132","v":0.8},{"$f":"Geothermal!T132","v":0.8},{"$f":"Geothermal!U132","v":0.8},{"$f":"Geothermal!V132","v":0.8},{"$f":"Geothermal!W132","v":0.8},{"$f":"Geothermal!X132","v":0.8},{"$f":"Geothermal!Y132","v":0.8},{"$f":"Geothermal!Z132","v":0.8},{"$f":"Geothermal!AA132","v":0.8},{"$f":"Geothermal!AB132","v":0.8},{"$f":"Geothermal!AC132","v":0.8},{"$f":"Geothermal!AD132","v":0.8},{"$f":"Geothermal!AE132","v":0.8},{"$f":"Geothermal!AF132","v":0.8},{"$f":"Geothermal!AG132","v":0.8},{"$f":"Geothermal!AH132","v":0.8},{"$f":"Geothermal!AI132","v":0.8},{"$f":"Geothermal!AJ132","v":0.8},{"$f":"Geothermal!AK132","v":0.8},{"$f":"Geothermal!AL132","v":0.8},{"$f":"Geothermal!AM132","v":0.8},{"$f":"Geothermal!AN132","v":0.8},{"$f":"Geothermal!AO132","v":0.8},{"$f":"Geothermal!AP132","v":0.8},{"$f":"Geothermal!AQ132","v":0.8},{"$f":"Geothermal!AR132","v":0.8}]
["RA3ConewAvgF","RD","Advanced",30,"Coal","newAvgCF",{"$f":"Coal!L167","v":0.53600000000000003},{"$f":"Coal!M167","v":0.53600000000000003},{"$f":"Coal!N167","v":0.53600000000000003},{"$f":"Coal!O167","v":0.53600000000000003},{"$f":"Coal!P167","v":0.53600000000000003},{"$f":"Coal!Q167","v":0.53600000000000003},{"$f":"Coal!R167","v":0.53600000000000003},{"$f":"Coal!S167","v":0.53600000000000003},{"$f":"Coal!T167","v":0.53600000000000003},{"$f":"Coal!U167","v":0.53600000000000003},{"$f":"Coal!V167","v":0.53600000000000003},{"$f":"Coal!W167","v":0.53600000000000003},{"$f":"Coal!X167","v":0.53600000000000003},{"$f":"Coal!Y167","v":0.53600000000000003},{"$f":"Coal!Z167","v":0.53600000000000003},{"$f":"Coal!AA167","v":0.53600000000000003},{"$f":"Coal!AB167","v":0.53600000000000003},{"$f":"Coal!AC167","v":0.53600000000000003},{"$f":"Coal!AD167","v":0.53600000000000003},{"$f":"Coal!AE167","v":0.53600000000000003},{"$f":"Coal!AF167","v":0.53600000000000003},{"$f":"Coal!AG167","v":0.53600000000000003},{"$f":"Coal!AH167","v":0.53600000000000003},{"$f":"Coal!AI167","v":0.53600000000000003},{"$f":"Coal!AJ167","v":0.53600000000000003},{"$f":"Coal!AK167","v":0.53600000000000003},{"$f":"Coal!AL167","v":0.53600000000000003},{"$f":"Coal!AM167","v":0.53600000000000003},{"$f":"Coal!AN167","v":0.53600000000000003},{"$f":"Coal!AO167","v":0.53600000000000003},{"$f":"Coal!AP167","v":0.53600000000000003},{"$f":"Coal!AQ167","v":0.53600000000000003},{"$f":"Coal!AR167","v":0.53600000000000003}]
["RM3ConewAvgF","RD","Moderate",30,"Coal","newAvgCF",{"$f":"Coal!L168","v":0.53600000000000003},{"$f":"Coal!M168","v":0.53600000000000003},{"$f":"Coal!N168","v":0.53600000000000003},{"$f":"Coal!O168","v":0.53600000000000003},{"$f":"Coal!P168","v":0.53600000000000003},{"$f":"Coal!Q168","v":0.53600000000000003},{"$f":"Coal!R168","v":0.53600000000000003},{"$f":"Coal!S168","v":0.53600000000000003},{"$f":"Coal!T168","v":0.53600000000000003},{"$f":"Coal!U168","v":0.53600000000000003},{"$f":"Coal!V168","v":0.53600000000000003},{"$f":"Coal!W168","v":0.53600000000000003},{"$f":"Coal!X168","v":0.53600000000000003},{"$f":"Coal!Y168","v":0.53600000000000003},{"$f":"Coal!Z168","v":0.53600000000000003},{"$f":"Coal!AA168","v":0.53600000000000003},{"$f":"Coal!AB168","v":0.53600000000000003},{"$f":"Coal!AC168","v":0.53600000000000003},{"$f":"Coal!AD168","v":0.53600000000000003},{"$f":"Coal!AE168","v":0.53600000000000003},{"$f":"Coal!AF168","v":0.53600000000000003},{"$f":"Coal!AG168","v":0.53600000000000003},{"$f":"Coal!AH168","v":0.53600000000000003},{"$f":"Coal!AI168","v":0.53600000000000003},{"$f":"Coal!AJ168","v":0.53600000000000003},{"$f":"Coal!AK168","v":0.53600000000000003},{"$f":"Coal!AL168","v":0.53600000000000003},{"$f":"Coal!AM168","v":0.53600000000000003},{"$f":"Coal!AN168","v":0.53600000000000003},{"$f":"Coal!AO168","v":0.53600000000000003},{"$f":"Coal!AP168","v":0.53600000000000003},{"$f":"Coal!AQ168","v":0.53600000000000003},{"$f":"Coal!AR168","v":0.53600000000000003}]
["RC3ConewAvgF","RD","Conservative",30,"Coal","newAvgCF",{"$f":"Coal!L169","v":0.53600000000000003},{"$f":"Coal!M169","v":0.53600000000000003},{"$f":"Coal!N169","v":0.53600000000000003},{"$f":"Coal!O169","v":0.53600000000000003},{"$f":"Coal!P169","v":0.53600000000000003},{"$f":"Coal!Q169","v":0.53600000000000003},{"$f":"Coal!R169","v":0.53600000000000003},{"$f":"Coal!S169","v":0.53600000000000003},{"$f":"Coal!T169","v":0.53600000000000003},{"$f":"Coal!U169","v":0.53600000000000003},{"$f":"Coal!V169","v":0.53600000000000003},{"$f":"Coal!W169","v":0.53600000000000003},{"$f":"Coal!X169","v":0.53600000000000003},{"$f":"Coal!Y169","v":0.53600000000000003},{"$f":"Coal!Z169","v":0.53600000000000003},{"$f":"Coal!AA169","v":0.53600000000000003},{"$f":"Coal!AB169","v":0.53600000000000003},{"$f":"Coal!AC169","v":0.53600000000000003},{"$f":"Coal!AD169","v":0.53600000000000003},{"$f":"Coal!AE169","v":0.53600000000000003},{"$f":"Coal!AF169","v":0.53600000000000003},{"$f":"Coal!AG169","v":0.53600000000000003},{"$f":"Coal!AH169","v":0.53600000000000003},{"$f":"Coal!AI169","v":0.53600000000000003},{"$f":"Coal!AJ169","v":0.53600000000000003},{"$f":"Coal!AK169","v":0.53600000000000003},{"$f":"Coal!AL169","v":0.53600000000000003},{"$f":"Coal!AM169","v":0.53600000000000003},{"$f":"Coal!AN169","v":0.53600000000000003},{"$f":"Coal!AO169","v":0.53600000000000003},{"$f":"Coal!AP169","v":0.53600000000000003},{"$f":"Coal!AQ169","v":0.53600000000000003},{"$f":"Coal!AR169","v":0.53600000000000003}]
["RA3ConewHigF","RD","Advanced",30,"Coal","newHighCF",{"$f":"Coal!L170","v":0.85},{"$f":"Coal!M170","v":0.85},{"$f":"Coal!N170","v":0.85},{"$f":"Coal!O170","v":0.85},{"$f":"Coal!P170","v":0.85},{"$f":"Coal!Q170","v":0.85},{"$f":"Coal!R170","v":0.85},{"$f":"Coal!S170","v":0.85},{"$f":"Coal!T170","v":0.85},{"$f":"Coal!U170","v":0.85},{"$f":"Coal!V170","v":0.85},{"$f":"Coal!W170","v":0.85},{"$f":"Coal!X170","v":0.85},{"$f":"Coal!Y170","v":0.85},{"$f":"Coal!Z170","v":0.85},{"$f":"Coal!AA170","v":0.85},{"$f":"Coal!AB170","v":0.85},{"$f":"Coal!AC170","v":0.85},{"$f":"Coal!AD170","v":0.85},{"$f":"Coal!AE170","v":0.85},{"$f":"Coal!AF170","v":0.85},{"$f":"Coal!AG170","v":0.85},{"$f":"Coal!AH170","v":0.85},{"$f":"Coal!AI170","v":0.85},{"$f":"Coal!AJ170","v":0.85},{"$f":"Coal!AK170","v":0.85},{"$f":"Coal!AL170","v":0.85},{"$f":"Coal!AM170","v":0.85},{"$f":"Coal!AN170","v":0.85},{"$f":"Coal!AO170","v":0.85},{"$f":"Coal!AP170","v":0.85},{"$f":"Coal!AQ170","v":0.85},{"$f":"Coal!AR170","v":0.85}]
["RM3ConewHigF","RD","Moderate",30,"Coal","newHighCF",{"$f":"Coal!L171","v":0.85},{"$f":"Coal!M171","v":0.85},{"$f":"Coal!N171","v":0.85},{"$f":"Coal!O171","v":0.85},{"$f":"Coal!P171","v":0.85},{"$f":"Coal!Q171","v":0.85},{"$f":"Coal!R171","v":0.85},{"$f":"Coal!S171","v":0.85},{"$f":"Coal!T171","v":0.85},{"$f":"Coal!U171","v":0.85},{"$f":"Coal!V171","v":0.85},{"$f":"Coal!W171","v":0.85},{"$f":"Coal!X171","v":0.85},{"$f":"Coal!Y171","v":0.85},{"$f":"Coal!Z171","v":0.85},{"$f":"Coal!AA171","v":0.85},{"$f":"Coal!AB171","v":0.85},{"$f":"Coal!AC171","v":0.85},{"$f":"Coal!AD171","v":0.85},{"$f":"Coal!AE171","v":0.85},{"$f":"Coal!AF171","v":0.85},{"$f":"Coal!AG171","v":0.85},{"$f":"Coal!AH171","v":0.85},{"$f":"Coal!AI171","v":0.85},{"$f":"Coal!AJ171","v":0.85},{"$f":"Coal!AK171","v":0.85},{"$f":"Coal!AL171","v":0.85},{"$f":"Coal!AM171","v":0.85},{"$f":"Coal!AN171","v":0.85},{"$f":"Coal!AO171","v":0.85},{"$f":"Coal!AP171","v":0.85},{"$f":"Coal!AQ171","v":0.85},{"$f":"Coal!AR171","v":0.85}]
["RC3ConewHigF","RD","Conservative",30,"Coal","newHighCF",{"$f":"Coal!L172","v":0.85},{"$f":"Coal!M172","v":0.85},{"$f":"Coal!N172","v":0.85},{"$f":"Coal!O172","v":0.85},{"$f":"Coal!P172","v":0.85},{"$f":"Coal!Q172","v":0.85},{"$f":"Coal!R172","v":0.85},{"$f":"Coal!S172","v":0.85},{"$f":"Coal!T172","v":0.85},{"$f":"Coal!U172","v":0.85},{"$f":"Coal!V172","v":0.85},{"$f":"Coal!W172","v":0.85},{"$f":"Coal!X172","v":0.85},{"$f":"Coal!Y172","v":0.85},{"$f":"Coal!Z172","v":0.85},{"$f":"Coal!AA172","v":0.85},{"$f":"Coal!AB172","v":0.85},{"$f":"Coal!AC172","v":0.85},{"$f":"Coal!AD172","v":0.85},{"$f":"Coal!AE172","v":0.85},{"$f":"Coal!AF172","v":0.85},{"$f":"Coal!AG172","v":0.85},{"$f":"Coal!AH172","v":0.85},{"$f":"Coal!AI172","v":0.85},{"$f":"Coal!AJ172","v":0.85},{"$f":"Coal!AK172","v":0.85},{"$f":"Coal!AL172","v":0.85},{"$f":"Coal!AM172","v":0.85},{"$f":"Coal!AN172","v":0.85},{"$f":"Coal!AO172","v":0.85},{"$f":"Coal!AP172","v":0.85},{"$f":"Coal!AQ172","v":0.85},{"$f":"Coal!AR172","v":0.85}]
["RA3CoIGCCAvF","RD","Advanced",30,"Coal","IGCCAvgCF",{"$f":"Coal!L173","v":0.53600000000000003},{"$f":"Coal!M173","v":0.53600000000000003},{"$f":"Coal!N173","v":0.53600000000000003},{"$f":"Coal!O173","v":0.53600000000000003},{"$f":"Coal!P173","v":0.53600000000000003},{"$f":"Coal!Q173","v":0.53600000000000003},{"$f":"Coal!R173","v":0.53600000000000003},{"$f":"Coal!S173","v":0.53600000000000003},{"$f":"Coal!T173","v":0.53600000000000003},{"$f":"Coal!U173","v":0.53600000000000003},{"$f":"Coal!V173","v":0.53600000000000003},{"$f":"Coal!W173","v":0.53600000000000003},{"$f":"Coal!X173","v":0.53600000000000003},{"$f":"Coal!Y173","v":0.53600000000000003},{"$f":"Coal!Z173","v":0.53600000000000003},{"$f":"Coal!AA173","v":0.53600000000000003},{"$f":"Coal!AB173","v":0.53600000000000003},{"$f":"Coal!AC173","v":0.53600000000000003},{"$f":"Coal!AD173","v":0.53600000000000003},{"$f":"Coal!AE173","v":0.53600000000000003},{"$f":"Coal!AF173","v":0.53600000000000003},{"$f":"Coal!AG173","v":0.53600000000000003},{"$f":"Coal!AH173","v":0.53600000000000003},{"$f":"Coal!AI173","v":0.53600000000000003},{"$f":"Coal!AJ173","v":0.53600000000000003},{"$f":"Coal!AK173","v":0.53600000000000003},{"$f":"Coal!AL173","v":0.53600000000000003},{"$f":"Coal!AM173","v":0.53600000000000003},{"$f":"Coal!AN173","v":0.53600000000000003},{"$f":"Coal!AO173","v":0.53600000000000003},{"$f":"Coal!AP173","v":0.53600000000000003},{"$f":"Coal!AQ173","v":0.53600000000000003},{"$f":"Coal!AR173","v":0.53600000000000003}]
["RM3CoIGCCAvF","RD","Moderate",30,"Coal","IGCCAvgCF",{"$f":"Coal!L174","v":0.53600000000000003},{"$f":"Coal!M174","v":0.53600000000000003},{"$f":"Coal!N174","v":0.53600000000000003},{"$f":"Coal!O174","v":0.53600000000000003},{"$f":"Coal!P174","v":0.53600000000000003},{"$f":"Coal!Q174","v":0.53600000000000003},{"$f":"Coal!R174","v":0.53600000000000003},{"$f":"Coal!S174","v":0.53600000000000003},{"$f":"Coal!T174","v":0.53600000000000003},{"$f":"Coal!U174","v":0.53600000000000003},{"$f":"Coal!V174","v":0.53600000000000003},{"$f":"Coal!W174","v":0.53600000000000003},{"$f":"Coal!X174","v":0.53600000000000003},{"$f":"Coal!Y174","v":0.53600000000000003},{"$f":"Coal!Z174","v":0.53600000000000003},{"$f":"Coal!AA174","v":0.53600000000000003},{"$f":"Coal!AB174","v":0.53600000000000003},{"$f":"Coal!AC174","v":0.53600000000000003},{"$f":"Coal!AD174","v":0.53600000000000003},{"$f":"Coal!AE174","v":0.53600000000000003},{"$f":"Coal!AF174","v":0.53600000000000003},{"$f":"Coal!AG174","v":0.53600000000000003},{"$f":"Coal!AH174","v":0.53600000000000003},{"$f":"Coal!AI174","v":0.53600000000000003},{"$f":"Coal!AJ174","v":0.53600000000000003},{"$f":"Coal!AK174","v":0.53600000000000003},{"$f":"Coal!AL174","v":0.53600000000000003},{"$f":"Coal!AM174","v":0.53600000000000003},{"$f":"Coal!AN174","v":0.53600000000000003},{"$f":"Coal!AO174","v":0.53600000000000003},{"$f":"Coal!AP174","v":0.53600000000000003},{"$f":"Coal!AQ174","v":0.53600000000000003},{"$f":"Coal!AR174","v":0.53600000000000003}]
["RC3CoIGCCAvF","RD","Conservative",30,"Coal","IGCCAvgCF",{"$f":"Coal!L175","v":0.53600000000000003},{"$f":"Coal!M175","v":0.53600000000000003},{"$f":"Coal!N175","v":0.53600000000000003},{"$f":"Coal!O175","v":0.53600000000000003},{"$f":"Coal!P175","v":0.53600000000000003},{"$f":"Coal!Q175","v":0.53600000000000003},{"$f":"Coal!R175","v":0.53600000000000003},{"$f":"Coal!S175","v":0.53600000000000003},{"$f":"Coal!T175","v":0.53600000000000003},{"$f":"Coal!U175","v":0.53600000000000003},{"$f":"Coal!V175","v":0.53600000000000003},{"$f":"Coal!W175","v":0.53600000000000003},{"$f":"Coal!X175","v":0.53600000000000003},{"$f":"Coal!Y175","v":0.53600000000000003},{"$f":"Coal!Z175","v":0.53600000000000003},{"$f":"Coal!AA175","v":0.53600000000000003},{"$f":"Coal!AB175","v":0.53600000000000003},{"$f":"Coal!AC175","v":0.53600000000000003},{"$f":"Coal!AD175","v":0.53600000000000003},{"$f":"Coal!AE175","v":0.53600000000000003},{"$f":"Coal!AF175","v":0.53600000000000003},{"$f":"Coal!AG175","v":0.53600000000000003},{"$f":"Coal!AH175","v":0.53600000000000003},{"$f":"Coal!AI175","v":0.53600000000000003},{"$f":"Coal!AJ175","v":0.53600000000000003},{"$f":"Coal!AK175","v":0.53600000000000003},{"$f":"Coal!AL175","v":0.53600000000000003},{"$f":"Coal!AM175","v":0.53600000000000003},{"$f":"Coal!AN175","v":0.53600000000000003},{"$f":"Coal!AO175","v":0.53600000000000003},{"$f":"Coal!AP175","v":0.53600000000000003},{"$f":"Coal!AQ175","v":0.53600000000000003},{"$f":"Coal!AR175","v":0.53600000000000003}]
["RA3CoIGCCHiF","RD","Advanced",30,"Coal","IGCCHighCF",{"$f":"Coal!L176","v":0.85},{"$f":"Coal!M176","v":0.85},{"$f":"Coal!N176","v":0.85},{"$f":"Coal!O176","v":0.85},{"$f":"Coal!P176","v":0.85},{"$f":"Coal!Q176","v":0.85},{"$f":"Coal!R176","v":0.85},{"$f":"Coal!S176","v":0.85},{"$f":"Coal!T176","v":0.85},{"$f":"Coal!U176","v":0.85},{"$f":"Coal!V176","v":0.85},{"$f":"Coal!W176","v":0.85},{"$f":"Coal!X176","v":0.85},{"$f":"Coal!Y176","v":0.85},{"$f":"Coal!Z176","v":0.85},{"$f":"Coal!AA176","v":0.85},{"$f":"Coal!AB176","v":0.85},{"$f":"Coal!AC176","v":0.85},{"$f":"Coal!AD176","v":0.85},{"$f":"Coal!AE176","v":0.85},{"$f":"Coal!AF176","v":0.85},{"$f":"Coal!AG176","v":0.85},{"$f":"Coal!AH176","v":0.85},{"$f":"Coal!AI176","v":0.85},{"$f":"Coal!AJ176","v":0.85},{"$f":"Coal!AK176","v":0.85},{"$f":"Coal!AL176","v":0.85},{"$f":"Coal!AM176","v":0.85},{"$f":"Coal!AN176","v":0.85},{"$f":"Coal!AO176","v":0.85},{"$f":"Coal!AP176","v":0.85},{"$f":"Coal!AQ176","v":0.85},{"$f":"Coal!AR176","v":0.85}]
["RM3CoIGCCHiF","RD","Moderate",30,"Coal","IGCCHighCF",{"$f":"Coal!L177","v":0.85},{"$f":"Coal!M177","v":0.85},{"$f":"Coal!N177","v":0.85},{"$f":"Coal!O177","v":0.85},{"$f":"Coal!P177","v":0.85},{"$f":"Coal!Q177","v":0.85},{"$f":"Coal!R177","v":0.85},{"$f":"Coal!S177","v":0.85},{"$f":"Coal!T177","v":0.85},{"$f":"Coal!U177","v":0.85},{"$f":"Coal!V177","v":0.85},{"$f":"Coal!W177","v":0.85},{"$f":"Coal!X177","v":0.85},{"$f":"Coal!Y177","v":0.85},{"$f":"Coal!Z177","v":0.85},{"$f":"Coal!AA177","v":0.85},{"$f":"Coal!AB177","v":0.85},{"$f":"Coal!AC177","v":0.85},{"$f":"Coal!AD177","v":0.85},{"$f":"Coal!AE177","v":0.85},{"$f":"Coal!AF177","v":0.85},{"$f":"Coal!AG177","v":0.85},{"$f":"Coal!AH177","v":0.85},{"$f":"Coal!AI177","v":0.85},{"$f":"Coal!AJ177","v":0.85},{"$f":"Coal!AK177","v":0.85},{"$f":"Coal!AL177","v":0.85},{"$f":"Coal!AM177","v":0.85},{"$f":"Coal!AN177","v":0.85},{"$f":"Coal!AO177","v":0.85},{"$f":"Coal!AP177","v":0.85},{"$f":"Coal!AQ177","v":0.85},{"$f":"Coal!AR177","v":0.85}]
["RC3CoIGCCHiF","RD","Conservative",30,"Coal","IGCCHighCF",{"$f":"Coal!L178","v":0.85},{"$f":"Coal!M178","v":0.85},{"$f":"Coal!N178","v":0.85},{"$f":"Coal!O178","v":0.85},{"$f":"Coal!P178","v":0.85},{"$f":"Coal!Q178","v":0.85},{"$f":"Coal!R178","v":0.85},{"$f":"Coal!S178","v":0.85},{"$f":"Coal!T178","v":0.85},{"$f":"Coal!U178","v":0.85},{"$f":"Coal!V178","v":0.85},{"$f":"Coal!W178","v":0.85},{"$f":"Coal!X178","v":0.85},{"$f":"Coal!Y178","v":0.85},{"$f":"Coal!Z178","v":0.85},{"$f":"Coal!AA178","v":0.85},{"$f":"Coal!AB178","v":0.85},{"$f":"Coal!AC178","v":0.85},{"$f":"Coal!AD178","v":0.85},{"$f":"Coal!AE178","v":0.85},{"$f":"Coal!AF178","v":0.85},{"$f":"Coal!AG178","v":0.85},{"$f":"Coal!AH178","v":0.85},{"$f":"Coal!AI178","v":0.85},{"$f":"Coal!AJ178","v":0.85},{"$f":"Coal!AK178","v":0.85},{"$f":"Coal!AL178","v":0.85},{"$f":"Coal!AM178","v":0.85},{"$f":"Coal!AN178","v":0.85},{"$f":"Coal!AO178","v":0.85},{"$f":"Coal!AP178","v":0.85},{"$f":"Coal!AQ178","v":0.85},{"$f":"Coal!AR178","v":0.85}]
["RA3CoCCS30AF","RD","Advanced",30,"Coal","CCS30AvgCF",{"$f":"Coal!L179","v":0.53600000000000003},{"$f":"Coal!M179","v":0.53600000000000003},{"$f":"Coal!N179","v":0.53600000000000003},{"$f":"Coal!O179","v":0.53600000000000003},{"$f":"Coal!P179","v":0.53600000000000003},{"$f":"Coal!Q179","v":0.53600000000000003},{"$f":"Coal!R179","v":0.53600000000000003},{"$f":"Coal!S179","v":0.53600000000000003},{"$f":"Coal!T179","v":0.53600000000000003},{"$f":"Coal!U179","v":0.53600000000000003},{"$f":"Coal!V179","v":0.53600000000000003},{"$f":"Coal!W179","v":0.53600000000000003},{"$f":"Coal!X179","v":0.53600000000000003},{"$f":"Coal!Y179","v":0.53600000000000003},{"$f":"Coal!Z179","v":0.53600000000000003},{"$f":"Coal!AA179","v":0.53600000000000003},{"$f":"Coal!AB179","v":0.53600000000000003},{"$f":"Coal!AC179","v":0.53600000000000003},{"$f":"Coal!AD179","v":0.53600000000000003},{"$f":"Coal!AE179","v":0.53600000000000003},{"$f":"Coal!AF179","v":0.53600000000000003},{"$f":"Coal!AG179","v":0.53600000000000003},{"$f":"Coal!AH179","v":0.53600000000000003},{"$f":"Coal!AI179","v":0.53600000000000003},{"$f":"Coal!AJ179","v":0.53600000000000003},{"$f":"Coal!AK179","v":0.53600000000000003},{"$f":"Coal!AL179","v":0.53600000000000003},{"$f":"Coal!AM179","v":0.53600000000000003},{"$f":"Coal!AN179","v":0.53600000000000003},{"$f":"Coal!AO179","v":0.53600000000000003},{"$f":"Coal!AP179","v":0.53600000000000003},{"$f":"Coal!AQ179","v":0.53600000000000003},{"$f":"Coal!AR179","v":0.53600000000000003}]
["RM3CoCCS30AF","RD","Moderate",30,"Coal","CCS30AvgCF",{"$f":"Coal!L180","v":0.53600000000000003},{"$f":"Coal!M180","v":0.53600000000000003},{"$f":"Coal!N180","v":0.53600000000000003},{"$f":"Coal!O180","v":0.53600000000000003},{"$f":"Coal!P180","v":0.53600000000000003},{"$f":"Coal!Q180","v":0.53600000000000003},{"$f":"Coal!R180","v":0.53600000000000003},{"$f":"Coal!S180","v":0.53600000000000003},{"$f":"Coal!T180","v":0.53600000000000003},{"$f":"Coal!U180","v":0.53600000000000003},{"$f":"Coal!V180","v":0.53600000000000003},{"$f":"Coal!W180","v":0.53600000000000003},{"$f":"Coal!X180","v":0.53600000000000003},{"$f":"Coal!Y180","v":0.53600000000000003},{"$f":"Coal!Z180","v":0.53600000000000003},{"$f":"Coal!AA180","v":0.53600000000000003},{"$f":"Coal!AB180","v":0.53600000000000003},{"$f":"Coal!AC180","v":0.53600000000000003},{"$f":"Coal!AD180","v":0.53600000000000003},{"$f":"Coal!AE180","v":0.53600000000000003},{"$f":"Coal!AF180","v":0.53600000000000003},{"$f":"Coal!AG180","v":0.53600000000000003},{"$f":"Coal!AH180","v":0.53600000000000003},{"$f":"Coal!AI180","v":0.53600000000000003},{"$f":"Coal!AJ180","v":0.53600000000000003},{"$f":"Coal!AK180","v":0.53600000000000003},{"$f":"Coal!AL180","v":0.53600000000000003},{"$f":"Coal!AM180","v":0.53600000000000003},{"$f":"Coal!AN180","v":0.53600000000000003},{"$f":"Coal!AO180","v":0.53600000000000003},{"$f":"Coal!AP180","v":0.53600000000000003},{"$f":"Coal!AQ180","v":0.53600000000000003},{"$f":"Coal!AR180","v":0.53600000000000003}]
["RC3CoCCS30AF","RD","Conservative",30,"Coal","CCS30AvgCF",{"$f":"Coal!L181","v":0.53600000000000003},{"$f":"Coal!M181","v":0.53600000000000003},{"$f":"Coal!N181","v":0.53600000000000003},{"$f":"Coal!O181","v":0.53600000000000003},{"$f":"Coal!P181","v":0.53600000000000003},{"$f":"Coal!Q181","v":0.53600000000000003},{"$f":"Coal!R181","v":0.53600000000000003},{"$f":"Coal!S181","v":0.53600000000000003},{"$f":"Coal!T181","v":0.53600000000000003},{"$f":"Coal!U181","v":0.53600000000000003},{"$f":"Coal!V181","v":0.53600000000000003},{"$f":"Coal!W181","v":0.53600000000000003},{"$f":"Coal!X181","v":0.53600000000000003},{"$f":"Coal!Y181","v":0.53600000000000003},{"$f":"Coal!Z181","v":0.53600000000000003},{"$f":"Coal!AA181","v":0.53600000000000003},{"$f":"Coal!AB181","v":0.53600000000000003},{"$f":"Coal!AC181","v":0.53600000000000003},{"$f":"Coal!AD181","v":0.53600000000000003},{"$f":"Coal!AE181","v":0.53600000000000003},{"$f":"Coal!AF181","v":0.53600000000000003},{"$f":"Coal!AG181","v":0.53600000000000003},{"$f":"Coal!AH181","v":0.53600000000000003},{"$f":"Coal!AI181","v":0.53600000000000003},{"$f":"Coal!AJ181","v":0.53600000000000003},{"$f":"Coal!AK181","v":0.53600000000000003},{"$f":"Coal!AL181","v":0.53600000000000003},{"$f":"Coal!AM181","v":0.53600000000000003},{"$f":"Coal!AN181","v":0.53600000000000003},{"$f":"Coal!AO181","v":0.53600000000000003},{"$f":"Coal!AP181","v":0.53600000000000003},{"$f":"Coal!AQ181","v":0.53600000000000003},{"$f":"Coal!AR181","v":0.53600000000000003}]
["RA3CoCCS90AF","RD","Advanced",30,"Coal","CCS90AvgCF",{"$f":"Coal!L182","v":0.53600000000000003},{"$f":"Coal!M182","v":0.53600000000000003},{"$f":"Coal!N182","v":0.53600000000000003},{"$f":"Coal!O182","v":0.53600000000000003},{"$f":"Coal!P182","v":0.53600000000000003},{"$f":"Coal!Q182","v":0.53600000000000003},{"$f":"Coal!R182","v":0.53600000000000003},{"$f":"Coal!S182","v":0.53600000000000003},{"$f":"Coal!T182","v":0.53600000000000003},{"$f":"Coal!U182","v":0.53600000000000003},{"$f":"Coal!V182","v":0.53600000000000003},{"$f":"Coal!W182","v":0.53600000000000003},{"$f":"Coal!X182","v":0.53600000000000003},{"$f":"Coal!Y182","v":0.53600000000000003},{"$f":"Coal!Z182","v":0.53600000000000003},{"$f":"Coal!AA182","v":0.53600000000000003},{"$f":"Coal!AB182","v":0.53600000000000003},{"$f":"Coal!AC182","v":0.53600000000000003},{"$f":"Coal!AD182","v":0.53600000000000003},{"$f":"Coal!AE182","v":0.53600000000000003},{"$f":"Coal!AF182","v":0.53600000000000003},{"$f":"Coal!AG182","v":0.53600000000000003},{"$f":"Coal!AH182","v":0.53600000000000003},{"$f":"Coal!AI182","v":0.53600000000000003},{"$f":"Coal!AJ182","v":0.53600000000000003},{"$f":"Coal!AK182","v":0.53600000000000003},{"$f":"Coal!AL182","v":0.53600000000000003},{"$f":"Coal!AM182","v":0.53600000000000003},{"$f":"Coal!AN182","v":0.53600000000000003},{"$f":"Coal!AO182","v":0.53600000000000003},{"$f":"Coal!AP182","v":0.53600000000000003},{"$f":"Coal!AQ182","v":0.53600000000000003},{"$f":"Coal!AR182","v":0.53600000000000003}]
["RM3CoCCS90AF","RD","Moderate",30,"Coal","CCS90AvgCF",{"$f":"Coal!L183","v":0.53600000000000003},{"$f":"Coal!M183","v":0.53600000000000003},{"$f":"Coal!N183","v":0.53600000000000003},{"$f":"Coal!O183","v":0.53600000000000003},{"$f":"Coal!P183","v":0.53600000000000003},{"$f":"Coal!Q183","v":0.53600000000000003},{"$f":"Coal!R183","v":0.53600000000000003},{"$f":"Coal!S183","v":0.53600000000000003},{"$f":"Coal!T183","v":0.53600000000000003},{"$f":"Coal!U183","v":0.53600000000000003},{"$f":"Coal!V183","v":0.53600000000000003},{"$f":"Coal!W183","v":0.53600000000000003},{"$f":"Coal!X183","v":0.53600000000000003},{"$f":"Coal!Y183","v":0.53600000000000003},{"$f":"Coal!Z183","v":0.53600000000000003},{"$f":"Coal!AA183","v":0.53600000000000003},{"$f":"Coal!AB183","v":0.53600000000000003},{"$f":"Coal!AC183","v":0.53600000000000003},{"$f":"Coal!AD183","v":0.53600000000000003},{"$f":"Coal!AE183","v":0.53600000000000003},{"$f":"Coal!AF183","v":0.53600000000000003},{"$f":"Coal!AG183","v":0.53600000000000003},{"$f":"Coal!AH183","v":0.53600000000000003},{"$f":"Coal!AI183","v":0.53600000000000003},{"$f":"Coal!AJ183","v":0.53600000000000003},{"$f":"Coal!AK183","v":0.53600000000000003},{"$f":"Coal!AL183","v":0.53600000000000003},{"$f":"Coal!AM183","v":0.53600000000000003},{"$f":"Coal!AN183","v":0.53600000000000003},{"$f":"Coal!AO183","v":0.53600000000000003},{"$f":"Coal!AP183","v":0.53600000000000003},{"$f":"Coal!AQ183","v":0.53600000000000003},{"$f":"Coal!AR183","v":0.53600000000000003}]
["RC3CoCCS90AF","RD","Conservative",30,"Coal","CCS90AvgCF",{"$f":"Coal!L184","v":0.53600000000000003},{"$f":"Coal!M184","v":0.53600000000000003},{"$f":"Coal!N184","v":0.53600000000000003},{"$f":"Coal!O184","v":0.53600000000000003},{"$f":"Coal!P184","v":0.53600000000000003},{"$f":"Coal!Q184","v":0.53600000000000003},{"$f":"Coal!R184","v":0.53600000000000003},{"$f":"Coal!S184","v":0.53600000000000003},{"$f":"Coal!T184","v":0.53600000000000003},{"$f":"Coal!U184","v":0.53600000000000003},{"$f":"Coal!V184","v":0.53600000000000003},{"$f":"Coal!W184","v":0.53600000000000003},{"$f":"Coal!X184","v":0.53600000000000003},{"$f":"Coal!Y184","v":0.53600000000000003},{"$f":"Coal!Z184","v":0.53600000000000003},{"$f":"Coal!AA184","v":0.53600000000000003},{"$f":"Coal!AB184","v":0.53600000000000003},{"$f":"Coal!AC184","v":0.53600000000000003},{"$f":"Coal!AD184","v":0.53600000000000003},{"$f":"Coal!AE184","v":0.53600000000000003},{"$f":"Coal!AF184","v":0.53600000000000003},{"$f":"Coal!AG184","v":0.53600000000000003},{"$f":"Coal!AH184","v":0.53600000000000003},{"$f":"Coal!AI184","v":0.53600000000000003},{"$f":"Coal!AJ184","v":0.53600000000000003},{"$f":"Coal!AK184","v":0.53600000000000003},{"$f":"Coal!AL184","v":0.53600000000000003},{"$f":"Coal!AM184","v":0.53600000000000003},{"$f":"Coal!AN184","v":0.53600000000000003},{"$f":"Coal!AO184","v":0.53600000000000003},{"$f":"Coal!AP184","v":0.53600000000000003},{"$f":"Coal!AQ184","v":0.53600000000000003},{"$f":"Coal!AR184","v":0.53600000000000003}]
["RA3CoCCS30HF","RD","Advanced",30,"Coal","CCS30HighCF",{"$f":"Coal!L185","v":0.85},{"$f":"Coal!M185","v":0.85},{"$f":"Coal!N185","v":0.85},{"$f":"Coal!O185","v":0.85},{"$f":"Coal!P185","v":0.85},{"$f":"Coal!Q185","v":0.85},{"$f":"Coal!R185","v":0.85},{"$f":"Coal!S185","v":0.85},{"$f":"Coal!T185","v":0.85},{"$f":"Coal!U185","v":0.85},{"$f":"Coal!V185","v":0.85},{"$f":"Coal!W185","v":0.85},{"$f":"Coal!X185","v":0.85},{"$f":"Coal!Y185","v":0.85},{"$f":"Coal!Z185","v":0.85},{"$f":"Coal!AA185","v":0.85},{"$f":"Coal!AB185","v":0.85},{"$f":"Coal!AC185","v":0.85},{"$f":"Coal!AD185","v":0.85},{"$f":"Coal!AE185","v":0.85},{"$f":"Coal!AF185","v":0.85},{"$f":"Coal!AG185","v":0.85},{"$f":"Coal!AH185","v":0.85},{"$f":"Coal!AI185","v":0.85},{"$f":"Coal!AJ185","v":0.85},{"$f":"Coal!AK185","v":0.85},{"$f":"Coal!AL185","v":0.85},{"$f":"Coal!AM185","v":0.85},{"$f":"Coal!AN185","v":0.85},{"$f":"Coal!AO185","v":0.85},{"$f":"Coal!AP185","v":0.85},{"$f":"Coal!AQ185","v":0.85},{"$f":"Coal!AR185","v":0.85}]
["RM3CoCCS30HF","RD","Moderate",30,"Coal","CCS30HighCF",{"$f":"Coal!L186","v":0.85},{"$f":"Coal!M186","v":0.85},{"$f":"Coal!N186","v":0.85},{"$f":"Coal!O186","v":0.85},{"$f":"Coal!P186","v":0.85},{"$f":"Coal!Q186","v":0.85},{"$f":"Coal!R186","v":0.85},{"$f":"Coal!S186","v":0.85},{"$f":"Coal!T186","v":0.85},{"$f":"Coal!U186","v":0.85},{"$f":"Coal!V186","v":0.85},{"$f":"Coal!W186","v":0.85},{"$f":"Coal!X186","v":0.85},{"$f":"Coal!Y186","v":0.85},{"$f":"Coal!Z186","v":0.85},{"$f":"Coal!AA186","v":0.85},{"$f":"Coal!AB186","v":0.85},{"$f":"Coal!AC186","v":0.85},{"$f":"Coal!AD186","v":0.85},{"$f":"Coal!AE186","v":0.85},{"$f":"Coal!AF186","v":0.85},{"$f":"Coal!AG186","v":0.85},{"$f":"Coal!AH186","v":0.85},{"$f":"Coal!AI186","v":0.85},{"$f":"Coal!AJ186","v":0.85},{"$f":"Coal!AK186","v":0.85},{"$f":"Coal!AL186","v":0.85},{"$f":"Coal!AM186","v":0.85},{"$f":"Coal!AN186","v":0.85},{"$f":"Coal!AO186","v":0.85},{"$f":"Coal!AP186","v":0.85},{"$f":"Coal!AQ186","v":0.85},{"$f":"Coal!AR186","v":0.85}]
["RC3CoCCS30HF","RD","Conservative",30,"Coal","CCS30HighCF",{"$f":"Coal!L187","v":0.85},{"$f":"Coal!M187","v":0.85},{"$f":"Coal!N187","v":0.85},{"$f":"Coal!O187","v":0.85},{"$f":"Coal!P187","v":0.85},{"$f":"Coal!Q187","v":0.85},{"$f":"Coal!R187","v":0.85},{"$f":"Coal!S187","v":0.85},{"$f":"Coal!T187","v":0.85},{"$f":"Coal!U187","v":0.85},{"$f":"Coal!V187","v":0.85},{"$f":"Coal!W187","v":0.85},{"$f":"Coal!X187","v":0.85},{"$f":"Coal!Y187","v":0.85},{"$f":"Coal!Z187","v":0.85},{"$f":"Coal!AA187","v":0.85},{"$f":"Coal!AB187","v":0.85},{"$f":"Coal!AC187","v":0.85},{"$f":"Coal!AD187","v":0.85},{"$f":"Coal!AE187","v":0.85},{"$f":"Coal!AF187","v":0.85},{"$f":"Coal!AG187","v":0.85},{"$f":"Coal!AH187","v":0.85},{"$f":"Coal!AI187","v":0.85},{"$f":"Coal!AJ187","v":0.85},{"$f":"Coal!AK187","v":0.85},{"$f":"Coal!AL187","v":0.85},{"$f":"Coal!AM187","v":0.85},{"$f":"Coal!AN187","v":0.85},{"$f":"Coal!AO187","v":0.85},{"$f":"Coal!AP187","v":0.85},{"$f":"Coal!AQ187","v":0.85},{"$f":"Coal!AR187","v":0.85}]
["RA3CoCCS90HF","RD","Advanced",30,"Coal","CCS90HighCF",{"$f":"Coal!L188","v":0.85},{"$f":"Coal!M188","v":0.85},{"$f":"Coal!N188","v":0.85},{"$f":"Coal!O188","v":0.85},{"$f":"Coal!P188","v":0.85},{"$f":"Coal!Q188","v":0.85},{"$f":"Coal!R188","v":0.85},{"$f":"Coal!S188","v":0.85},{"$f":"Coal!T188","v":0.85},{"$f":"Coal!U188","v":0.85},{"$f":"Coal!V188","v":0.85},{"$f":"Coal!W188","v":0.85},{"$f":"Coal!X188","v":0.85},{"$f":"Coal!Y188","v":0.85},{"$f":"Coal!Z188","v":0.85},{"$f":"Coal!AA188","v":0.85},{"$f":"Coal!AB188","v":0.85},{"$f":"Coal!AC188","v":0.85},{"$f":"Coal!AD188","v":0.85},{"$f":"Coal!AE188","v":0.85},{"$f":"Coal!AF188","v":0.85},{"$f":"Coal!AG188","v":0.85},{"$f":"Coal!AH188","v":0.85},{"$f":"Coal!AI188","v":0.85},{"$f":"Coal!AJ188","v":0.85},{"$f":"Coal!AK188","v":0.85},{"$f":"Coal!AL188","v":0.85},{"$f":"Coal!AM188","v":0.85},{"$f":"Coal!AN188","v":0.85},{"$f":"Coal!AO188","v":0.85},{"$f":"Coal!AP188","v":0.85},{"$f":"Coal!AQ188","v":0.85},{"$f":"Coal!AR188","v":0.85}]
["RM3CoCCS90HF","RD","Moderate",30,"Coal","CCS90HighCF",{"$f":"Coal!L189","v":0.85},{"$f":"Coal!M189","v":0.85},{"$f":"Coal!N189","v":0.85},{"$f":"Coal!O189","v":0.85},{"$f":"Coal!P189","v":0.85},{"$f":"Coal!Q189","v":0.85},{"$f":"Coal!R189","v":0.85},{"$f":"Coal!S189","v":0.85},{"$f":"Coal!T189","v":0.85},{"$f":"Coal!U189","v":0.85},{"$f":"Coal!V189","v":0.85},{"$f":"Coal!W189","v":0.85},{"$f":"Coal!X189","v":0.85},{"$f":"Coal!Y189","v":0.85},{"$f":"Coal!Z189","v":0.85},{"$f":"Coal!AA189","v":0.85},{"$f":"Coal!AB189","v":0.85},{"$f":"Coal!AC189","v":0.85},{"$f":"Coal!AD189","v":0.85},{"$f":"Coal!AE189","v":0.85},{"$f":"Coal!AF189","v":0.85},{"$f":"Coal!AG189","v":0.85},{"$f":"Coal!AH189","v":0.85},{"$f":"Coal!AI189","v":0.85},{"$f":"Coal!AJ189","v":0.85},{"$f":"Coal!AK189","v":0.85},{"$f":"Coal!AL189","v":0.85},{"$f":"Coal!AM189","v":0.85},{"$f":"Coal!AN189","v":0.85},{"$f":"Coal!AO189","v":0.85},{"$f":"Coal!AP189","v":0.85},{"$f":"Coal!AQ189","v":0.85},{"$f":"Coal!AR189","v":0.85}]
["RC3CoCCS90HF","RD","Conservative",30,"Coal","CCS90HighCF",{"$f":"Coal!L190","v":0.85},{"$f":"Coal!M190","v":0.85},{"$f":"Coal!N190","v":0.85},{"$f":"Coal!O190","v":0.85},{"$f":"Coal!P190","v":0.85},{"$f":"Coal!Q190","v":0.85},{"$f":"Coal!R190","v":0.85},{"$f":"Coal!S190","v":0.85},{"$f":"Coal!T190","v":0.85},{"$f":"Coal!U190","v":0.85},{"$f":"Coal!V190","v":0.85},{"$f":"Coal!W190","v":0.85},{"$f":"Coal!X190","v":0.85},{"$f":"Coal!Y190","v":0.85},{"$f":"Coal!Z190","v":0.85},{"$f":"Coal!AA190","v":0.85},{"$f":"Coal!AB190","v":0.85},{"$f":"Coal!AC190","v":0.85},{"$f":"Coal!AD190","v":0.85},{"$f":"Coal!AE190","v":0.85},{"$f":"Coal!AF190","v":0.85},{"$f":"Coal!AG190","v":0.85},{"$f":"Coal!AH190","v":0.85},{"$f":"Coal!AI190","v":0.85},{"$f":"Coal!AJ190","v":0.85},{"$f":"Coal!AK190","v":0.85},{"$f":"Coal!AL190","v":0.85},{"$f":"Coal!AM190","v":0.85},{"$f":"Coal!AN190","v":0.85},{"$f":"Coal!AO190","v":0.85},{"$f":"Coal!AP190","v":0.85},{"$f":"Coal!AQ190","v":0.85},{"$f":"Coal!AR190","v":0.85}]
["RA3NaCTAvgCF","RD","Advanced",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L135","v":0.11899999999999999},{"$f":"'Natural Gas'!M135","v":0.11899999999999999},{"$f":"'Natural Gas'!N135","v":0.11899999999999999},{"$f":"'Natural Gas'!O135","v":0.11899999999999999},{"$f":"'Natural Gas'!P135","v":0.11899999999999999},{"$f":"'Natural Gas'!Q135","v":0.11899999999999999},{"$f":"'Natural Gas'!R135","v":0.11899999999999999},{"$f":"'Natural Gas'!S135","v":0.11899999999999999},{"$f":"'Natural Gas'!T135","v":0.11899999999999999},{"$f":"'Natural Gas'!U135","v":0.11899999999999999},{"$f":"'Natural Gas'!V135","v":0.11899999999999999},{"$f":"'Natural Gas'!W135","v":0.11899999999999999},{"$f":"'Natural Gas'!X135","v":0.11899999999999999},{"$f":"'Natural Gas'!Y135","v":0.11899999999999999},{"$f":"'Natural Gas'!Z135","v":0.11899999999999999},{"$f":"'Natural Gas'!AA135","v":0.11899999999999999},{"$f":"'Natural Gas'!AB135","v":0.11899999999999999},{"$f":"'Natural Gas'!AC135","v":0.11899999999999999},{"$f":"'Natural Gas'!AD135","v":0.11899999999999999},{"$f":"'Natural Gas'!AE135","v":0.11899999999999999},{"$f":"'Natural Gas'!AF135","v":0.11899999999999999},{"$f":"'Natural Gas'!AG135","v":0.11899999999999999},{"$f":"'Natural Gas'!AH135","v":0.11899999999999999},{"$f":"'Natural Gas'!AI135","v":0.11899999999999999},{"$f":"'Natural Gas'!AJ135","v":0.11899999999999999},{"$f":"'Natural Gas'!AK135","v":0.11899999999999999},{"$f":"'Natural Gas'!AL135","v":0.11899999999999999},{"$f":"'Natural Gas'!AM135","v":0.11899999999999999},{"$f":"'Natural Gas'!AN135","v":0.11899999999999999},{"$f":"'Natural Gas'!AO135","v":0.11899999999999999},{"$f":"'Natural Gas'!AP135","v":0.11899999999999999},{"$f":"'Natural Gas'!AQ135","v":0.11899999999999999},{"$f":"'Natural Gas'!AR135","v":0.11899999999999999}]
["RM3NaCTAvgCF","RD","Moderate",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L136","v":0.11899999999999999},{"$f":"'Natural Gas'!M136","v":0.11899999999999999},{"$f":"'Natural Gas'!N136","v":0.11899999999999999},{"$f":"'Natural Gas'!O136","v":0.11899999999999999},{"$f":"'Natural Gas'!P136","v":0.11899999999999999},{"$f":"'Natural Gas'!Q136","v":0.11899999999999999},{"$f":"'Natural Gas'!R136","v":0.11899999999999999},{"$f":"'Natural Gas'!S136","v":0.11899999999999999},{"$f":"'Natural Gas'!T136","v":0.11899999999999999},{"$f":"'Natural Gas'!U136","v":0.11899999999999999},{"$f":"'Natural Gas'!V136","v":0.11899999999999999},{"$f":"'Natural Gas'!W136","v":0.11899999999999999},{"$f":"'Natural Gas'!X136","v":0.11899999999999999},{"$f":"'Natural Gas'!Y136","v":0.11899999999999999},{"$f":"'Natural Gas'!Z136","v":0.11899999999999999},{"$f":"'Natural Gas'!AA136","v":0.11899999999999999},{"$f":"'Natural Gas'!AB136","v":0.11899999999999999},{"$f":"'Natural Gas'!AC136","v":0.11899999999999999},{"$f":"'Natural Gas'!AD136","v":0.11899999999999999},{"$f":"'Natural Gas'!AE136","v":0.11899999999999999},{"$f":"'Natural Gas'!AF136","v":0.11899999999999999},{"$f":"'Natural Gas'!AG136","v":0.11899999999999999},{"$f":"'Natural Gas'!AH136","v":0.11899999999999999},{"$f":"'Natural Gas'!AI136","v":0.11899999999999999},{"$f":"'Natural Gas'!AJ136","v":0.11899999999999999},{"$f":"'Natural Gas'!AK136","v":0.11899999999999999},{"$f":"'Natural Gas'!AL136","v":0.11899999999999999},{"$f":"'Natural Gas'!AM136","v":0.11899999999999999},{"$f":"'Natural Gas'!AN136","v":0.11899999999999999},{"$f":"'Natural Gas'!AO136","v":0.11899999999999999},{"$f":"'Natural Gas'!AP136","v":0.11899999999999999},{"$f":"'Natural Gas'!AQ136","v":0.11899999999999999},{"$f":"'Natural Gas'!AR136","v":0.11899999999999999}]
["RC3NaCTAvgCF","RD","Conservative",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L137","v":0.11899999999999999},{"$f":"'Natural Gas'!M137","v":0.11899999999999999},{"$f":"'Natural Gas'!N137","v":0.11899999999999999},{"$f":"'Natural Gas'!O137","v":0.11899999999999999},{"$f":"'Natural Gas'!P137","v":0.11899999999999999},{"$f":"'Natural Gas'!Q137","v":0.11899999999999999},{"$f":"'Natural Gas'!R137","v":0.11899999999999999},{"$f":"'Natural Gas'!S137","v":0.11899999999999999},{"$f":"'Natural Gas'!T137","v":0.11899999999999999},{"$f":"'Natural Gas'!U137","v":0.11899999999999999},{"$f":"'Natural Gas'!V137","v":0.11899999999999999},{"$f":"'Natural Gas'!W137","v":0.11899999999999999},{"$f":"'Natural Gas'!X137","v":0.11899999999999999},{"$f":"'Natural Gas'!Y137","v":0.11899999999999999},{"$f":"'Natural Gas'!Z137","v":0.11899999999999999},{"$f":"'Natural Gas'!AA137","v":0.11899999999999999},{"$f":"'Natural Gas'!AB137","v":0.11899999999999999},{"$f":"'Natural Gas'!AC137","v":0.11899999999999999},{"$f":"'Natural Gas'!AD137","v":0.11899999999999999},{"$f":"'Natural Gas'!AE137","v":0.11899999999999999},{"$f":"'Natural Gas'!AF137","v":0.11899999999999999},{"$f":"'Natural Gas'!AG137","v":0.11899999999999999},{"$f":"'Natural Gas'!AH137","v":0.11899999999999999},{"$f":"'Natural Gas'!AI137","v":0.11899999999999999},{"$f":"'Natural Gas'!AJ137","v":0.11899999999999999},{"$f":"'Natural Gas'!AK137","v":0.11899999999999999},{"$f":"'Natural Gas'!AL137","v":0.11899999999999999},{"$f":"'Natural Gas'!AM137","v":0.11899999999999999},{"$f":"'Natural Gas'!AN137","v":0.11899999999999999},{"$f":"'Natural Gas'!AO137","v":0.11899999999999999},{"$f":"'Natural Gas'!AP137","v":0.11899999999999999},{"$f":"'Natural Gas'!AQ137","v":0.11899999999999999},{"$f":"'Natural Gas'!AR137","v":0.11899999999999999}]
["RA3NaCTHighF","RD","Advanced",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L138","v":0.3},{"$f":"'Natural Gas'!M138","v":0.3},{"$f":"'Natural Gas'!N138","v":0.3},{"$f":"'Natural Gas'!O138","v":0.3},{"$f":"'Natural Gas'!P138","v":0.3},{"$f":"'Natural Gas'!Q138","v":0.3},{"$f":"'Natural Gas'!R138","v":0.3},{"$f":"'Natural Gas'!S138","v":0.3},{"$f":"'Natural Gas'!T138","v":0.3},{"$f":"'Natural Gas'!U138","v":0.3},{"$f":"'Natural Gas'!V138","v":0.3},{"$f":"'Natural Gas'!W138","v":0.3},{"$f":"'Natural Gas'!X138","v":0.3},{"$f":"'Natural Gas'!Y138","v":0.3},{"$f":"'Natural Gas'!Z138","v":0.3},{"$f":"'Natural Gas'!AA138","v":0.3},{"$f":"'Natural Gas'!AB138","v":0.3},{"$f":"'Natural Gas'!AC138","v":0.3},{"$f":"'Natural Gas'!AD138","v":0.3},{"$f":"'Natural Gas'!AE138","v":0.3},{"$f":"'Natural Gas'!AF138","v":0.3},{"$f":"'Natural Gas'!AG138","v":0.3},{"$f":"'Natural Gas'!AH138","v":0.3},{"$f":"'Natural Gas'!AI138","v":0.3},{"$f":"'Natural Gas'!AJ138","v":0.3},{"$f":"'Natural Gas'!AK138","v":0.3},{"$f":"'Natural Gas'!AL138","v":0.3},{"$f":"'Natural Gas'!AM138","v":0.3},{"$f":"'Natural Gas'!AN138","v":0.3},{"$f":"'Natural Gas'!AO138","v":0.3},{"$f":"'Natural Gas'!AP138","v":0.3},{"$f":"'Natural Gas'!AQ138","v":0.3},{"$f":"'Natural Gas'!AR138","v":0.3}]
["RM3NaCTHighF","RD","Moderate",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L139","v":0.3},{"$f":"'Natural Gas'!M139","v":0.3},{"$f":"'Natural Gas'!N139","v":0.3},{"$f":"'Natural Gas'!O139","v":0.3},{"$f":"'Natural Gas'!P139","v":0.3},{"$f":"'Natural Gas'!Q139","v":0.3},{"$f":"'Natural Gas'!R139","v":0.3},{"$f":"'Natural Gas'!S139","v":0.3},{"$f":"'Natural Gas'!T139","v":0.3},{"$f":"'Natural Gas'!U139","v":0.3},{"$f":"'Natural Gas'!V139","v":0.3},{"$f":"'Natural Gas'!W139","v":0.3},{"$f":"'Natural Gas'!X139","v":0.3},{"$f":"'Natural Gas'!Y139","v":0.3},{"$f":"'Natural Gas'!Z139","v":0.3},{"$f":"'Natural Gas'!AA139","v":0.3},{"$f":"'Natural Gas'!AB139","v":0.3},{"$f":"'Natural Gas'!AC139","v":0.3},{"$f":"'Natural Gas'!AD139","v":0.3},{"$f":"'Natural Gas'!AE139","v":0.3},{"$f":"'Natural Gas'!AF139","v":0.3},{"$f":"'Natural Gas'!AG139","v":0.3},{"$f":"'Natural Gas'!AH139","v":0.3},{"$f":"'Natural Gas'!AI139","v":0.3},{"$f":"'Natural Gas'!AJ139","v":0.3},{"$f":"'Natural Gas'!AK139","v":0.3},{"$f":"'Natural Gas'!AL139","v":0.3},{"$f":"'Natural Gas'!AM139","v":0.3},{"$f":"'Natural Gas'!AN139","v":0.3},{"$f":"'Natural Gas'!AO139","v":0.3},{"$f":"'Natural Gas'!AP139","v":0.3},{"$f":"'Natural Gas'!AQ139","v":0.3},{"$f":"'Natural Gas'!AR139","v":0.3}]
["RC3NaCTHighF","RD","Conservative",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L140","v":0.3},{"$f":"'Natural Gas'!M140","v":0.3},{"$f":"'Natural Gas'!N140","v":0.3},{"$f":"'Natural Gas'!O140","v":0.3},{"$f":"'Natural Gas'!P140","v":0.3},{"$f":"'Natural Gas'!Q140","v":0.3},{"$f":"'Natural Gas'!R140","v":0.3},{"$f":"'Natural Gas'!S140","v":0.3},{"$f":"'Natural Gas'!T140","v":0.3},{"$f":"'Natural Gas'!U140","v":0.3},{"$f":"'Natural Gas'!V140","v":0.3},{"$f":"'Natural Gas'!W140","v":0.3},{"$f":"'Natural Gas'!X140","v":0.3},{"$f":"'Natural Gas'!Y140","v":0.3},{"$f":"'Natural Gas'!Z140","v":0.3},{"$f":"'Natural Gas'!AA140","v":0.3},{"$f":"'Natural Gas'!AB140","v":0.3},{"$f":"'Natural Gas'!AC140","v":0.3},{"$f":"'Natural Gas'!AD140","v":0.3},{"$f":"'Natural Gas'!AE140","v":0.3},{"$f":"'Natural Gas'!AF140","v":0.3},{"$f":"'Natural Gas'!AG140","v":0.3},{"$f":"'Natural Gas'!AH140","v":0.3},{"$f":"'Natural Gas'!AI140","v":0.3},{"$f":"'Natural Gas'!AJ140","v":0.3},{"$f":"'Natural Gas'!AK140","v":0.3},{"$f":"'Natural Gas'!AL140","v":0.3},{"$f":"'Natural Gas'!AM140","v":0.3},{"$f":"'Natural Gas'!AN140","v":0.3},{"$f":"'Natural Gas'!AO140","v":0.3},{"$f":"'Natural Gas'!AP140","v":0.3},{"$f":"'Natural Gas'!AQ140","v":0.3},{"$f":"'Natural Gas'!AR140","v":0.3}]
["RA3NaCCAvgCF","RD","Advanced",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L141","v":0.55000000000000004},{"$f":"'Natural Gas'!M141","v":0.55000000000000004},{"$f":"'Natural Gas'!N141","v":0.55000000000000004},{"$f":"'Natural Gas'!O141","v":0.55000000000000004},{"$f":"'Natural Gas'!P141","v":0.55000000000000004},{"$f":"'Natural Gas'!Q141","v":0.55000000000000004},{"$f":"'Natural Gas'!R141","v":0.55000000000000004},{"$f":"'Natural Gas'!S141","v":0.55000000000000004},{"$f":"'Natural Gas'!T141","v":0.55000000000000004},{"$f":"'Natural Gas'!U141","v":0.55000000000000004},{"$f":"'Natural Gas'!V141","v":0.55000000000000004},{"$f":"'Natural Gas'!W141","v":0.55000000000000004},{"$f":"'Natural Gas'!X141","v":0.55000000000000004},{"$f":"'Natural Gas'!Y141","v":0.55000000000000004},{"$f":"'Natural Gas'!Z141","v":0.55000000000000004},{"$f":"'Natural Gas'!AA141","v":0.55000000000000004},{"$f":"'Natural Gas'!AB141","v":0.55000000000000004},{"$f":"'Natural Gas'!AC141","v":0.55000000000000004},{"$f":"'Natural Gas'!AD141","v":0.55000000000000004},{"$f":"'Natural Gas'!AE141","v":0.55000000000000004},{"$f":"'Natural Gas'!AF141","v":0.55000000000000004},{"$f":"'Natural Gas'!AG141","v":0.55000000000000004},{"$f":"'Natural Gas'!AH141","v":0.55000000000000004},{"$f":"'Natural Gas'!AI141","v":0.55000000000000004},{"$f":"'Natural Gas'!AJ141","v":0.55000000000000004},{"$f":"'Natural Gas'!AK141","v":0.55000000000000004},{"$f":"'Natural Gas'!AL141","v":0.55000000000000004},{"$f":"'Natural Gas'!AM141","v":0.55000000000000004},{"$f":"'Natural Gas'!AN141","v":0.55000000000000004},{"$f":"'Natural Gas'!AO141","v":0.55000000000000004},{"$f":"'Natural Gas'!AP141","v":0.55000000000000004},{"$f":"'Natural Gas'!AQ141","v":0.55000000000000004},{"$f":"'Natural Gas'!AR141","v":0.55000000000000004}]
["RM3NaCCAvgCF","RD","Moderate",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L142","v":0.55000000000000004},{"$f":"'Natural Gas'!M142","v":0.55000000000000004},{"$f":"'Natural Gas'!N142","v":0.55000000000000004},{"$f":"'Natural Gas'!O142","v":0.55000000000000004},{"$f":"'Natural Gas'!P142","v":0.55000000000000004},{"$f":"'Natural Gas'!Q142","v":0.55000000000000004},{"$f":"'Natural Gas'!R142","v":0.55000000000000004},{"$f":"'Natural Gas'!S142","v":0.55000000000000004},{"$f":"'Natural Gas'!T142","v":0.55000000000000004},{"$f":"'Natural Gas'!U142","v":0.55000000000000004},{"$f":"'Natural Gas'!V142","v":0.55000000000000004},{"$f":"'Natural Gas'!W142","v":0.55000000000000004},{"$f":"'Natural Gas'!X142","v":0.55000000000000004},{"$f":"'Natural Gas'!Y142","v":0.55000000000000004},{"$f":"'Natural Gas'!Z142","v":0.55000000000000004},{"$f":"'Natural Gas'!AA142","v":0.55000000000000004},{"$f":"'Natural Gas'!AB142","v":0.55000000000000004},{"$f":"'Natural Gas'!AC142","v":0.55000000000000004},{"$f":"'Natural Gas'!AD142","v":0.55000000000000004},{"$f":"'Natural Gas'!AE142","v":0.55000000000000004},{"$f":"'Natural Gas'!AF142","v":0.55000000000000004},{"$f":"'Natural Gas'!AG142","v":0.55000000000000004},{"$f":"'Natural Gas'!AH142","v":0.55000000000000004},{"$f":"'Natural Gas'!AI142","v":0.55000000000000004},{"$f":"'Natural Gas'!AJ142","v":0.55000000000000004},{"$f":"'Natural Gas'!AK142","v":0.55000000000000004},{"$f":"'Natural Gas'!AL142","v":0.55000000000000004},{"$f":"'Natural Gas'!AM142","v":0.55000000000000004},{"$f":"'Natural Gas'!AN142","v":0.55000000000000004},{"$f":"'Natural Gas'!AO142","v":0.55000000000000004},{"$f":"'Natural Gas'!AP142","v":0.55000000000000004},{"$f":"'Natural Gas'!AQ142","v":0.55000000000000004},{"$f":"'Natural Gas'!AR142","v":0.55000000000000004}]
["RC3NaCCAvgCF","RD","Conservative",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L143","v":0.55000000000000004},{"$f":"'Natural Gas'!M143","v":0.55000000000000004},{"$f":"'Natural Gas'!N143","v":0.55000000000000004},{"$f":"'Natural Gas'!O143","v":0.55000000000000004},{"$f":"'Natural Gas'!P143","v":0.55000000000000004},{"$f":"'Natural Gas'!Q143","v":0.55000000000000004},{"$f":"'Natural Gas'!R143","v":0.55000000000000004},{"$f":"'Natural Gas'!S143","v":0.55000000000000004},{"$f":"'Natural Gas'!T143","v":0.55000000000000004},{"$f":"'Natural Gas'!U143","v":0.55000000000000004},{"$f":"'Natural Gas'!V143","v":0.55000000000000004},{"$f":"'Natural Gas'!W143","v":0.55000000000000004},{"$f":"'Natural Gas'!X143","v":0.55000000000000004},{"$f":"'Natural Gas'!Y143","v":0.55000000000000004},{"$f":"'Natural Gas'!Z143","v":0.55000000000000004},{"$f":"'Natural Gas'!AA143","v":0.55000000000000004},{"$f":"'Natural Gas'!AB143","v":0.55000000000000004},{"$f":"'Natural Gas'!AC143","v":0.55000000000000004},{"$f":"'Natural Gas'!AD143","v":0.55000000000000004},{"$f":"'Natural Gas'!AE143","v":0.55000000000000004},{"$f":"'Natural Gas'!AF143","v":0.55000000000000004},{"$f":"'Natural Gas'!AG143","v":0.55000000000000004},{"$f":"'Natural Gas'!AH143","v":0.55000000000000004},{"$f":"'Natural Gas'!AI143","v":0.55000000000000004},{"$f":"'Natural Gas'!AJ143","v":0.55000000000000004},{"$f":"'Natural Gas'!AK143","v":0.55000000000000004},{"$f":"'Natural Gas'!AL143","v":0.55000000000000004},{"$f":"'Natural Gas'!AM143","v":0.55000000000000004},{"$f":"'Natural Gas'!AN143","v":0.55000000000000004},{"$f":"'Natural Gas'!AO143","v":0.55000000000000004},{"$f":"'Natural Gas'!AP143","v":0.55000000000000004},{"$f":"'Natural Gas'!AQ143","v":0.55000000000000004},{"$f":"'Natural Gas'!AR143","v":0.55000000000000004}]
["RA3NaCCHighF","RD","Advanced",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L144","v":0.87},{"$f":"'Natural Gas'!M144","v":0.87},{"$f":"'Natural Gas'!N144","v":0.87},{"$f":"'Natural Gas'!O144","v":0.87},{"$f":"'Natural Gas'!P144","v":0.87},{"$f":"'Natural Gas'!Q144","v":0.87},{"$f":"'Natural Gas'!R144","v":0.87},{"$f":"'Natural Gas'!S144","v":0.87},{"$f":"'Natural Gas'!T144","v":0.87},{"$f":"'Natural Gas'!U144","v":0.87},{"$f":"'Natural Gas'!V144","v":0.87},{"$f":"'Natural Gas'!W144","v":0.87},{"$f":"'Natural Gas'!X144","v":0.87},{"$f":"'Natural Gas'!Y144","v":0.87},{"$f":"'Natural Gas'!Z144","v":0.87},{"$f":"'Natural Gas'!AA144","v":0.87},{"$f":"'Natural Gas'!AB144","v":0.87},{"$f":"'Natural Gas'!AC144","v":0.87},{"$f":"'Natural Gas'!AD144","v":0.87},{"$f":"'Natural Gas'!AE144","v":0.87},{"$f":"'Natural Gas'!AF144","v":0.87},{"$f":"'Natural Gas'!AG144","v":0.87},{"$f":"'Natural Gas'!AH144","v":0.87},{"$f":"'Natural Gas'!AI144","v":0.87},{"$f":"'Natural Gas'!AJ144","v":0.87},{"$f":"'Natural Gas'!AK144","v":0.87},{"$f":"'Natural Gas'!AL144","v":0.87},{"$f":"'Natural Gas'!AM144","v":0.87},{"$f":"'Natural Gas'!AN144","v":0.87},{"$f":"'Natural Gas'!AO144","v":0.87},{"$f":"'Natural Gas'!AP144","v":0.87},{"$f":"'Natural Gas'!AQ144","v":0.87},{"$f":"'Natural Gas'!AR144","v":0.87}]
["RM3NaCCHighF","RD","Moderate",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L145","v":0.87},{"$f":"'Natural Gas'!M145","v":0.87},{"$f":"'Natural Gas'!N145","v":0.87},{"$f":"'Natural Gas'!O145","v":0.87},{"$f":"'Natural Gas'!P145","v":0.87},{"$f":"'Natural Gas'!Q145","v":0.87},{"$f":"'Natural Gas'!R145","v":0.87},{"$f":"'Natural Gas'!S145","v":0.87},{"$f":"'Natural Gas'!T145","v":0.87},{"$f":"'Natural Gas'!U145","v":0.87},{"$f":"'Natural Gas'!V145","v":0.87},{"$f":"'Natural Gas'!W145","v":0.87},{"$f":"'Natural Gas'!X145","v":0.87},{"$f":"'Natural Gas'!Y145","v":0.87},{"$f":"'Natural Gas'!Z145","v":0.87},{"$f":"'Natural Gas'!AA145","v":0.87},{"$f":"'Natural Gas'!AB145","v":0.87},{"$f":"'Natural Gas'!AC145","v":0.87},{"$f":"'Natural Gas'!AD145","v":0.87},{"$f":"'Natural Gas'!AE145","v":0.87},{"$f":"'Natural Gas'!AF145","v":0.87},{"$f":"'Natural Gas'!AG145","v":0.87},{"$f":"'Natural Gas'!AH145","v":0.87},{"$f":"'Natural Gas'!AI145","v":0.87},{"$f":"'Natural Gas'!AJ145","v":0.87},{"$f":"'Natural Gas'!AK145","v":0.87},{"$f":"'Natural Gas'!AL145","v":0.87},{"$f":"'Natural Gas'!AM145","v":0.87},{"$f":"'Natural Gas'!AN145","v":0.87},{"$f":"'Natural Gas'!AO145","v":0.87},{"$f":"'Natural Gas'!AP145","v":0.87},{"$f":"'Natural Gas'!AQ145","v":0.87},{"$f":"'Natural Gas'!AR145","v":0.87}]
["RC3NaCCHighF","RD","Conservative",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L146","v":0.87},{"$f":"'Natural Gas'!M146","v":0.87},{"$f":"'Natural Gas'!N146","v":0.87},{"$f":"'Natural Gas'!O146","v":0.87},{"$f":"'Natural Gas'!P146","v":0.87},{"$f":"'Natural Gas'!Q146","v":0.87},{"$f":"'Natural Gas'!R146","v":0.87},{"$f":"'Natural Gas'!S146","v":0.87},{"$f":"'Natural Gas'!T146","v":0.87},{"$f":"'Natural Gas'!U146","v":0.87},{"$f":"'Natural Gas'!V146","v":0.87},{"$f":"'Natural Gas'!W146","v":0.87},{"$f":"'Natural Gas'!X146","v":0.87},{"$f":"'Natural Gas'!Y146","v":0.87},{"$f":"'Natural Gas'!Z146","v":0.87},{"$f":"'Natural Gas'!AA146","v":0.87},{"$f":"'Natural Gas'!AB146","v":0.87},{"$f":"'Natural Gas'!AC146","v":0.87},{"$f":"'Natural Gas'!AD146","v":0.87},{"$f":"'Natural Gas'!AE146","v":0.87},{"$f":"'Natural Gas'!AF146","v":0.87},{"$f":"'Natural Gas'!AG146","v":0.87},{"$f":"'Natural Gas'!AH146","v":0.87},{"$f":"'Natural Gas'!AI146","v":0.87},{"$f":"'Natural Gas'!AJ146","v":0.87},{"$f":"'Natural Gas'!AK146","v":0.87},{"$f":"'Natural Gas'!AL146","v":0.87},{"$f":"'Natural Gas'!AM146","v":0.87},{"$f":"'Natural Gas'!AN146","v":0.87},{"$f":"'Natural Gas'!AO146","v":0.87},{"$f":"'Natural Gas'!AP146","v":0.87},{"$f":"'Natural Gas'!AQ146","v":0.87},{"$f":"'Natural Gas'!AR146","v":0.87}]
["RA3NaCCCCSAF","RD","Advanced",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L147","v":0.55000000000000004},{"$f":"'Natural Gas'!M147","v":0.55000000000000004},{"$f":"'Natural Gas'!N147","v":0.55000000000000004},{"$f":"'Natural Gas'!O147","v":0.55000000000000004},{"$f":"'Natural Gas'!P147","v":0.55000000000000004},{"$f":"'Natural Gas'!Q147","v":0.55000000000000004},{"$f":"'Natural Gas'!R147","v":0.55000000000000004},{"$f":"'Natural Gas'!S147","v":0.55000000000000004},{"$f":"'Natural Gas'!T147","v":0.55000000000000004},{"$f":"'Natural Gas'!U147","v":0.55000000000000004},{"$f":"'Natural Gas'!V147","v":0.55000000000000004},{"$f":"'Natural Gas'!W147","v":0.55000000000000004},{"$f":"'Natural Gas'!X147","v":0.55000000000000004},{"$f":"'Natural Gas'!Y147","v":0.55000000000000004},{"$f":"'Natural Gas'!Z147","v":0.55000000000000004},{"$f":"'Natural Gas'!AA147","v":0.55000000000000004},{"$f":"'Natural Gas'!AB147","v":0.55000000000000004},{"$f":"'Natural Gas'!AC147","v":0.55000000000000004},{"$f":"'Natural Gas'!AD147","v":0.55000000000000004},{"$f":"'Natural Gas'!AE147","v":0.55000000000000004},{"$f":"'Natural Gas'!AF147","v":0.55000000000000004},{"$f":"'Natural Gas'!AG147","v":0.55000000000000004},{"$f":"'Natural Gas'!AH147","v":0.55000000000000004},{"$f":"'Natural Gas'!AI147","v":0.55000000000000004},{"$f":"'Natural Gas'!AJ147","v":0.55000000000000004},{"$f":"'Natural Gas'!AK147","v":0.55000000000000004},{"$f":"'Natural Gas'!AL147","v":0.55000000000000004},{"$f":"'Natural Gas'!AM147","v":0.55000000000000004},{"$f":"'Natural Gas'!AN147","v":0.55000000000000004},{"$f":"'Natural Gas'!AO147","v":0.55000000000000004},{"$f":"'Natural Gas'!AP147","v":0.55000000000000004},{"$f":"'Natural Gas'!AQ147","v":0.55000000000000004},{"$f":"'Natural Gas'!AR147","v":0.55000000000000004}]
["RM3NaCCCCSAF","RD","Moderate",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L148","v":0.55000000000000004},{"$f":"'Natural Gas'!M148","v":0.55000000000000004},{"$f":"'Natural Gas'!N148","v":0.55000000000000004},{"$f":"'Natural Gas'!O148","v":0.55000000000000004},{"$f":"'Natural Gas'!P148","v":0.55000000000000004},{"$f":"'Natural Gas'!Q148","v":0.55000000000000004},{"$f":"'Natural Gas'!R148","v":0.55000000000000004},{"$f":"'Natural Gas'!S148","v":0.55000000000000004},{"$f":"'Natural Gas'!T148","v":0.55000000000000004},{"$f":"'Natural Gas'!U148","v":0.55000000000000004},{"$f":"'Natural Gas'!V148","v":0.55000000000000004},{"$f":"'Natural Gas'!W148","v":0.55000000000000004},{"$f":"'Natural Gas'!X148","v":0.55000000000000004},{"$f":"'Natural Gas'!Y148","v":0.55000000000000004},{"$f":"'Natural Gas'!Z148","v":0.55000000000000004},{"$f":"'Natural Gas'!AA148","v":0.55000000000000004},{"$f":"'Natural Gas'!AB148","v":0.55000000000000004},{"$f":"'Natural Gas'!AC148","v":0.55000000000000004},{"$f":"'Natural Gas'!AD148","v":0.55000000000000004},{"$f":"'Natural Gas'!AE148","v":0.55000000000000004},{"$f":"'Natural Gas'!AF148","v":0.55000000000000004},{"$f":"'Natural Gas'!AG148","v":0.55000000000000004},{"$f":"'Natural Gas'!AH148","v":0.55000000000000004},{"$f":"'Natural Gas'!AI148","v":0.55000000000000004},{"$f":"'Natural Gas'!AJ148","v":0.55000000000000004},{"$f":"'Natural Gas'!AK148","v":0.55000000000000004},{"$f":"'Natural Gas'!AL148","v":0.55000000000000004},{"$f":"'Natural Gas'!AM148","v":0.55000000000000004},{"$f":"'Natural Gas'!AN148","v":0.55000000000000004},{"$f":"'Natural Gas'!AO148","v":0.55000000000000004},{"$f":"'Natural Gas'!AP148","v":0.55000000000000004},{"$f":"'Natural Gas'!AQ148","v":0.55000000000000004},{"$f":"'Natural Gas'!AR148","v":0.55000000000000004}]
["RC3NaCCCCSAF","RD","Conservative",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L149","v":0.55000000000000004},{"$f":"'Natural Gas'!M149","v":0.55000000000000004},{"$f":"'Natural Gas'!N149","v":0.55000000000000004},{"$f":"'Natural Gas'!O149","v":0.55000000000000004},{"$f":"'Natural Gas'!P149","v":0.55000000000000004},{"$f":"'Natural Gas'!Q149","v":0.55000000000000004},{"$f":"'Natural Gas'!R149","v":0.55000000000000004},{"$f":"'Natural Gas'!S149","v":0.55000000000000004},{"$f":"'Natural Gas'!T149","v":0.55000000000000004},{"$f":"'Natural Gas'!U149","v":0.55000000000000004},{"$f":"'Natural Gas'!V149","v":0.55000000000000004},{"$f":"'Natural Gas'!W149","v":0.55000000000000004},{"$f":"'Natural Gas'!X149","v":0.55000000000000004},{"$f":"'Natural Gas'!Y149","v":0.55000000000000004},{"$f":"'Natural Gas'!Z149","v":0.55000000000000004},{"$f":"'Natural Gas'!AA149","v":0.55000000000000004},{"$f":"'Natural Gas'!AB149","v":0.55000000000000004},{"$f":"'Natural Gas'!AC149","v":0.55000000000000004},{"$f":"'Natural Gas'!AD149","v":0.55000000000000004},{"$f":"'Natural Gas'!AE149","v":0.55000000000000004},{"$f":"'Natural Gas'!AF149","v":0.55000000000000004},{"$f":"'Natural Gas'!AG149","v":0.55000000000000004},{"$f":"'Natural Gas'!AH149","v":0.55000000000000004},{"$f":"'Natural Gas'!AI149","v":0.55000000000000004},{"$f":"'Natural Gas'!AJ149","v":0.55000000000000004},{"$f":"'Natural Gas'!AK149","v":0.55000000000000004},{"$f":"'Natural Gas'!AL149","v":0.55000000000000004},{"$f":"'Natural Gas'!AM149","v":0.55000000000000004},{"$f":"'Natural Gas'!AN149","v":0.55000000000000004},{"$f":"'Natural Gas'!AO149","v":0.55000000000000004},{"$f":"'Natural Gas'!AP149","v":0.55000000000000004},{"$f":"'Natural Gas'!AQ149","v":0.55000000000000004},{"$f":"'Natural Gas'!AR149","v":0.55000000000000004}]
["RA3NaCCCCSHF","RD","Advanced",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L150","v":0.87},{"$f":"'Natural Gas'!M150","v":0.87},{"$f":"'Natural Gas'!N150","v":0.87},{"$f":"'Natural Gas'!O150","v":0.87},{"$f":"'Natural Gas'!P150","v":0.87},{"$f":"'Natural Gas'!Q150","v":0.87},{"$f":"'Natural Gas'!R150","v":0.87},{"$f":"'Natural Gas'!S150","v":0.87},{"$f":"'Natural Gas'!T150","v":0.87},{"$f":"'Natural Gas'!U150","v":0.87},{"$f":"'Natural Gas'!V150","v":0.87},{"$f":"'Natural Gas'!W150","v":0.87},{"$f":"'Natural Gas'!X150","v":0.87},{"$f":"'Natural Gas'!Y150","v":0.87},{"$f":"'Natural Gas'!Z150","v":0.87},{"$f":"'Natural Gas'!AA150","v":0.87},{"$f":"'Natural Gas'!AB150","v":0.87},{"$f":"'Natural Gas'!AC150","v":0.87},{"$f":"'Natural Gas'!AD150","v":0.87},{"$f":"'Natural Gas'!AE150","v":0.87},{"$f":"'Natural Gas'!AF150","v":0.87},{"$f":"'Natural Gas'!AG150","v":0.87},{"$f":"'Natural Gas'!AH150","v":0.87},{"$f":"'Natural Gas'!AI150","v":0.87},{"$f":"'Natural Gas'!AJ150","v":0.87},{"$f":"'Natural Gas'!AK150","v":0.87},{"$f":"'Natural Gas'!AL150","v":0.87},{"$f":"'Natural Gas'!AM150","v":0.87},{"$f":"'Natural Gas'!AN150","v":0.87},{"$f":"'Natural Gas'!AO150","v":0.87},{"$f":"'Natural Gas'!AP150","v":0.87},{"$f":"'Natural Gas'!AQ150","v":0.87},{"$f":"'Natural Gas'!AR150","v":0.87}]
["RM3NaCCCCSHF","RD","Moderate",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L151","v":0.87},{"$f":"'Natural Gas'!M151","v":0.87},{"$f":"'Natural Gas'!N151","v":0.87},{"$f":"'Natural Gas'!O151","v":0.87},{"$f":"'Natural Gas'!P151","v":0.87},{"$f":"'Natural Gas'!Q151","v":0.87},{"$f":"'Natural Gas'!R151","v":0.87},{"$f":"'Natural Gas'!S151","v":0.87},{"$f":"'Natural Gas'!T151","v":0.87},{"$f":"'Natural Gas'!U151","v":0.87},{"$f":"'Natural Gas'!V151","v":0.87},{"$f":"'Natural Gas'!W151","v":0.87},{"$f":"'Natural Gas'!X151","v":0.87},{"$f":"'Natural Gas'!Y151","v":0.87},{"$f":"'Natural Gas'!Z151","v":0.87},{"$f":"'Natural Gas'!AA151","v":0.87},{"$f":"'Natural Gas'!AB151","v":0.87},{"$f":"'Natural Gas'!AC151","v":0.87},{"$f":"'Natural Gas'!AD151","v":0.87},{"$f":"'Natural Gas'!AE151","v":0.87},{"$f":"'Natural Gas'!AF151","v":0.87},{"$f":"'Natural Gas'!AG151","v":0.87},{"$f":"'Natural Gas'!AH151","v":0.87},{"$f":"'Natural Gas'!AI151","v":0.87},{"$f":"'Natural Gas'!AJ151","v":0.87},{"$f":"'Natural Gas'!AK151","v":0.87},{"$f":"'Natural Gas'!AL151","v":0.87},{"$f":"'Natural Gas'!AM151","v":0.87},{"$f":"'Natural Gas'!AN151","v":0.87},{"$f":"'Natural Gas'!AO151","v":0.87},{"$f":"'Natural Gas'!AP151","v":0.87},{"$f":"'Natural Gas'!AQ151","v":0.87},{"$f":"'Natural Gas'!AR151","v":0.87}]
["RC3NaCCCCSHF","RD","Conservative",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L152","v":0.87},{"$f":"'Natural Gas'!M152","v":0.87},{"$f":"'Natural Gas'!N152","v":0.87},{"$f":"'Natural Gas'!O152","v":0.87},{"$f":"'Natural Gas'!P152","v":0.87},{"$f":"'Natural Gas'!Q152","v":0.87},{"$f":"'Natural Gas'!R152","v":0.87},{"$f":"'Natural Gas'!S152","v":0.87},{"$f":"'Natural Gas'!T152","v":0.87},{"$f":"'Natural Gas'!U152","v":0.87},{"$f":"'Natural Gas'!V152","v":0.87},{"$f":"'Natural Gas'!W152","v":0.87},{"$f":"'Natural Gas'!X152","v":0.87},{"$f":"'Natural Gas'!Y152","v":0.87},{"$f":"'Natural Gas'!Z152","v":0.87},{"$f":"'Natural Gas'!AA152","v":0.87},{"$f":"'Natural Gas'!AB152","v":0.87},{"$f":"'Natural Gas'!AC152","v":0.87},{"$f":"'Natural Gas'!AD152","v":0.87},{"$f":"'Natural Gas'!AE152","v":0.87},{"$f":"'Natural Gas'!AF152","v":0.87},{"$f":"'Natural Gas'!AG152","v":0.87},{"$f":"'Natural Gas'!AH152","v":0.87},{"$f":"'Natural Gas'!AI152","v":0.87},{"$f":"'Natural Gas'!AJ152","v":0.87},{"$f":"'Natural Gas'!AK152","v":0.87},{"$f":"'Natural Gas'!AL152","v":0.87},{"$f":"'Natural Gas'!AM152","v":0.87},{"$f":"'Natural Gas'!AN152","v":0.87},{"$f":"'Natural Gas'!AO152","v":0.87},{"$f":"'Natural Gas'!AP152","v":0.87},{"$f":"'Natural Gas'!AQ152","v":0.87},{"$f":"'Natural Gas'!AR152","v":0.87}]
["RM3Nu**","RD","Moderate",30,"Nuclear","*",{"$f":"Nuclear!L87","v":0.92500000000000004},{"$f":"Nuclear!M87","v":0.92500000000000004},{"$f":"Nuclear!N87","v":0.92500000000000004},{"$f":"Nuclear!O87","v":0.92500000000000004},{"$f":"Nuclear!P87","v":0.92500000000000004},{"$f":"Nuclear!Q87","v":0.92500000000000004},{"$f":"Nuclear!R87","v":0.92500000000000004},{"$f":"Nuclear!S87","v":0.92500000000000004},{"$f":"Nuclear!T87","v":0.92500000000000004},{"$f":"Nuclear!U87","v":0.92500000000000004},{"$f":"Nuclear!V87","v":0.92500000000000004},{"$f":"Nuclear!W87","v":0.92500000000000004},{"$f":"Nuclear!X87","v":0.92500000000000004},{"$f":"Nuclear!Y87","v":0.92500000000000004},{"$f":"Nuclear!Z87","v":0.92500000000000004},{"$f":"Nuclear!AA87","v":0.92500000000000004},{"$f":"Nuclear!AB87","v":0.92500000000000004},{"$f":"Nuclear!AC87","v":0.92500000000000004},{"$f":"Nuclear!AD87","v":0.92500000000000004},{"$f":"Nuclear!AE87","v":0.92500000000000004},{"$f":"Nuclear!AF87","v":0.92500000000000004},{"$f":"Nuclear!AG87","v":0.92500000000000004},{"$f":"Nuclear!AH87","v":0.92500000000000004},{"$f":"Nuclear!AI87","v":0.92500000000000004},{"$f":"Nuclear!AJ87","v":0.92500000000000004},{"$f":"Nuclear!AK87","v":0.92500000000000004},{"$f":"Nuclear!AL87","v":0.92500000000000004},{"$f":"Nuclear!AM87","v":0.92500000000000004},{"$f":"Nuclear!AN87","v":0.92500000000000004},{"$f":"Nuclear!AO87","v":0.92500000000000004},{"$f":"Nuclear!AP87","v":0.92500000000000004},{"$f":"Nuclear!AQ87","v":0.92500000000000004},{"$f":"Nuclear!AR87","v":0.92500000000000004}]
["RA3BiDedicad","RD","Advanced",30,"Biopower","Dedicated",{"$f":"Biopower!L86","v":0.60599999999999998},{"$f":"Biopower!M86","v":0.60599999999999998},{"$f":"Biopower!N86","v":0.60599999999999998},{"$f":"Biopower!O86","v":0.60599999999999998},{"$f":"Biopower!P86","v":0.60599999999999998},{"$f":"Biopower!Q86","v":0.60599999999999998},{"$f":"Biopower!R86","v":0.60599999999999998},{"$f":"Biopower!S86","v":0.60599999999999998},{"$f":"Biopower!T86","v":0.60599999999999998},{"$f":"Biopower!U86","v":0.60599999999999998},{"$f":"Biopower!V86","v":0.60599999999999998},{"$f":"Biopower!W86","v":0.60599999999999998},{"$f":"Biopower!X86","v":0.60599999999999998},{"$f":"Biopower!Y86","v":0.60599999999999998},{"$f":"Biopower!Z86","v":0.60599999999999998},{"$f":"Biopower!AA86","v":0.60599999999999998},{"$f":"Biopower!AB86","v":0.60599999999999998},{"$f":"Biopower!AC86","v":0.60599999999999998},{"$f":"Biopower!AD86","v":0.60599999999999998},{"$f":"Biopower!AE86","v":0.60599999999999998},{"$f":"Biopower!AF86","v":0.60599999999999998},{"$f":"Biopower!AG86","v":0.60599999999999998},{"$f":"Biopower!AH86","v":0.60599999999999998},{"$f":"Biopower!AI86","v":0.60599999999999998},{"$f":"Biopower!AJ86","v":0.60599999999999998},{"$f":"Biopower!AK86","v":0.60599999999999998},{"$f":"Biopower!AL86","v":0.60599999999999998},{"$f":"Biopower!AM86","v":0.60599999999999998},{"$f":"Biopower!AN86","v":0.60599999999999998},{"$f":"Biopower!AO86","v":0.60599999999999998},{"$f":"Biopower!AP86","v":0.60599999999999998},{"$f":"Biopower!AQ86","v":0.60599999999999998},{"$f":"Biopower!AR86","v":0.60599999999999998}]
["RM3BiDedicad","RD","Moderate",30,"Biopower","Dedicated",{"$f":"Biopower!L87","v":0.60599999999999998},{"$f":"Biopower!M87","v":0.60599999999999998},{"$f":"Biopower!N87","v":0.60599999999999998},{"$f":"Biopower!O87","v":0.60599999999999998},{"$f":"Biopower!P87","v":0.60599999999999998},{"$f":"Biopower!Q87","v":0.60599999999999998},{"$f":"Biopower!R87","v":0.60599999999999998},{"$f":"Biopower!S87","v":0.60599999999999998},{"$f":"Biopower!T87","v":0.60599999999999998},{"$f":"Biopower!U87","v":0.60599999999999998},{"$f":"Biopower!V87","v":0.60599999999999998},{"$f":"Biopower!W87","v":0.60599999999999998},{"$f":"Biopower!X87","v":0.60599999999999998},{"$f":"Biopower!Y87","v":0.60599999999999998},{"$f":"Biopower!Z87","v":0.60599999999999998},{"$f":"Biopower!AA87","v":0.60599999999999998},{"$f":"Biopower!AB87","v":0.60599999999999998},{"$f":"Biopower!AC87","v":0.60599999999999998},{"$f":"Biopower!AD87","v":0.60599999999999998},{"$f":"Biopower!AE87","v":0.60599999999999998},{"$f":"Biopower!AF87","v":0.60599999999999998},{"$f":"Biopower!AG87","v":0.60599999999999998},{"$f":"Biopower!AH87","v":0.60599999999999998},{"$f":"Biopower!AI87","v":0.60599999999999998},{"$f":"Biopower!AJ87","v":0.60599999999999998},{"$f":"Biopower!AK87","v":0.60599999999999998},{"$f":"Biopower!AL87","v":0.60599999999999998},{"$f":"Biopower!AM87","v":0.60599999999999998},{"$f":"Biopower!AN87","v":0.60599999999999998},{"$f":"Biopower!AO87","v":0.60599999999999998},{"$f":"Biopower!AP87","v":0.60599999999999998},{"$f":"Biopower!AQ87","v":0.60599999999999998},{"$f":"Biopower!AR87","v":0.60599999999999998}]
["RC3BiDedicad","RD","Conservative",30,"Biopower","Dedicated",{"$f":"Biopower!L88","v":0.60599999999999998},{"$f":"Biopower!M88","v":0.60599999999999998},{"$f":"Biopower!N88","v":0.60599999999999998},{"$f":"Biopower!O88","v":0.60599999999999998},{"$f":"Biopower!P88","v":0.60599999999999998},{"$f":"Biopower!Q88","v":0.60599999999999998},{"$f":"Biopower!R88","v":0.60599999999999998},{"$f":"Biopower!S88","v":0.60599999999999998},{"$f":"Biopower!T88","v":0.60599999999999998},{"$f":"Biopower!U88","v":0.60599999999999998},{"$f":"Biopower!V88","v":0.60599999999999998},{"$f":"Biopower!W88","v":0.60599999999999998},{"$f":"Biopower!X88","v":0.60599999999999998},{"$f":"Biopower!Y88","v":0.60599999999999998},{"$f":"Biopower!Z88","v":0.60599999999999998},{"$f":"Biopower!AA88","v":0.60599999999999998},{"$f":"Biopower!AB88","v":0.60599999999999998},{"$f":"Biopower!AC88","v":0.60599999999999998},{"$f":"Biopower!AD88","v":0.60599999999999998},{"$f":"Biopower!AE88","v":0.60599999999999998},{"$f":"Biopower!AF88","v":0.60599999999999998},{"$f":"Biopower!AG88","v":0.60599999999999998},{"$f":"Biopower!AH88","v":0.60599999999999998},{"$f":"Biopower!AI88","v":0.60599999999999998},{"$f":"Biopower!AJ88","v":0.60599999999999998},{"$f":"Biopower!AK88","v":0.60599999999999998},{"$f":"Biopower!AL88","v":0.60599999999999998},{"$f":"Biopower!AM88","v":0.60599999999999998},{"$f":"Biopower!AN88","v":0.60599999999999998},{"$f":"Biopower!AO88","v":0.60599999999999998},{"$f":"Biopower!AP88","v":0.60599999999999998},{"$f":"Biopower!AQ88","v":0.60599999999999998},{"$f":"Biopower!AR88","v":0.60599999999999998}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RA3BiCofired"},"RD","Advanced",30,"Biopower","CofireOld",{"$f":"Biopower!L89","v":0.60599999999999998},{"$f":"Biopower!M89","v":0.60599999999999998},{"$f":"Biopower!N89","v":0.60599999999999998},{"$f":"Biopower!O89","v":0.60599999999999998},{"$f":"Biopower!P89","v":0.60599999999999998},{"$f":"Biopower!Q89","v":0.60599999999999998},{"$f":"Biopower!R89","v":0.60599999999999998},{"$f":"Biopower!S89","v":0.60599999999999998},{"$f":"Biopower!T89","v":0.60599999999999998},{"$f":"Biopower!U89","v":0.60599999999999998},{"$f":"Biopower!V89","v":0.60599999999999998},{"$f":"Biopower!W89","v":0.60599999999999998},{"$f":"Biopower!X89","v":0.60599999999999998},{"$f":"Biopower!Y89","v":0.60599999999999998},{"$f":"Biopower!Z89","v":0.60599999999999998},{"$f":"Biopower!AA89","v":0.60599999999999998},{"$f":"Biopower!AB89","v":0.60599999999999998},{"$f":"Biopower!AC89","v":0.60599999999999998},{"$f":"Biopower!AD89","v":0.60599999999999998},{"$f":"Biopower!AE89","v":0.60599999999999998},{"$f":"Biopower!AF89","v":0.60599999999999998},{"$f":"Biopower!AG89","v":0.60599999999999998},{"$f":"Biopower!AH89","v":0.60599999999999998},{"$f":"Biopower!AI89","v":0.60599999999999998},{"$f":"Biopower!AJ89","v":0.60599999999999998},{"$f":"Biopower!AK89","v":0.60599999999999998},{"$f":"Biopower!AL89","v":0.60599999999999998},{"$f":"Biopower!AM89","v":0.60599999999999998},{"$f":"Biopower!AN89","v":0.60599999999999998},{"$f":"Biopower!AO89","v":0.60599999999999998},{"$f":"Biopower!AP89","v":0.60599999999999998},{"$f":"Biopower!AQ89","v":0.60599999999999998},{"$f":"Biopower!AR89","v":0.60599999999999998}]
["RM3BiCofired","RD","Moderate",30,"Biopower","CofireOld",{"$f":"Biopower!L90","v":0.60599999999999998},{"$f":"Biopower!M90","v":0.60599999999999998},{"$f":"Biopower!N90","v":0.60599999999999998},{"$f":"Biopower!O90","v":0.60599999999999998},{"$f":"Biopower!P90","v":0.60599999999999998},{"$f":"Biopower!Q90","v":0.60599999999999998},{"$f":"Biopower!R90","v":0.60599999999999998},{"$f":"Biopower!S90","v":0.60599999999999998},{"$f":"Biopower!T90","v":0.60599999999999998},{"$f":"Biopower!U90","v":0.60599999999999998},{"$f":"Biopower!V90","v":0.60599999999999998},{"$f":"Biopower!W90","v":0.60599999999999998},{"$f":"Biopower!X90","v":0.60599999999999998},{"$f":"Biopower!Y90","v":0.60599999999999998},{"$f":"Biopower!Z90","v":0.60599999999999998},{"$f":"Biopower!AA90","v":0.60599999999999998},{"$f":"Biopower!AB90","v":0.60599999999999998},{"$f":"Biopower!AC90","v":0.60599999999999998},{"$f":"Biopower!AD90","v":0.60599999999999998},{"$f":"Biopower!AE90","v":0.60599999999999998},{"$f":"Biopower!AF90","v":0.60599999999999998},{"$f":"Biopower!AG90","v":0.60599999999999998},{"$f":"Biopower!AH90","v":0.60599999999999998},{"$f":"Biopower!AI90","v":0.60599999999999998},{"$f":"Biopower!AJ90","v":0.60599999999999998},{"$f":"Biopower!AK90","v":0.60599999999999998},{"$f":"Biopower!AL90","v":0.60599999999999998},{"$f":"Biopower!AM90","v":0.60599999999999998},{"$f":"Biopower!AN90","v":0.60599999999999998},{"$f":"Biopower!AO90","v":0.60599999999999998},{"$f":"Biopower!AP90","v":0.60599999999999998},{"$f":"Biopower!AQ90","v":0.60599999999999998},{"$f":"Biopower!AR90","v":0.60599999999999998}]
["RC3BiCofired","RD","Conservative",30,"Biopower","CofireOld",{"$f":"Biopower!L91","v":0.60599999999999998},{"$f":"Biopower!M91","v":0.60599999999999998},{"$f":"Biopower!N91","v":0.60599999999999998},{"$f":"Biopower!O91","v":0.60599999999999998},{"$f":"Biopower!P91","v":0.60599999999999998},{"$f":"Biopower!Q91","v":0.60599999999999998},{"$f":"Biopower!R91","v":0.60599999999999998},{"$f":"Biopower!S91","v":0.60599999999999998},{"$f":"Biopower!T91","v":0.60599999999999998},{"$f":"Biopower!U91","v":0.60599999999999998},{"$f":"Biopower!V91","v":0.60599999999999998},{"$f":"Biopower!W91","v":0.60599999999999998},{"$f":"Biopower!X91","v":0.60599999999999998},{"$f":"Biopower!Y91","v":0.60599999999999998},{"$f":"Biopower!Z91","v":0.60599999999999998},{"$f":"Biopower!AA91","v":0.60599999999999998},{"$f":"Biopower!AB91","v":0.60599999999999998},{"$f":"Biopower!AC91","v":0.60599999999999998},{"$f":"Biopower!AD91","v":0.60599999999999998},{"$f":"Biopower!AE91","v":0.60599999999999998},{"$f":"Biopower!AF91","v":0.60599999999999998},{"$f":"Biopower!AG91","v":0.60599999999999998},{"$f":"Biopower!AH91","v":0.60599999999999998},{"$f":"Biopower!AI91","v":0.60599999999999998},{"$f":"Biopower!AJ91","v":0.60599999999999998},{"$f":"Biopower!AK91","v":0.60599999999999998},{"$f":"Biopower!AL91","v":0.60599999999999998},{"$f":"Biopower!AM91","v":0.60599999999999998},{"$f":"Biopower!AN91","v":0.60599999999999998},{"$f":"Biopower!AO91","v":0.60599999999999998},{"$f":"Biopower!AP91","v":0.60599999999999998},{"$f":"Biopower!AQ91","v":0.60599999999999998},{"$f":"Biopower!AR91","v":0.60599999999999998}]
["RA3BiCofirew","RD","Advanced",30,"Biopower","CofireNew",{"$f":"Biopower!L92","v":0.60599999999999998},{"$f":"Biopower!M92","v":0.60599999999999998},{"$f":"Biopower!N92","v":0.60599999999999998},{"$f":"Biopower!O92","v":0.60599999999999998},{"$f":"Biopower!P92","v":0.60599999999999998},{"$f":"Biopower!Q92","v":0.60599999999999998},{"$f":"Biopower!R92","v":0.60599999999999998},{"$f":"Biopower!S92","v":0.60599999999999998},{"$f":"Biopower!T92","v":0.60599999999999998},{"$f":"Biopower!U92","v":0.60599999999999998},{"$f":"Biopower!V92","v":0.60599999999999998},{"$f":"Biopower!W92","v":0.60599999999999998},{"$f":"Biopower!X92","v":0.60599999999999998},{"$f":"Biopower!Y92","v":0.60599999999999998},{"$f":"Biopower!Z92","v":0.60599999999999998},{"$f":"Biopower!AA92","v":0.60599999999999998},{"$f":"Biopower!AB92","v":0.60599999999999998},{"$f":"Biopower!AC92","v":0.60599999999999998},{"$f":"Biopower!AD92","v":0.60599999999999998},{"$f":"Biopower!AE92","v":0.60599999999999998},{"$f":"Biopower!AF92","v":0.60599999999999998},{"$f":"Biopower!AG92","v":0.60599999999999998},{"$f":"Biopower!AH92","v":0.60599999999999998},{"$f":"Biopower!AI92","v":0.60599999999999998},{"$f":"Biopower!AJ92","v":0.60599999999999998},{"$f":"Biopower!AK92","v":0.60599999999999998},{"$f":"Biopower!AL92","v":0.60599999999999998},{"$f":"Biopower!AM92","v":0.60599999999999998},{"$f":"Biopower!AN92","v":0.60599999999999998},{"$f":"Biopower!AO92","v":0.60599999999999998},{"$f":"Biopower!AP92","v":0.60599999999999998},{"$f":"Biopower!AQ92","v":0.60599999999999998},{"$f":"Biopower!AR92","v":0.60599999999999998}]
["RM3BiCofirew","RD","Moderate",30,"Biopower","CofireNew",{"$f":"Biopower!L93","v":0.60599999999999998},{"$f":"Biopower!M93","v":0.60599999999999998},{"$f":"Biopower!N93","v":0.60599999999999998},{"$f":"Biopower!O93","v":0.60599999999999998},{"$f":"Biopower!P93","v":0.60599999999999998},{"$f":"Biopower!Q93","v":0.60599999999999998},{"$f":"Biopower!R93","v":0.60599999999999998},{"$f":"Biopower!S93","v":0.60599999999999998},{"$f":"Biopower!T93","v":0.60599999999999998},{"$f":"Biopower!U93","v":0.60599999999999998},{"$f":"Biopower!V93","v":0.60599999999999998},{"$f":"Biopower!W93","v":0.60599999999999998},{"$f":"Biopower!X93","v":0.60599999999999998},{"$f":"Biopower!Y93","v":0.60599999999999998},{"$f":"Biopower!Z93","v":0.60599999999999998},{"$f":"Biopower!AA93","v":0.60599999999999998},{"$f":"Biopower!AB93","v":0.60599999999999998},{"$f":"Biopower!AC93","v":0.60599999999999998},{"$f":"Biopower!AD93","v":0.60599999999999998},{"$f":"Biopower!AE93","v":0.60599999999999998},{"$f":"Biopower!AF93","v":0.60599999999999998},{"$f":"Biopower!AG93","v":0.60599999999999998},{"$f":"Biopower!AH93","v":0.60599999999999998},{"$f":"Biopower!AI93","v":0.60599999999999998},{"$f":"Biopower!AJ93","v":0.60599999999999998},{"$f":"Biopower!AK93","v":0.60599999999999998},{"$f":"Biopower!AL93","v":0.60599999999999998},{"$f":"Biopower!AM93","v":0.60599999999999998},{"$f":"Biopower!AN93","v":0.60599999999999998},{"$f":"Biopower!AO93","v":0.60599999999999998},{"$f":"Biopower!AP93","v":0.60599999999999998},{"$f":"Biopower!AQ93","v":0.60599999999999998},{"$f":"Biopower!AR93","v":0.60599999999999998}]
["RC3BiCofirew","RD","Conservative",30,"Biopower","CofireNew",{"$f":"Biopower!L94","v":0.60599999999999998},{"$f":"Biopower!M94","v":0.60599999999999998},{"$f":"Biopower!N94","v":0.60599999999999998},{"$f":"Biopower!O94","v":0.60599999999999998},{"$f":"Biopower!P94","v":0.60599999999999998},{"$f":"Biopower!Q94","v":0.60599999999999998},{"$f":"Biopower!R94","v":0.60599999999999998},{"$f":"Biopower!S94","v":0.60599999999999998},{"$f":"Biopower!T94","v":0.60599999999999998},{"$f":"Biopower!U94","v":0.60599999999999998},{"$f":"Biopower!V94","v":0.60599999999999998},{"$f":"Biopower!W94","v":0.60599999999999998},{"$f":"Biopower!X94","v":0.60599999999999998},{"$f":"Biopower!Y94","v":0.60599999999999998},{"$f":"Biopower!Z94","v":0.60599999999999998},{"$f":"Biopower!AA94","v":0.60599999999999998},{"$f":"Biopower!AB94","v":0.60599999999999998},{"$f":"Biopower!AC94","v":0.60599999999999998},{"$f":"Biopower!AD94","v":0.60599999999999998},{"$f":"Biopower!AE94","v":0.60599999999999998},{"$f":"Biopower!AF94","v":0.60599999999999998},{"$f":"Biopower!AG94","v":0.60599999999999998},{"$f":"Biopower!AH94","v":0.60599999999999998},{"$f":"Biopower!AI94","v":0.60599999999999998},{"$f":"Biopower!AJ94","v":0.60599999999999998},{"$f":"Biopower!AK94","v":0.60599999999999998},{"$f":"Biopower!AL94","v":0.60599999999999998},{"$f":"Biopower!AM94","v":0.60599999999999998},{"$f":"Biopower!AN94","v":0.60599999999999998},{"$f":"Biopower!AO94","v":0.60599999999999998},{"$f":"Biopower!AP94","v":0.60599999999999998},{"$f":"Biopower!AQ94","v":0.60599999999999998},{"$f":"Biopower!AR94","v":0.60599999999999998}]
["RA3Ba4Hr Bae","RD","Advanced",30,"Battery","4Hr Battery Storage",{"$f":"Storage!L33","v":0.85},{"$f":"Storage!M33","v":0.85},{"$f":"Storage!N33","v":0.85},{"$f":"Storage!O33","v":0.85},{"$f":"Storage!P33","v":0.85},{"$f":"Storage!Q33","v":0.85},{"$f":"Storage!R33","v":0.85},{"$f":"Storage!S33","v":0.85},{"$f":"Storage!T33","v":0.85},{"$f":"Storage!U33","v":0.85},{"$f":"Storage!V33","v":0.85},{"$f":"Storage!W33","v":0.85},{"$f":"Storage!X33","v":0.85},{"$f":"Storage!Y33","v":0.85},{"$f":"Storage!Z33","v":0.85},{"$f":"Storage!AA33","v":0.85},{"$f":"Storage!AB33","v":0.85},{"$f":"Storage!AC33","v":0.85},{"$f":"Storage!AD33","v":0.85},{"$f":"Storage!AE33","v":0.85},{"$f":"Storage!AF33","v":0.85},{"$f":"Storage!AG33","v":0.85},{"$f":"Storage!AH33","v":0.85},{"$f":"Storage!AI33","v":0.85},{"$f":"Storage!AJ33","v":0.85},{"$f":"Storage!AK33","v":0.85},{"$f":"Storage!AL33","v":0.85},{"$f":"Storage!AM33","v":0.85},{"$f":"Storage!AN33","v":0.85},{"$f":"Storage!AO33","v":0.85},{"$f":"Storage!AP33","v":0.85},{"$f":"Storage!AQ33","v":0.85},{"$f":"Storage!AR33","v":0.85}]
["RM3Ba4Hr Bae","RD","Moderate",30,"Battery","4Hr Battery Storage",{"$f":"Storage!L34","v":0.85},{"$f":"Storage!M34","v":0.85},{"$f":"Storage!N34","v":0.85},{"$f":"Storage!O34","v":0.85},{"$f":"Storage!P34","v":0.85},{"$f":"Storage!Q34","v":0.85},{"$f":"Storage!R34","v":0.85},{"$f":"Storage!S34","v":0.85},{"$f":"Storage!T34","v":0.85},{"$f":"Storage!U34","v":0.85},{"$f":"Storage!V34","v":0.85},{"$f":"Storage!W34","v":0.85},{"$f":"Storage!X34","v":0.85},{"$f":"Storage!Y34","v":0.85},{"$f":"Storage!Z34","v":0.85},{"$f":"Storage!AA34","v":0.85},{"$f":"Storage!AB34","v":0.85},{"$f":"Storage!AC34","v":0.85},{"$f":"Storage!AD34","v":0.85},{"$f":"Storage!AE34","v":0.85},{"$f":"Storage!AF34","v":0.85},{"$f":"Storage!AG34","v":0.85},{"$f":"Storage!AH34","v":0.85},{"$f":"Storage!AI34","v":0.85},{"$f":"Storage!AJ34","v":0.85},{"$f":"Storage!AK34","v":0.85},{"$f":"Storage!AL34","v":0.85},{"$f":"Storage!AM34","v":0.85},{"$f":"Storage!AN34","v":0.85},{"$f":"Storage!AO34","v":0.85},{"$f":"Storage!AP34","v":0.85},{"$f":"Storage!AQ34","v":0.85},{"$f":"Storage!AR34","v":0.85}]
["RC3Ba4Hr Bae","RD","Conservative",30,"Battery","4Hr Battery Storage",{"$f":"Storage!L35","v":0.85},{"$f":"Storage!M35","v":0.85},{"$f":"Storage!N35","v":0.85},{"$f":"Storage!O35","v":0.85},{"$f":"Storage!P35","v":0.85},{"$f":"Storage!Q35","v":0.85},{"$f":"Storage!R35","v":0.85},{"$f":"Storage!S35","v":0.85},{"$f":"Storage!T35","v":0.85},{"$f":"Storage!U35","v":0.85},{"$f":"Storage!V35","v":0.85},{"$f":"Storage!W35","v":0.85},{"$f":"Storage!X35","v":0.85},{"$f":"Storage!Y35","v":0.85},{"$f":"Storage!Z35","v":0.85},{"$f":"Storage!AA35","v":0.85},{"$f":"Storage!AB35","v":0.85},{"$f":"Storage!AC35","v":0.85},{"$f":"Storage!AD35","v":0.85},{"$f":"Storage!AE35","v":0.85},{"$f":"Storage!AF35","v":0.85},{"$f":"Storage!AG35","v":0.85},{"$f":"Storage!AH35","v":0.85},{"$f":"Storage!AI35","v":0.85},{"$f":"Storage!AJ35","v":0.85},{"$f":"Storage!AK35","v":0.85},{"$f":"Storage!AL35","v":0.85},{"$f":"Storage!AM35","v":0.85},{"$f":"Storage!AN35","v":0.85},{"$f":"Storage!AO35","v":0.85},{"$f":"Storage!AP35","v":0.85},{"$f":"Storage!AQ35","v":0.85},{"$f":"Storage!AR35","v":0.85}]
["RA3Ba2Hr Bae","RD","Advanced",30,"Battery","2Hr Battery Storage",{"$f":"Storage!L36","v":0.85},{"$f":"Storage!M36","v":0.85},{"$f":"Storage!N36","v":0.85},{"$f":"Storage!O36","v":0.85},{"$f":"Storage!P36","v":0.85},{"$f":"Storage!Q36","v":0.85},{"$f":"Storage!R36","v":0.85},{"$f":"Storage!S36","v":0.85},{"$f":"Storage!T36","v":0.85},{"$f":"Storage!U36","v":0.85},{"$f":"Storage!V36","v":0.85},{"$f":"Storage!W36","v":0.85},{"$f":"Storage!X36","v":0.85},{"$f":"Storage!Y36","v":0.85},{"$f":"Storage!Z36","v":0.85},{"$f":"Storage!AA36","v":0.85},{"$f":"Storage!AB36","v":0.85},{"$f":"Storage!AC36","v":0.85},{"$f":"Storage!AD36","v":0.85},{"$f":"Storage!AE36","v":0.85},{"$f":"Storage!AF36","v":0.85},{"$f":"Storage!AG36","v":0.85},{"$f":"Storage!AH36","v":0.85},{"$f":"Storage!AI36","v":0.85},{"$f":"Storage!AJ36","v":0.85},{"$f":"Storage!AK36","v":0.85},{"$f":"Storage!AL36","v":0.85},{"$f":"Storage!AM36","v":0.85},{"$f":"Storage!AN36","v":0.85},{"$f":"Storage!AO36","v":0.85},{"$f":"Storage!AP36","v":0.85},{"$f":"Storage!AQ36","v":0.85},{"$f":"Storage!AR36","v":0.85}]
["RM3Ba2Hr Bae","RD","Moderate",30,"Battery","2Hr Battery Storage",{"$f":"Storage!L37","v":0.85},{"$f":"Storage!M37","v":0.85},{"$f":"Storage!N37","v":0.85},{"$f":"Storage!O37","v":0.85},{"$f":"Storage!P37","v":0.85},{"$f":"Storage!Q37","v":0.85},{"$f":"Storage!R37","v":0.85},{"$f":"Storage!S37","v":0.85},{"$f":"Storage!T37","v":0.85},{"$f":"Storage!U37","v":0.85},{"$f":"Storage!V37","v":0.85},{"$f":"Storage!W37","v":0.85},{"$f":"Storage!X37","v":0.85},{"$f":"Storage!Y37","v":0.85},{"$f":"Storage!Z37","v":0.85},{"$f":"Storage!AA37","v":0.85},{"$f":"Storage!AB37","v":0.85},{"$f":"Storage!AC37","v":0.85},{"$f":"Storage!AD37","v":0.85},{"$f":"Storage!AE37","v":0.85},{"$f":"Storage!AF37","v":0.85},{"$f":"Storage!AG37","v":0.85},{"$f":"Storage!AH37","v":0.85},{"$f":"Storage!AI37","v":0.85},{"$f":"Storage!AJ37","v":0.85},{"$f":"Storage!AK37","v":0.85},{"$f":"Storage!AL37","v":0.85},{"$f":"Storage!AM37","v":0.85},{"$f":"Storage!AN37","v":0.85},{"$f":"Storage!AO37","v":0.85},{"$f":"Storage!AP37","v":0.85},{"$f":"Storage!AQ37","v":0.85},{"$f":"Storage!AR37","v":0.85}]
["RC3Ba2Hr Bae","RD","Conservative",30,"Battery","2Hr Battery Storage",{"$f":"Storage!L38","v":0.85},{"$f":"Storage!M38","v":0.85},{"$f":"Storage!N38","v":0.85},{"$f":"Storage!O38","v":0.85},{"$f":"Storage!P38","v":0.85},{"$f":"Storage!Q38","v":0.85},{"$f":"Storage!R38","v":0.85},{"$f":"Storage!S38","v":0.85},{"$f":"Storage!T38","v":0.85},{"$f":"Storage!U38","v":0.85},{"$f":"Storage!V38","v":0.85},{"$f":"Storage!W38","v":0.85},{"$f":"Storage!X38","v":0.85},{"$f":"Storage!Y38","v":0.85},{"$f":"Storage!Z38","v":0.85},{"$f":"Storage!AA38","v":0.85},{"$f":"Storage!AB38","v":0.85},{"$f":"Storage!AC38","v":0.85},{"$f":"Storage!AD38","v":0.85},{"$f":"Storage!AE38","v":0.85},{"$f":"Storage!AF38","v":0.85},{"$f":"Storage!AG38","v":0.85},{"$f":"Storage!AH38","v":0.85},{"$f":"Storage!AI38","v":0.85},{"$f":"Storage!AJ38","v":0.85},{"$f":"Storage!AK38","v":0.85},{"$f":"Storage!AL38","v":0.85},{"$f":"Storage!AM38","v":0.85},{"$f":"Storage!AN38","v":0.85},{"$f":"Storage!AO38","v":0.85},{"$f":"Storage!AP38","v":0.85},{"$f":"Storage!AQ38","v":0.85},{"$f":"Storage!AR38","v":0.85}]
["RA3HyNPD11","RD","Advanced",30,"Hydropower","NPD1",{"$f":"Hydropower!L167","v":0.61727560127199999},{"$f":"Hydropower!M167","v":0.61727560127199999},{"$f":"Hydropower!N167","v":0.61727560127199999},{"$f":"Hydropower!O167","v":0.61727560127199999},{"$f":"Hydropower!P167","v":0.61727560127199999},{"$f":"Hydropower!Q167","v":0.61727560127199999},{"$f":"Hydropower!R167","v":0.61727560127199999},{"$f":"Hydropower!S167","v":0.61727560127199999},{"$f":"Hydropower!T167","v":0.61727560127199999},{"$f":"Hydropower!U167","v":0.61727560127199999},{"$f":"Hydropower!V167","v":0.61727560127199999},{"$f":"Hydropower!W167","v":0.61727560127199999},{"$f":"Hydropower!X167","v":0.61727560127199999},{"$f":"Hydropower!Y167","v":0.61727560127199999},{"$f":"Hydropower!Z167","v":0.61727560127199999},{"$f":"Hydropower!AA167","v":0.61727560127199999},{"$f":"Hydropower!AB167","v":0.61727560127199999},{"$f":"Hydropower!AC167","v":0.61727560127199999},{"$f":"Hydropower!AD167","v":0.61727560127199999},{"$f":"Hydropower!AE167","v":0.61727560127199999},{"$f":"Hydropower!AF167","v":0.61727560127199999},{"$f":"Hydropower!AG167","v":0.61727560127199999},{"$f":"Hydropower!AH167","v":0.61727560127199999},{"$f":"Hydropower!AI167","v":0.61727560127199999},{"$f":"Hydropower!AJ167","v":0.61727560127199999},{"$f":"Hydropower!AK167","v":0.61727560127199999},{"$f":"Hydropower!AL167","v":0.61727560127199999},{"$f":"Hydropower!AM167","v":0.61727560127199999},{"$f":"Hydropower!AN167","v":0.61727560127199999},{"$f":"Hydropower!AO167","v":0.61727560127199999},{"$f":"Hydropower!AP167","v":0.61727560127199999},{"$f":"Hydropower!AQ167","v":0.61727560127199999},{"$f":"Hydropower!AR167","v":0.61727560127199999}]
["RM3HyNPD11","RD","Moderate",30,"Hydropower","NPD1",{"$f":"Hydropower!L168","v":0.61727560127199999},{"$f":"Hydropower!M168","v":0.61727560127199999},{"$f":"Hydropower!N168","v":0.61727560127199999},{"$f":"Hydropower!O168","v":0.61727560127199999},{"$f":"Hydropower!P168","v":0.61727560127199999},{"$f":"Hydropower!Q168","v":0.61727560127199999},{"$f":"Hydropower!R168","v":0.61727560127199999},{"$f":"Hydropower!S168","v":0.61727560127199999},{"$f":"Hydropower!T168","v":0.61727560127199999},{"$f":"Hydropower!U168","v":0.61727560127199999},{"$f":"Hydropower!V168","v":0.61727560127199999},{"$f":"Hydropower!W168","v":0.61727560127199999},{"$f":"Hydropower!X168","v":0.61727560127199999},{"$f":"Hydropower!Y168","v":0.61727560127199999},{"$f":"Hydropower!Z168","v":0.61727560127199999},{"$f":"Hydropower!AA168","v":0.61727560127199999},{"$f":"Hydropower!AB168","v":0.61727560127199999},{"$f":"Hydropower!AC168","v":0.61727560127199999},{"$f":"Hydropower!AD168","v":0.61727560127199999},{"$f":"Hydropower!AE168","v":0.61727560127199999},{"$f":"Hydropower!AF168","v":0.61727560127199999},{"$f":"Hydropower!AG168","v":0.61727560127199999},{"$f":"Hydropower!AH168","v":0.61727560127199999},{"$f":"Hydropower!AI168","v":0.61727560127199999},{"$f":"Hydropower!AJ168","v":0.61727560127199999},{"$f":"Hydropower!AK168","v":0.61727560127199999},{"$f":"Hydropower!AL168","v":0.61727560127199999},{"$f":"Hydropower!AM168","v":0.61727560127199999},{"$f":"Hydropower!AN168","v":0.61727560127199999},{"$f":"Hydropower!AO168","v":0.61727560127199999},{"$f":"Hydropower!AP168","v":0.61727560127199999},{"$f":"Hydropower!AQ168","v":0.61727560127199999},{"$f":"Hydropower!AR168","v":0.61727560127199999}]
["RC3HyNPD11","RD","Conservative",30,"Hydropower","NPD1",{"$f":"Hydropower!L169","v":0.61727560127199999},{"$f":"Hydropower!M169","v":0.61727560127199999},{"$f":"Hydropower!N169","v":0.61727560127199999},{"$f":"Hydropower!O169","v":0.61727560127199999},{"$f":"Hydropower!P169","v":0.61727560127199999},{"$f":"Hydropower!Q169","v":0.61727560127199999},{"$f":"Hydropower!R169","v":0.61727560127199999},{"$f":"Hydropower!S169","v":0.61727560127199999},{"$f":"Hydropower!T169","v":0.61727560127199999},{"$f":"Hydropower!U169","v":0.61727560127199999},{"$f":"Hydropower!V169","v":0.61727560127199999},{"$f":"Hydropower!W169","v":0.61727560127199999},{"$f":"Hydropower!X169","v":0.61727560127199999},{"$f":"Hydropower!Y169","v":0.61727560127199999},{"$f":"Hydropower!Z169","v":0.61727560127199999},{"$f":"Hydropower!AA169","v":0.61727560127199999},{"$f":"Hydropower!AB169","v":0.61727560127199999},{"$f":"Hydropower!AC169","v":0.61727560127199999},{"$f":"Hydropower!AD169","v":0.61727560127199999},{"$f":"Hydropower!AE169","v":0.61727560127199999},{"$f":"Hydropower!AF169","v":0.61727560127199999},{"$f":"Hydropower!AG169","v":0.61727560127199999},{"$f":"Hydropower!AH169","v":0.61727560127199999},{"$f":"Hydropower!AI169","v":0.61727560127199999},{"$f":"Hydropower!AJ169","v":0.61727560127199999},{"$f":"Hydropower!AK169","v":0.61727560127199999},{"$f":"Hydropower!AL169","v":0.61727560127199999},{"$f":"Hydropower!AM169","v":0.61727560127199999},{"$f":"Hydropower!AN169","v":0.61727560127199999},{"$f":"Hydropower!AO169","v":0.61727560127199999},{"$f":"Hydropower!AP169","v":0.61727560127199999},{"$f":"Hydropower!AQ169","v":0.61727560127199999},{"$f":"Hydropower!AR169","v":0.61727560127199999}]
["RA3HyNPD22","RD","Advanced",30,"Hydropower","NPD2",{"$f":"Hydropower!L170","v":0.63656234598399997},{"$f":"Hydropower!M170","v":0.63656234598399997},{"$f":"Hydropower!N170","v":0.63656234598399997},{"$f":"Hydropower!O170","v":0.63656234598399997},{"$f":"Hydropower!P170","v":0.63656234598399997},{"$f":"Hydropower!Q170","v":0.63656234598399997},{"$f":"Hydropower!R170","v":0.63656234598399997},{"$f":"Hydropower!S170","v":0.63656234598399997},{"$f":"Hydropower!T170","v":0.63656234598399997},{"$f":"Hydropower!U170","v":0.63656234598399997},{"$f":"Hydropower!V170","v":0.63656234598399997},{"$f":"Hydropower!W170","v":0.63656234598399997},{"$f":"Hydropower!X170","v":0.63656234598399997},{"$f":"Hydropower!Y170","v":0.63656234598399997},{"$f":"Hydropower!Z170","v":0.63656234598399997},{"$f":"Hydropower!AA170","v":0.63656234598399997},{"$f":"Hydropower!AB170","v":0.63656234598399997},{"$f":"Hydropower!AC170","v":0.63656234598399997},{"$f":"Hydropower!AD170","v":0.63656234598399997},{"$f":"Hydropower!AE170","v":0.63656234598399997},{"$f":"Hydropower!AF170","v":0.63656234598399997},{"$f":"Hydropower!AG170","v":0.63656234598399997},{"$f":"Hydropower!AH170","v":0.63656234598399997},{"$f":"Hydropower!AI170","v":0.63656234598399997},{"$f":"Hydropower!AJ170","v":0.63656234598399997},{"$f":"Hydropower!AK170","v":0.63656234598399997},{"$f":"Hydropower!AL170","v":0.63656234598399997},{"$f":"Hydropower!AM170","v":0.63656234598399997},{"$f":"Hydropower!AN170","v":0.63656234598399997},{"$f":"Hydropower!AO170","v":0.63656234598399997},{"$f":"Hydropower!AP170","v":0.63656234598399997},{"$f":"Hydropower!AQ170","v":0.63656234598399997},{"$f":"Hydropower!AR170","v":0.63656234598399997}]
["RM3HyNPD22","RD","Moderate",30,"Hydropower","NPD2",{"$f":"Hydropower!L171","v":0.63656234598399997},{"$f":"Hydropower!M171","v":0.63656234598399997},{"$f":"Hydropower!N171","v":0.63656234598399997},{"$f":"Hydropower!O171","v":0.63656234598399997},{"$f":"Hydropower!P171","v":0.63656234598399997},{"$f":"Hydropower!Q171","v":0.63656234598399997},{"$f":"Hydropower!R171","v":0.63656234598399997},{"$f":"Hydropower!S171","v":0.63656234598399997},{"$f":"Hydropower!T171","v":0.63656234598399997},{"$f":"Hydropower!U171","v":0.63656234598399997},{"$f":"Hydropower!V171","v":0.63656234598399997},{"$f":"Hydropower!W171","v":0.63656234598399997},{"$f":"Hydropower!X171","v":0.63656234598399997},{"$f":"Hydropower!Y171","v":0.63656234598399997},{"$f":"Hydropower!Z171","v":0.63656234598399997},{"$f":"Hydropower!AA171","v":0.63656234598399997},{"$f":"Hydropower!AB171","v":0.63656234598399997},{"$f":"Hydropower!AC171","v":0.63656234598399997},{"$f":"Hydropower!AD171","v":0.63656234598399997},{"$f":"Hydropower!AE171","v":0.63656234598399997},{"$f":"Hydropower!AF171","v":0.63656234598399997},{"$f":"Hydropower!AG171","v":0.63656234598399997},{"$f":"Hydropower!AH171","v":0.63656234598399997},{"$f":"Hydropower!AI171","v":0.63656234598399997},{"$f":"Hydropower!AJ171","v":0.63656234598399997},{"$f":"Hydropower!AK171","v":0.63656234598399997},{"$f":"Hydropower!AL171","v":0.63656234598399997},{"$f":"Hydropower!AM171","v":0.63656234598399997},{"$f":"Hydropower!AN171","v":0.63656234598399997},{"$f":"Hydropower!AO171","v":0.63656234598399997},{"$f":"Hydropower!AP171","v":0.63656234598399997},{"$f":"Hydropower!AQ171","v":0.63656234598399997},{"$f":"Hydropower!AR171","v":0.63656234598399997}]
["RC3HyNPD22","RD","Conservative",30,"Hydropower","NPD2",{"$f":"Hydropower!L172","v":0.63656234598399997},{"$f":"Hydropower!M172","v":0.63656234598399997},{"$f":"Hydropower!N172","v":0.63656234598399997},{"$f":"Hydropower!O172","v":0.63656234598399997},{"$f":"Hydropower!P172","v":0.63656234598399997},{"$f":"Hydropower!Q172","v":0.63656234598399997},{"$f":"Hydropower!R172","v":0.63656234598399997},{"$f":"Hydropower!S172","v":0.63656234598399997},{"$f":"Hydropower!T172","v":0.63656234598399997},{"$f":"Hydropower!U172","v":0.63656234598399997},{"$f":"Hydropower!V172","v":0.63656234598399997},{"$f":"Hydropower!W172","v":0.63656234598399997},{"$f":"Hydropower!X172","v":0.63656234598399997},{"$f":"Hydropower!Y172","v":0.63656234598399997},{"$f":"Hydropower!Z172","v":0.63656234598399997},{"$f":"Hydropower!AA172","v":0.63656234598399997},{"$f":"Hydropower!AB172","v":0.63656234598399997},{"$f":"Hydropower!AC172","v":0.63656234598399997},{"$f":"Hydropower!AD172","v":0.63656234598399997},{"$f":"Hydropower!AE172","v":0.63656234598399997},{"$f":"Hydropower!AF172","v":0.63656234598399997},{"$f":"Hydropower!AG172","v":0.63656234598399997},{"$f":"Hydropower!AH172","v":0.63656234598399997},{"$f":"Hydropower!AI172","v":0.63656234598399997},{"$f":"Hydropower!AJ172","v":0.63656234598399997},{"$f":"Hydropower!AK172","v":0.63656234598399997},{"$f":"Hydropower!AL172","v":0.63656234598399997},{"$f":"Hydropower!AM172","v":0.63656234598399997},{"$f":"Hydropower!AN172","v":0.63656234598399997},{"$f":"Hydropower!AO172","v":0.63656234598399997},{"$f":"Hydropower!AP172","v":0.63656234598399997},{"$f":"Hydropower!AQ172","v":0.63656234598399997},{"$f":"Hydropower!AR172","v":0.63656234598399997}]
["RA3HyNPD33","RD","Advanced",30,"Hydropower","NPD3",{"$f":"Hydropower!L173","v":0.59716897744700004},{"$f":"Hydropower!M173","v":0.59716897744700004},{"$f":"Hydropower!N173","v":0.59716897744700004},{"$f":"Hydropower!O173","v":0.59716897744700004},{"$f":"Hydropower!P173","v":0.59716897744700004},{"$f":"Hydropower!Q173","v":0.59716897744700004},{"$f":"Hydropower!R173","v":0.59716897744700004},{"$f":"Hydropower!S173","v":0.59716897744700004},{"$f":"Hydropower!T173","v":0.59716897744700004},{"$f":"Hydropower!U173","v":0.59716897744700004},{"$f":"Hydropower!V173","v":0.59716897744700004},{"$f":"Hydropower!W173","v":0.59716897744700004},{"$f":"Hydropower!X173","v":0.59716897744700004},{"$f":"Hydropower!Y173","v":0.59716897744700004},{"$f":"Hydropower!Z173","v":0.59716897744700004},{"$f":"Hydropower!AA173","v":0.59716897744700004},{"$f":"Hydropower!AB173","v":0.59716897744700004},{"$f":"Hydropower!AC173","v":0.59716897744700004},{"$f":"Hydropower!AD173","v":0.59716897744700004},{"$f":"Hydropower!AE173","v":0.59716897744700004},{"$f":"Hydropower!AF173","v":0.59716897744700004},{"$f":"Hydropower!AG173","v":0.59716897744700004},{"$f":"Hydropower!AH173","v":0.59716897744700004},{"$f":"Hydropower!AI173","v":0.59716897744700004},{"$f":"Hydropower!AJ173","v":0.59716897744700004},{"$f":"Hydropower!AK173","v":0.59716897744700004},{"$f":"Hydropower!AL173","v":0.59716897744700004},{"$f":"Hydropower!AM173","v":0.59716897744700004},{"$f":"Hydropower!AN173","v":0.59716897744700004},{"$f":"Hydropower!AO173","v":0.59716897744700004},{"$f":"Hydropower!AP173","v":0.59716897744700004},{"$f":"Hydropower!AQ173","v":0.59716897744700004},{"$f":"Hydropower!AR173","v":0.59716897744700004}]
["RM3HyNPD33","RD","Moderate",30,"Hydropower","NPD3",{"$f":"Hydropower!L174","v":0.59716897744700004},{"$f":"Hydropower!M174","v":0.59716897744700004},{"$f":"Hydropower!N174","v":0.59716897744700004},{"$f":"Hydropower!O174","v":0.59716897744700004},{"$f":"Hydropower!P174","v":0.59716897744700004},{"$f":"Hydropower!Q174","v":0.59716897744700004},{"$f":"Hydropower!R174","v":0.59716897744700004},{"$f":"Hydropower!S174","v":0.59716897744700004},{"$f":"Hydropower!T174","v":0.59716897744700004},{"$f":"Hydropower!U174","v":0.59716897744700004},{"$f":"Hydropower!V174","v":0.59716897744700004},{"$f":"Hydropower!W174","v":0.59716897744700004},{"$f":"Hydropower!X174","v":0.59716897744700004},{"$f":"Hydropower!Y174","v":0.59716897744700004},{"$f":"Hydropower!Z174","v":0.59716897744700004},{"$f":"Hydropower!AA174","v":0.59716897744700004},{"$f":"Hydropower!AB174","v":0.59716897744700004},{"$f":"Hydropower!AC174","v":0.59716897744700004},{"$f":"Hydropower!AD174","v":0.59716897744700004},{"$f":"Hydropower!AE174","v":0.59716897744700004},{"$f":"Hydropower!AF174","v":0.59716897744700004},{"$f":"Hydropower!AG174","v":0.59716897744700004},{"$f":"Hydropower!AH174","v":0.59716897744700004},{"$f":"Hydropower!AI174","v":0.59716897744700004},{"$f":"Hydropower!AJ174","v":0.59716897744700004},{"$f":"Hydropower!AK174","v":0.59716897744700004},{"$f":"Hydropower!AL174","v":0.59716897744700004},{"$f":"Hydropower!AM174","v":0.59716897744700004},{"$f":"Hydropower!AN174","v":0.59716897744700004},{"$f":"Hydropower!AO174","v":0.59716897744700004},{"$f":"Hydropower!AP174","v":0.59716897744700004},{"$f":"Hydropower!AQ174","v":0.59716897744700004},{"$f":"Hydropower!AR174","v":0.59716897744700004}]
["RC3HyNPD33","RD","Conservative",30,"Hydropower","NPD3",{"$f":"Hydropower!L175","v":0.59716897744700004},{"$f":"Hydropower!M175","v":0.59716897744700004},{"$f":"Hydropower!N175","v":0.59716897744700004},{"$f":"Hydropower!O175","v":0.59716897744700004},{"$f":"Hydropower!P175","v":0.59716897744700004},{"$f":"Hydropower!Q175","v":0.59716897744700004},{"$f":"Hydropower!R175","v":0.59716897744700004},{"$f":"Hydropower!S175","v":0.59716897744700004},{"$f":"Hydropower!T175","v":0.59716897744700004},{"$f":"Hydropower!U175","v":0.59716897744700004},{"$f":"Hydropower!V175","v":0.59716897744700004},{"$f":"Hydropower!W175","v":0.59716897744700004},{"$f":"Hydropower!X175","v":0.59716897744700004},{"$f":"Hydropower!Y175","v":0.59716897744700004},{"$f":"Hydropower!Z175","v":0.59716897744700004},{"$f":"Hydropower!AA175","v":0.59716897744700004},{"$f":"Hydropower!AB175","v":0.59716897744700004},{"$f":"Hydropower!AC175","v":0.59716897744700004},{"$f":"Hydropower!AD175","v":0.59716897744700004},{"$f":"Hydropower!AE175","v":0.59716897744700004},{"$f":"Hydropower!AF175","v":0.59716897744700004},{"$f":"Hydropower!AG175","v":0.59716897744700004},{"$f":"Hydropower!AH175","v":0.59716897744700004},{"$f":"Hydropower!AI175","v":0.59716897744700004},{"$f":"Hydropower!AJ175","v":0.59716897744700004},{"$f":"Hydropower!AK175","v":0.59716897744700004},{"$f":"Hydropower!AL175","v":0.59716897744700004},{"$f":"Hydropower!AM175","v":0.59716897744700004},{"$f":"Hydropower!AN175","v":0.59716897744700004},{"$f":"Hydropower!AO175","v":0.59716897744700004},{"$f":"Hydropower!AP175","v":0.59716897744700004},{"$f":"Hydropower!AQ175","v":0.59716897744700004},{"$f":"Hydropower!AR175","v":0.59716897744700004}]
["RA3HyNPD44","RD","Advanced",30,"Hydropower","NPD4",{"$f":"Hydropower!L176","v":0.59782997985700004},{"$f":"Hydropower!M176","v":0.59782997985700004},{"$f":"Hydropower!N176","v":0.59782997985700004},{"$f":"Hydropower!O176","v":0.59782997985700004},{"$f":"Hydropower!P176","v":0.59782997985700004},{"$f":"Hydropower!Q176","v":0.59782997985700004},{"$f":"Hydropower!R176","v":0.59782997985700004},{"$f":"Hydropower!S176","v":0.59782997985700004},{"$f":"Hydropower!T176","v":0.59782997985700004},{"$f":"Hydropower!U176","v":0.59782997985700004},{"$f":"Hydropower!V176","v":0.59782997985700004},{"$f":"Hydropower!W176","v":0.59782997985700004},{"$f":"Hydropower!X176","v":0.59782997985700004},{"$f":"Hydropower!Y176","v":0.59782997985700004},{"$f":"Hydropower!Z176","v":0.59782997985700004},{"$f":"Hydropower!AA176","v":0.59782997985700004},{"$f":"Hydropower!AB176","v":0.59782997985700004},{"$f":"Hydropower!AC176","v":0.59782997985700004},{"$f":"Hydropower!AD176","v":0.59782997985700004},{"$f":"Hydropower!AE176","v":0.59782997985700004},{"$f":"Hydropower!AF176","v":0.59782997985700004},{"$f":"Hydropower!AG176","v":0.59782997985700004},{"$f":"Hydropower!AH176","v":0.59782997985700004},{"$f":"Hydropower!AI176","v":0.59782997985700004},{"$f":"Hydropower!AJ176","v":0.59782997985700004},{"$f":"Hydropower!AK176","v":0.59782997985700004},{"$f":"Hydropower!AL176","v":0.59782997985700004},{"$f":"Hydropower!AM176","v":0.59782997985700004},{"$f":"Hydropower!AN176","v":0.59782997985700004},{"$f":"Hydropower!AO176","v":0.59782997985700004},{"$f":"Hydropower!AP176","v":0.59782997985700004},{"$f":"Hydropower!AQ176","v":0.59782997985700004},{"$f":"Hydropower!AR176","v":0.59782997985700004}]
["RM3HyNPD44","RD","Moderate",30,"Hydropower","NPD4",{"$f":"Hydropower!L177","v":0.59782997985700004},{"$f":"Hydropower!M177","v":0.59782997985700004},{"$f":"Hydropower!N177","v":0.59782997985700004},{"$f":"Hydropower!O177","v":0.59782997985700004},{"$f":"Hydropower!P177","v":0.59782997985700004},{"$f":"Hydropower!Q177","v":0.59782997985700004},{"$f":"Hydropower!R177","v":0.59782997985700004},{"$f":"Hydropower!S177","v":0.59782997985700004},{"$f":"Hydropower!T177","v":0.59782997985700004},{"$f":"Hydropower!U177","v":0.59782997985700004},{"$f":"Hydropower!V177","v":0.59782997985700004},{"$f":"Hydropower!W177","v":0.59782997985700004},{"$f":"Hydropower!X177","v":0.59782997985700004},{"$f":"Hydropower!Y177","v":0.59782997985700004},{"$f":"Hydropower!Z177","v":0.59782997985700004},{"$f":"Hydropower!AA177","v":0.59782997985700004},{"$f":"Hydropower!AB177","v":0.59782997985700004},{"$f":"Hydropower!AC177","v":0.59782997985700004},{"$f":"Hydropower!AD177","v":0.59782997985700004},{"$f":"Hydropower!AE177","v":0.59782997985700004},{"$f":"Hydropower!AF177","v":0.59782997985700004},{"$f":"Hydropower!AG177","v":0.59782997985700004},{"$f":"Hydropower!AH177","v":0.59782997985700004},{"$f":"Hydropower!AI177","v":0.59782997985700004},{"$f":"Hydropower!AJ177","v":0.59782997985700004},{"$f":"Hydropower!AK177","v":0.59782997985700004},{"$f":"Hydropower!AL177","v":0.59782997985700004},{"$f":"Hydropower!AM177","v":0.59782997985700004},{"$f":"Hydropower!AN177","v":0.59782997985700004},{"$f":"Hydropower!AO177","v":0.59782997985700004},{"$f":"Hydropower!AP177","v":0.59782997985700004},{"$f":"Hydropower!AQ177","v":0.59782997985700004},{"$f":"Hydropower!AR177","v":0.59782997985700004}]
["RC3HyNPD44","RD","Conservative",30,"Hydropower","NPD4",{"$f":"Hydropower!L178","v":0.59782997985700004},{"$f":"Hydropower!M178","v":0.59782997985700004},{"$f":"Hydropower!N178","v":0.59782997985700004},{"$f":"Hydropower!O178","v":0.59782997985700004},{"$f":"Hydropower!P178","v":0.59782997985700004},{"$f":"Hydropower!Q178","v":0.59782997985700004},{"$f":"Hydropower!R178","v":0.59782997985700004},{"$f":"Hydropower!S178","v":0.59782997985700004},{"$f":"Hydropower!T178","v":0.59782997985700004},{"$f":"Hydropower!U178","v":0.59782997985700004},{"$f":"Hydropower!V178","v":0.59782997985700004},{"$f":"Hydropower!W178","v":0.59782997985700004},{"$f":"Hydropower!X178","v":0.59782997985700004},{"$f":"Hydropower!Y178","v":0.59782997985700004},{"$f":"Hydropower!Z178","v":0.59782997985700004},{"$f":"Hydropower!AA178","v":0.59782997985700004},{"$f":"Hydropower!AB178","v":0.59782997985700004},{"$f":"Hydropower!AC178","v":0.59782997985700004},{"$f":"Hydropower!AD178","v":0.59782997985700004},{"$f":"Hydropower!AE178","v":0.59782997985700004},{"$f":"Hydropower!AF178","v":0.59782997985700004},{"$f":"Hydropower!AG178","v":0.59782997985700004},{"$f":"Hydropower!AH178","v":0.59782997985700004},{"$f":"Hydropower!AI178","v":0.59782997985700004},{"$f":"Hydropower!AJ178","v":0.59782997985700004},{"$f":"Hydropower!AK178","v":0.59782997985700004},{"$f":"Hydropower!AL178","v":0.59782997985700004},{"$f":"Hydropower!AM178","v":0.59782997985700004},{"$f":"Hydropower!AN178","v":0.59782997985700004},{"$f":"Hydropower!AO178","v":0.59782997985700004},{"$f":"Hydropower!AP178","v":0.59782997985700004},{"$f":"Hydropower!AQ178","v":0.59782997985700004},{"$f":"Hydropower!AR178","v":0.59782997985700004}]
["RA3HyNSD11","RD","Advanced",30,"Hydropower","NSD1",{"$f":"Hydropower!L182","v":0.65643515147099996},{"$f":"Hydropower!M182","v":0.65643515147099996},{"$f":"Hydropower!N182","v":0.65643515147099996},{"$f":"Hydropower!O182","v":0.65643515147099996},{"$f":"Hydropower!P182","v":0.65643515147099996},{"$f":"Hydropower!Q182","v":0.65643515147099996},{"$f":"Hydropower!R182","v":0.65643515147099996},{"$f":"Hydropower!S182","v":0.65643515147099996},{"$f":"Hydropower!T182","v":0.65643515147099996},{"$f":"Hydropower!U182","v":0.65643515147099996},{"$f":"Hydropower!V182","v":0.65643515147099996},{"$f":"Hydropower!W182","v":0.65643515147099996},{"$f":"Hydropower!X182","v":0.65643515147099996},{"$f":"Hydropower!Y182","v":0.65643515147099996},{"$f":"Hydropower!Z182","v":0.65643515147099996},{"$f":"Hydropower!AA182","v":0.65643515147099996},{"$f":"Hydropower!AB182","v":0.65643515147099996},{"$f":"Hydropower!AC182","v":0.65643515147099996},{"$f":"Hydropower!AD182","v":0.65643515147099996},{"$f":"Hydropower!AE182","v":0.65643515147099996},{"$f":"Hydropower!AF182","v":0.65643515147099996},{"$f":"Hydropower!AG182","v":0.65643515147099996},{"$f":"Hydropower!AH182","v":0.65643515147099996},{"$f":"Hydropower!AI182","v":0.65643515147099996},{"$f":"Hydropower!AJ182","v":0.65643515147099996},{"$f":"Hydropower!AK182","v":0.65643515147099996},{"$f":"Hydropower!AL182","v":0.65643515147099996},{"$f":"Hydropower!AM182","v":0.65643515147099996},{"$f":"Hydropower!AN182","v":0.65643515147099996},{"$f":"Hydropower!AO182","v":0.65643515147099996},{"$f":"Hydropower!AP182","v":0.65643515147099996},{"$f":"Hydropower!AQ182","v":0.65643515147099996},{"$f":"Hydropower!AR182","v":0.65643515147099996}]
["RM3HyNSD11","RD","Moderate",30,"Hydropower","NSD1",{"$f":"Hydropower!L183","v":0.65643515147099996},{"$f":"Hydropower!M183","v":0.65643515147099996},{"$f":"Hydropower!N183","v":0.65643515147099996},{"$f":"Hydropower!O183","v":0.65643515147099996},{"$f":"Hydropower!P183","v":0.65643515147099996},{"$f":"Hydropower!Q183","v":0.65643515147099996},{"$f":"Hydropower!R183","v":0.65643515147099996},{"$f":"Hydropower!S183","v":0.65643515147099996},{"$f":"Hydropower!T183","v":0.65643515147099996},{"$f":"Hydropower!U183","v":0.65643515147099996},{"$f":"Hydropower!V183","v":0.65643515147099996},{"$f":"Hydropower!W183","v":0.65643515147099996},{"$f":"Hydropower!X183","v":0.65643515147099996},{"$f":"Hydropower!Y183","v":0.65643515147099996},{"$f":"Hydropower!Z183","v":0.65643515147099996},{"$f":"Hydropower!AA183","v":0.65643515147099996},{"$f":"Hydropower!AB183","v":0.65643515147099996},{"$f":"Hydropower!AC183","v":0.65643515147099996},{"$f":"Hydropower!AD183","v":0.65643515147099996},{"$f":"Hydropower!AE183","v":0.65643515147099996},{"$f":"Hydropower!AF183","v":0.65643515147099996},{"$f":"Hydropower!AG183","v":0.65643515147099996},{"$f":"Hydropower!AH183","v":0.65643515147099996},{"$f":"Hydropower!AI183","v":0.65643515147099996},{"$f":"Hydropower!AJ183","v":0.65643515147099996},{"$f":"Hydropower!AK183","v":0.65643515147099996},{"$f":"Hydropower!AL183","v":0.65643515147099996},{"$f":"Hydropower!AM183","v":0.65643515147099996},{"$f":"Hydropower!AN183","v":0.65643515147099996},{"$f":"Hydropower!AO183","v":0.65643515147099996},{"$f":"Hydropower!AP183","v":0.65643515147099996},{"$f":"Hydropower!AQ183","v":0.65643515147099996},{"$f":"Hydropower!AR183","v":0.65643515147099996}]
["RC3HyNSD11","RD","Conservative",30,"Hydropower","NSD1",{"$f":"Hydropower!L184","v":0.65643515147099996},{"$f":"Hydropower!M184","v":0.65643515147099996},{"$f":"Hydropower!N184","v":0.65643515147099996},{"$f":"Hydropower!O184","v":0.65643515147099996},{"$f":"Hydropower!P184","v":0.65643515147099996},{"$f":"Hydropower!Q184","v":0.65643515147099996},{"$f":"Hydropower!R184","v":0.65643515147099996},{"$f":"Hydropower!S184","v":0.65643515147099996},{"$f":"Hydropower!T184","v":0.65643515147099996},{"$f":"Hydropower!U184","v":0.65643515147099996},{"$f":"Hydropower!V184","v":0.65643515147099996},{"$f":"Hydropower!W184","v":0.65643515147099996},{"$f":"Hydropower!X184","v":0.65643515147099996},{"$f":"Hydropower!Y184","v":0.65643515147099996},{"$f":"Hydropower!Z184","v":0.65643515147099996},{"$f":"Hydropower!AA184","v":0.65643515147099996},{"$f":"Hydropower!AB184","v":0.65643515147099996},{"$f":"Hydropower!AC184","v":0.65643515147099996},{"$f":"Hydropower!AD184","v":0.65643515147099996},{"$f":"Hydropower!AE184","v":0.65643515147099996},{"$f":"Hydropower!AF184","v":0.65643515147099996},{"$f":"Hydropower!AG184","v":0.65643515147099996},{"$f":"Hydropower!AH184","v":0.65643515147099996},{"$f":"Hydropower!AI184","v":0.65643515147099996},{"$f":"Hydropower!AJ184","v":0.65643515147099996},{"$f":"Hydropower!AK184","v":0.65643515147099996},{"$f":"Hydropower!AL184","v":0.65643515147099996},{"$f":"Hydropower!AM184","v":0.65643515147099996},{"$f":"Hydropower!AN184","v":0.65643515147099996},{"$f":"Hydropower!AO184","v":0.65643515147099996},{"$f":"Hydropower!AP184","v":0.65643515147099996},{"$f":"Hydropower!AQ184","v":0.65643515147099996},{"$f":"Hydropower!AR184","v":0.65643515147099996}]
["RA3HyNSD22","RD","Advanced",30,"Hydropower","NSD2",{"$f":"Hydropower!L185","v":0.66194675971899997},{"$f":"Hydropower!M185","v":0.66194675971899997},{"$f":"Hydropower!N185","v":0.66194675971899997},{"$f":"Hydropower!O185","v":0.66194675971899997},{"$f":"Hydropower!P185","v":0.66194675971899997},{"$f":"Hydropower!Q185","v":0.66194675971899997},{"$f":"Hydropower!R185","v":0.66194675971899997},{"$f":"Hydropower!S185","v":0.66194675971899997},{"$f":"Hydropower!T185","v":0.66194675971899997},{"$f":"Hydropower!U185","v":0.66194675971899997},{"$f":"Hydropower!V185","v":0.66194675971899997},{"$f":"Hydropower!W185","v":0.66194675971899997},{"$f":"Hydropower!X185","v":0.66194675971899997},{"$f":"Hydropower!Y185","v":0.66194675971899997},{"$f":"Hydropower!Z185","v":0.66194675971899997},{"$f":"Hydropower!AA185","v":0.66194675971899997},{"$f":"Hydropower!AB185","v":0.66194675971899997},{"$f":"Hydropower!AC185","v":0.66194675971899997},{"$f":"Hydropower!AD185","v":0.66194675971899997},{"$f":"Hydropower!AE185","v":0.66194675971899997},{"$f":"Hydropower!AF185","v":0.66194675971899997},{"$f":"Hydropower!AG185","v":0.66194675971899997},{"$f":"Hydropower!AH185","v":0.66194675971899997},{"$f":"Hydropower!AI185","v":0.66194675971899997},{"$f":"Hydropower!AJ185","v":0.66194675971899997},{"$f":"Hydropower!AK185","v":0.66194675971899997},{"$f":"Hydropower!AL185","v":0.66194675971899997},{"$f":"Hydropower!AM185","v":0.66194675971899997},{"$f":"Hydropower!AN185","v":0.66194675971899997},{"$f":"Hydropower!AO185","v":0.66194675971899997},{"$f":"Hydropower!AP185","v":0.66194675971899997},{"$f":"Hydropower!AQ185","v":0.66194675971899997},{"$f":"Hydropower!AR185","v":0.66194675971899997}]
["RM3HyNSD22","RD","Moderate",30,"Hydropower","NSD2",{"$f":"Hydropower!L186","v":0.66194675971899997},{"$f":"Hydropower!M186","v":0.66194675971899997},{"$f":"Hydropower!N186","v":0.66194675971899997},{"$f":"Hydropower!O186","v":0.66194675971899997},{"$f":"Hydropower!P186","v":0.66194675971899997},{"$f":"Hydropower!Q186","v":0.66194675971899997},{"$f":"Hydropower!R186","v":0.66194675971899997},{"$f":"Hydropower!S186","v":0.66194675971899997},{"$f":"Hydropower!T186","v":0.66194675971899997},{"$f":"Hydropower!U186","v":0.66194675971899997},{"$f":"Hydropower!V186","v":0.66194675971899997},{"$f":"Hydropower!W186","v":0.66194675971899997},{"$f":"Hydropower!X186","v":0.66194675971899997},{"$f":"Hydropower!Y186","v":0.66194675971899997},{"$f":"Hydropower!Z186","v":0.66194675971899997},{"$f":"Hydropower!AA186","v":0.66194675971899997},{"$f":"Hydropower!AB186","v":0.66194675971899997},{"$f":"Hydropower!AC186","v":0.66194675971899997},{"$f":"Hydropower!AD186","v":0.66194675971899997},{"$f":"Hydropower!AE186","v":0.66194675971899997},{"$f":"Hydropower!AF186","v":0.66194675971899997},{"$f":"Hydropower!AG186","v":0.66194675971899997},{"$f":"Hydropower!AH186","v":0.66194675971899997},{"$f":"Hydropower!AI186","v":0.66194675971899997},{"$f":"Hydropower!AJ186","v":0.66194675971899997},{"$f":"Hydropower!AK186","v":0.66194675971899997},{"$f":"Hydropower!AL186","v":0.66194675971899997},{"$f":"Hydropower!AM186","v":0.66194675971899997},{"$f":"Hydropower!AN186","v":0.66194675971899997},{"$f":"Hydropower!AO186","v":0.66194675971899997},{"$f":"Hydropower!AP186","v":0.66194675971899997},{"$f":"Hydropower!AQ186","v":0.66194675971899997},{"$f":"Hydropower!AR186","v":0.66194675971899997}]
["RC3HyNSD22","RD","Conservative",30,"Hydropower","NSD2",{"$f":"Hydropower!L187","v":0.66194675971899997},{"$f":"Hydropower!M187","v":0.66194675971899997},{"$f":"Hydropower!N187","v":0.66194675971899997},{"$f":"Hydropower!O187","v":0.66194675971899997},{"$f":"Hydropower!P187","v":0.66194675971899997},{"$f":"Hydropower!Q187","v":0.66194675971899997},{"$f":"Hydropower!R187","v":0.66194675971899997},{"$f":"Hydropower!S187","v":0.66194675971899997},{"$f":"Hydropower!T187","v":0.66194675971899997},{"$f":"Hydropower!U187","v":0.66194675971899997},{"$f":"Hydropower!V187","v":0.66194675971899997},{"$f":"Hydropower!W187","v":0.66194675971899997},{"$f":"Hydropower!X187","v":0.66194675971899997},{"$f":"Hydropower!Y187","v":0.66194675971899997},{"$f":"Hydropower!Z187","v":0.66194675971899997},{"$f":"Hydropower!AA187","v":0.66194675971899997},{"$f":"Hydropower!AB187","v":0.66194675971899997},{"$f":"Hydropower!AC187","v":0.66194675971899997},{"$f":"Hydropower!AD187","v":0.66194675971899997},{"$f":"Hydropower!AE187","v":0.66194675971899997},{"$f":"Hydropower!AF187","v":0.66194675971899997},{"$f":"Hydropower!AG187","v":0.66194675971899997},{"$f":"Hydropower!AH187","v":0.66194675971899997},{"$f":"Hydropower!AI187","v":0.66194675971899997},{"$f":"Hydropower!AJ187","v":0.66194675971899997},{"$f":"Hydropower!AK187","v":0.66194675971899997},{"$f":"Hydropower!AL187","v":0.66194675971899997},{"$f":"Hydropower!AM187","v":0.66194675971899997},{"$f":"Hydropower!AN187","v":0.66194675971899997},{"$f":"Hydropower!AO187","v":0.66194675971899997},{"$f":"Hydropower!AP187","v":0.66194675971899997},{"$f":"Hydropower!AQ187","v":0.66194675971899997},{"$f":"Hydropower!AR187","v":0.66194675971899997}]
["RA3HyNSD33","RD","Advanced",30,"Hydropower","NSD3",{"$f":"Hydropower!L188","v":0.62350185374800005},{"$f":"Hydropower!M188","v":0.62350185374800005},{"$f":"Hydropower!N188","v":0.62350185374800005},{"$f":"Hydropower!O188","v":0.62350185374800005},{"$f":"Hydropower!P188","v":0.62350185374800005},{"$f":"Hydropower!Q188","v":0.62350185374800005},{"$f":"Hydropower!R188","v":0.62350185374800005},{"$f":"Hydropower!S188","v":0.62350185374800005},{"$f":"Hydropower!T188","v":0.62350185374800005},{"$f":"Hydropower!U188","v":0.62350185374800005},{"$f":"Hydropower!V188","v":0.62350185374800005},{"$f":"Hydropower!W188","v":0.62350185374800005},{"$f":"Hydropower!X188","v":0.62350185374800005},{"$f":"Hydropower!Y188","v":0.62350185374800005},{"$f":"Hydropower!Z188","v":0.62350185374800005},{"$f":"Hydropower!AA188","v":0.62350185374800005},{"$f":"Hydropower!AB188","v":0.62350185374800005},{"$f":"Hydropower!AC188","v":0.62350185374800005},{"$f":"Hydropower!AD188","v":0.62350185374800005},{"$f":"Hydropower!AE188","v":0.62350185374800005},{"$f":"Hydropower!AF188","v":0.62350185374800005},{"$f":"Hydropower!AG188","v":0.62350185374800005},{"$f":"Hydropower!AH188","v":0.62350185374800005},{"$f":"Hydropower!AI188","v":0.62350185374800005},{"$f":"Hydropower!AJ188","v":0.62350185374800005},{"$f":"Hydropower!AK188","v":0.62350185374800005},{"$f":"Hydropower!AL188","v":0.62350185374800005},{"$f":"Hydropower!AM188","v":0.62350185374800005},{"$f":"Hydropower!AN188","v":0.62350185374800005},{"$f":"Hydropower!AO188","v":0.62350185374800005},{"$f":"Hydropower!AP188","v":0.62350185374800005},{"$f":"Hydropower!AQ188","v":0.62350185374800005},{"$f":"Hydropower!AR188","v":0.62350185374800005}]
["RM3HyNSD33","RD","Moderate",30,"Hydropower","NSD3",{"$f":"Hydropower!L189","v":0.62350185374800005},{"$f":"Hydropower!M189","v":0.62350185374800005},{"$f":"Hydropower!N189","v":0.62350185374800005},{"$f":"Hydropower!O189","v":0.62350185374800005},{"$f":"Hydropower!P189","v":0.62350185374800005},{"$f":"Hydropower!Q189","v":0.62350185374800005},{"$f":"Hydropower!R189","v":0.62350185374800005},{"$f":"Hydropower!S189","v":0.62350185374800005},{"$f":"Hydropower!T189","v":0.62350185374800005},{"$f":"Hydropower!U189","v":0.62350185374800005},{"$f":"Hydropower!V189","v":0.62350185374800005},{"$f":"Hydropower!W189","v":0.62350185374800005},{"$f":"Hydropower!X189","v":0.62350185374800005},{"$f":"Hydropower!Y189","v":0.62350185374800005},{"$f":"Hydropower!Z189","v":0.62350185374800005},{"$f":"Hydropower!AA189","v":0.62350185374800005},{"$f":"Hydropower!AB189","v":0.62350185374800005},{"$f":"Hydropower!AC189","v":0.62350185374800005},{"$f":"Hydropower!AD189","v":0.62350185374800005},{"$f":"Hydropower!AE189","v":0.62350185374800005},{"$f":"Hydropower!AF189","v":0.62350185374800005},{"$f":"Hydropower!AG189","v":0.62350185374800005},{"$f":"Hydropower!AH189","v":0.62350185374800005},{"$f":"Hydropower!AI189","v":0.62350185374800005},{"$f":"Hydropower!AJ189","v":0.62350185374800005},{"$f":"Hydropower!AK189","v":0.62350185374800005},{"$f":"Hydropower!AL189","v":0.62350185374800005},{"$f":"Hydropower!AM189","v":0.62350185374800005},{"$f":"Hydropower!AN189","v":0.62350185374800005},{"$f":"Hydropower!AO189","v":0.62350185374800005},{"$f":"Hydropower!AP189","v":0.62350185374800005},{"$f":"Hydropower!AQ189","v":0.62350185374800005},{"$f":"Hydropower!AR189","v":0.62350185374800005}]
["RC3HyNSD33","RD","Conservative",30,"Hydropower","NSD3",{"$f":"Hydropower!L190","v":0.62350185374800005},{"$f":"Hydropower!M190","v":0.62350185374800005},{"$f":"Hydropower!N190","v":0.62350185374800005},{"$f":"Hydropower!O190","v":0.62350185374800005},{"$f":"Hydropower!P190","v":0.62350185374800005},{"$f":"Hydropower!Q190","v":0.62350185374800005},{"$f":"Hydropower!R190","v":0.62350185374800005},{"$f":"Hydropower!S190","v":0.62350185374800005},{"$f":"Hydropower!T190","v":0.62350185374800005},{"$f":"Hydropower!U190","v":0.62350185374800005},{"$f":"Hydropower!V190","v":0.62350185374800005},{"$f":"Hydropower!W190","v":0.62350185374800005},{"$f":"Hydropower!X190","v":0.62350185374800005},{"$f":"Hydropower!Y190","v":0.62350185374800005},{"$f":"Hydropower!Z190","v":0.62350185374800005},{"$f":"Hydropower!AA190","v":0.62350185374800005},{"$f":"Hydropower!AB190","v":0.62350185374800005},{"$f":"Hydropower!AC190","v":0.62350185374800005},{"$f":"Hydropower!AD190","v":0.62350185374800005},{"$f":"Hydropower!AE190","v":0.62350185374800005},{"$f":"Hydropower!AF190","v":0.62350185374800005},{"$f":"Hydropower!AG190","v":0.62350185374800005},{"$f":"Hydropower!AH190","v":0.62350185374800005},{"$f":"Hydropower!AI190","v":0.62350185374800005},{"$f":"Hydropower!AJ190","v":0.62350185374800005},{"$f":"Hydropower!AK190","v":0.62350185374800005},{"$f":"Hydropower!AL190","v":0.62350185374800005},{"$f":"Hydropower!AM190","v":0.62350185374800005},{"$f":"Hydropower!AN190","v":0.62350185374800005},{"$f":"Hydropower!AO190","v":0.62350185374800005},{"$f":"Hydropower!AP190","v":0.62350185374800005},{"$f":"Hydropower!AQ190","v":0.62350185374800005},{"$f":"Hydropower!AR190","v":0.62350185374800005}]
["RA3HyNSD44","RD","Advanced",30,"Hydropower","NSD4",{"$f":"Hydropower!L191","v":0.66455172830300002},{"$f":"Hydropower!M191","v":0.66455172830300002},{"$f":"Hydropower!N191","v":0.66455172830300002},{"$f":"Hydropower!O191","v":0.66455172830300002},{"$f":"Hydropower!P191","v":0.66455172830300002},{"$f":"Hydropower!Q191","v":0.66455172830300002},{"$f":"Hydropower!R191","v":0.66455172830300002},{"$f":"Hydropower!S191","v":0.66455172830300002},{"$f":"Hydropower!T191","v":0.66455172830300002},{"$f":"Hydropower!U191","v":0.66455172830300002},{"$f":"Hydropower!V191","v":0.66455172830300002},{"$f":"Hydropower!W191","v":0.66455172830300002},{"$f":"Hydropower!X191","v":0.66455172830300002},{"$f":"Hydropower!Y191","v":0.66455172830300002},{"$f":"Hydropower!Z191","v":0.66455172830300002},{"$f":"Hydropower!AA191","v":0.66455172830300002},{"$f":"Hydropower!AB191","v":0.66455172830300002},{"$f":"Hydropower!AC191","v":0.66455172830300002},{"$f":"Hydropower!AD191","v":0.66455172830300002},{"$f":"Hydropower!AE191","v":0.66455172830300002},{"$f":"Hydropower!AF191","v":0.66455172830300002},{"$f":"Hydropower!AG191","v":0.66455172830300002},{"$f":"Hydropower!AH191","v":0.66455172830300002},{"$f":"Hydropower!AI191","v":0.66455172830300002},{"$f":"Hydropower!AJ191","v":0.66455172830300002},{"$f":"Hydropower!AK191","v":0.66455172830300002},{"$f":"Hydropower!AL191","v":0.66455172830300002},{"$f":"Hydropower!AM191","v":0.66455172830300002},{"$f":"Hydropower!AN191","v":0.66455172830300002},{"$f":"Hydropower!AO191","v":0.66455172830300002},{"$f":"Hydropower!AP191","v":0.66455172830300002},{"$f":"Hydropower!AQ191","v":0.66455172830300002},{"$f":"Hydropower!AR191","v":0.66455172830300002}]
["RM3HyNSD44","RD","Moderate",30,"Hydropower","NSD4",{"$f":"Hydropower!L192","v":0.66455172830300002},{"$f":"Hydropower!M192","v":0.66455172830300002},{"$f":"Hydropower!N192","v":0.66455172830300002},{"$f":"Hydropower!O192","v":0.66455172830300002},{"$f":"Hydropower!P192","v":0.66455172830300002},{"$f":"Hydropower!Q192","v":0.66455172830300002},{"$f":"Hydropower!R192","v":0.66455172830300002},{"$f":"Hydropower!S192","v":0.66455172830300002},{"$f":"Hydropower!T192","v":0.66455172830300002},{"$f":"Hydropower!U192","v":0.66455172830300002},{"$f":"Hydropower!V192","v":0.66455172830300002},{"$f":"Hydropower!W192","v":0.66455172830300002},{"$f":"Hydropower!X192","v":0.66455172830300002},{"$f":"Hydropower!Y192","v":0.66455172830300002},{"$f":"Hydropower!Z192","v":0.66455172830300002},{"$f":"Hydropower!AA192","v":0.66455172830300002},{"$f":"Hydropower!AB192","v":0.66455172830300002},{"$f":"Hydropower!AC192","v":0.66455172830300002},{"$f":"Hydropower!AD192","v":0.66455172830300002},{"$f":"Hydropower!AE192","v":0.66455172830300002},{"$f":"Hydropower!AF192","v":0.66455172830300002},{"$f":"Hydropower!AG192","v":0.66455172830300002},{"$f":"Hydropower!AH192","v":0.66455172830300002},{"$f":"Hydropower!AI192","v":0.66455172830300002},{"$f":"Hydropower!AJ192","v":0.66455172830300002},{"$f":"Hydropower!AK192","v":0.66455172830300002},{"$f":"Hydropower!AL192","v":0.66455172830300002},{"$f":"Hydropower!AM192","v":0.66455172830300002},{"$f":"Hydropower!AN192","v":0.66455172830300002},{"$f":"Hydropower!AO192","v":0.66455172830300002},{"$f":"Hydropower!AP192","v":0.66455172830300002},{"$f":"Hydropower!AQ192","v":0.66455172830300002},{"$f":"Hydropower!AR192","v":0.66455172830300002}]
["RC3HyNSD44","RD","Conservative",30,"Hydropower","NSD4",{"$f":"Hydropower!L193","v":0.66455172830300002},{"$f":"Hydropower!M193","v":0.66455172830300002},{"$f":"Hydropower!N193","v":0.66455172830300002},{"$f":"Hydropower!O193","v":0.66455172830300002},{"$f":"Hydropower!P193","v":0.66455172830300002},{"$f":"Hydropower!Q193","v":0.66455172830300002},{"$f":"Hydropower!R193","v":0.66455172830300002},{"$f":"Hydropower!S193","v":0.66455172830300002},{"$f":"Hydropower!T193","v":0.66455172830300002},{"$f":"Hydropower!U193","v":0.66455172830300002},{"$f":"Hydropower!V193","v":0.66455172830300002},{"$f":"Hydropower!W193","v":0.66455172830300002},{"$f":"Hydropower!X193","v":0.66455172830300002},{"$f":"Hydropower!Y193","v":0.66455172830300002},{"$f":"Hydropower!Z193","v":0.66455172830300002},{"$f":"Hydropower!AA193","v":0.66455172830300002},{"$f":"Hydropower!AB193","v":0.66455172830300002},{"$f":"Hydropower!AC193","v":0.66455172830300002},{"$f":"Hydropower!AD193","v":0.66455172830300002},{"$f":"Hydropower!AE193","v":0.66455172830300002},{"$f":"Hydropower!AF193","v":0.66455172830300002},{"$f":"Hydropower!AG193","v":0.66455172830300002},{"$f":"Hydropower!AH193","v":0.66455172830300002},{"$f":"Hydropower!AI193","v":0.66455172830300002},{"$f":"Hydropower!AJ193","v":0.66455172830300002},{"$f":"Hydropower!AK193","v":0.66455172830300002},{"$f":"Hydropower!AL193","v":0.66455172830300002},{"$f":"Hydropower!AM193","v":0.66455172830300002},{"$f":"Hydropower!AN193","v":0.66455172830300002},{"$f":"Hydropower!AO193","v":0.66455172830300002},{"$f":"Hydropower!AP193","v":0.66455172830300002},{"$f":"Hydropower!AQ193","v":0.66455172830300002},{"$f":"Hydropower!AR193","v":0.66455172830300002}]

{"sheet":"Summary_LCOE","index":19,"n_rows":230,"n_cols":39,"rows_kept":230,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L534","v":2018},{"$f":"'Solar - CSP'!M534","v":2019},{"$f":"'Solar - CSP'!N534","v":2020},{"$f":"'Solar - CSP'!O534","v":2021},{"$f":"'Solar - CSP'!P534","v":2022},{"$f":"'Solar - CSP'!Q534","v":2023},{"$f":"'Solar - CSP'!R534","v":2024},{"$f":"'Solar - CSP'!S534","v":2025},{"$f":"'Solar - CSP'!T534","v":2026},{"$f":"'Solar - CSP'!U534","v":2027},{"$f":"'Solar - CSP'!V534","v":2028},{"$f":"'Solar - CSP'!W534","v":2029},{"$f":"'Solar - CSP'!X534","v":2030},{"$f":"'Solar - CSP'!Y534","v":2031},{"$f":"'Solar - CSP'!Z534","v":2032},{"$f":"'Solar - CSP'!AA534","v":2033},{"$f":"'Solar - CSP'!AB534","v":2034},{"$f":"'Solar - CSP'!AC534","v":2035},{"$f":"'Solar - CSP'!AD534","v":2036},{"$f":"'Solar - CSP'!AE534","v":2037},{"$f":"'Solar - CSP'!AF534","v":2038},{"$f":"'Solar - CSP'!AG534","v":2039},{"$f":"'Solar - CSP'!AH534","v":2040},{"$f":"'Solar - CSP'!AI534","v":2041},{"$f":"'Solar - CSP'!AJ534","v":2042},{"$f":"'Solar - CSP'!AK534","v":2043},{"$f":"'Solar - CSP'!AL534","v":2044},{"$f":"'Solar - CSP'!AM534","v":2045},{"$f":"'Solar - CSP'!AN534","v":2046},{"$f":"'Solar - CSP'!AO534","v":2047},{"$f":"'Solar - CSP'!AP534","v":2048},{"$f":"'Solar - CSP'!AQ534","v":2049},{"$f":"'Solar - CSP'!AR534","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RA3CSClass11"},"RD","Advanced",30,"CSP","Class1",{"$f":"'Solar - CSP'!L553","v":111.3385204729955},{"$f":"'Solar - CSP'!M553","v":107.09132880014405},{"$f":"'Solar - CSP'!N553","v":102.8441371272926},{"$f":"'Solar - CSP'!O553","v":98.596945454441183},{"$f":"'Solar - CSP'!P553","v":91.147736723069286},{"$f":"'Solar - CSP'!Q553","v":86.771181517886546},{"$f":"'Solar - CSP'!R553","v":81.847879589807405},{"$f":"'Solar - CSP'!S553","v":76.92457766172825},{"$f":"'Solar - CSP'!T553","v":72.001275733649109},{"$f":"'Solar - CSP'!U553","v":67.077973805569968},{"$f":"'Solar - CSP'!V553","v":62.154671877490813},{"$f":"'Solar - CSP'!W553","v":57.231369949411672},{"$f":"'Solar - CSP'!X553","v":52.308068021332538},{"$f":"'Solar - CSP'!Y553","v":51.914868334091949},{"$f":"'Solar - CSP'!Z553","v":51.52166864685136},{"$f":"'Solar - CSP'!AA553","v":51.128468959610764},{"$f":"'Solar - CSP'!AB553","v":50.735269272370175},{"$f":"'Solar - CSP'!AC553","v":50.342069585129586},{"$f":"'Solar - CSP'!AD553","v":49.948869897888997},{"$f":"'Solar - CSP'!AE553","v":49.555670210648401},{"$f":"'Solar - CSP'!AF553","v":49.162470523407812},{"$f":"'Solar - CSP'!AG553","v":48.769270836167216},{"$f":"'Solar - CSP'!AH553","v":48.376071148926634},{"$f":"'Solar - CSP'!AI553","v":47.982871461686031},{"$f":"'Solar - CSP'!AJ553","v":47.589671774445449},{"$f":"'Solar - CSP'!AK553","v":47.196472087204853},{"$f":"'Solar - CSP'!AL553","v":46.803272399964271},{"$f":"'Solar - CSP'!AM553","v":46.410072712723682},{"$f":"'Solar - CSP'!AN553","v":46.016873025483086},{"$f":"'Solar - CSP'!AO553","v":45.623673338242497},{"$f":"'Solar - CSP'!AP553","v":45.230473651001901},{"$f":"'Solar - CSP'!AQ553","v":44.837273963761319},{"$f":"'Solar - CSP'!AR553","v":44.44407427652073}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass11"},"RD","Moderate",30,"CSP","Class1",{"$f":"'Solar - CSP'!L554","v":111.3385204729955},{"$f":"'Solar - CSP'!M554","v":107.09132880014405},{"$f":"'Solar - CSP'!N554","v":102.8441371272926},{"$f":"'Solar - CSP'!O554","v":98.596945454441183},{"$f":"'Solar - CSP'!P554","v":93.430465649332135},{"$f":"'Solar - CSP'!Q554","v":90.310117163344742},{"$f":"'Solar - CSP'!R554","v":87.269243518699625},{"$f":"'Solar - CSP'!S554","v":84.460395823874109},{"$f":"'Solar - CSP'!T554","v":81.832426707235712},{"$f":"'Solar - CSP'!U554","v":79.404766093573045},{"$f":"'Solar - CSP'!V554","v":77.169078278888037},{"$f":"'Solar - CSP'!W554","v":75.072797853914295},{"$f":"'Solar - CSP'!X554","v":73.163250145266417},{"$f":"'Solar - CSP'!Y554","v":71.78604155233819},{"$f":"'Solar - CSP'!Z554","v":70.55409448725996},{"$f":"'Solar - CSP'!AA554","v":69.46502234750244},{"$f":"'Solar - CSP'!AB554","v":68.477466312774339},{"$f":"'Solar - CSP'!AC554","v":67.631479533917684},{"$f":"'Solar - CSP'!AD554","v":66.871643121543613},{"$f":"'Solar - CSP'!AE554","v":66.209760315259601},{"$f":"'Solar - CSP'!AF554","v":65.64737892573882},{"$f":"'Solar - CSP'!AG554","v":65.156733324194576},{"$f":"'Solar - CSP'!AH554","v":64.732695796159632},{"$f":"'Solar - CSP'!AI554","v":64.359303952454837},{"$f":"'Solar - CSP'!AJ554","v":64.0402500650588},{"$f":"'Solar - CSP'!AK554","v":63.771245211360544},{"$f":"'Solar - CSP'!AL554","v":63.52333046130866},{"$f":"'Solar - CSP'!AM554","v":63.287927969681256},{"$f":"'Solar - CSP'!AN554","v":63.081838917513679},{"$f":"'Solar - CSP'!AO554","v":62.858948684310704},{"$f":"'Solar - CSP'!AP554","v":62.640347373718697},{"$f":"'Solar - CSP'!AQ554","v":62.409233804702261},{"$f":"'Solar - CSP'!AR554","v":62.13629453780149}]
["RC3CSClass11","RD","Conservative",30,"CSP","Class1",{"$f":"'Solar - CSP'!L555","v":111.3385204729955},{"$f":"'Solar - CSP'!M555","v":107.09132880014405},{"$f":"'Solar - CSP'!N555","v":102.8441371272926},{"$f":"'Solar - CSP'!O555","v":98.596945454441183},{"$f":"'Solar - CSP'!P555","v":97.982290454441184},{"$f":"'Solar - CSP'!Q555","v":97.982290454441184},{"$f":"'Solar - CSP'!R555","v":97.982290454441184},{"$f":"'Solar - CSP'!S555","v":97.982290454441184},{"$f":"'Solar - CSP'!T555","v":97.982290454441184},{"$f":"'Solar - CSP'!U555","v":97.982290454441184},{"$f":"'Solar - CSP'!V555","v":97.982290454441184},{"$f":"'Solar - CSP'!W555","v":97.982290454441184},{"$f":"'Solar - CSP'!X555","v":97.982290454441184},{"$f":"'Solar - CSP'!Y555","v":97.982290454441184},{"$f":"'Solar - CSP'!Z555","v":97.982290454441184},{"$f":"'Solar - CSP'!AA555","v":97.982290454441184},{"$f":"'Solar - CSP'!AB555","v":97.982290454441184},{"$f":"'Solar - CSP'!AC555","v":97.982290454441184},{"$f":"'Solar - CSP'!AD555","v":97.982290454441184},{"$f":"'Solar - CSP'!AE555","v":97.982290454441184},{"$f":"'Solar - CSP'!AF555","v":97.982290454441184},{"$f":"'Solar - CSP'!AG555","v":97.982290454441184},{"$f":"'Solar - CSP'!AH555","v":97.982290454441184},{"$f":"'Solar - CSP'!AI555","v":97.982290454441184},{"$f":"'Solar - CSP'!AJ555","v":97.982290454441184},{"$f":"'Solar - CSP'!AK555","v":97.982290454441184},{"$f":"'Solar - CSP'!AL555","v":97.982290454441184},{"$f":"'Solar - CSP'!AM555","v":97.982290454441184},{"$f":"'Solar - CSP'!AN555","v":97.982290454441184},{"$f":"'Solar - CSP'!AO555","v":97.982290454441184},{"$f":"'Solar - CSP'!AP555","v":97.982290454441184},{"$f":"'Solar - CSP'!AQ555","v":97.982290454441184},{"$f":"'Solar - CSP'!AR555","v":97.982290454441184}]
["RA3CSClass33","RD","Advanced",30,"CSP","Class3",{"$f":"'Solar - CSP'!L556","v":92.43174788952571},{"$f":"'Solar - CSP'!M556","v":88.934060629530393},{"$f":"'Solar - CSP'!N556","v":85.43637336953509},{"$f":"'Solar - CSP'!O556","v":81.938686109539788},{"$f":"'Solar - CSP'!P556","v":75.695575095468826},{"$f":"'Solar - CSP'!Q556","v":72.091353161788916},{"$f":"'Solar - CSP'!R556","v":68.036869221017866},{"$f":"'Solar - CSP'!S556","v":63.982385280246795},{"$f":"'Solar - CSP'!T556","v":59.927901339475738},{"$f":"'Solar - CSP'!U556","v":55.873417398704674},{"$f":"'Solar - CSP'!V556","v":51.81893345793361},{"$f":"'Solar - CSP'!W556","v":47.764449517162554},{"$f":"'Solar - CSP'!X556","v":43.709965576391504},{"$f":"'Solar - CSP'!Y556","v":43.386154069252193},{"$f":"'Solar - CSP'!Z556","v":43.062342562112882},{"$f":"'Solar - CSP'!AA556","v":42.738531054973571},{"$f":"'Solar - CSP'!AB556","v":42.41471954783426},{"$f":"'Solar - CSP'!AC556","v":42.090908040694956},{"$f":"'Solar - CSP'!AD556","v":41.767096533555645},{"$f":"'Solar - CSP'!AE556","v":41.443285026416326},{"$f":"'Solar - CSP'!AF556","v":41.119473519277022},{"$f":"'Solar - CSP'!AG556","v":40.795662012137704},{"$f":"'Solar - CSP'!AH556","v":40.471850504998407},{"$f":"'Solar - CSP'!AI556","v":40.148038997859089},{"$f":"'Solar - CSP'!AJ556","v":39.824227490719778},{"$f":"'Solar - CSP'!AK556","v":39.500415983580467},{"$f":"'Solar - CSP'!AL556","v":39.176604476441163},{"$f":"'Solar - CSP'!AM556","v":38.852792969301859},{"$f":"'Solar - CSP'!AN556","v":38.528981462162541},{"$f":"'Solar - CSP'!AO556","v":38.20516995502323},{"$f":"'Solar - CSP'!AP556","v":37.881358447883919},{"$f":"'Solar - CSP'!AQ556","v":37.557546940744615},{"$f":"'Solar - CSP'!AR556","v":37.233735433605304}]
["RM3CSClass33","RD","Moderate",30,"CSP","Class3",{"$f":"'Solar - CSP'!L557","v":92.43174788952571},{"$f":"'Solar - CSP'!M557","v":88.934060629530393},{"$f":"'Solar - CSP'!N557","v":85.43637336953509},{"$f":"'Solar - CSP'!O557","v":81.938686109539788},{"$f":"'Solar - CSP'!P557","v":77.57546950533235},{"$f":"'Solar - CSP'!Q557","v":75.005770752166271},{"$f":"'Solar - CSP'!R557","v":72.501521868340859},{"$f":"'Solar - CSP'!S557","v":70.188353178484562},{"$f":"'Solar - CSP'!T557","v":68.024143317723528},{"$f":"'Solar - CSP'!U557","v":66.024893400589562},{"$f":"'Solar - CSP'!V557","v":64.183738729672513},{"$f":"'Solar - CSP'!W557","v":62.457390144400016},{"$f":"'Solar - CSP'!X557","v":60.884821443160583},{"$f":"'Solar - CSP'!Y557","v":59.75064966074909},{"$f":"'Solar - CSP'!Z557","v":58.736105018919964},{"$f":"'Solar - CSP'!AA557","v":57.839222080296125},{"$f":"'Solar - CSP'!AB557","v":57.025940639931818},{"$f":"'Solar - CSP'!AC557","v":56.32924564557927},{"$f":"'Solar - CSP'!AD557","v":55.703498011859445},{"$f":"'Solar - CSP'!AE557","v":55.158418053743205},{"$f":"'Solar - CSP'!AF557","v":54.695280438843739},{"$f":"'Solar - CSP'!AG557","v":54.291219355219056},{"$f":"'Solar - CSP'!AH557","v":53.942011979190283},{"$f":"'Solar - CSP'!AI557","v":53.634512813786337},{"$f":"'Solar - CSP'!AJ557","v":53.371762553577831},{"$f":"'Solar - CSP'!AK557","v":53.150229144649856},{"$f":"'Solar - CSP'!AL557","v":52.946064056371839},{"$f":"'Solar - CSP'!AM557","v":52.752203180913973},{"$f":"'Solar - CSP'!AN557","v":52.582482785011265},{"$f":"'Solar - CSP'!AO557","v":52.398926122373524},{"$f":"'Solar - CSP'!AP557","v":52.218901513650692},{"$f":"'Solar - CSP'!AQ557","v":52.028572692107744},{"$f":"'Solar - CSP'!AR557","v":51.803799178189465}]
["RC3CSClass33","RD","Conservative",30,"CSP","Class3",{"$f":"'Solar - CSP'!L558","v":92.43174788952571},{"$f":"'Solar - CSP'!M558","v":88.934060629530393},{"$f":"'Solar - CSP'!N558","v":85.43637336953509},{"$f":"'Solar - CSP'!O558","v":81.938686109539788},{"$f":"'Solar - CSP'!P558","v":81.324031109539789},{"$f":"'Solar - CSP'!Q558","v":81.324031109539789},{"$f":"'Solar - CSP'!R558","v":81.324031109539789},{"$f":"'Solar - CSP'!S558","v":81.324031109539789},{"$f":"'Solar - CSP'!T558","v":81.324031109539789},{"$f":"'Solar - CSP'!U558","v":81.324031109539789},{"$f":"'Solar - CSP'!V558","v":81.324031109539789},{"$f":"'Solar - CSP'!W558","v":81.324031109539789},{"$f":"'Solar - CSP'!X558","v":81.324031109539789},{"$f":"'Solar - CSP'!Y558","v":81.324031109539789},{"$f":"'Solar - CSP'!Z558","v":81.324031109539789},{"$f":"'Solar - CSP'!AA558","v":81.324031109539789},{"$f":"'Solar - CSP'!AB558","v":81.324031109539789},{"$f":"'Solar - CSP'!AC558","v":81.324031109539789},{"$f":"'Solar - CSP'!AD558","v":81.324031109539789},{"$f":"'Solar - CSP'!AE558","v":81.324031109539789},{"$f":"'Solar - CSP'!AF558","v":81.324031109539789},{"$f":"'Solar - CSP'!AG558","v":81.324031109539789},{"$f":"'Solar - CSP'!AH558","v":81.324031109539789},{"$f":"'Solar - CSP'!AI558","v":81.324031109539789},{"$f":"'Solar - CSP'!AJ558","v":81.324031109539789},{"$f":"'Solar - CSP'!AK558","v":81.324031109539789},{"$f":"'Solar - CSP'!AL558","v":81.324031109539789},{"$f":"'Solar - CSP'!AM558","v":81.324031109539789},{"$f":"'Solar - CSP'!AN558","v":81.324031109539789},{"$f":"'Solar - CSP'!AO558","v":81.324031109539789},{"$f":"'Solar - CSP'!AP558","v":81.324031109539789},{"$f":"'Solar - CSP'!AQ558","v":81.324031109539789},{"$f":"'Solar - CSP'!AR558","v":81.324031109539789}]
["RA3CSClass55","RD","Advanced",30,"CSP","Class5",{"$f":"'Solar - CSP'!L559","v":88.836102528824028},{"$f":"'Solar - CSP'!M559","v":85.480954248076173},{"$f":"'Solar - CSP'!N559","v":82.125805967328319},{"$f":"'Solar - CSP'!O559","v":78.770657686580492},{"$f":"'Solar - CSP'!P559","v":72.756919488129967},{"$f":"'Solar - CSP'!Q559","v":69.299578072123538},{"$f":"'Solar - CSP'!R559","v":65.410323884424656},{"$f":"'Solar - CSP'!S559","v":61.52106969672576},{"$f":"'Solar - CSP'!T559","v":57.631815509026886},{"$f":"'Solar - CSP'!U559","v":53.742561321327997},{"$f":"'Solar - CSP'!V559","v":49.853307133629109},{"$f":"'Solar - CSP'!W559","v":45.96405294593022},{"$f":"'Solar - CSP'!X559","v":42.074798758231346},{"$f":"'Solar - CSP'!Y559","v":41.764183331320289},{"$f":"'Solar - CSP'!Z559","v":41.453567904409226},{"$f":"'Solar - CSP'!AA559","v":41.142952477498156},{"$f":"'Solar - CSP'!AB559","v":40.832337050587093},{"$f":"'Solar - CSP'!AC559","v":40.521721623676036},{"$f":"'Solar - CSP'!AD559","v":40.211106196764973},{"$f":"'Solar - CSP'!AE559","v":39.90049076985391},{"$f":"'Solar - CSP'!AF559","v":39.589875342942847},{"$f":"'Solar - CSP'!AG559","v":39.279259916031776},{"$f":"'Solar - CSP'!AH559","v":38.968644489120727},{"$f":"'Solar - CSP'!AI559","v":38.658029062209657},{"$f":"'Solar - CSP'!AJ559","v":38.347413635298594},{"$f":"'Solar - CSP'!AK559","v":38.03679820838753},{"$f":"'Solar - CSP'!AL559","v":37.726182781476474},{"$f":"'Solar - CSP'!AM559","v":37.415567354565418},{"$f":"'Solar - CSP'!AN559","v":37.104951927654348},{"$f":"'Solar - CSP'!AO559","v":36.794336500743285},{"$f":"'Solar - CSP'!AP559","v":36.483721073832221},{"$f":"'Solar - CSP'!AQ559","v":36.173105646921165},{"$f":"'Solar - CSP'!AR559","v":35.862490220010102}]
["RM3CSClass55","RD","Moderate",30,"CSP","Class5",{"$f":"'Solar - CSP'!L560","v":88.836102528824028},{"$f":"'Solar - CSP'!M560","v":85.480954248076173},{"$f":"'Solar - CSP'!N560","v":82.125805967328319},{"$f":"'Solar - CSP'!O560","v":78.770657686580492},{"$f":"'Solar - CSP'!P560","v":74.560203780977119},{"$f":"'Solar - CSP'!Q560","v":72.095226293614033},{"$f":"'Solar - CSP'!R560","v":69.693031439537009},{"$f":"'Solar - CSP'!S560","v":67.474129812276729},{"$f":"'Solar - CSP'!T560","v":65.398116591609408},{"$f":"'Solar - CSP'!U560","v":63.480340809029485},{"$f":"'Solar - CSP'!V560","v":61.714217519685846},{"$f":"'Solar - CSP'!W560","v":60.058221698076501},{"$f":"'Solar - CSP'!X560","v":58.549738868674417},{"$f":"'Solar - CSP'!Y560","v":57.461787252944269},{"$f":"'Solar - CSP'!Z560","v":56.488587690562724},{"$f":"'Solar - CSP'!AA560","v":55.628254840346756},{"$f":"'Solar - CSP'!AB560","v":54.848116530780985},{"$f":"'Solar - CSP'!AC560","v":54.179813495445948},{"$f":"'Solar - CSP'!AD560","v":53.579566548993697},{"$f":"'Solar - CSP'!AE560","v":53.056699880706645},{"$f":"'Solar - CSP'!AF560","v":52.612436212495872},{"$f":"'Solar - CSP'!AG560","v":52.224841568015769},{"$f":"'Solar - CSP'!AH560","v":51.889865213580649},{"$f":"'Solar - CSP'!AI560","v":51.594897362127327},{"$f":"'Solar - CSP'!AJ560","v":51.342854792773721},{"$f":"'Solar - CSP'!AK560","v":51.13034939110613},{"$f":"'Solar - CSP'!AL560","v":50.934504510187402},{"$f":"'Solar - CSP'!AM560","v":50.748543921190205},{"$f":"'Solar - CSP'!AN560","v":50.585740030449678},{"$f":"'Solar - CSP'!AO560","v":50.409663733373975},{"$f":"'Solar - CSP'!AP560","v":50.236975550711946},{"$f":"'Solar - CSP'!AQ560","v":50.05440307612843},{"$f":"'Solar - CSP'!AR560","v":49.838789611366693}]
["RC3CSClass55","RD","Conservative",30,"CSP","Class5",{"$f":"'Solar - CSP'!L561","v":88.836102528824028},{"$f":"'Solar - CSP'!M561","v":85.480954248076173},{"$f":"'Solar - CSP'!N561","v":82.125805967328319},{"$f":"'Solar - CSP'!O561","v":78.770657686580492},{"$f":"'Solar - CSP'!P561","v":78.156002686580493},{"$f":"'Solar - CSP'!Q561","v":78.156002686580493},{"$f":"'Solar - CSP'!R561","v":78.156002686580493},{"$f":"'Solar - CSP'!S561","v":78.156002686580493},{"$f":"'Solar - CSP'!T561","v":78.156002686580493},{"$f":"'Solar - CSP'!U561","v":78.156002686580493},{"$f":"'Solar - CSP'!V561","v":78.156002686580493},{"$f":"'Solar - CSP'!W561","v":78.156002686580493},{"$f":"'Solar - CSP'!X561","v":78.156002686580493},{"$f":"'Solar - CSP'!Y561","v":78.156002686580493},{"$f":"'Solar - CSP'!Z561","v":78.156002686580493},{"$f":"'Solar - CSP'!AA561","v":78.156002686580493},{"$f":"'Solar - CSP'!AB561","v":78.156002686580493},{"$f":"'Solar - CSP'!AC561","v":78.156002686580493},{"$f":"'Solar - CSP'!AD561","v":78.156002686580493},{"$f":"'Solar - CSP'!AE561","v":78.156002686580493},{"$f":"'Solar - CSP'!AF561","v":78.156002686580493},{"$f":"'Solar - CSP'!AG561","v":78.156002686580493},{"$f":"'Solar - CSP'!AH561","v":78.156002686580493},{"$f":"'Solar - CSP'!AI561","v":78.156002686580493},{"$f":"'Solar - CSP'!AJ561","v":78.156002686580493},{"$f":"'Solar - CSP'!AK561","v":78.156002686580493},{"$f":"'Solar - CSP'!AL561","v":78.156002686580493},{"$f":"'Solar - CSP'!AM561","v":78.156002686580493},{"$f":"'Solar - CSP'!AN561","v":78.156002686580493},{"$f":"'Solar - CSP'!AO561","v":78.156002686580493},{"$f":"'Solar - CSP'!AP561","v":78.156002686580493},{"$f":"'Solar - CSP'!AQ561","v":78.156002686580493},{"$f":"'Solar - CSP'!AR561","v":78.156002686580493}]
["RA3OfOTRG11","RD","Advanced",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L722","v":85.776301189894184},{"$f":"'Offshore Wind'!M722","v":77.509843083584855},{"$f":"'Offshore Wind'!N722","v":71.268093432769106},{"$f":"'Offshore Wind'!O722","v":66.00816237785719},{"$f":"'Offshore Wind'!P722","v":61.400771582940258},{"$f":"'Offshore Wind'!Q722","v":57.292757962507672},{"$f":"'Offshore Wind'!R722","v":53.595766842278451},{"$f":"'Offshore Wind'!S722","v":50.250827265866668},{"$f":"'Offshore Wind'!T722","v":47.214205591993064},{"$f":"'Offshore Wind'!U722","v":44.450893903903271},{"$f":"'Offshore Wind'!V722","v":41.931312158880722},{"$f":"'Offshore Wind'!W722","v":39.629523563415184},{"$f":"'Offshore Wind'!X722","v":37.522223217745129},{"$f":"'Offshore Wind'!Y722","v":35.588146584022745},{"$f":"'Offshore Wind'!Z722","v":33.807716294949842},{"$f":"'Offshore Wind'!AA722","v":32.892411639856348},{"$f":"'Offshore Wind'!AB722","v":32.090824244275687},{"$f":"'Offshore Wind'!AC722","v":31.389370843223759},{"$f":"'Offshore Wind'!AD722","v":30.775194975862597},{"$f":"'Offshore Wind'!AE722","v":30.236041308515322},{"$f":"'Offshore Wind'!AF722","v":29.760152023486782},{"$f":"'Offshore Wind'!AG722","v":29.336181045801482},{"$f":"'Offshore Wind'!AH722","v":28.953123372370001},{"$f":"'Offshore Wind'!AI722","v":28.600257689513686},{"$f":"'Offshore Wind'!AJ722","v":28.267101038106347},{"$f":"'Offshore Wind'!AK722","v":27.943374652239989},{"$f":"'Offshore Wind'!AL722","v":27.618980349262511},{"$f":"'Offshore Wind'!AM722","v":27.283987047427512},{"$f":"'Offshore Wind'!AN722","v":26.928627174310108},{"$f":"'Offshore Wind'!AO722","v":26.543302935693237},{"$f":"'Offshore Wind'!AP722","v":26.118602667399717},{"$f":"'Offshore Wind'!AQ722","v":25.645327819486116},{"$f":"'Offshore Wind'!AR722","v":25.114531559193178}]
["RM3OfOTRG11","RD","Moderate",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L723","v":85.776301189894184},{"$f":"'Offshore Wind'!M723","v":78.950918880181717},{"$f":"'Offshore Wind'!N723","v":73.818855261869544},{"$f":"'Offshore Wind'!O723","v":69.524680550664954},{"$f":"'Offshore Wind'!P723","v":65.794846188159482},{"$f":"'Offshore Wind'!Q723","v":62.500950621157429},{"$f":"'Offshore Wind'!R723","v":59.568738205344509},{"$f":"'Offshore Wind'!S723","v":56.948921065662027},{"$f":"'Offshore Wind'!T723","v":54.605389074886361},{"$f":"'Offshore Wind'!U723","v":52.509678465750149},{"$f":"'Offshore Wind'!V723","v":50.638086993722986},{"$f":"'Offshore Wind'!W723","v":48.970044913901802},{"$f":"'Offshore Wind'!X723","v":47.487136129820392},{"$f":"'Offshore Wind'!Y723","v":46.172479840099136},{"$f":"'Offshore Wind'!Z723","v":45.010323471409421},{"$f":"'Offshore Wind'!AA723","v":43.985765263033059},{"$f":"'Offshore Wind'!AB723","v":43.084559546375992},{"$f":"'Offshore Wind'!AC723","v":42.292976541933456},{"$f":"'Offshore Wind'!AD723","v":41.59769914024195},{"$f":"'Offshore Wind'!AE723","v":40.985745407688889},{"$f":"'Offshore Wind'!AF723","v":40.444409384891152},{"$f":"'Offshore Wind'!AG723","v":39.961215150383111},{"$f":"'Offshore Wind'!AH723","v":39.523880674463122},{"$f":"'Offshore Wind'!AI723","v":39.12028901371027},{"$f":"'Offshore Wind'!AJ723","v":38.73846508902367},{"$f":"'Offshore Wind'!AK723","v":38.366556766442656},{"$f":"'Offshore Wind'!AL723","v":37.992819293592142},{"$f":"'Offshore Wind'!AM723","v":37.605602381925408},{"$f":"'Offshore Wind'!AN723","v":37.193339396261891},{"$f":"'Offshore Wind'!AO723","v":36.744538238464415},{"$f":"'Offshore Wind'!AP723","v":36.247773604951085},{"$f":"'Offshore Wind'!AQ723","v":35.691680367307207},{"$f":"'Offshore Wind'!AR723","v":35.064947877949251}]
["RC3OfOTRG11","RD","Conservative",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L724","v":85.776301189894184},{"$f":"'Offshore Wind'!M724","v":82.031707938668163},{"$f":"'Offshore Wind'!N724","v":79.531659550917382},{"$f":"'Offshore Wind'!O724","v":77.599514450712235},{"$f":"'Offshore Wind'!P724","v":76.00017297087696},{"$f":"'Offshore Wind'!Q724","v":74.628277152596254},{"$f":"'Offshore Wind'!R724","v":73.426592933967271},{"$f":"'Offshore Wind'!S724","v":72.359907925855822},{"$f":"'Offshore Wind'!T724","v":71.404526281169638},{"$f":"'Offshore Wind'!U724","v":70.543364771454875},{"$f":"'Offshore Wind'!V724","v":69.763410080378179},{"$f":"'Offshore Wind'!W724","v":69.054292335099021},{"$f":"'Offshore Wind'!X724","v":68.407434084428075},{"$f":"'Offshore Wind'!Y724","v":67.815516837435425},{"$f":"'Offshore Wind'!Z724","v":67.272132769744843},{"$f":"'Offshore Wind'!AA724","v":66.771549430595485},{"$f":"'Offshore Wind'!AB724","v":66.30854610454503},{"$f":"'Offshore Wind'!AC724","v":65.878297121984815},{"$f":"'Offshore Wind'!AD724","v":65.476286814027262},{"$f":"'Offshore Wind'!AE724","v":65.098246330207587},{"$f":"'Offshore Wind'!AF724","v":64.740105893806131},{"$f":"'Offshore Wind'!AG724","v":64.397958170977844},{"$f":"'Offshore Wind'!AH724","v":64.068029780669704},{"$f":"'Offshore Wind'!AI724","v":63.746658861281901},{"$f":"'Offshore Wind'!AJ724","v":63.430277207552621},{"$f":"'Offshore Wind'!AK724","v":63.115395900505462},{"$f":"'Offshore Wind'!AL724","v":62.798593638642693},{"$f":"'Offshore Wind'!AM724","v":62.476507180628197},{"$f":"'Offshore Wind'!AN724","v":62.145823454874645},{"$f":"'Offshore Wind'!AO724","v":61.803272997141576},{"$f":"'Offshore Wind'!AP724","v":61.445624455147879},{"$f":"'Offshore Wind'!AQ724","v":61.069679957271099},{"$f":"'Offshore Wind'!AR724","v":60.672271186150155}]
["RA3OfOTRG22","RD","Advanced",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L725","v":89.381346072654011},{"$f":"'Offshore Wind'!M725","v":80.762014251519773},{"$f":"'Offshore Wind'!N725","v":74.260838611203184},{"$f":"'Offshore Wind'!O725","v":68.785168284414539},{"$f":"'Offshore Wind'!P725","v":63.990178043177394},{"$f":"'Offshore Wind'!Q725","v":59.715570419217173},{"$f":"'Offshore Wind'!R725","v":55.868945576920751},{"$f":"'Offshore Wind'!S725","v":52.388686638960031},{"$f":"'Offshore Wind'!T725","v":49.22913931174763},{"$f":"'Offshore Wind'!U725","v":46.353790012819523},{"$f":"'Offshore Wind'!V725","v":43.731810527381739},{"$f":"'Offshore Wind'!W725","v":41.336187733993548},{"$f":"'Offshore Wind'!X725","v":39.142663294364773},{"$f":"'Offshore Wind'!Y725","v":37.129113105886134},{"$f":"'Offshore Wind'!Z725","v":35.275176445473413},{"$f":"'Offshore Wind'!AA725","v":34.323473371366497},{"$f":"'Offshore Wind'!AB725","v":33.489982598077489},{"$f":"'Offshore Wind'!AC725","v":32.760579340284039},{"$f":"'Offshore Wind'!AD725","v":32.121896553953036},{"$f":"'Offshore Wind'!AE725","v":31.56119374433192},{"$f":"'Offshore Wind'!AF725","v":31.066248850665954},{"$f":"'Offshore Wind'!AG725","v":30.625268775241196},{"$f":"'Offshore Wind'!AH725","v":30.226815687310868},{"$f":"'Offshore Wind'!AI725","v":29.859747197753439},{"$f":"'Offshore Wind'!AJ725","v":29.51316910122636},{"$f":"'Offshore Wind'!AK725","v":29.176399767078124},{"$f":"'Offshore Wind'!AL725","v":28.838945524557989},{"$f":"'Offshore Wind'!AM725","v":28.490486595856162},{"$f":"'Offshore Wind'!AN725","v":28.120873326171914},{"$f":"'Offshore Wind'!AO725","v":27.720132675833025},{"$f":"'Offshore Wind'!AP725","v":27.278485203206337},{"$f":"'Offshore Wind'!AQ725","v":26.786373107878251},{"$f":"'Offshore Wind'!AR725","v":26.234500358707422}]
["RM3OfOTRG22","RD","Moderate",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L726","v":89.381346072654011},{"$f":"'Offshore Wind'!M726","v":82.264558272162915},{"$f":"'Offshore Wind'!N726","v":76.919250486176551},{"$f":"'Offshore Wind'!O726","v":72.449237712401313},{"$f":"'Offshore Wind'!P726","v":68.568062463455149},{"$f":"'Offshore Wind'!Q726","v":65.141340319625769},{"$f":"'Offshore Wind'!R726","v":62.091409163122272},{"$f":"'Offshore Wind'!S726","v":59.366759238611529},{"$f":"'Offshore Wind'!T726","v":56.929681891439664},{"$f":"'Offshore Wind'!U726","v":54.750475409945729},{"$f":"'Offshore Wind'!V726","v":52.804423429255088},{"$f":"'Offshore Wind'!W726","v":51.07008884649936},{"$f":"'Offshore Wind'!X726","v":49.528288764888302},{"$f":"'Offshore Wind'!Y726","v":48.161447016648921},{"$f":"'Offshore Wind'!Z726","v":46.953167966760695},{"$f":"'Offshore Wind'!AA726","v":45.887946090867871},{"$f":"'Offshore Wind'!AB726","v":44.950962146611445},{"$f":"'Offshore Wind'!AC726","v":44.127936428067905},{"$f":"'Offshore Wind'!AD726","v":43.405020741633031},{"$f":"'Offshore Wind'!AE726","v":42.76871731313777},{"$f":"'Offshore Wind'!AF726","v":42.205816843826412},{"$f":"'Offshore Wind'!AG726","v":41.703350451477618},{"$f":"'Offshore Wind'!AH726","v":41.248551858296459},{"$f":"'Offshore Wind'!AI726","v":40.828827261209227},{"$f":"'Offshore Wind'!AJ726","v":40.43173104512438},{"$f":"'Offshore Wind'!AK726","v":40.044945998528277},{"$f":"'Offshore Wind'!AL726","v":39.656267040035658},{"$f":"'Offshore Wind'!AM726","v":39.253587712973619},{"$f":"'Offshore Wind'!AN726","v":38.824888884429079},{"$f":"'Offshore Wind'!AO726","v":38.358229216400439},{"$f":"'Offshore Wind'!AP726","v":37.841737073884211},{"$f":"'Offshore Wind'!AQ726","v":37.263603607543629},{"$f":"'Offshore Wind'!AR726","v":36.612076803748657}]
["RC3OfOTRG22","RD","Conservative",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L727","v":89.381346072654011},{"$f":"'Offshore Wind'!M727","v":85.476128243629077},{"$f":"'Offshore Wind'!N727","v":82.872976232293752},{"$f":"'Offshore Wind'!O727","v":80.863323826139052},{"$f":"'Offshore Wind'!P727","v":79.201071902974661},{"$f":"'Offshore Wind'!Q727","v":77.775966243846057},{"$f":"'Offshore Wind'!R727","v":76.528139306171838},{"$f":"'Offshore Wind'!S727","v":75.420780090152533},{"$f":"'Offshore Wind'!T727","v":74.429134982393293},{"$f":"'Offshore Wind'!U727","v":73.535373303335334},{"$f":"'Offshore Wind'!V727","v":72.72592512147871},{"$f":"'Offshore Wind'!W727","v":71.989987787797105},{"$f":"'Offshore Wind'!X727","v":71.318634964148671},{"$f":"'Offshore Wind'!Y727","v":70.704258132998319},{"$f":"'Offshore Wind'!Z727","v":70.140201971893845},{"$f":"'Offshore Wind'!AA727","v":69.620518034130939},{"$f":"'Offshore Wind'!AB727","v":69.139793446888262},{"$f":"'Offshore Wind'!AC727","v":68.693028760585094},{"$f":"'Offshore Wind'!AD727","v":68.275548926410153},{"$f":"'Offshore Wind'!AE727","v":67.882937161327973},{"$f":"'Offshore Wind'!AF727","v":67.510984973881918},{"$f":"'Offshore Wind'!AG727","v":67.155653824166762},{"$f":"'Offshore Wind'!AH727","v":66.81304530555245},{"$f":"'Offshore Wind'!AI727","v":66.47937766643247},{"$f":"'Offshore Wind'!AJ727","v":66.150967115831534},{"$f":"'Offshore Wind'!AK727","v":65.824212785263825},{"$f":"'Offshore Wind'!AL727","v":65.495584517957681},{"$f":"'Offshore Wind'!AM727","v":65.161612868093584},{"$f":"'Offshore Wind'!AN727","v":64.818880844676116},{"$f":"'Offshore Wind'!AO727","v":64.464017045302299},{"$f":"'Offshore Wind'!AP727","v":64.093689906633998},{"$f":"'Offshore Wind'!AQ727","v":63.704602859168311},{"$f":"'Offshore Wind'!AR727","v":63.293490219691584}]
["RA3OfOTRG33","RD","Advanced",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L728","v":91.520113155543513},{"$f":"'Offshore Wind'!M728","v":82.702392898180136},{"$f":"'Offshore Wind'!N728","v":76.04322555184477},{"$f":"'Offshore Wind'!O728","v":70.430984454791783},{"$f":"'Offshore Wind'!P728","v":65.514669385158726},{"$f":"'Offshore Wind'!Q728","v":61.131003727664741},{"$f":"'Offshore Wind'!R728","v":57.185792205552254},{"$f":"'Offshore Wind'!S728","v":53.616160813329095},{"$f":"'Offshore Wind'!T728","v":50.375477567567984},{"$f":"'Offshore Wind'!U728","v":47.426411453456573},{"$f":"'Offshore Wind'!V728","v":44.737417061402525},{"$f":"'Offshore Wind'!W728","v":42.280832276450333},{"$f":"'Offshore Wind'!X728","v":40.031800263872576},{"$f":"'Offshore Wind'!Y728","v":37.967638989135438},{"$f":"'Offshore Wind'!Z728","v":36.067464813159454},{"$f":"'Offshore Wind'!AA728","v":35.090102383762201},{"$f":"'Offshore Wind'!AB728","v":34.234099135786046},{"$f":"'Offshore Wind'!AC728","v":33.484962811935674},{"$f":"'Offshore Wind'!AD728","v":32.8289763741695},{"$f":"'Offshore Wind'!AE728","v":32.253064016086562},{"$f":"'Offshore Wind'!AF728","v":31.744680696490988},{"$f":"'Offshore Wind'!AG728","v":31.291720686467688},{"$f":"'Offshore Wind'!AH728","v":30.882442213662639},{"$f":"'Offshore Wind'!AI728","v":30.505406270091701},{"$f":"'Offshore Wind'!AJ728","v":30.149428261278484},{"$f":"'Offshore Wind'!AK728","v":29.803541565574573},{"$f":"'Offshore Wind'!AL728","v":29.45697234118953},{"$f":"'Offshore Wind'!AM728","v":29.099125129956192},{"$f":"'Offshore Wind'!AN728","v":28.719579006042654},{"$f":"'Offshore Wind'!AO728","v":28.308094237876951},{"$f":"'Offshore Wind'!AP728","v":27.8546297008244},{"$f":"'Offshore Wind'!AQ728","v":27.349371626444263},{"$f":"'Offshore Wind'!AR728","v":26.782774739673378}]
["RM3OfOTRG33","RD","Moderate",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L729","v":91.520113155543513},{"$f":"'Offshore Wind'!M729","v":84.239569722236965},{"$f":"'Offshore Wind'!N729","v":78.76429582466821},{"$f":"'Offshore Wind'!O729","v":74.182465965451797},{"$f":"'Offshore Wind'!P729","v":70.202482249802259},{"$f":"'Offshore Wind'!Q729","v":66.68746194585286},{"$f":"'Offshore Wind'!R729","v":63.558238587036683},{"$f":"'Offshore Wind'!S729","v":60.762260317576931},{"$f":"'Offshore Wind'!T729","v":58.261022472975817},{"$f":"'Offshore Wind'!U729","v":56.024171393025114},{"$f":"'Offshore Wind'!V729","v":54.026429287470634},{"$f":"'Offshore Wind'!W729","v":52.245857732297239},{"$f":"'Offshore Wind'!X729","v":50.662814221538348},{"$f":"'Offshore Wind'!Y729","v":49.259292998333265},{"$f":"'Offshore Wind'!Z729","v":48.01849111280255},{"$f":"'Offshore Wind'!AA729","v":46.924512687257142},{"$f":"'Offshore Wind'!AB729","v":45.96216133433969},{"$f":"'Offshore Wind'!AC729","v":45.116790691450866},{"$f":"'Offshore Wind'!AD729","v":44.374194380983397},{"$f":"'Offshore Wind'!AE729","v":43.720523394156125},{"$f":"'Offshore Wind'!AF729","v":43.142222975575173},{"$f":"'Offshore Wind'!AG729","v":42.625983649382015},{"$f":"'Offshore Wind'!AH729","v":42.158702682388657},{"$f":"'Offshore Wind'!AI729","v":41.727453372960504},{"$f":"'Offshore Wind'!AJ729","v":41.319460292449683},{"$f":"'Offshore Wind'!AK729","v":40.922079113839885},{"$f":"'Offshore Wind'!AL729","v":40.522780017875384},{"$f":"'Offshore Wind'!AM729","v":40.109133919946373},{"$f":"'Offshore Wind'!AN729","v":39.668800943643113},{"$f":"'Offshore Wind'!AO729","v":39.189520700517654},{"$f":"'Offshore Wind'!AP729","v":38.659104034575769},{"$f":"'Offshore Wind'!AQ729","v":38.065425964188556},{"$f":"'Offshore Wind'!AR729","v":37.396419610280837}]
["RC3OfOTRG33","RD","Conservative",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L730","v":91.520113155543513},{"$f":"'Offshore Wind'!M730","v":87.526514852342245},{"$f":"'Offshore Wind'!N730","v":84.860379432107919},{"$f":"'Offshore Wind'!O730","v":82.798351800544253},{"$f":"'Offshore Wind'!P730","v":81.090626396006144},{"$f":"'Offshore Wind'!Q730","v":79.625232023297499},{"$f":"'Offshore Wind'!R730","v":78.34132371449526},{"$f":"'Offshore Wind'!S730","v":77.201452423246181},{"$f":"'Offshore Wind'!T730","v":76.180404560986844},{"$f":"'Offshore Wind'!U730","v":75.259992101167654},{"$f":"'Offshore Wind'!V730","v":74.426351191702977},{"$f":"'Offshore Wind'!W730","v":73.668426645008765},{"$f":"'Offshore Wind'!X730","v":72.977067781229735},{"$f":"'Offshore Wind'!Y730","v":72.344461650218122},{"$f":"'Offshore Wind'!Z730","v":71.763762979246195},{"$f":"'Offshore Wind'!AA730","v":71.228844176296008},{"$f":"'Offshore Wind'!AB730","v":70.734121462423644},{"$f":"'Offshore Wind'!AC730","v":70.274430885266355},{"$f":"'Offshore Wind'!AD730","v":69.844937953818459},{"$f":"'Offshore Wind'!AE730","v":69.441070502169339},{"$f":"'Offshore Wind'!AF730","v":69.058467955757322},{"$f":"'Offshore Wind'!AG730","v":68.692942406255355},{"$f":"'Offshore Wind'!AH730","v":68.34044833633682},{"$f":"'Offshore Wind'!AI730","v":67.997058780054971},{"$f":"'Offshore Wind'!AJ730","v":67.658946339412154},{"$f":"'Offshore Wind'!AK730","v":67.322367912623832},{"$f":"'Offshore Wind'!AL730","v":66.98365229275197},{"$f":"'Offshore Wind'!AM730","v":66.639190010070834},{"$f":"'Offshore Wind'!AN730","v":66.285424945768696},{"$f":"'Offshore Wind'!AO730","v":65.918847356889486},{"$f":"'Offshore Wind'!AP730","v":65.535988035183209},{"$f":"'Offshore Wind'!AQ730","v":65.133413384235951},{"$f":"'Offshore Wind'!AR730","v":64.707721245728052}]
["RA3OfOTRG44","RD","Advanced",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L731","v":94.474622012642129},{"$f":"'Offshore Wind'!M731","v":85.377106088201089},{"$f":"'Offshore Wind'!N731","v":78.504975844269481},{"$f":"'Offshore Wind'!O731","v":72.712391959617349},{"$f":"'Offshore Wind'!P731","v":67.637534448362501},{"$f":"'Offshore Wind'!Q731","v":63.11208798242042},{"$f":"'Offshore Wind'!R731","v":59.038947758274773},{"$f":"'Offshore Wind'!S731","v":55.353295945348869},{"$f":"'Offshore Wind'!T731","v":52.007057349212651},{"$f":"'Offshore Wind'!U731","v":48.961744073125018},{"$f":"'Offshore Wind'!V731","v":46.184831537546216},{"$f":"'Offshore Wind'!W731","v":43.647797361847516},{"$f":"'Offshore Wind'!X731","v":41.325010029628075},{"$f":"'Offshore Wind'!Y731","v":39.193078948642807},{"$f":"'Offshore Wind'!Z731","v":37.230466468878298},{"$f":"'Offshore Wind'!AA731","v":36.219967190191632},{"$f":"'Offshore Wind'!AB731","v":35.334758445625475},{"$f":"'Offshore Wind'!AC731","v":34.559887554720689},{"$f":"'Offshore Wind'!AD731","v":33.881201498585895},{"$f":"'Offshore Wind'!AE731","v":33.28520883423073},{"$f":"'Offshore Wind'!AF731","v":32.758965848204006},{"$f":"'Offshore Wind'!AG731","v":32.289982299654035},{"$f":"'Offshore Wind'!AH731","v":31.866143744696139},{"$f":"'Offshore Wind'!AI731","v":31.475648448082516},{"$f":"'Offshore Wind'!AJ731","v":31.106957519451232},{"$f":"'Offshore Wind'!AK731","v":30.748757315216565},{"$f":"'Offshore Wind'!AL731","v":30.389933424501518},{"$f":"'Offshore Wind'!AM731","v":30.019555775627865},{"$f":"'Offshore Wind'!AN731","v":29.626874604835592},{"$f":"'Offshore Wind'!AO731","v":29.201327255329574},{"$f":"'Offshore Wind'!AP731","v":28.732556051676742},{"$f":"'Offshore Wind'!AQ731","v":28.210437852691303},{"$f":"'Offshore Wind'!AR731","v":27.625126364571912}]
["RM3OfOTRG44","RD","Moderate",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L732","v":94.474622012642129},{"$f":"'Offshore Wind'!M732","v":86.96305104052486},{"$f":"'Offshore Wind'!N732","v":81.312679973991536},{"$f":"'Offshore Wind'!O732","v":76.583594674662137},{"$f":"'Offshore Wind'!P732","v":72.475199898294719},{"$f":"'Offshore Wind'!Q732","v":68.846381331387875},{"$f":"'Offshore Wind'!R732","v":65.615520014741847},{"$f":"'Offshore Wind'!S732","v":62.728432547025676},{"$f":"'Offshore Wind'!T732","v":60.145416308693861},{"$f":"'Offshore Wind'!U732","v":57.835171450682409},{"$f":"'Offshore Wind'!V732","v":55.771630883370079},{"$f":"'Offshore Wind'!W732","v":53.932170170302243},{"$f":"'Offshore Wind'!X732","v":52.296531854855203},{"$f":"'Offshore Wind'!Y732","v":50.84614592392964},{"$f":"'Offshore Wind'!Z732","v":49.563682451034722},{"$f":"'Offshore Wind'!AA732","v":48.432746714714874},{"$f":"'Offshore Wind'!AB732","v":47.43766519323335},{"$f":"'Offshore Wind'!AC732","v":46.563331471634037},{"$f":"'Offshore Wind'!AD732","v":45.795092793543816},{"$f":"'Offshore Wind'!AE732","v":45.118664884761088},{"$f":"'Offshore Wind'!AF732","v":44.520066880943951},{"$f":"'Offshore Wind'!AG732","v":43.985570834608076},{"$f":"'Offshore Wind'!AH732","v":43.501661982291267},{"$f":"'Offshore Wind'!AI732","v":43.055007079880312},{"$f":"'Offshore Wind'!AJ732","v":42.63242887494917},{"$f":"'Offshore Wind'!AK732","v":42.220885308512408},{"$f":"'Offshore Wind'!AL732","v":41.807452405207719},{"$f":"'Offshore Wind'!AM732","v":41.3793100717442},{"$f":"'Offshore Wind'!AN732","v":40.923730211745251},{"$f":"'Offshore Wind'!AO732","v":40.428066702875427},{"$f":"'Offshore Wind'!AP732","v":39.879746884189053},{"$f":"'Offshore Wind'!AQ732","v":39.266264278101673},{"$f":"'Offshore Wind'!AR732","v":38.575172329292187}]
["RC3OfOTRG44","RD","Conservative",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L733","v":94.474622012642129},{"$f":"'Offshore Wind'!M733","v":90.355998621110018},{"$f":"'Offshore Wind'!N733","v":87.607644821154892},{"$f":"'Offshore Wind'!O733","v":85.478485781584624},{"$f":"'Offshore Wind'!P733","v":83.713134642703395},{"$f":"'Offshore Wind'!Q733","v":82.197065073978834},{"$f":"'Offshore Wind'!R733","v":80.868000806721213},{"$f":"'Offshore Wind'!S733","v":79.687576628456412},{"$f":"'Offshore Wind'!T733","v":78.629932726119293},{"$f":"'Offshore Wind'!U733","v":77.676390203765024},{"$f":"'Offshore Wind'!V733","v":76.812690204524941},{"$f":"'Offshore Wind'!W733","v":76.02744497799884},{"$f":"'Offshore Wind'!X733","v":75.311213752245692},{"$f":"'Offshore Wind'!Y733","v":74.655923415496105},{"$f":"'Offshore Wind'!Z733","v":74.054490261484162},{"$f":"'Offshore Wind'!AA733","v":73.5005644408226},{"$f":"'Offshore Wind'!AB733","v":72.988352224299874},{"$f":"'Offshore Wind'!AC733","v":72.512489251436179},{"$f":"'Offshore Wind'!AD733","v":72.067948145563676},{"$f":"'Offshore Wind'!AE733","v":71.649969873526246},{"$f":"'Offshore Wind'!AF733","v":71.254011872572747},{"$f":"'Offshore Wind'!AG733","v":70.875708248843722},{"$f":"'Offshore Wind'!AH733","v":70.51083881867882},{"$f":"'Offshore Wind'!AI733","v":70.155304729334276},{"$f":"'Offshore Wind'!AJ733","v":69.805109044589457},{"$f":"'Offshore Wind'!AK733","v":69.456341125281782},{"$f":"'Offshore Wind'!AL733","v":69.105163944701076},{"$f":"'Offshore Wind'!AM733","v":68.747803698224317},{"$f":"'Offshore Wind'!AN733","v":68.380541224242137},{"$f":"'Offshore Wind'!AO733","v":67.999704868223148},{"$f":"'Offshore Wind'!AP733","v":67.601664506371861},{"$f":"'Offshore Wind'!AQ733","v":67.182826508411281},{"$f":"'Offshore Wind'!AR733","v":66.73962946653792}]
["RA3OfOTRG55","RD","Advanced",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L734","v":99.995764673535604},{"$f":"'Offshore Wind'!M734","v":90.347514464387899},{"$f":"'Offshore Wind'!N734","v":83.096113171681438},{"$f":"'Offshore Wind'!O734","v":76.998431483396075},{"$f":"'Offshore Wind'!P734","v":71.662848216907364},{"$f":"'Offshore Wind'!Q734","v":66.907740026093734},{"$f":"'Offshore Wind'!R734","v":62.628730279178704},{"$f":"'Offshore Wind'!S734","v":58.756458843906422},{"$f":"'Offshore Wind'!T734","v":55.2397213063091},{"$f":"'Offshore Wind'!U734","v":52.037706811545569},{"$f":"'Offshore Wind'!V734","v":49.116064470278182},{"$f":"'Offshore Wind'!W734","v":46.444772137139964},{"$f":"'Offshore Wind'!X734","v":43.996926251757955},{"$f":"'Offshore Wind'!Y734","v":41.748031932384997},{"$f":"'Offshore Wind'!Z734","v":39.675577308395845},{"$f":"'Offshore Wind'!AA734","v":38.613968547293162},{"$f":"'Offshore Wind'!AB734","v":37.683342156790708},{"$f":"'Offshore Wind'!AC734","v":36.868063290447196},{"$f":"'Offshore Wind'!AD734","v":36.15334424302992},{"$f":"'Offshore Wind'!AE734","v":35.525097530463825},{"$f":"'Offshore Wind'!AF734","v":34.969815006256262},{"$f":"'Offshore Wind'!AG734","v":34.474467944340688},{"$f":"'Offshore Wind'!AH734","v":34.026424799356512},{"$f":"'Offshore Wind'!AI734","v":33.613384458273224},{"$f":"'Offshore Wind'!AJ734","v":33.223323486066576},{"$f":"'Offshore Wind'!AK734","v":32.844456310124315},{"$f":"'Offshore Wind'!AL734","v":32.465207591823045},{"$f":"'Offshore Wind'!AM734","v":32.074196271417016},{"$f":"'Offshore Wind'!AN734","v":31.660230993562191},{"$f":"'Offshore Wind'!AO734","v":31.212316862001455},{"$f":"'Offshore Wind'!AP734","v":30.719673764182943},{"$f":"'Offshore Wind'!AQ734","v":30.171766882220933},{"$f":"'Offshore Wind'!AR734","v":29.558350506834376}]
["RM3OfOTRG55","RD","Moderate",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L735","v":99.995764673535604},{"$f":"'Offshore Wind'!M735","v":92.029167171406499},{"$f":"'Offshore Wind'!N735","v":86.067316155688005},{"$f":"'Offshore Wind'!O735","v":81.090785070223717},{"$f":"'Offshore Wind'!P735","v":76.774236720721916},{"$f":"'Offshore Wind'!Q735","v":72.965369127540072},{"$f":"'Offshore Wind'!R735","v":69.576392467660369},{"$f":"'Offshore Wind'!S735","v":66.54924724030468},{"$f":"'Offshore Wind'!T735","v":63.841555768437694},{"$f":"'Offshore Wind'!U735","v":61.420033979205208},{"$f":"'Offshore Wind'!V735","v":59.257056845181197},{"$f":"'Offshore Wind'!W735","v":57.328719780495014},{"$f":"'Offshore Wind'!X735","v":55.6136742817162},{"$f":"'Offshore Wind'!Y735","v":54.092392717545813},{"$f":"'Offshore Wind'!Z735","v":52.746684555898462},{"$f":"'Offshore Wind'!AA735","v":51.559366827637049},{"$f":"'Offshore Wind'!AB735","v":50.51403293205459},{"$f":"'Offshore Wind'!AC735","v":49.594886252289747},{"$f":"'Offshore Wind'!AD735","v":48.786617721345387},{"$f":"'Offshore Wind'!AE735","v":48.074313947674199},{"$f":"'Offshore Wind'!AF735","v":47.44338706327661},{"$f":"'Offshore Wind'!AG735","v":46.87952031858898},{"$f":"'Offshore Wind'!AH735","v":46.368625294581797},{"$f":"'Offshore Wind'!AI735","v":45.896807822160298},{"$f":"'Offshore Wind'!AJ735","v":45.450340522058475},{"$f":"'Offshore Wind'!AK735","v":45.015640444659539},{"$f":"'Offshore Wind'!AL735","v":44.579250685569392},{"$f":"'Offshore Wind'!AM735","v":44.127825134709568},{"$f":"'Offshore Wind'!AN735","v":43.648115720176605},{"$f":"'Offshore Wind'!AO735","v":43.126961656948708},{"$f":"'Offshore Wind'!AP735","v":42.551280320741419},{"$f":"'Offshore Wind'!AQ735","v":41.908059449878607},{"$f":"'Offshore Wind'!AR735","v":41.184350440554738}]
["RC3OfOTRG55","RD","Conservative",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L736","v":99.995764673535604},{"$f":"'Offshore Wind'!M736","v":95.62773135009796},{"$f":"'Offshore Wind'!N736","v":92.740478440056592},{"$f":"'Offshore Wind'!O736","v":90.507068749176753},{"$f":"'Offshore Wind'!P736","v":88.657195933753613},{"$f":"'Offshore Wind'!Q736","v":87.06969631337175},{"$f":"'Offshore Wind'!R736","v":85.678725972015741},{"$f":"'Offshore Wind'!S736","v":84.443755644614498},{"$f":"'Offshore Wind'!T736","v":83.337494877221431},{"$f":"'Offshore Wind'!U736","v":82.340254868452234},{"$f":"'Offshore Wind'!V736","v":81.437025560460768},{"$f":"'Offshore Wind'!W736","v":80.615835860528449},{"$f":"'Offshore Wind'!X736","v":79.866775348690027},{"$f":"'Offshore Wind'!Y736","v":79.1813810285649},{"$f":"'Offshore Wind'!Z736","v":78.552236934334729},{"$f":"'Offshore Wind'!AA736","v":77.972703636838375},{"$f":"'Offshore Wind'!AB736","v":77.436730120515875},{"$f":"'Offshore Wind'!AC736","v":76.938719631143471},{"$f":"'Offshore Wind'!AD736","v":76.473431901341399},{"$f":"'Offshore Wind'!AE736","v":76.035910509503992},{"$f":"'Offshore Wind'!AF736","v":75.621427986029971},{"$f":"'Offshore Wind'!AG736","v":75.22544369633728},{"$f":"'Offshore Wind'!AH736","v":74.84357108294185},{"$f":"'Offshore Wind'!AI736","v":74.471551870798066},{"$f":"'Offshore Wind'!AJ736","v":74.105235526989986},{"$f":"'Offshore Wind'!AK736","v":73.740562736446421},{"$f":"'Offshore Wind'!AL736","v":73.373551983380011},{"$f":"'Offshore Wind'!AM736","v":73.000288560436161},{"$f":"'Offshore Wind'!AN736","v":72.616915494427033},{"$f":"'Offshore Wind'!AO736","v":72.21962599902956},{"$f":"'Offshore Wind'!AP736","v":71.804657154379669},{"$f":"'Offshore Wind'!AQ736","v":71.368284580252322},{"$f":"'Offshore Wind'!AR736","v":70.906817919808333}]
["RA3OfOTRG66","RD","Advanced",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L737","v":115.35057251323001},{"$f":"'Offshore Wind'!M737","v":104.2334965761621},{"$f":"'Offshore Wind'!N737","v":95.85899498304282},{"$f":"'Offshore Wind'!O737","v":88.8091140040883},{"$f":"'Offshore Wind'!P737","v":82.636705466071803},{"$f":"'Offshore Wind'!Q737","v":77.134123632150121},{"$f":"'Offshore Wind'!R737","v":72.181839813053188},{"$f":"'Offshore Wind'!S737","v":67.700273143772534},{"$f":"'Offshore Wind'!T737","v":63.63055632910352},{"$f":"'Offshore Wind'!U737","v":59.925681076525997},{"$f":"'Offshore Wind'!V737","v":56.546011936344087},{"$f":"'Offshore Wind'!W737","v":53.456856902875131},{"$f":"'Offshore Wind'!X737","v":50.627089108905672},{"$f":"'Offshore Wind'!Y737","v":48.02833933591679},{"$f":"'Offshore Wind'!Z737","v":45.634512761154923},{"$f":"'Offshore Wind'!AA737","v":44.404897005018583},{"$f":"'Offshore Wind'!AB737","v":43.327187835998686},{"$f":"'Offshore Wind'!AC737","v":42.383260383772104},{"$f":"'Offshore Wind'!AD737","v":41.555966234998955},{"$f":"'Offshore Wind'!AE737","v":40.82896448465668},{"$f":"'Offshore Wind'!AF737","v":40.186582606454913},{"$f":"'Offshore Wind'!AG737","v":39.613701369026195},{"$f":"'Offshore Wind'!AH737","v":39.095660057161084},{"$f":"'Offshore Wind'!AI737","v":38.618179514914907},{"$f":"'Offshore Wind'!AJ737","v":38.167301311879072},{"$f":"'Offshore Wind'!AK737","v":37.72934183664352},{"$f":"'Offshore Wind'!AL737","v":37.290860466852806},{"$f":"'Offshore Wind'!AM737","v":36.838641235948501},{"$f":"'Offshore Wind'!AN737","v":36.359687669537074},{"$f":"'Offshore Wind'!AO737","v":35.84123074130175},{"$f":"'Offshore Wind'!AP737","v":35.270750235211771},{"$f":"'Offshore Wind'!AQ737","v":34.636010234807081},{"$f":"'Offshore Wind'!AR737","v":33.925110039195452}]
["RM3OfOTRG66","RD","Moderate",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L738","v":115.35057251323001},{"$f":"'Offshore Wind'!M738","v":106.17130167798749},{"$f":"'Offshore Wind'!N738","v":99.285900617574981},{"$f":"'Offshore Wind'!O738","v":93.531420549141885},{"$f":"'Offshore Wind'!P738","v":88.536381659639417},{"$f":"'Offshore Wind'!Q738","v":84.126670198262261},{"$f":"'Offshore Wind'!R738","v":80.201775622102886},{"$f":"'Offshore Wind'!S738","v":76.695116639556986},{"$f":"'Offshore Wind'!T738","v":73.558013662304248},{"$f":"'Offshore Wind'!U738","v":70.752171017045555},{"$f":"'Offshore Wind'!V738","v":68.245757008670793},{"$f":"'Offshore Wind'!W738","v":66.011190903059159},{"$f":"'Offshore Wind'!X738","v":64.023813477479436},{"$f":"'Offshore Wind'!Y738","v":62.261047391642037},{"$f":"'Offshore Wind'!Z738","v":60.70184458891795},{"$f":"'Offshore Wind'!AA738","v":59.32630979564653},{"$f":"'Offshore Wind'!AB738","v":58.115436319271872},{"$f":"'Offshore Wind'!AC738","v":57.050915866640771},{"$f":"'Offshore Wind'!AD738","v":56.114998567109332},{"$f":"'Offshore Wind'!AE738","v":55.29038790972556},{"$f":"'Offshore Wind'!AF738","v":54.560160502433071},{"$f":"'Offshore Wind'!AG738","v":53.907703828006333},{"$f":"'Offshore Wind'!AH738","v":53.316667279395162},{"$f":"'Offshore Wind'!AI738","v":52.770923149960907},{"$f":"'Offshore Wind'!AJ738","v":52.254535194133041},{"$f":"'Offshore Wind'!AK738","v":51.751733020783121},{"$f":"'Offshore Wind'!AL738","v":51.246891034429822},{"$f":"'Offshore Wind'!AM738","v":50.72451096149959},{"$f":"'Offshore Wind'!AN738","v":50.169207231365306},{"$f":"'Offshore Wind'!AO738","v":49.56569465196521},{"$f":"'Offshore Wind'!AP738","v":48.898777945773425},{"$f":"'Offshore Wind'!AQ738","v":48.153342806265449},{"$f":"'Offshore Wind'!AR738","v":47.31434820648149}]
["RC3OfOTRG66","RD","Conservative",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L739","v":115.35057251323001},{"$f":"'Offshore Wind'!M739","v":110.31876088766096},{"$f":"'Offshore Wind'!N739","v":106.98010670272519},{"$f":"'Offshore Wind'!O739","v":104.39343421542748},{"$f":"'Offshore Wind'!P739","v":102.24862525043572},{"$f":"'Offshore Wind'!Q739","v":100.40660794051786},{"$f":"'Offshore Wind'!R739","v":98.791756762831326},{"$f":"'Offshore Wind'!S739","v":97.357480782478589},{"$f":"'Offshore Wind'!T739","v":96.072373986973204},{"$f":"'Offshore Wind'!U739","v":94.913749906362568},{"$f":"'Offshore Wind'!V739","v":93.864289164345863},{"$f":"'Offshore Wind'!W739","v":92.910158662837091},{"$f":"'Offshore Wind'!X739","v":92.039889447654289},{"$f":"'Offshore Wind'!Y739","v":91.243673264950019},{"$f":"'Offshore Wind'!Z739","v":90.512903261830132},{"$f":"'Offshore Wind'!AA739","v":89.839863684163262},{"$f":"'Offshore Wind'!AB739","v":89.217514058261727},{"$f":"'Offshore Wind'!AC739","v":88.639335281835798},{"$f":"'Offshore Wind'!AD739","v":88.099217444754174},{"$f":"'Offshore Wind'!AE739","v":87.591376481869517},{"$f":"'Offshore Wind'!AF739","v":87.110291185516758},{"$f":"'Offshore Wind'!AG739","v":86.650654876021179},{"$f":"'Offshore Wind'!AH739","v":86.207337809658725},{"$f":"'Offshore Wind'!AI739","v":85.775357575711084},{"$f":"'Offshore Wind'!AJ739","v":85.349855522173925},{"$f":"'Offshore Wind'!AK739","v":84.926077789488929},{"$f":"'Offshore Wind'!AL739","v":84.499359907955224},{"$f":"'Offshore Wind'!AM739","v":84.065114180946352},{"$f":"'Offshore Wind'!AN739","v":83.61881926750948},{"$f":"'Offshore Wind'!AO739","v":83.156011517312976},{"$f":"'Offshore Wind'!AP739","v":82.672277713648057},{"$f":"'Offshore Wind'!AQ739","v":82.163248956778077},{"$f":"'Offshore Wind'!AR739","v":81.624595477626016}]
["RA3OfOTRG77","RD","Advanced",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L740","v":147.8016284270243},{"$f":"'Offshore Wind'!M740","v":133.64215648475874},{"$f":"'Offshore Wind'!N740","v":122.85314171271079},{"$f":"'Offshore Wind'!O740","v":113.7207294512811},{"$f":"'Offshore Wind'!P740","v":105.70155890135503},{"$f":"'Offshore Wind'!Q740","v":98.541577001606484},{"$f":"'Offshore Wind'!R740","v":92.093283501673056},{"$f":"'Offshore Wind'!S740","v":86.25750790058342},{"$f":"'Offshore Wind'!T740","v":80.960145677767954},{"$f":"'Offshore Wind'!U740","v":76.141450186397861},{"$f":"'Offshore Wind'!V740","v":71.750613860850081},{"$f":"'Offshore Wind'!W740","v":67.742841407601077},{"$f":"'Offshore Wind'!X740","v":64.077696738304795},{"$f":"'Offshore Wind'!Y740","v":60.718141274032618},{"$f":"'Offshore Wind'!Z740","v":57.629964371549697},{"$f":"'Offshore Wind'!AA740","v":56.021321007351716},{"$f":"'Offshore Wind'!AB740","v":54.612448610352004},{"$f":"'Offshore Wind'!AC740","v":53.379568392830791},{"$f":"'Offshore Wind'!AD740","v":52.300147292445246},{"$f":"'Offshore Wind'!AE740","v":51.352685079787101},{"$f":"'Offshore Wind'!AF740","v":50.516538273309202},{"$f":"'Offshore Wind'!AG740","v":49.771773942202479},{"$f":"'Offshore Wind'!AH740","v":49.099048942534438},{"$f":"'Offshore Wind'!AI740","v":48.479511650453396},{"$f":"'Offshore Wind'!AJ740","v":47.894724197788747},{"$f":"'Offshore Wind'!AK740","v":47.3266038148709},{"$f":"'Offshore Wind'!AL740","v":46.757382296192802},{"$f":"'Offshore Wind'!AM740","v":46.169582929037382},{"$f":"'Offshore Wind'!AN740","v":45.546014534199841},{"$f":"'Offshore Wind'!AO740","v":44.869782614133214},{"$f":"'Offshore Wind'!AP740","v":44.124318032557589},{"$f":"'Offshore Wind'!AQ740","v":43.293424208704501},{"$f":"'Offshore Wind'!AR740","v":42.361344560575162}]
["RM3OfOTRG77","RD","Moderate",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L741","v":147.8016284270243},{"$f":"'Offshore Wind'!M741","v":136.1111645677604},{"$f":"'Offshore Wind'!N741","v":127.23948055707392},{"$f":"'Offshore Wind'!O741","v":119.7799101738334},{"$f":"'Offshore Wind'!P741","v":113.28094520555115},{"$f":"'Offshore Wind'!Q741","v":107.52961187089639},{"$f":"'Offshore Wind'!R741","v":102.40202028535701},{"$f":"'Offshore Wind'!S741","v":97.81540608732341},{"$f":"'Offshore Wind'!T741","v":93.708736142410331},{"$f":"'Offshore Wind'!U741","v":90.033602114558363},{"$f":"'Offshore Wind'!V741","v":86.749467177982211},{"$f":"'Offshore Wind'!W741","v":83.82097965717044},{"$f":"'Offshore Wind'!X741","v":81.216357465098042},{"$f":"'Offshore Wind'!Y741","v":78.906366647618313},{"$f":"'Offshore Wind'!Z741","v":76.863648359524248},{"$f":"'Offshore Wind'!AA741","v":75.062259790472339},{"$f":"'Offshore Wind'!AB741","v":73.477351644823813},{"$f":"'Offshore Wind'!AC741","v":72.084935706967883},{"$f":"'Offshore Wind'!AD741","v":70.861713561387447},{"$f":"'Offshore Wind'!AE741","v":69.784947879379658},{"$f":"'Offshore Wind'!AF741","v":68.832363995422966},{"$f":"'Offshore Wind'!AG741","v":67.982073464296903},{"$f":"'Offshore Wind'!AH741","v":67.212513852111897},{"$f":"'Offshore Wind'!AI741","v":66.502400708248686},{"$f":"'Offshore Wind'!AJ741","v":65.830688809120332},{"$f":"'Offshore Wind'!AK741","v":65.176540552178778},{"$f":"'Offshore Wind'!AL741","v":64.519299930275551},{"$f":"'Offshore Wind'!AM741","v":63.838470909169239},{"$f":"'Offshore Wind'!AN741","v":63.113699314584721},{"$f":"'Offshore Wind'!AO741","v":62.324757542827456},{"$f":"'Offshore Wind'!AP741","v":61.451531562811596},{"$f":"'Offshore Wind'!AQ741","v":60.474009792694844},{"$f":"'Offshore Wind'!AR741","v":59.372273521700052}]
["RC3OfOTRG77","RD","Conservative",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L742","v":147.8016284270243},{"$f":"'Offshore Wind'!M742","v":141.4020885978735},{"$f":"'Offshore Wind'!N742","v":137.07738519659452},{"$f":"'Offshore Wind'!O742","v":133.69741388670025},{"$f":"'Offshore Wind'!P742","v":130.8780514340354},{"$f":"'Offshore Wind'!Q742","v":128.44658560617339},{"$f":"'Offshore Wind'!R742","v":126.30873783216337},{"$f":"'Offshore Wind'!S742","v":124.40613097038805},{"$f":"'Offshore Wind'!T742","v":122.69916908486998},{"$f":"'Offshore Wind'!U742","v":121.1590440348472},{"$f":"'Offshore Wind'!V742","v":119.76358998800097},{"$f":"'Offshore Wind'!W742","v":118.49495725092487},{"$f":"'Offshore Wind'!X742","v":117.33822414642141},{"$f":"'Offshore Wind'!Y742","v":116.28052663961185},{"$f":"'Offshore Wind'!Z742","v":115.31048991498079},{"$f":"'Offshore Wind'!AA742","v":114.4178442578602},{"$f":"'Offshore Wind'!AB742","v":113.59315782836249},{"$f":"'Offshore Wind'!AC742","v":112.82764604060847},{"$f":"'Offshore Wind'!AD742","v":112.113032586795},{"$f":"'Offshore Wind'!AE742","v":111.4414461504693},{"$f":"'Offshore Wind'!AF742","v":110.80534232648492},{"$f":"'Offshore Wind'!AG742","v":110.19744369221073},{"$f":"'Offshore Wind'!AH742","v":109.6106931778565},{"$f":"'Offshore Wind'!AI742","v":109.03821733398934},{"$f":"'Offshore Wind'!AJ742","v":108.47329706922568},{"$f":"'Offshore Wind'!AK742","v":107.90934409908139},{"$f":"'Offshore Wind'!AL742","v":107.33988181266682},{"$f":"'Offshore Wind'!AM742","v":106.75852959374332},{"$f":"'Offshore Wind'!AN742","v":106.15898986966559},{"$f":"'Offshore Wind'!AO742","v":105.53503733431451},{"$f":"'Offshore Wind'!AP742","v":104.8805099183441},{"$f":"'Offshore Wind'!AQ742","v":104.18930117491891},{"$f":"'Offshore Wind'!AR742","v":103.4553538205838}]
["RA3OfOTRG88","RD","Advanced",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L743","v":84.418738426985882},{"$f":"'Offshore Wind'!M743","v":76.642680202141861},{"$f":"'Offshore Wind'!N743","v":70.2303234639284},{"$f":"'Offshore Wind'!O743","v":64.606682599311313},{"$f":"'Offshore Wind'!P743","v":59.580142609542996},{"$f":"'Offshore Wind'!Q743","v":55.054415222426869},{"$f":"'Offshore Wind'!R743","v":50.968149083964271},{"$f":"'Offshore Wind'!S743","v":47.275664566678145},{"$f":"'Offshore Wind'!T743","v":43.939327683142658},{"$f":"'Offshore Wind'!U743","v":40.926124190906386},{"$f":"'Offshore Wind'!V743","v":38.206003290844343},{"$f":"'Offshore Wind'!W743","v":35.751048191119025},{"$f":"'Offshore Wind'!X743","v":33.535059555785374},{"$f":"'Offshore Wind'!Y743","v":31.533352245641165},{"$f":"'Offshore Wind'!Z743","v":29.722662267404758},{"$f":"'Offshore Wind'!AA743","v":28.714263115242609},{"$f":"'Offshore Wind'!AB743","v":27.842508629280182},{"$f":"'Offshore Wind'!AC743","v":27.09164370864336},{"$f":"'Offshore Wind'!AD743","v":26.446753276582346},{"$f":"'Offshore Wind'!AE743","v":25.893635831696976},{"$f":"'Offshore Wind'!AF743","v":25.418687141365336},{"$f":"'Offshore Wind'!AG743","v":25.008794664890331},{"$f":"'Offshore Wind'!AH743","v":24.651244071613995},{"$f":"'Offshore Wind'!AI743","v":24.333639432904565},{"$f":"'Offshore Wind'!AJ743","v":24.043838534859262},{"$f":"'Offshore Wind'!AK743","v":23.769904469072955},{"$f":"'Offshore Wind'!AL743","v":23.500074366722139},{"$f":"'Offshore Wind'!AM743","v":23.222745966144885},{"$f":"'Offshore Wind'!AN743","v":22.926482736584106},{"$f":"'Offshore Wind'!AO743","v":22.600038597439038},{"$f":"'Offshore Wind'!AP743","v":22.232403960655809},{"$f":"'Offshore Wind'!AQ743","v":21.812876019017263},{"$f":"'Offshore Wind'!AR743","v":21.331158147800274}]
["RM3OfOTRG88","RD","Moderate",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L744","v":84.418738426985882},{"$f":"'Offshore Wind'!M744","v":78.019342425900973},{"$f":"'Offshore Wind'!N744","v":72.745449254965663},{"$f":"'Offshore Wind'!O744","v":68.125338298013716},{"$f":"'Offshore Wind'!P744","v":64.000145771677111},{"$f":"'Offshore Wind'!Q744","v":60.290358967770253},{"$f":"'Offshore Wind'!R744","v":56.946383996378891},{"$f":"'Offshore Wind'!S744","v":53.932533407558637},{"$f":"'Offshore Wind'!T744","v":51.220506267565824},{"$f":"'Offshore Wind'!U744","v":48.786310383162657},{"$f":"'Offshore Wind'!V744","v":46.608648840916473},{"$f":"'Offshore Wind'!W744","v":44.668004885454273},{"$f":"'Offshore Wind'!X744","v":42.946089919352765},{"$f":"'Offshore Wind'!Y744","v":41.425493608254548},{"$f":"'Offshore Wind'!Z744","v":40.089452839872152},{"$f":"'Offshore Wind'!AA744","v":38.92169383688659},{"$f":"'Offshore Wind'!AB744","v":37.906321057565087},{"$f":"'Offshore Wind'!AC744","v":37.027737019022638},{"$f":"'Offshore Wind'!AD744","v":36.270583146306038},{"$f":"'Offshore Wind'!AE744","v":35.619695277375037},{"$f":"'Offshore Wind'!AF744","v":35.060069610137397},{"$f":"'Offshore Wind'!AG744","v":34.576836235611651},{"$f":"'Offshore Wind'!AH744","v":34.155238279377592},{"$f":"'Offshore Wind'!AI744","v":33.780615254811515},{"$f":"'Offshore Wind'!AJ744","v":33.438389624697784},{"$f":"'Offshore Wind'!AK744","v":33.114055838744243},{"$f":"'Offshore Wind'!AL744","v":32.793171304534681},{"$f":"'Offshore Wind'!AM744","v":32.461348884826371},{"$f":"'Offshore Wind'!AN744","v":32.104250611962414},{"$f":"'Offshore Wind'!AO744","v":31.707582381859861},{"$f":"'Offshore Wind'!AP744","v":31.257089443206375},{"$f":"'Offshore Wind'!AQ744","v":30.738552537385562},{"$f":"'Offshore Wind'!AR744","v":30.137784574890393}]
["RC3OfOTRG88","RD","Conservative",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L745","v":84.418738426985882},{"$f":"'Offshore Wind'!M745","v":81.371384699274159},{"$f":"'Offshore Wind'!N745","v":78.630645289292573},{"$f":"'Offshore Wind'!O745","v":76.308584981954027},{"$f":"'Offshore Wind'!P745","v":74.268244864127965},{"$f":"'Offshore Wind'!Q745","v":72.445574394026551},{"$f":"'Offshore Wind'!R745","v":70.803798571423755},{"$f":"'Offshore Wind'!S745","v":69.31870756819886},{"$f":"'Offshore Wind'!T745","v":67.972699911903263},{"$f":"'Offshore Wind'!U745","v":66.751987535163437},{"$f":"'Offshore Wind'!V745","v":65.64514013884137},{"$f":"'Offshore Wind'!W745","v":64.642265328288076},{"$f":"'Offshore Wind'!X745","v":63.734517712894032},{"$f":"'Offshore Wind'!Y745","v":62.913790149824592},{"$f":"'Offshore Wind'!Z745","v":62.17251152094903},{"$f":"'Offshore Wind'!AA745","v":61.503509708691418},{"$f":"'Offshore Wind'!AB745","v":60.899916026105139},{"$f":"'Offshore Wind'!AC745","v":60.355096877348331},{"$f":"'Offshore Wind'!AD745","v":59.86260381659195},{"$f":"'Offshore Wind'!AE745","v":59.416136347925907},{"$f":"'Offshore Wind'!AF745","v":59.00951374213043},{"$f":"'Offshore Wind'!AG745","v":58.636653359028614},{"$f":"'Offshore Wind'!AH745","v":58.291553745269091},{"$f":"'Offshore Wind'!AI745","v":57.968281292407632},{"$f":"'Offshore Wind'!AJ745","v":57.660959586943164},{"$f":"'Offshore Wind'!AK745","v":57.363760821952809},{"$f":"'Offshore Wind'!AL745","v":57.070898806135475},{"$f":"'Offshore Wind'!AM745","v":56.77662322393271},{"$f":"'Offshore Wind'!AN745","v":56.475214885204402},{"$f":"'Offshore Wind'!AO745","v":56.160981764776338},{"$f":"'Offshore Wind'!AP745","v":55.828255677823847},{"$f":"'Offshore Wind'!AQ745","v":55.471389471133527},{"$f":"'Offshore Wind'!AR745","v":55.084754635993285}]
["RA3OfOTRG99","RD","Advanced",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L746","v":87.965246855346933},{"$f":"'Offshore Wind'!M746","v":79.874098882467337},{"$f":"'Offshore Wind'!N746","v":73.220179489918507},{"$f":"'Offshore Wind'!O746","v":67.391113173888144},{"$f":"'Offshore Wind'!P746","v":62.183419085308557},{"$f":"'Offshore Wind'!Q746","v":57.495267133381383},{"$f":"'Offshore Wind'!R746","v":53.262089983110691},{"$f":"'Offshore Wind'!S746","v":49.436043978571853},{"$f":"'Offshore Wind'!T746","v":45.977875349912757},{"$f":"'Offshore Wind'!U746","v":42.853261809209457},{"$f":"'Offshore Wind'!V746","v":40.03103949906599},{"$f":"'Offshore Wind'!W746","v":37.482311141374367},{"$f":"'Offshore Wind'!X746","v":35.179994632492537},{"$f":"'Offshore Wind'!Y746","v":33.098599680214811},{"$f":"'Offshore Wind'!Z746","v":31.214122812566988},{"$f":"'Offshore Wind'!AA746","v":30.16898299049733},{"$f":"'Offshore Wind'!AB746","v":29.265006660353631},{"$f":"'Offshore Wind'!AC746","v":28.485922706696229},{"$f":"'Offshore Wind'!AD746","v":27.816331874809176},{"$f":"'Offshore Wind'!AE746","v":27.241575160776041},{"$f":"'Offshore Wind'!AF746","v":26.747612995463534},{"$f":"'Offshore Wind'!AG746","v":26.320915727046952},{"$f":"'Offshore Wind'!AH746","v":25.948366738533053},{"$f":"'Offshore Wind'!AI746","v":25.617179777302756},{"$f":"'Offshore Wind'!AJ746","v":25.314831951690778},{"$f":"'Offshore Wind'!AK746","v":25.029013561210554},{"$f":"'Offshore Wind'!AL746","v":24.747595633032216},{"$f":"'Offshore Wind'!AM746","v":24.458615861795753},{"$f":"'Offshore Wind'!AN746","v":24.150283686560062},{"$f":"'Offshore Wind'!AO746","v":23.81100556691867},{"$f":"'Offshore Wind'!AP746","v":23.429432230283794},{"$f":"'Offshore Wind'!AQ746","v":22.994530893392533},{"$f":"'Offshore Wind'!AR746","v":22.495687463119243}]
["RM3OfOTRG99","RD","Moderate",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L747","v":87.965246855346933},{"$f":"'Offshore Wind'!M747","v":81.306685436981553},{"$f":"'Offshore Wind'!N747","v":75.835073599905812},{"$f":"'Offshore Wind'!O747","v":71.048083990939176},{"$f":"'Offshore Wind'!P747","v":66.776994345544225},{"$f":"'Offshore Wind'!Q747","v":62.937656075649528},{"$f":"'Offshore Wind'!R747","v":59.477793743006991},{"$f":"'Offshore Wind'!S747","v":56.359939683278299},{"$f":"'Offshore Wind'!T747","v":53.554487624730683},{"$f":"'Offshore Wind'!U747","v":51.036414698749127},{"$f":"'Offshore Wind'!V747","v":48.783563606775687},{"$f":"'Offshore Wind'!W747","v":46.77566863936314},{"$f":"'Offshore Wind'!X747","v":44.993768380762624},{"$f":"'Offshore Wind'!Y747","v":43.419833576380611},{"$f":"'Offshore Wind'!Z747","v":42.036521498782513},{"$f":"'Offshore Wind'!AA747","v":40.827008151443238},{"$f":"'Offshore Wind'!AB747","v":39.774870242035981},{"$f":"'Offshore Wind'!AC747","v":38.86400003979039},{"$f":"'Offshore Wind'!AD747","v":38.07854258593224},{"$f":"'Offshore Wind'!AE747","v":37.402848480649396},{"$f":"'Offshore Wind'!AF747","v":36.821437764776221},{"$f":"'Offshore Wind'!AG747","v":36.318971859362435},{"$f":"'Offshore Wind'!AH747","v":35.880231460495402},{"$f":"'Offshore Wind'!AI747","v":35.490098905111509},{"$f":"'Offshore Wind'!AJ747","v":35.133543941587071},{"$f":"'Offshore Wind'!AK747","v":34.795612126979456},{"$f":"'Offshore Wind'!AL747","v":34.461415274779618},{"$f":"'Offshore Wind'!AM747","v":34.116123520920901},{"$f":"'Offshore Wind'!AN747","v":33.744958679781469},{"$f":"'Offshore Wind'!AO747","v":33.333188638084167},{"$f":"'Offshore Wind'!AP747","v":32.866122591077541},{"$f":"'Offshore Wind'!AQ747","v":32.329106967741289},{"$f":"'Offshore Wind'!AR747","v":31.707521923867084}]
["RC3OfOTRG99","RD","Conservative",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L748","v":87.965246855346933},{"$f":"'Offshore Wind'!M748","v":84.790228053259369},{"$f":"'Offshore Wind'!N748","v":81.955051377264397},{"$f":"'Offshore Wind'!O748","v":79.555121914054666},{"$f":"'Offshore Wind'!P748","v":77.447492304293974},{"$f":"'Offshore Wind'!Q748","v":75.565360843749858},{"$f":"'Offshore Wind'!R748","v":73.870411230897076},{"$f":"'Offshore Wind'!S748","v":72.337449089178691},{"$f":"'Offshore Wind'!T748","v":70.948180872447765},{"$f":"'Offshore Wind'!U748","v":69.688295007677667},{"$f":"'Offshore Wind'!V748","v":68.545941776749103},{"$f":"'Offshore Wind'!W748","v":67.51087716414834},{"$f":"'Offshore Wind'!X748","v":66.573950246822179},{"$f":"'Offshore Wind'!Y748","v":65.726780795432063},{"$f":"'Offshore Wind'!Z748","v":64.96154812418817},{"$f":"'Offshore Wind'!AA748","v":64.270848023561257},{"$f":"'Offshore Wind'!AB748","v":63.647592979635846},{"$f":"'Offshore Wind'!AC748","v":63.084940826706493},{"$f":"'Offshore Wind'!AD748","v":62.576242610436061},{"$f":"'Offshore Wind'!AE748","v":62.115003754002906},{"$f":"'Offshore Wind'!AF748","v":61.694854638537073},{"$f":"'Offshore Wind'!AG748","v":61.309527975651712},{"$f":"'Offshore Wind'!AH748","v":60.952841165553728},{"$f":"'Offshore Wind'!AI748","v":60.618682372000258},{"$f":"'Offshore Wind'!AJ748","v":60.300999407475864},{"$f":"'Offshore Wind'!AK748","v":59.993790770463065},{"$f":"'Offshore Wind'!AL748","v":59.69109835017813},{"$f":"'Offshore Wind'!AM748","v":59.387001437202208},{"$f":"'Offshore Wind'!AN748","v":59.07561176698546},{"$f":"'Offshore Wind'!AO748","v":58.751069387767615},{"$f":"'Offshore Wind'!AP748","v":58.407539192114953},{"$f":"'Offshore Wind'!AQ748","v":58.039207986852283},{"$f":"'Offshore Wind'!AR748","v":57.640282003007265}]
["RA3OfOTRG100","RD","Advanced",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L749","v":91.914708406441505},{"$f":"'Offshore Wind'!M749","v":83.463178682381809},{"$f":"'Offshore Wind'!N749","v":76.50457904936917},{"$f":"'Offshore Wind'!O749","v":70.40536024241392},{"$f":"'Offshore Wind'!P749","v":64.954785612169729},{"$f":"'Offshore Wind'!Q749","v":60.047238553097941},{"$f":"'Offshore Wind'!R749","v":55.615632864339247},{"$f":"'Offshore Wind'!S749","v":51.610170401420341},{"$f":"'Offshore Wind'!T749","v":47.989929994933277},{"$f":"'Offshore Wind'!U749","v":44.719086015463745},{"$f":"'Offshore Wind'!V749","v":41.765077389512427},{"$f":"'Offshore Wind'!W749","v":39.097688177171911},{"$f":"'Offshore Wind'!X749","v":36.688583629011383},{"$f":"'Offshore Wind'!Y749","v":34.511081890498446},{"$f":"'Offshore Wind'!Z749","v":32.540047834144289},{"$f":"'Offshore Wind'!AA749","v":31.445275275012765},{"$f":"'Offshore Wind'!AB749","v":30.498408067106759},{"$f":"'Offshore Wind'!AC749","v":29.682408387416633},{"$f":"'Offshore Wind'!AD749","v":28.981149070366769},{"$f":"'Offshore Wind'!AE749","v":28.379276328691457},{"$f":"'Offshore Wind'!AF749","v":27.862083647684781},{"$f":"'Offshore Wind'!AG749","v":27.415397415516576},{"$f":"'Offshore Wind'!AH749","v":27.025475711966525},{"$f":"'Offshore Wind'!AI749","v":26.678921922653252},{"$f":"'Offshore Wind'!AJ749","v":26.362614713512656},{"$f":"'Offshore Wind'!AK749","v":26.063655595315449},{"$f":"'Offshore Wind'!AL749","v":25.769334998141201},{"$f":"'Offshore Wind'!AM749","v":25.467117590423218},{"$f":"'Offshore Wind'!AN749","v":25.144647614342254},{"$f":"'Offshore Wind'!AO749","v":24.789775351776395},{"$f":"'Offshore Wind'!AP749","v":24.390606577014513},{"$f":"'Offshore Wind'!AQ749","v":23.935578139720331},{"$f":"'Offshore Wind'!AR749","v":23.413564915566013}]
["RM3OfOTRG100","RD","Moderate",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L750","v":91.914708406441505},{"$f":"'Offshore Wind'!M750","v":84.959646121455137},{"$f":"'Offshore Wind'!N750","v":79.237417678756756},{"$f":"'Offshore Wind'!O750","v":74.2282668177332},{"$f":"'Offshore Wind'!P750","v":69.757437719979606},{"$f":"'Offshore Wind'!Q750","v":65.73765360795521},{"$f":"'Offshore Wind'!R750","v":62.114611907389282},{"$f":"'Offshore Wind'!S750","v":58.849332253928146},{"$f":"'Offshore Wind'!T750","v":55.910970380717529},{"$f":"'Offshore Wind'!U750","v":53.273426546723748},{"$f":"'Offshore Wind'!V750","v":50.913567939404018},{"$f":"'Offshore Wind'!W750","v":48.810220669000735},{"$f":"'Offshore Wind'!X750","v":46.943561870944983},{"$f":"'Offshore Wind'!Y750","v":45.294734463544259},{"$f":"'Offshore Wind'!Z750","v":43.845592823281685},{"$f":"'Offshore Wind'!AA750","v":42.578529025835458},{"$f":"'Offshore Wind'!AB750","v":41.476350606616847},{"$f":"'Offshore Wind'!AC750","v":40.522192365461891},{"$f":"'Offshore Wind'!AD750","v":39.699451315612023},{"$f":"'Offshore Wind'!AE750","v":38.991737762425949},{"$f":"'Offshore Wind'!AF750","v":38.382837872183558},{"$f":"'Offshore Wind'!AG750","v":37.856684586912827},{"$f":"'Offshore Wind'!AH750","v":37.397334708157764},{"$f":"'Offshore Wind'!AI750","v":36.988950612723919},{"$f":"'Offshore Wind'!AJ750","v":36.615785496230288},{"$f":"'Offshore Wind'!AK750","v":36.262171338556762},{"$f":"'Offshore Wind'!AL750","v":35.912508994420101},{"$f":"'Offshore Wind'!AM750","v":35.551259961304062},{"$f":"'Offshore Wind'!AN750","v":35.162939484660889},{"$f":"'Offshore Wind'!AO750","v":34.732110739185622},{"$f":"'Offshore Wind'!AP750","v":34.243379883462921},{"$f":"'Offshore Wind'!AQ750","v":33.681391829164198},{"$f":"'Offshore Wind'!AR750","v":33.030826599233635}]
["RC3OfOTRG100","RD","Conservative",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L751","v":91.914708406441505},{"$f":"'Offshore Wind'!M751","v":88.602668973863928},{"$f":"'Offshore Wind'!N751","v":85.631782936682171},{"$f":"'Offshore Wind'!O751","v":83.117701765466123},{"$f":"'Offshore Wind'!P751","v":80.910206935283682},{"$f":"'Offshore Wind'!Q751","v":78.939115140032399},{"$f":"'Offshore Wind'!R751","v":77.164183224216941},{"$f":"'Offshore Wind'!S751","v":75.558959927893184},{"$f":"'Offshore Wind'!T751","v":74.104247061447069},{"$f":"'Offshore Wind'!U751","v":72.785031598213919},{"$f":"'Offshore Wind'!V751","v":71.58888794640076},{"$f":"'Offshore Wind'!W751","v":70.505078094447512},{"$f":"'Offshore Wind'!X751","v":69.524012840191432},{"$f":"'Offshore Wind'!Y751","v":68.636912942408429},{"$f":"'Offshore Wind'!Z751","v":67.835587199695681},{"$f":"'Offshore Wind'!AA751","v":67.112282087004999},{"$f":"'Offshore Wind'!AB751","v":66.459576887679162},{"$f":"'Offshore Wind'!AC751","v":65.870308709387245},{"$f":"'Offshore Wind'!AD751","v":65.337517690558812},{"$f":"'Offshore Wind'!AE751","v":64.854406188267632},{"$f":"'Offshore Wind'!AF751","v":64.414307860443657},{"$f":"'Offshore Wind'!AG751","v":64.01066388644287},{"$f":"'Offshore Wind'!AH751","v":63.637004427307716},{"$f":"'Offshore Wind'!AI751","v":63.2869339922783},{"$f":"'Offshore Wind'!AJ751","v":62.954119758695832},{"$f":"'Offshore Wind'!AK751","v":62.632282153617211},{"$f":"'Offshore Wind'!AL751","v":62.315187187807012},{"$f":"'Offshore Wind'!AM751","v":61.996640162109429},{"$f":"'Offshore Wind'!AN751","v":61.670480459263594},{"$f":"'Offshore Wind'!AO751","v":61.33057720208641},{"$f":"'Offshore Wind'!AP751","v":60.970825609030662},{"$f":"'Offshore Wind'!AQ751","v":60.585143915519652},{"$f":"'Offshore Wind'!AR751","v":60.167470757666159}]
["RA3OfOTRG111","RD","Advanced",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L752","v":100.01162950458654},{"$f":"'Offshore Wind'!M752","v":90.858392974601173},{"$f":"'Offshore Wind'!N752","v":83.366177684117133},{"$f":"'Offshore Wind'!O752","v":76.81422416228078},{"$f":"'Offshore Wind'!P752","v":70.964282425406537},{"$f":"'Offshore Wind'!Q752","v":65.698009182459913},{"$f":"'Offshore Wind'!R752","v":60.941029808183622},{"$f":"'Offshore Wind'!S752","v":56.638717156449772},{"$f":"'Offshore Wind'!T752","v":52.74659223344139},{"$f":"'Offshore Wind'!U752","v":49.225997505529506},{"$f":"'Offshore Wind'!V752","v":46.041991162197128},{"$f":"'Offshore Wind'!W752","v":43.16228002361013},{"$f":"'Offshore Wind'!X752","v":40.556672538755265},{"$f":"'Offshore Wind'!Y752","v":38.196802164206865},{"$f":"'Offshore Wind'!Z752","v":36.055992246783234},{"$f":"'Offshore Wind'!AA752","v":34.878080000740233},{"$f":"'Offshore Wind'!AB752","v":33.85787752166484},{"$f":"'Offshore Wind'!AC752","v":32.977253019178704},{"$f":"'Offshore Wind'!AD752","v":32.21905376092316},{"$f":"'Offshore Wind'!AE752","v":31.566957625168971},{"$f":"'Offshore Wind'!AF752","v":31.005337351113294},{"$f":"'Offshore Wind'!AG752","v":30.519137814920398},{"$f":"'Offshore Wind'!AH752","v":30.093767647063405},{"$f":"'Offshore Wind'!AI752","v":29.715006818851165},{"$f":"'Offshore Wind'!AJ752","v":29.368931723816495},{"$f":"'Offshore Wind'!AK752","v":29.041858984176862},{"$f":"'Offshore Wind'!AL752","v":28.720308904159367},{"$f":"'Offshore Wind'!AM752","v":28.39098930925929},{"$f":"'Offshore Wind'!AN752","v":28.040800558042569},{"$f":"'Offshore Wind'!AO752","v":27.65686287904709},{"$f":"'Offshore Wind'!AP752","v":27.226567969553422},{"$f":"'Offshore Wind'!AQ752","v":26.737658149127817},{"$f":"'Offshore Wind'!AR752","v":26.178338563912117}]
["RM3OfOTRG111","RD","Moderate",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L753","v":100.01162950458654},{"$f":"'Offshore Wind'!M753","v":92.479699449423606},{"$f":"'Offshore Wind'!N753","v":86.321642519338496},{"$f":"'Offshore Wind'!O753","v":80.946265708278617},{"$f":"'Offshore Wind'!P753","v":76.155900952886},{"$f":"'Offshore Wind'!Q753","v":71.852566071189401},{"$f":"'Offshore Wind'!R753","v":67.975818163899788},{"$f":"'Offshore Wind'!S753","v":64.482640591968817},{"$f":"'Offshore Wind'!T753","v":61.339260595514702},{"$f":"'Offshore Wind'!U753","v":58.517290201682641},{"$f":"'Offshore Wind'!V753","v":55.991705019416202},{"$f":"'Offshore Wind'!W753","v":53.739698920656942},{"$f":"'Offshore Wind'!X753","v":51.739993843053156},{"$f":"'Offshore Wind'!Y753","v":49.972402721878701},{"$f":"'Offshore Wind'!Z753","v":48.4175411740123},{"$f":"'Offshore Wind'!AA753","v":47.056630670545744},{"$f":"'Offshore Wind'!AB753","v":45.871360179877627},{"$f":"'Offshore Wind'!AC753","v":44.843786425420213},{"$f":"'Offshore Wind'!AD753","v":43.956260379051386},{"$f":"'Offshore Wind'!AE753","v":43.191372027713712},{"$f":"'Offshore Wind'!AF753","v":42.531908148977521},{"$f":"'Offshore Wind'!AG753","v":41.960819529999249},{"$f":"'Offshore Wind'!AH753","v":41.461195162137926},{"$f":"'Offshore Wind'!AI753","v":41.016241669931759},{"$f":"'Offshore Wind'!AJ753","v":40.609266724093594},{"$f":"'Offshore Wind'!AK753","v":40.223665526387819},{"$f":"'Offshore Wind'!AL753","v":39.842909691307504},{"$f":"'Offshore Wind'!AM753","v":39.45053801827563},{"$f":"'Offshore Wind'!AN753","v":39.030148770055753},{"$f":"'Offshore Wind'!AO753","v":38.565393162356344},{"$f":"'Offshore Wind'!AP753","v":38.039969835805344},{"$f":"'Offshore Wind'!AQ753","v":37.437620131100637},{"$f":"'Offshore Wind'!AR753","v":36.74212402574436}]
["RC3OfOTRG111","RD","Conservative",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L754","v":100.01162950458654},{"$f":"'Offshore Wind'!M754","v":96.419026438148293},{"$f":"'Offshore Wind'!N754","v":93.238225459267397},{"$f":"'Offshore Wind'!O754","v":90.554822496493486},{"$f":"'Offshore Wind'!P754","v":88.203056780954782},{"$f":"'Offshore Wind'!Q754","v":86.105672764633525},{"$f":"'Offshore Wind'!R754","v":84.218519049906831},{"$f":"'Offshore Wind'!S754","v":82.512691389210474},{"$f":"'Offshore Wind'!T754","v":80.967302650876533},{"$f":"'Offshore Wind'!U754","v":79.566090954201343},{"$f":"'Offshore Wind'!V754","v":78.295653416903662},{"$f":"'Offshore Wind'!W754","v":77.144451497015552},{"$f":"'Offshore Wind'!X754","v":76.102215529646642},{"$f":"'Offshore Wind'!Y754","v":75.159570268539866},{"$f":"'Offshore Wind'!Z754","v":74.30778967403711},{"$f":"'Offshore Wind'!AA754","v":73.538630790649492},{"$f":"'Offshore Wind'!AB754","v":72.844217904191595},{"$f":"'Offshore Wind'!AC754","v":72.216959722083416},{"$f":"'Offshore Wind'!AD754","v":71.649488862941823},{"$f":"'Offshore Wind'!AE754","v":71.134616793267568},{"$f":"'Offshore Wind'!AF754","v":70.665299694520868},{"$f":"'Offshore Wind'!AG754","v":70.23461221518447},{"$f":"'Offshore Wind'!AH754","v":69.835727009918784},{"$f":"'Offshore Wind'!AI754","v":69.461898592572965},{"$f":"'Offshore Wind'!AJ754","v":69.106450450386589},{"$f":"'Offshore Wind'!AK754","v":68.762764655315536},{"$f":"'Offshore Wind'!AL754","v":68.424273409897665},{"$f":"'Offshore Wind'!AM754","v":68.08445210796809},{"$f":"'Offshore Wind'!AN754","v":67.736813593346952},{"$f":"'Offshore Wind'!AO754","v":67.374903374584662},{"$f":"'Offshore Wind'!AP754","v":66.992295609174604},{"$f":"'Offshore Wind'!AQ754","v":66.582589711943498},{"$f":"'Offshore Wind'!AR754","v":66.139407473483217}]
["RA3OfOTRG122","RD","Advanced",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L755","v":109.93360117706158},{"$f":"'Offshore Wind'!M755","v":101.09049252753907},{"$f":"'Offshore Wind'!N755","v":92.844281948885936},{"$f":"'Offshore Wind'!O755","v":85.647929263926528},{"$f":"'Offshore Wind'!P755","v":79.227608266761166},{"$f":"'Offshore Wind'!Q755","v":73.448361023367355},{"$f":"'Offshore Wind'!R755","v":68.226168524733936},{"$f":"'Offshore Wind'!S755","v":63.499907721580009},{"$f":"'Offshore Wind'!T755","v":59.220228883989144},{"$f":"'Offshore Wind'!U755","v":55.344531469739863},{"$f":"'Offshore Wind'!V755","v":51.834508482774133},{"$f":"'Offshore Wind'!W755","v":48.654892675930647},{"$f":"'Offshore Wind'!X755","v":45.772805674928968},{"$f":"'Offshore Wind'!Y755","v":43.157421838622717},{"$f":"'Offshore Wind'!Z755","v":40.779798189969604},{"$f":"'Offshore Wind'!AA755","v":39.483131672398621},{"$f":"'Offshore Wind'!AB755","v":38.358474678587314},{"$f":"'Offshore Wind'!AC755","v":37.386098704711152},{"$f":"'Offshore Wind'!AD755","v":36.54735048417362},{"$f":"'Offshore Wind'!AE755","v":35.824488099957783},{"$f":"'Offshore Wind'!AF755","v":35.200531758603532},{"$f":"'Offshore Wind'!AG755","v":34.659129293157989},{"$f":"'Offshore Wind'!AH755","v":34.18443761322267},{"$f":"'Offshore Wind'!AI755","v":33.761021715160837},{"$f":"'Offshore Wind'!AJ755","v":33.373772795821601},{"$f":"'Offshore Wind'!AK755","v":33.007846723213369},{"$f":"'Offshore Wind'!AL755","v":32.648623805252861},{"$f":"'Offshore Wind'!AM755","v":32.281690614596208},{"$f":"'Offshore Wind'!AN755","v":31.892844687658901},{"$f":"'Offshore Wind'!AO755","v":31.468123315049912},{"$f":"'Offshore Wind'!AP755","v":30.993858486766058},{"$f":"'Offshore Wind'!AQ755","v":30.456761514031204},{"$f":"'Offshore Wind'!AR755","v":29.84404321607073}]
["RM3OfOTRG122","RD","Moderate",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L756","v":111.21941471978971},{"$f":"'Offshore Wind'!M756","v":102.88533797789802},{"$f":"'Offshore Wind'!N756","v":96.110891849679177},{"$f":"'Offshore Wind'!O756","v":90.213019166414526},{"$f":"'Offshore Wind'!P756","v":84.964419250473668},{"$f":"'Offshore Wind'!Q756","v":80.25314722859261},{"$f":"'Offshore Wind'!R756","v":76.010663291390046},{"$f":"'Offshore Wind'!S756","v":72.188560112038033},{"$f":"'Offshore Wind'!T756","v":68.749100549350374},{"$f":"'Offshore Wind'!U756","v":65.660757510594678},{"$f":"'Offshore Wind'!V756","v":62.895879340094126},{"$f":"'Offshore Wind'!W756","v":60.429367714624021},{"$f":"'Offshore Wind'!X756","v":58.237881407734058},{"$f":"'Offshore Wind'!Y756","v":56.299332394850573},{"$f":"'Offshore Wind'!Z756","v":54.592553671644076},{"$f":"'Offshore Wind'!AA756","v":53.097072632129439},{"$f":"'Offshore Wind'!AB756","v":51.792951877001727},{"$f":"'Offshore Wind'!AC756","v":50.660674531497079},{"$f":"'Offshore Wind'!AD756","v":49.681059788821841},{"$f":"'Offshore Wind'!AE756","v":48.835199494793592},{"$f":"'Offshore Wind'!AF756","v":48.104409704247985},{"$f":"'Offshore Wind'!AG756","v":47.470193099902389},{"$f":"'Offshore Wind'!AH756","v":46.914209430796035},{"$f":"'Offshore Wind'!AI756","v":46.418251965140556},{"$f":"'Offshore Wind'!AJ756","v":45.964228518379926},{"$f":"'Offshore Wind'!AK756","v":45.534146006999244},{"$f":"'Offshore Wind'!AL756","v":45.110097751703883},{"$f":"'Offshore Wind'!AM756","v":44.674252947980442},{"$f":"'Offshore Wind'!AN756","v":44.20884786244816},{"$f":"'Offshore Wind'!AO756","v":43.696178416167974},{"$f":"'Offshore Wind'!AP756","v":43.118593892219472},{"$f":"'Offshore Wind'!AQ756","v":42.458491561923168},{"$f":"'Offshore Wind'!AR756","v":41.698312067309153}]
["RC3OfOTRG122","RD","Conservative",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L757","v":111.21941471978971},{"$f":"'Offshore Wind'!M757","v":107.24036619668028},{"$f":"'Offshore Wind'!N757","v":103.75606503130486},{"$f":"'Offshore Wind'!O757","v":100.8265910039816},{"$f":"'Offshore Wind'!P757","v":98.264459634042026},{"$f":"'Offshore Wind'!Q757","v":95.982510641003969},{"$f":"'Offshore Wind'!R757","v":93.931103433191566},{"$f":"'Offshore Wind'!S757","v":92.077875704067139},{"$f":"'Offshore Wind'!T757","v":90.399548796602403},{"$f":"'Offshore Wind'!U757","v":88.878083708103873},{"$f":"'Offshore Wind'!V757","v":87.498679616533565},{"$f":"'Offshore Wind'!W757","v":86.24864688675774},{"$f":"'Offshore Wind'!X757","v":85.116732463300352},{"$f":"'Offshore Wind'!Y757","v":84.092695694643297},{"$f":"'Offshore Wind'!Z757","v":83.167030600057913},{"$f":"'Offshore Wind'!AA757","v":82.330777740615758},{"$f":"'Offshore Wind'!AB757","v":81.575393048785671},{"$f":"'Offshore Wind'!AC757","v":80.892654064264249},{"$f":"'Offshore Wind'!AD757","v":80.274591437595518},{"$f":"'Offshore Wind'!AE757","v":79.713437927553741},{"$f":"'Offshore Wind'!AF757","v":79.201589775818789},{"$f":"'Offshore Wind'!AG757","v":78.731577009427767},{"$f":"'Offshore Wind'!AH757","v":78.296040294920957},{"$f":"'Offshore Wind'!AI757","v":77.887712675731223},{"$f":"'Offshore Wind'!AJ757","v":77.499405000770253},{"$f":"'Offshore Wind'!AK757","v":77.123994179051465},{"$f":"'Offshore Wind'!AL757","v":76.754413623389723},{"$f":"'Offshore Wind'!AM757","v":76.383645408044316},{"$f":"'Offshore Wind'!AN757","v":76.00471378160384},{"$f":"'Offshore Wind'!AO757","v":75.610679761292218},{"$f":"'Offshore Wind'!AP757","v":75.19463659751834},{"$f":"'Offshore Wind'!AQ757","v":74.749705944251275},{"$f":"'Offshore Wind'!AR757","v":74.269034606070491}]
["RA3OfOTRG133","RD","Advanced",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L758","v":143.13834766383695},{"$f":"'Offshore Wind'!M758","v":130.14026711958658},{"$f":"'Offshore Wind'!N758","v":119.60599569449113},{"$f":"'Offshore Wind'!O758","v":110.42960055576883},{"$f":"'Offshore Wind'!P758","v":102.24890387835663},{"$f":"'Offshore Wind'!Q758","v":94.886430844687879},{"$f":"'Offshore Wind'!R758","v":88.232477057089113},{"$f":"'Offshore Wind'!S758","v":82.207819239378907},{"$f":"'Offshore Wind'!T758","v":76.748916949451683},{"$f":"'Offshore Wind'!U758","v":71.801217581716926},{"$f":"'Offshore Wind'!V758","v":67.315873794623627},{"$f":"'Offshore Wind'!W758","v":63.248058280911309},{"$f":"'Offshore Wind'!X758","v":59.556080911358038},{"$f":"'Offshore Wind'!Y758","v":56.20092596283461},{"$f":"'Offshore Wind'!Z758","v":53.146012292401188},{"$f":"'Offshore Wind'!AA758","v":51.491664354899598},{"$f":"'Offshore Wind'!AB758","v":50.055378160674529},{"$f":"'Offshore Wind'!AC758","v":48.812170190615426},{"$f":"'Offshore Wind'!AD758","v":47.738429980901948},{"$f":"'Offshore Wind'!AE758","v":46.811709883127804},{"$f":"'Offshore Wind'!AF758","v":46.010534276872171},{"$f":"'Offshore Wind'!AG758","v":45.314228029573741},{"$f":"'Offshore Wind'!AH758","v":44.702765535384486},{"$f":"'Offshore Wind'!AI758","v":44.156642220925328},{"$f":"'Offshore Wind'!AJ758","v":43.656770358771745},{"$f":"'Offshore Wind'!AK758","v":43.184400693008797},{"$f":"'Offshore Wind'!AL758","v":42.721071008096658},{"$f":"'Offshore Wind'!AM758","v":42.248582555678986},{"$f":"'Offshore Wind'!AN758","v":41.749005338849429},{"$f":"'Offshore Wind'!AO758","v":41.204713761254489},{"$f":"'Offshore Wind'!AP758","v":40.598455215651477},{"$f":"'Offshore Wind'!AQ758","v":39.913456021387717},{"$f":"'Offshore Wind'!AR758","v":39.133572094028047}]
["RM3OfOTRG133","RD","Moderate",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L759","v":143.13834766383695},{"$f":"'Offshore Wind'!M759","v":132.44402935475301},{"$f":"'Offshore Wind'!N759","v":123.79278577010871},{"$f":"'Offshore Wind'!O759","v":116.2777360154214},{"$f":"'Offshore Wind'!P759","v":109.5981706853424},{"$f":"'Offshore Wind'!Q759","v":103.606713212841},{"$f":"'Offshore Wind'!R759","v":98.213646630828919},{"$f":"'Offshore Wind'!S759","v":93.35598135302638},{"$f":"'Offshore Wind'!T759","v":88.984884036832085},{"$f":"'Offshore Wind'!U759","v":85.059754675454556},{"$f":"'Offshore Wind'!V759","v":81.545127707721932},{"$f":"'Offshore Wind'!W759","v":78.408917904660441},{"$f":"'Offshore Wind'!X759","v":75.621364454686812},{"$f":"'Offshore Wind'!Y759","v":73.154363054185993},{"$f":"'Offshore Wind'!Z759","v":70.981025820547075},{"$f":"'Offshore Wind'!AA759","v":69.075381206683403},{"$f":"'Offshore Wind'!AB759","v":67.412163313589744},{"$f":"'Offshore Wind'!AC759","v":65.966660190735581},{"$f":"'Offshore Wind'!AD759","v":64.714602178612026},{"$f":"'Offshore Wind'!AE759","v":63.63207811534064},{"$f":"'Offshore Wind'!AF759","v":62.695471361962412},{"$f":"'Offshore Wind'!AG759","v":61.88141020098319},{"$f":"'Offshore Wind'!AH759","v":61.166728842133352},{"$f":"'Offshore Wind'!AI759","v":60.528436379888142},{"$f":"'Offshore Wind'!AJ759","v":59.943691797418673},{"$f":"'Offshore Wind'!AK759","v":59.389783628066219},{"$f":"'Offshore Wind'!AL759","v":58.844113247180623},{"$f":"'Offshore Wind'!AM759","v":58.284181024600819},{"$f":"'Offshore Wind'!AN759","v":57.687574753937483},{"$f":"'Offshore Wind'!AO759","v":57.031959910829521},{"$f":"'Offshore Wind'!AP759","v":56.295071393102873},{"$f":"'Offshore Wind'!AQ759","v":55.454706471251981},{"$f":"'Offshore Wind'!AR759","v":54.488718734828126}]
["RC3OfOTRG133","RD","Conservative",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L760","v":143.13834766383695},{"$f":"'Offshore Wind'!M760","v":138.02362688132882},{"$f":"'Offshore Wind'!N760","v":133.59402801108837},{"$f":"'Offshore Wind'!O760","v":129.87729534945419},{"$f":"'Offshore Wind'!P760","v":126.63062707701043},{"$f":"'Offshore Wind'!Q760","v":123.74130702854313},{"$f":"'Offshore Wind'!R760","v":121.1452651584367},{"$f":"'Offshore Wind'!S760","v":118.80083165127709},{"$f":"'Offshore Wind'!T760","v":116.67811200468238},{"$f":"'Offshore Wind'!U760","v":114.75400331775515},{"$f":"'Offshore Wind'!V760","v":113.00959955629469},{"$f":"'Offshore Wind'!W760","v":111.42873059908962},{"$f":"'Offshore Wind'!X760","v":109.9970877846611},{"$f":"'Offshore Wind'!Y760","v":108.7016741162486},{"$f":"'Offshore Wind'!Z760","v":107.5304443045725},{"$f":"'Offshore Wind'!AA760","v":106.47206096107456},{"$f":"'Offshore Wind'!AB760","v":105.51572462042722},{"$f":"'Offshore Wind'!AC760","v":104.65105224601902},{"$f":"'Offshore Wind'!AD760","v":103.86798848366168},{"$f":"'Offshore Wind'!AE760","v":103.15673958669117},{"$f":"'Offshore Wind'!AF760","v":102.50772338069902},{"$f":"'Offshore Wind'!AG760","v":101.91153079697492},{"$f":"'Offshore Wind'!AH760","v":101.35889589516513},{"$f":"'Offshore Wind'!AI760","v":100.84067221287231},{"$f":"'Offshore Wind'!AJ760","v":100.34781389740593},{"$f":"'Offshore Wind'!AK760","v":99.871360498568478},{"$f":"'Offshore Wind'!AL760","v":99.402424597113765},{"$f":"'Offshore Wind'!AM760","v":98.932181653242154},{"$f":"'Offshore Wind'!AN760","v":98.451861610381613},{"$f":"'Offshore Wind'!AO760","v":97.952741899499529},{"$f":"'Offshore Wind'!AP760","v":97.426141570365004},{"$f":"'Offshore Wind'!AQ760","v":96.863416336769191},{"$f":"'Offshore Wind'!AR760","v":96.255954368408553}]
["RA3OfOTRG144","RD","Advanced",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L761","v":171.55413932615133},{"$f":"'Offshore Wind'!M761","v":155.71777158443649},{"$f":"'Offshore Wind'!N761","v":142.70645484875723},{"$f":"'Offshore Wind'!O761","v":131.31477493300338},{"$f":"'Offshore Wind'!P761","v":121.14223108547937},{"$f":"'Offshore Wind'!Q761","v":111.9884144921606},{"$f":"'Offshore Wind'!R761","v":103.72627453344776},{"$f":"'Offshore Wind'!S761","v":96.261695202999505},{"$f":"'Offshore Wind'!T761","v":89.517486971810399},{"$f":"'Offshore Wind'!U761","v":83.426186024766082},{"$f":"'Offshore Wind'!V761","v":77.926563420022987},{"$f":"'Offshore Wind'!W761","v":72.961868051883286},{"$f":"'Offshore Wind'!X761","v":68.478936107893446},{"$f":"'Offshore Wind'!Y761","v":64.427749093917612},{"$f":"'Offshore Wind'!Z761","v":60.761224670864706},{"$f":"'Offshore Wind'!AA761","v":58.727847514012005},{"$f":"'Offshore Wind'!AB761","v":56.970160751091385},{"$f":"'Offshore Wind'!AC761","v":55.456290597539777},{"$f":"'Offshore Wind'!AD761","v":54.156076434988798},{"$f":"'Offshore Wind'!AE761","v":53.040811810222863},{"$f":"'Offshore Wind'!AF761","v":52.083006654229365},{"$f":"'Offshore Wind'!AG761","v":51.256171740776189},{"$f":"'Offshore Wind'!AH761","v":50.534628038562914},{"$f":"'Offshore Wind'!AI761","v":49.8933440801014},{"$f":"'Offshore Wind'!AJ761","v":49.307804225092326},{"$f":"'Offshore Wind'!AK761","v":48.753910123322591},{"$f":"'Offshore Wind'!AL761","v":48.20791709949593},{"$f":"'Offshore Wind'!AM761","v":47.64640683489008},{"$f":"'Offshore Wind'!AN761","v":47.046297793445341},{"$f":"'Offshore Wind'!AO761","v":46.384895489367494},{"$f":"'Offshore Wind'!AP761","v":45.639986097847526},{"$f":"'Offshore Wind'!AQ761","v":44.789979345533617},{"$f":"'Offshore Wind'!AR761","v":43.814110577141349}]
["RM3OfOTRG144","RD","Moderate",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L762","v":171.55413932615133},{"$f":"'Offshore Wind'!M762","v":158.52070737775469},{"$f":"'Offshore Wind'!N762","v":147.81909512464588},{"$f":"'Offshore Wind'!O762","v":138.4607893418563},{"$f":"'Offshore Wind'!P762","v":130.11389757959606},{"$f":"'Offshore Wind'!Q762","v":122.61297413785364},{"$f":"'Offshore Wind'!R762","v":115.85529600128471},{"$f":"'Offshore Wind'!S762","v":109.76727741855234},{"$f":"'Offshore Wind'!T762","v":104.29080003238825},{"$f":"'Offshore Wind'!U762","v":99.376762516453283},{"$f":"'Offshore Wind'!V762","v":94.981700485554839},{"$f":"'Offshore Wind'!W762","v":91.065870175123962},{"$f":"'Offshore Wind'!X762","v":87.59209300917037},{"$f":"'Offshore Wind'!Y762","v":84.525023525836403},{"$f":"'Offshore Wind'!Z762","v":81.830666190045818},{"$f":"'Offshore Wind'!AA762","v":79.476045344430588},{"$f":"'Offshore Wind'!AB762","v":77.42897307173628},{"$f":"'Offshore Wind'!AC762","v":75.657881746444517},{"$f":"'Offshore Wind'!AD762","v":74.131700556745912},{"$f":"'Offshore Wind'!AE762","v":72.819762665130881},{"$f":"'Offshore Wind'!AF762","v":71.691734190788765},{"$f":"'Offshore Wind'!AG762","v":70.717559039890389},{"$f":"'Offshore Wind'!AH762","v":69.867415447736875},{"$f":"'Offshore Wind'!AI762","v":69.111681313259666},{"$f":"'Offshore Wind'!AJ762","v":68.420906228755982},{"$f":"'Offshore Wind'!AK762","v":67.765788674435839},{"$f":"'Offshore Wind'!AL762","v":67.117157244683312},{"$f":"'Offshore Wind'!AM762","v":66.445955055950662},{"$f":"'Offshore Wind'!AN762","v":65.723226690747921},{"$f":"'Offshore Wind'!AO762","v":64.920107181996826},{"$f":"'Offshore Wind'!AP762","v":64.007812653098966},{"$f":"'Offshore Wind'!AQ762","v":62.95763231237742},{"$f":"'Offshore Wind'!AR762","v":61.740921563691778}]
["RC3OfOTRG144","RD","Conservative",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L763","v":171.55413932615133},{"$f":"'Offshore Wind'!M763","v":165.31747570528825},{"$f":"'Offshore Wind'!N763","v":159.79399471948858},{"$f":"'Offshore Wind'!O763","v":155.10646422511095},{"$f":"'Offshore Wind'!P763","v":150.98350227780648},{"$f":"'Offshore Wind'!Q763","v":147.29801494882025},{"$f":"'Offshore Wind'!R763","v":143.97689111963058},{"$f":"'Offshore Wind'!S763","v":140.97189013926979},{"$f":"'Offshore Wind'!T763","v":138.24785250661728},{"$f":"'Offshore Wind'!U763","v":135.77716800629298},{"$f":"'Offshore Wind'!V763","v":133.53689449766671},{"$f":"'Offshore Wind'!W763","v":131.50713502157168},{"$f":"'Offshore Wind'!X763","v":129.67006601687973},{"$f":"'Offshore Wind'!Y763","v":128.00932606738272},{"$f":"'Offshore Wind'!Z763","v":126.50961552700878},{"$f":"'Offshore Wind'!AA763","v":125.15642521015043},{"$f":"'Offshore Wind'!AB763","v":123.93584714728279},{"$f":"'Offshore Wind'!AC763","v":122.83443925040133},{"$f":"'Offshore Wind'!AD763","v":121.83912640505585},{"$f":"'Offshore Wind'!AE763","v":120.93712678940582},{"$f":"'Offshore Wind'!AF763","v":120.11589604761041},{"$f":"'Offshore Wind'!AG763","v":119.36308434573017},{"$f":"'Offshore Wind'!AH763","v":118.66650288464466},{"$f":"'Offshore Wind'!AI763","v":118.0140974640571},{"$f":"'Offshore Wind'!AJ763","v":117.39392737820461},{"$f":"'Offshore Wind'!AK763","v":116.79414839506421},{"$f":"'Offshore Wind'!AL763","v":116.20299889983573},{"$f":"'Offshore Wind'!AM763","v":115.60878851683863},{"$f":"'Offshore Wind'!AN763","v":114.99988869188402},{"$f":"'Offshore Wind'!AO763","v":114.36472483963557},{"$f":"'Offshore Wind'!AP763","v":113.69176975086273},{"$f":"'Offshore Wind'!AQ763","v":112.96953802197297},{"$f":"'Offshore Wind'!AR763","v":112.18658132012392}]
["RA3OfOTRG155","RD","Advanced",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RM3OfOTRG155","RD","Moderate",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RC3OfOTRG155","RD","Conservative",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RA3UtSeattle","RD","Advanced",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L287","v":47.009804353692488},{"$f":"'Solar - Utility PV'!M287","v":40.453502616240854},{"$f":"'Solar - Utility PV'!N287","v":38.177043705459305},{"$f":"'Solar - Utility PV'!O287","v":35.779362874422233},{"$f":"'Solar - Utility PV'!P287","v":33.451868035920619},{"$f":"'Solar - Utility PV'!Q287","v":31.191521870891211},{"$f":"'Solar - Utility PV'!R287","v":28.995459822634611},{"$f":"'Solar - Utility PV'!S287","v":26.86097798565612},{"$f":"'Solar - Utility PV'!T287","v":24.785521999253493},{"$f":"'Solar - Utility PV'!U287","v":22.766676849931581},{"$f":"'Solar - Utility PV'!V287","v":20.802157497047865},{"$f":"'Solar - Utility PV'!W287","v":18.889800245184201},{"$f":"'Solar - Utility PV'!X287","v":17.027554794758938},{"$f":"'Solar - Utility PV'!Y287","v":16.71947492823243},{"$f":"'Solar - Utility PV'!Z287","v":16.414942412770372},{"$f":"'Solar - Utility PV'!AA287","v":16.11389633072362},{"$f":"'Solar - Utility PV'!AB287","v":15.816277151332718},{"$f":"'Solar - Utility PV'!AC287","v":15.522026691482766},{"$f":"'Solar - Utility PV'!AD287","v":15.231088077783401},{"$f":"'Solar - Utility PV'!AE287","v":14.943405709922031},{"$f":"'Solar - Utility PV'!AF287","v":14.658925225240688},{"$f":"'Solar - Utility PV'!AG287","v":14.377593464489097},{"$f":"'Solar - Utility PV'!AH287","v":14.099358438708665},{"$f":"'Solar - Utility PV'!AI287","v":13.824169297204032},{"$f":"'Solar - Utility PV'!AJ287","v":13.551976296560792},{"$f":"'Solar - Utility PV'!AK287","v":13.282730770669669},{"$f":"'Solar - Utility PV'!AL287","v":13.016385101719244},{"$f":"'Solar - Utility PV'!AM287","v":12.752892692120932},{"$f":"'Solar - Utility PV'!AN287","v":12.492207937331404},{"$f":"'Solar - Utility PV'!AO287","v":12.234286199539181},{"$f":"'Solar - Utility PV'!AP287","v":11.979083782183526},{"$f":"'Solar - Utility PV'!AQ287","v":11.726557905275051},{"$f":"'Solar - Utility PV'!AR287","v":11.476666681488814}]
["RM3UtSeattle","RD","Moderate",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L288","v":47.009804353692488},{"$f":"'Solar - Utility PV'!M288","v":40.793666797394913},{"$f":"'Solar - Utility PV'!N288","v":39.205884116115101},{"$f":"'Solar - Utility PV'!O288","v":37.446563851112245},{"$f":"'Solar - Utility PV'!P288","v":35.711463158224639},{"$f":"'Solar - Utility PV'!Q288","v":34.000085330563074},{"$f":"'Solar - Utility PV'!R288","v":32.311947151296728},{"$f":"'Solar - Utility PV'!S288","v":30.646578438771328},{"$f":"'Solar - Utility PV'!T288","v":29.003521609910031},{"$f":"'Solar - Utility PV'!U288","v":27.382331261045792},{"$f":"'Solar - Utility PV'!V288","v":25.782573765378366},{"$f":"'Solar - Utility PV'!W288","v":24.20382688629191},{"$f":"'Solar - Utility PV'!X288","v":22.645679405808824},{"$f":"'Solar - Utility PV'!Y288","v":22.339894451868791},{"$f":"'Solar - Utility PV'!Z288","v":22.036947021807102},{"$f":"'Solar - Utility PV'!AA288","v":21.736797801930543},{"$f":"'Solar - Utility PV'!AB288","v":21.439408201458534},{"$f":"'Solar - Utility PV'!AC288","v":21.144740335982721},{"$f":"'Solar - Utility PV'!AD288","v":20.852757011378664},{"$f":"'Solar - Utility PV'!AE288","v":20.563421708155193},{"$f":"'Solar - Utility PV'!AF288","v":20.276698566227761},{"$f":"'Solar - Utility PV'!AG288","v":19.992552370102199},{"$f":"'Solar - Utility PV'!AH288","v":19.710948534456314},{"$f":"'Solar - Utility PV'!AI288","v":19.431853090106657},{"$f":"'Solar - Utility PV'!AJ288","v":19.155232670348742},{"$f":"'Solar - Utility PV'!AK288","v":18.881054497659008},{"$f":"'Solar - Utility PV'!AL288","v":18.60928637074743},{"$f":"'Solar - Utility PV'!AM288","v":18.339896651950138},{"$f":"'Solar - Utility PV'!AN288","v":18.072854254951512},{"$f":"'Solar - Utility PV'!AO288","v":17.808128632825944},{"$f":"'Solar - Utility PV'!AP288","v":17.545689766389327},{"$f":"'Solar - Utility PV'!AQ288","v":17.285508152851303},{"$f":"'Solar - Utility PV'!AR288","v":17.027554794758938}]
["RC3UtSeattle","RD","Conservative",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L289","v":47.009804353692488},{"$f":"'Solar - Utility PV'!M289","v":41.08240841212487},{"$f":"'Solar - Utility PV'!N289","v":40.794328743230139},{"$f":"'Solar - Utility PV'!O289","v":40.308592044363714},{"$f":"'Solar - Utility PV'!P289","v":39.822855345497288},{"$f":"'Solar - Utility PV'!Q289","v":39.337118646630863},{"$f":"'Solar - Utility PV'!R289","v":38.851381947764445},{"$f":"'Solar - Utility PV'!S289","v":38.365645248898012},{"$f":"'Solar - Utility PV'!T289","v":37.879908550031587},{"$f":"'Solar - Utility PV'!U289","v":37.394171851165169},{"$f":"'Solar - Utility PV'!V289","v":36.908435152298736},{"$f":"'Solar - Utility PV'!W289","v":36.422698453432318},{"$f":"'Solar - Utility PV'!X289","v":35.936961754565864},{"$f":"'Solar - Utility PV'!Y289","v":35.219000509734236},{"$f":"'Solar - Utility PV'!Z289","v":34.507086066050633},{"$f":"'Solar - Utility PV'!AA289","v":33.801142352954422},{"$f":"'Solar - Utility PV'!AB289","v":33.101094570543637},{"$f":"'Solar - Utility PV'!AC289","v":32.406869163154475},{"$f":"'Solar - Utility PV'!AD289","v":31.718393793597276},{"$f":"'Solar - Utility PV'!AE289","v":31.035597318030014},{"$f":"'Solar - Utility PV'!AF289","v":30.358409761451032},{"$f":"'Solar - Utility PV'!AG289","v":29.686762293793301},{"$f":"'Solar - Utility PV'!AH289","v":29.020587206602926},{"$f":"'Solar - Utility PV'!AI289","v":28.359817890285424},{"$f":"'Solar - Utility PV'!AJ289","v":27.704388811903723},{"$f":"'Solar - Utility PV'!AK289","v":27.054235493512223},{"$f":"'Solar - Utility PV'!AL289","v":26.409294491011988},{"$f":"'Solar - Utility PV'!AM289","v":25.769503373512464},{"$f":"'Solar - Utility PV'!AN289","v":25.134800703185622},{"$f":"'Solar - Utility PV'!AO289","v":24.505126015598833},{"$f":"'Solar - Utility PV'!AP289","v":23.880419800513405},{"$f":"'Solar - Utility PV'!AQ289","v":23.260623483135703},{"$f":"'Solar - Utility PV'!AR289","v":22.645679405808824}]
["RA3UtChicago","RD","Advanced",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L290","v":40.728197846613739},{"$f":"'Solar - Utility PV'!M290","v":35.067547766549104},{"$f":"'Solar - Utility PV'!N290","v":33.112112967225698},{"$f":"'Solar - Utility PV'!O290","v":31.048860541734424},{"$f":"'Solar - Utility PV'!P290","v":29.04392656845878},{"$f":"'Solar - Utility PV'!Q290","v":27.094872921612513},{"$f":"'Solar - Utility PV'!R290","v":25.199395515448877},{"$f":"'Solar - Utility PV'!S290","v":23.355315217802548},{"$f":"'Solar - Utility PV'!T290","v":21.560569492899827},{"$f":"'Solar - Utility PV'!U290","v":19.813204706053547},{"$f":"'Solar - Utility PV'!V290","v":18.111369029881537},{"$f":"'Solar - Utility PV'!W290","v":16.453305897897906},{"$f":"'Solar - Utility PV'!X290","v":14.837347956826777},{"$f":"'Solar - Utility PV'!Y290","v":14.57650136382151},{"$f":"'Solar - Utility PV'!Z290","v":14.318390452862349},{"$f":"'Solar - Utility PV'!AA290","v":14.062972411911012},{"$f":"'Solar - Utility PV'!AB290","v":13.810205317609052},{"$f":"'Solar - Utility PV'!AC290","v":13.560048112338176},{"$f":"'Solar - Utility PV'!AD290","v":13.312460581987541},{"$f":"'Solar - Utility PV'!AE290","v":13.067403334402652},{"$f":"'Solar - Utility PV'!AF290","v":12.824837778491656},{"$f":"'Solar - Utility PV'!AG290","v":12.584726103965753},{"$f":"'Solar - Utility PV'!AH290","v":12.347031261691333},{"$f":"'Solar - Utility PV'!AI290","v":12.111716944632482},{"$f":"'Solar - Utility PV'!AJ290","v":11.878747569363204},{"$f":"'Solar - Utility PV'!AK290","v":11.648088258129578},{"$f":"'Solar - Utility PV'!AL290","v":11.419704821442922},{"$f":"'Solar - Utility PV'!AM290","v":11.193563741185651},{"$f":"'Solar - Utility PV'!AN290","v":10.969632154212352},{"$f":"'Solar - Utility PV'!AO290","v":10.747877836429145},{"$f":"'Solar - Utility PV'!AP290","v":10.528269187335246},{"$f":"'Solar - Utility PV'!AQ290","v":10.310775215011041},{"$f":"'Solar - Utility PV'!AR290","v":10.095365521537785}]
["RM3UtChicago","RD","Moderate",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L291","v":40.728197846613739},{"$f":"'Solar - Utility PV'!M291","v":35.351392601866564},{"$f":"'Solar - Utility PV'!N291","v":33.983695098449523},{"$f":"'Solar - Utility PV'!O291","v":32.466497940626304},{"$f":"'Solar - Utility PV'!P291","v":30.969474358697031},{"$f":"'Solar - Utility PV'!Q291","v":29.492224649811291},{"$f":"'Solar - Utility PV'!R291","v":28.034359601022754},{"$f":"'Solar - Utility PV'!S291","v":26.59550014740768},{"$f":"'Solar - Utility PV'!T291","v":25.175277043467613},{"$f":"'Solar - Utility PV'!U291","v":23.773330547218144},{"$f":"'Solar - Utility PV'!V291","v":22.389310116395958},{"$f":"'Solar - Utility PV'!W291","v":21.022874116245113},{"$f":"'Solar - Utility PV'!X291","v":19.673689538371189},{"$f":"'Solar - Utility PV'!Y291","v":19.411201798311307},{"$f":"'Solar - Utility PV'!Z291","v":19.151065332637327},{"$f":"'Solar - Utility PV'!AA291","v":18.893248689363229},{"$f":"'Solar - Utility PV'!AB291","v":18.637720974972428},{"$f":"'Solar - Utility PV'!AC291","v":18.384451842077176},{"$f":"'Solar - Utility PV'!AD291","v":18.133411477403708},{"$f":"'Solar - Utility PV'!AE291","v":17.884570590093208},{"$f":"'Solar - Utility PV'!AF291","v":17.637900400308961},{"$f":"'Solar - Utility PV'!AG291","v":17.393372628140316},{"$f":"'Solar - Utility PV'!AH291","v":17.150959482794541},{"$f":"'Solar - Utility PV'!AI291","v":16.910633652067865},{"$f":"'Solar - Utility PV'!AJ291","v":16.672368292087334},{"$f":"'Solar - Utility PV'!AK291","v":16.436137017315421},{"$f":"'Solar - Utility PV'!AL291","v":16.201913890809454},{"$f":"'Solar - Utility PV'!AM291","v":15.969673414728531},{"$f":"'Solar - Utility PV'!AN291","v":15.739390521080342},{"$f":"'Solar - Utility PV'!AO291","v":15.511040562701154},{"$f":"'Solar - Utility PV'!AP291","v":15.284599304461828},{"$f":"'Solar - Utility PV'!AQ291","v":15.060042914693554},{"$f":"'Solar - Utility PV'!AR291","v":14.837347956826777}]
["RC3UtChicago","RD","Conservative",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L292","v":40.728197846613739},{"$f":"'Solar - Utility PV'!M292","v":35.592840277221534},{"$f":"'Solar - Utility PV'!N292","v":35.343254772418007},{"$f":"'Solar - Utility PV'!O292","v":34.922423827793175},{"$f":"'Solar - Utility PV'!P292","v":34.501592883168342},{"$f":"'Solar - Utility PV'!Q292","v":34.080761938543517},{"$f":"'Solar - Utility PV'!R292","v":33.659930993918692},{"$f":"'Solar - Utility PV'!S292","v":33.23910004929386},{"$f":"'Solar - Utility PV'!T292","v":32.818269104669028},{"$f":"'Solar - Utility PV'!U292","v":32.397438160044203},{"$f":"'Solar - Utility PV'!V292","v":31.976607215419367},{"$f":"'Solar - Utility PV'!W292","v":31.555776270794549},{"$f":"'Solar - Utility PV'!X292","v":31.134945326169692},{"$f":"'Solar - Utility PV'!Y292","v":30.517445255800588},{"$f":"'Solar - Utility PV'!Z292","v":29.904965024835256},{"$f":"'Solar - Utility PV'!AA292","v":29.297443669447198},{"$f":"'Solar - Utility PV'!AB292","v":28.694821209002949},{"$f":"'Solar - Utility PV'!AC292","v":28.097038626321133},{"$f":"'Solar - Utility PV'!AD292","v":27.504037848405268},{"$f":"'Solar - Utility PV'!AE292","v":26.915761727637065},{"$f":"'Solar - Utility PV'!AF292","v":26.332154023417491},{"$f":"'Solar - Utility PV'!AG292","v":25.753159384243201},{"$f":"'Solar - Utility PV'!AH292","v":25.178723330206292},{"$f":"'Solar - Utility PV'!AI292","v":24.608792235905732},{"$f":"'Solar - Utility PV'!AJ292","v":24.043313313759423},{"$f":"'Solar - Utility PV'!AK292","v":23.482234597705656},{"$f":"'Solar - Utility PV'!AL292","v":22.925504927283701},{"$f":"'Solar - Utility PV'!AM292","v":22.373073932083027},{"$f":"'Solar - Utility PV'!AN292","v":21.824892016551505},{"$f":"'Solar - Utility PV'!AO292","v":21.280910345152662},{"$f":"'Solar - Utility PV'!AP292","v":20.741080827862927},{"$f":"'Solar - Utility PV'!AQ292","v":20.205356105999645},{"$f":"'Solar - Utility PV'!AR292","v":19.673689538371189}]
["RA3UtKansasy","RD","Advanced",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L293","v":37.648875897892424},{"$f":"'Solar - Utility PV'!M293","v":32.456550349686097},{"$f":"'Solar - Utility PV'!N293","v":30.683784964245959},{"$f":"'Solar - Utility PV'!O293","v":28.805693163246314},{"$f":"'Solar - Utility PV'!P293","v":26.9764479532389},{"$f":"'Solar - Utility PV'!Q293","v":25.194168148532249},{"$f":"'Solar - Utility PV'!R293","v":23.457067937016539},{"$f":"'Solar - Utility PV'!S293","v":21.763450911672059},{"$f":"'Solar - Utility PV'!T293","v":20.111704544747877},{"$f":"'Solar - Utility PV'!U293","v":18.500295066774747},{"$f":"'Solar - Utility PV'!V293","v":16.927762716227321},{"$f":"'Solar - Utility PV'!W293","v":15.392717328910416},{"$f":"'Solar - Utility PV'!X293","v":13.89383423905851},{"$f":"'Solar - Utility PV'!Y293","v":13.646032288220283},{"$f":"'Solar - Utility PV'!Z293","v":13.400955794743068},{"$f":"'Solar - Utility PV'!AA293","v":13.158560040504049},{"$f":"'Solar - Utility PV'!AB293","v":12.918801280346511},{"$f":"'Solar - Utility PV'!AC293","v":12.681636715761034},{"$f":"'Solar - Utility PV'!AD293","v":12.447024469416421},{"$f":"'Solar - Utility PV'!AE293","v":12.214923560508506},{"$f":"'Solar - Utility PV'!AF293","v":11.985293880896343},{"$f":"'Solar - Utility PV'!AG293","v":11.75809617199663},{"$f":"'Solar - Utility PV'!AH293","v":11.533292002408368},{"$f":"'Solar - Utility PV'!AI293","v":11.310843746240998},{"$f":"'Solar - Utility PV'!AJ293","v":11.090714562120359},{"$f":"'Solar - Utility PV'!AK293","v":10.872868372847806},{"$f":"'Solar - Utility PV'!AL293","v":10.657269845688971},{"$f":"'Solar - Utility PV'!AM293","v":10.443884373269494},{"$f":"'Solar - Utility PV'!AN293","v":10.232678055056073},{"$f":"'Solar - Utility PV'!AO293","v":10.02361767940196},{"$f":"'Solar - Utility PV'!AP293","v":9.8166707061369927},{"$f":"'Solar - Utility PV'!AQ293","v":9.6118052496829591},{"$f":"'Solar - Utility PV'!AR293","v":9.4089900626759171}]
["RM3UtKansasy","RD","Moderate",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L294","v":37.648875897892424},{"$f":"'Solar - Utility PV'!M294","v":32.696141471061793},{"$f":"'Solar - Utility PV'!N294","v":31.44783220530357},{"$f":"'Solar - Utility PV'!O294","v":30.059568150779178},{"$f":"'Solar - Utility PV'!P294","v":28.688338645159085},{"$f":"'Solar - Utility PV'!Q294","v":27.333832069311871},{"$f":"'Solar - Utility PV'!R294","v":25.995744358787061},{"$f":"'Solar - Utility PV'!S294","v":24.673778776256295},{"$f":"'Solar - Utility PV'!T294","v":23.367645692130353},{"$f":"'Solar - Utility PV'!U294","v":22.077062373011689},{"$f":"'Solar - Utility PV'!V294","v":20.801752777657796},{"$f":"'Solar - Utility PV'!W294","v":19.541447360146027},{"$f":"'Solar - Utility PV'!X294","v":18.295882879945289},{"$f":"'Solar - Utility PV'!Y294","v":18.058521084399182},{"$f":"'Solar - Utility PV'!Z294","v":17.823110473876131},{"$f":"'Solar - Utility PV'!AA294","v":17.589627087869836},{"$f":"'Solar - Utility PV'!AB294","v":17.358047356587271},{"$f":"'Solar - Utility PV'!AC294","v":17.128348093017046},{"$f":"'Solar - Utility PV'!AD294","v":16.900506485190224},{"$f":"'Solar - Utility PV'!AE294","v":16.674500088628058},{"$f":"'Solar - Utility PV'!AF294","v":16.450306818971637},{"$f":"'Solar - Utility PV'!AG294","v":16.227904944788051},{"$f":"'Solar - Utility PV'!AH294","v":16.007273080548433},{"$f":"'Solar - Utility PV'!AI294","v":15.788390179772939},{"$f":"'Solar - Utility PV'!AJ294","v":15.5712355283381},{"$f":"'Solar - Utility PV'!AK294","v":15.355788737942119},{"$f":"'Solar - Utility PV'!AL294","v":15.142029739723695},{"$f":"'Solar - Utility PV'!AM294","v":14.929938778030287},{"$f":"'Solar - Utility PV'!AN294","v":14.719496404331629},{"$f":"'Solar - Utility PV'!AO294","v":14.510683471274717},{"$f":"'Solar - Utility PV'!AP294","v":14.303481126876237},{"$f":"'Solar - Utility PV'!AQ294","v":14.097870808848995},{"$f":"'Solar - Utility PV'!AR294","v":13.89383423905851}]
["RC3UtKansasy","RD","Conservative",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L295","v":37.648875897892424},{"$f":"'Solar - Utility PV'!M295","v":32.901785428790703},{"$f":"'Solar - Utility PV'!N295","v":32.671070243904552},{"$f":"'Solar - Utility PV'!O295","v":32.282056910492592},{"$f":"'Solar - Utility PV'!P295","v":31.893043577080629},{"$f":"'Solar - Utility PV'!Q295","v":31.504030243668669},{"$f":"'Solar - Utility PV'!R295","v":31.115016910256717},{"$f":"'Solar - Utility PV'!S295","v":30.726003576844754},{"$f":"'Solar - Utility PV'!T295","v":30.336990243432794},{"$f":"'Solar - Utility PV'!U295","v":29.947976910020834},{"$f":"'Solar - Utility PV'!V295","v":29.558963576608868},{"$f":"'Solar - Utility PV'!W295","v":29.169950243196915},{"$f":"'Solar - Utility PV'!X295","v":28.780936909784934},{"$f":"'Solar - Utility PV'!Y295","v":28.21923616302654},{"$f":"'Solar - Utility PV'!Z295","v":27.661743071869601},{"$f":"'Solar - Utility PV'!AA295","v":27.108410533914292},{"$f":"'Solar - Utility PV'!AB295","v":26.559192147194555},{"$f":"'Solar - Utility PV'!AC295","v":26.014042197206621},{"$f":"'Solar - Utility PV'!AD295","v":25.472915644224727},{"$f":"'Solar - Utility PV'!AE295","v":24.935768110896646},{"$f":"'Solar - Utility PV'!AF295","v":24.402555870111836},{"$f":"'Solar - Utility PV'!AG295","v":23.873235833135315},{"$f":"'Solar - Utility PV'!AH295","v":23.347765538000395},{"$f":"'Solar - Utility PV'!AI295","v":22.826103138153723},{"$f":"'Solar - Utility PV'!AJ295","v":22.308207391346404},{"$f":"'Solar - Utility PV'!AK295","v":21.79403764876476},{"$f":"'Solar - Utility PV'!AL295","v":21.283553844394948},{"$f":"'Solar - Utility PV'!AM295","v":20.776716484615399},{"$f":"'Solar - Utility PV'!AN295","v":20.273486638011594},{"$f":"'Solar - Utility PV'!AO295","v":19.773825925407426},{"$f":"'Solar - Utility PV'!AP295","v":19.277696510108072},{"$f":"'Solar - Utility PV'!AQ295","v":18.785061088348836},{"$f":"'Solar - Utility PV'!AR295","v":18.295882879945289}]
["RA3UtLosAngs","RD","Advanced",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L296","v":32.143196642222364},{"$f":"'Solar - Utility PV'!M296","v":27.781436663205174},{"$f":"'Solar - Utility PV'!N296","v":26.329919924894408},{"$f":"'Solar - Utility PV'!O296","v":24.778850392336263},{"$f":"'Solar - Utility PV'!P296","v":23.260801761290136},{"$f":"'Solar - Utility PV'!Q296","v":21.774730659218484},{"$f":"'Solar - Utility PV'!R296","v":20.319637212491465},{"$f":"'Solar - Utility PV'!S296","v":18.894562802896473},{"$f":"'Solar - Utility PV'!T296","v":17.498587961581734},{"$f":"'Solar - Utility PV'!U296","v":16.130830390710983},{"$f":"'Solar - Utility PV'!V296","v":14.790443103884602},{"$f":"'Solar - Utility PV'!W296","v":13.476612677091225},{"$f":"'Solar - Utility PV'!X296","v":12.188557602600341},{"$f":"'Solar - Utility PV'!Y296","v":11.979563649001351},{"$f":"'Solar - Utility PV'!Z296","v":11.7725798621503},{"$f":"'Solar - Utility PV'!AA296","v":11.567577379269435},{"$f":"'Solar - Utility PV'!AB296","v":11.364527887513363},{"$f":"'Solar - Utility PV'!AC296","v":11.163403610933566},{"$f":"'Solar - Utility PV'!AD296","v":10.964177297811982},{"$f":"'Solar - Utility PV'!AE296","v":10.766822208351483},{"$f":"'Solar - Utility PV'!AF296","v":10.571312102711564},{"$f":"'Solar - Utility PV'!AG296","v":10.377621229378057},{"$f":"'Solar - Utility PV'!AH296","v":10.185724313855953},{"$f":"'Solar - Utility PV'!AI296","v":9.9955965476750013},{"$f":"'Solar - Utility PV'!AJ296","v":9.8072135776979685},{"$f":"'Solar - Utility PV'!AK296","v":9.6205514957219123},{"$f":"'Solar - Utility PV'!AL296","v":9.435586828363137},{"$f":"'Solar - Utility PV'!AM296","v":9.2522965272168474},{"$f":"'Solar - Utility PV'!AN296","v":9.0706579592828405},{"$f":"'Solar - Utility PV'!AO296","v":8.89064889764885},{"$f":"'Solar - Utility PV'!AP296","v":8.712247512423545},{"$f":"'Solar - Utility PV'!AQ296","v":8.5354323619113579},{"$f":"'Solar - Utility PV'!AR296","v":8.3601823840217158}]
["RM3UtLosAngs","RD","Moderate",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L297","v":32.143196642222364},{"$f":"'Solar - Utility PV'!M297","v":27.945837970954123},{"$f":"'Solar - Utility PV'!N297","v":26.908497557972378},{"$f":"'Solar - Utility PV'!O297","v":25.748633787437527},{"$f":"'Solar - Utility PV'!P297","v":24.600519307933901},{"$f":"'Solar - Utility PV'!Q297","v":23.463976490624081},{"$f":"'Solar - Utility PV'!R297","v":22.338831269302283},{"$f":"'Solar - Utility PV'!S297","v":21.224913051522197},{"$f":"'Solar - Utility PV'!T297","v":20.122054632371807},{"$f":"'Solar - Utility PV'!U297","v":19.030092110803992},{"$f":"'Solar - Utility PV'!V297","v":17.948864808434742},{"$f":"'Solar - Utility PV'!W297","v":16.878215190724575},{"$f":"'Solar - Utility PV'!X297","v":15.817988790462016},{"$f":"'Solar - Utility PV'!Y297","v":15.624969223273581},{"$f":"'Solar - Utility PV'!Z297","v":15.433238273831307},{"$f":"'Solar - Utility PV'!AA297","v":15.242783080657919},{"$f":"'Solar - Utility PV'!AB297","v":15.053590952866239},{"$f":"'Solar - Utility PV'!AC297","v":14.865649367340245},{"$f":"'Solar - Utility PV'!AD297","v":14.678945965971833},{"$f":"'Solar - Utility PV'!AE297","v":14.49346855295197},{"$f":"'Solar - Utility PV'!AF297","v":14.309205092115128},{"$f":"'Solar - Utility PV'!AG297","v":14.126143704335568},{"$f":"'Solar - Utility PV'!AH297","v":13.944272664974532},{"$f":"'Solar - Utility PV'!AI297","v":13.763580401376981},{"$f":"'Solar - Utility PV'!AJ297","v":13.584055490416914},{"$f":"'Solar - Utility PV'!AK297","v":13.405686656090079},{"$f":"'Solar - Utility PV'!AL297","v":13.228462767153026},{"$f":"'Solar - Utility PV'!AM297","v":13.052372834807533},{"$f":"'Solar - Utility PV'!AN297","v":12.877406010429254},{"$f":"'Solar - Utility PV'!AO297","v":12.703551583339815},{"$f":"'Solar - Utility PV'!AP297","v":12.530798978621101},{"$f":"'Solar - Utility PV'!AQ297","v":12.359137754971133},{"$f":"'Solar - Utility PV'!AR297","v":12.188557602600341}]
[{"$f":"_xlfn.CONCAT(LEFT(B67,1), LEFT(C67,1), LEFT(D67,1),LEFT(E67,2),LEFT(F67,6),RIGHT(F67,1))","v":"RC3UtLosAngs"},"RD","Conservative",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L298","v":32.143196642222364},{"$f":"'Solar - Utility PV'!M298","v":28.090309038337807},{"$f":"'Solar - Utility PV'!N298","v":27.893333076127014},{"$f":"'Solar - Utility PV'!O298","v":27.561208098313081},{"$f":"'Solar - Utility PV'!P298","v":27.229083120499144},{"$f":"'Solar - Utility PV'!Q298","v":26.896958142685211},{"$f":"'Solar - Utility PV'!R298","v":26.564833164871285},{"$f":"'Solar - Utility PV'!S298","v":26.232708187057348},{"$f":"'Solar - Utility PV'!T298","v":25.900583209243415},{"$f":"'Solar - Utility PV'!U298","v":25.568458231429481},{"$f":"'Solar - Utility PV'!V298","v":25.236333253615545},{"$f":"'Solar - Utility PV'!W298","v":24.904208275801619},{"$f":"'Solar - Utility PV'!X298","v":24.572083297987664},{"$f":"'Solar - Utility PV'!Y298","v":24.108662489667672},{"$f":"'Solar - Utility PV'!Z298","v":23.648098841910571},{"$f":"'Solar - Utility PV'!AA298","v":23.19036601274405},{"$f":"'Solar - Utility PV'!AB298","v":22.735437983021448},{"$f":"'Solar - Utility PV'!AC298","v":22.283289051491501},{"$f":"'Solar - Utility PV'!AD298","v":21.833893829958175},{"$f":"'Solar - Utility PV'!AE298","v":21.387227238528645},{"$f":"'Solar - Utility PV'!AF298","v":20.943264500947592},{"$f":"'Solar - Utility PV'!AG298","v":20.501981140015967},{"$f":"'Solar - Utility PV'!AH298","v":20.063352973092467},{"$f":"'Solar - Utility PV'!AI298","v":19.627356107675901},{"$f":"'Solar - Utility PV'!AJ298","v":19.193966937066939},{"$f":"'Solar - Utility PV'!AK298","v":18.763162136107361},{"$f":"'Solar - Utility PV'!AL298","v":18.334918656995367},{"$f":"'Solar - Utility PV'!AM298","v":17.90921372517527},{"$f":"'Solar - Utility PV'!AN298","v":17.48602483530011},{"$f":"'Solar - Utility PV'!AO298","v":17.065329747265572},{"$f":"'Solar - Utility PV'!AP298","v":16.647106482313912},{"$f":"'Solar - Utility PV'!AQ298","v":16.231333319206239},{"$f":"'Solar - Utility PV'!AR298","v":15.817988790462016}]
["RA3UtDaggett","RD","Advanced",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L299","v":29.162385762424382},{"$f":"'Solar - Utility PV'!M299","v":25.225514733877617},{"$f":"'Solar - Utility PV'!N299","v":23.926482586036727},{"$f":"'Solar - Utility PV'!O299","v":22.534468473874359},{"$f":"'Solar - Utility PV'!P299","v":21.16999584398156},{"$f":"'Solar - Utility PV'!Q299","v":19.832255326513636},{"$f":"'Solar - Utility PV'!R299","v":18.520468957574749},{"$f":"'Solar - Utility PV'!S299","v":17.233888670548339},{"$f":"'Solar - Utility PV'!T299","v":15.971794873567433},{"$f":"'Solar - Utility PV'!U299","v":14.733495107441117},{"$f":"'Solar - Utility PV'!V299","v":13.518322778777838},{"$f":"'Solar - Utility PV'!W299","v":12.325635963435381},{"$f":"'Solar - Utility PV'!X299","v":11.154816275784729},{"$f":"'Solar - Utility PV'!Y299","v":10.965442283741083},{"$f":"'Solar - Utility PV'!Z299","v":10.77782522437661},{"$f":"'Solar - Utility PV'!AA299","v":10.591940760456993},{"$f":"'Solar - Utility PV'!AB299","v":10.407765002178209},{"$f":"'Solar - Utility PV'!AC299","v":10.225274496931272},{"$f":"'Solar - Utility PV'!AD299","v":10.044446219346698},{"$f":"'Solar - Utility PV'!AE299","v":9.8652575616097433},{"$f":"'Solar - Utility PV'!AF299","v":9.6876863240379176},{"$f":"'Solar - Utility PV'!AG299","v":9.5117107059125079},{"$f":"'Solar - Utility PV'!AH299","v":9.337309296556132},{"$f":"'Solar - Utility PV'!AI299","v":9.1644610666486859},{"$f":"'Solar - Utility PV'!AJ299","v":8.9931453597743065},{"$f":"'Solar - Utility PV'!AK299","v":8.8233418841921232},{"$f":"'Solar - Utility PV'!AL299","v":8.655030704824032},{"$f":"'Solar - Utility PV'!AM299","v":8.4881922354527557},{"$f":"'Solar - Utility PV'!AN299","v":8.3228072311238268},{"$f":"'Solar - Utility PV'!AO299","v":8.1588567807452765},{"$f":"'Solar - Utility PV'!AP299","v":7.9963222998790622},{"$f":"'Solar - Utility PV'!AQ299","v":7.8351855237184855},{"$f":"'Solar - Utility PV'!AR299","v":7.6754285002459826}]
["RM3UtDaggett","RD","Moderate",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L300","v":29.162385762424382},{"$f":"'Solar - Utility PV'!M300","v":25.360386128901826},{"$f":"'Solar - Utility PV'!N300","v":24.424847855055948},{"$f":"'Solar - Utility PV'!O300","v":23.377564795192022},{"$f":"'Solar - Utility PV'!P300","v":22.340402795632517},{"$f":"'Solar - Utility PV'!Q300","v":21.313215845327463},{"$f":"'Solar - Utility PV'!R300","v":20.295860728348622},{"$f":"'Solar - Utility PV'!S300","v":19.288196957323617},{"$f":"'Solar - Utility PV'!T300","v":18.29008670876317},{"$f":"'Solar - Utility PV'!U300","v":17.301394760219289},{"$f":"'Solar - Utility PV'!V300","v":16.321988429213967},{"$f":"'Solar - Utility PV'!W300","v":15.351737513880547},{"$f":"'Solar - Utility PV'!X300","v":14.390514235262046},{"$f":"'Solar - Utility PV'!Y300","v":14.219401324381373},{"$f":"'Solar - Utility PV'!Z300","v":14.049323780766954},{"$f":"'Solar - Utility PV'!AA300","v":13.880272235587626},{"$f":"'Solar - Utility PV'!AB300","v":13.712237432707862},{"$f":"'Solar - Utility PV'!AC300","v":13.545210226998385},{"$f":"'Solar - Utility PV'!AD300","v":13.379181582677049},{"$f":"'Solar - Utility PV'!AE300","v":13.214142571679387},{"$f":"'Solar - Utility PV'!AF300","v":13.050084372058256},{"$f":"'Solar - Utility PV'!AG300","v":12.886998266411847},{"$f":"'Solar - Utility PV'!AH300","v":12.724875640339651},{"$f":"'Solar - Utility PV'!AI300","v":12.563707980925621},{"$f":"'Solar - Utility PV'!AJ300","v":12.403486875248127},{"$f":"'Solar - Utility PV'!AK300","v":12.244204008916064},{"$f":"'Solar - Utility PV'!AL300","v":12.085851164630572},{"$f":"'Solar - Utility PV'!AM300","v":11.928420220771944},{"$f":"'Solar - Utility PV'!AN300","v":11.771903150011056},{"$f":"'Solar - Utility PV'!AO300","v":11.616292017945012},{"$f":"'Solar - Utility PV'!AP300","v":11.461578981756293},{"$f":"'Solar - Utility PV'!AQ300","v":11.307756288895172},{"$f":"'Solar - Utility PV'!AR300","v":11.154816275784729}]
["RC3UtDaggett","RD","Conservative",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L301","v":29.162385762424382},{"$f":"'Solar - Utility PV'!M301","v":25.485344145444195},{"$f":"'Solar - Utility PV'!N301","v":25.306634819802007},{"$f":"'Solar - Utility PV'!O301","v":25.005309571036179},{"$f":"'Solar - Utility PV'!P301","v":24.703984322270347},{"$f":"'Solar - Utility PV'!Q301","v":24.402659073504523},{"$f":"'Solar - Utility PV'!R301","v":24.101333824738703},{"$f":"'Solar - Utility PV'!S301","v":23.800008575972871},{"$f":"'Solar - Utility PV'!T301","v":23.498683327207043},{"$f":"'Solar - Utility PV'!U301","v":23.197358078441216},{"$f":"'Solar - Utility PV'!V301","v":22.896032829675384},{"$f":"'Solar - Utility PV'!W301","v":22.594707580909564},{"$f":"'Solar - Utility PV'!X301","v":22.293382332143718},{"$f":"'Solar - Utility PV'!Y301","v":21.876108703430912},{"$f":"'Solar - Utility PV'!Z301","v":21.461287806921071},{"$f":"'Solar - Utility PV'!AA301","v":21.048898080265317},{"$f":"'Solar - Utility PV'!AB301","v":20.638918213120249},{"$f":"'Solar - Utility PV'!AC301","v":20.231327143477071},{"$f":"'Solar - Utility PV'!AD301","v":19.826104054054721},{"$f":"'Solar - Utility PV'!AE301","v":19.423228368755687},{"$f":"'Solar - Utility PV'!AF301","v":19.022679749183233},{"$f":"'Solar - Utility PV'!AG301","v":18.624438091218803},{"$f":"'Solar - Utility PV'!AH301","v":18.228483521658401},{"$f":"'Solar - Utility PV'!AI301","v":17.834796394906704},{"$f":"'Solar - Utility PV'!AJ301","v":17.443357289727913},{"$f":"'Solar - Utility PV'!AK301","v":17.054147006051998},{"$f":"'Solar - Utility PV'!AL301","v":16.667146561835409},{"$f":"'Solar - Utility PV'!AM301","v":16.282337189975063},{"$f":"'Solar - Utility PV'!AN301","v":15.899700335274646},{"$f":"'Solar - Utility PV'!AO301","v":15.519217651462116},{"$f":"'Solar - Utility PV'!AP301","v":15.140870998257464},{"$f":"'Solar - Utility PV'!AQ301","v":14.764642438489672},{"$f":"'Solar - Utility PV'!AR301","v":14.390514235262046}]
["RA3LaLTRG11","RD","Advanced",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L487","v":28.320707958687908},{"$f":"'Land-Based Wind'!M487","v":27.30313929423685},{"$f":"'Land-Based Wind'!N487","v":26.286736354891435},{"$f":"'Land-Based Wind'!O487","v":25.271473151651524},{"$f":"'Land-Based Wind'!P487","v":24.257324462359609},{"$f":"'Land-Based Wind'!Q487","v":23.244265803624401},{"$f":"'Land-Based Wind'!R487","v":22.232273403969039},{"$f":"'Land-Based Wind'!S487","v":21.221324178142066},{"$f":"'Land-Based Wind'!T487","v":20.211395702532673},{"$f":"'Land-Based Wind'!U487","v":19.202466191635523},{"$f":"'Land-Based Wind'!V487","v":18.194514475512921},{"$f":"'Land-Based Wind'!W487","v":17.18751997820566},{"$f":"'Land-Based Wind'!X487","v":16.181462697046047},{"$f":"'Land-Based Wind'!Y487","v":15.936454826120807},{"$f":"'Land-Based Wind'!Z487","v":15.691521070695559},{"$f":"'Land-Based Wind'!AA487","v":15.446661209088852},{"$f":"'Land-Based Wind'!AB487","v":15.201875020502408},{"$f":"'Land-Based Wind'!AC487","v":14.957162285016775},{"$f":"'Land-Based Wind'!AD487","v":14.712522783586923},{"$f":"'Land-Based Wind'!AE487","v":14.467956298037901},{"$f":"'Land-Based Wind'!AF487","v":14.223462611060539},{"$f":"'Land-Based Wind'!AG487","v":13.979041506207166},{"$f":"'Land-Based Wind'!AH487","v":13.734692767887303},{"$f":"'Land-Based Wind'!AI487","v":13.490416181363456},{"$f":"'Land-Based Wind'!AJ487","v":13.24621153274691},{"$f":"'Land-Based Wind'!AK487","v":13.002078608993523},{"$f":"'Land-Based Wind'!AL487","v":12.758017197899548},{"$f":"'Land-Based Wind'!AM487","v":12.514027088097517},{"$f":"'Land-Based Wind'!AN487","v":12.270108069052128},{"$f":"'Land-Based Wind'!AO487","v":12.02625993105613},{"$f":"'Land-Based Wind'!AP487","v":11.782482465226273},{"$f":"'Land-Based Wind'!AQ487","v":11.538775463499261},{"$f":"'Land-Based Wind'!AR487","v":11.295138718627731}]
["RM3LaLTRG11","RD","Moderate",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L488","v":28.320707958687908},{"$f":"'Land-Based Wind'!M488","v":27.761662962777237},{"$f":"'Land-Based Wind'!N488","v":27.202867426252404},{"$f":"'Land-Based Wind'!O488","v":26.644318826011293},{"$f":"'Land-Based Wind'!P488","v":26.086014672863246},{"$f":"'Land-Based Wind'!Q488","v":25.527952510961299},{"$f":"'Land-Based Wind'!R488","v":24.970129917245682},{"$f":"'Land-Based Wind'!S488","v":24.412544500898498},{"$f":"'Land-Based Wind'!T488","v":23.855193902809216},{"$f":"'Land-Based Wind'!U488","v":23.298075795050821},{"$f":"'Land-Based Wind'!V488","v":22.741187880366173},{"$f":"'Land-Based Wind'!W488","v":22.184527891664668},{"$f":"'Land-Based Wind'!X488","v":21.628093591528657},{"$f":"'Land-Based Wind'!Y488","v":21.417341974150329},{"$f":"'Land-Based Wind'!Z488","v":21.206612396850772},{"$f":"'Land-Based Wind'!AA488","v":20.995904826619402},{"$f":"'Land-Based Wind'!AB488","v":20.785219230511466},{"$f":"'Land-Based Wind'!AC488","v":20.574555575648017},{"$f":"'Land-Based Wind'!AD488","v":20.363913829215594},{"$f":"'Land-Based Wind'!AE488","v":20.153293958466193},{"$f":"'Land-Based Wind'!AF488","v":19.942695930717019},{"$f":"'Land-Based Wind'!AG488","v":19.732119713350343},{"$f":"'Land-Based Wind'!AH488","v":19.521565273813348},{"$f":"'Land-Based Wind'!AI488","v":19.31103257961799},{"$f":"'Land-Based Wind'!AJ488","v":19.100521598340791},{"$f":"'Land-Based Wind'!AK488","v":18.890032297622707},{"$f":"'Land-Based Wind'!AL488","v":18.679564645168963},{"$f":"'Land-Based Wind'!AM488","v":18.469118608748897},{"$f":"'Land-Based Wind'!AN488","v":18.258694156195777},{"$f":"'Land-Based Wind'!AO488","v":18.048291255406699},{"$f":"'Land-Based Wind'!AP488","v":17.837909874342355},{"$f":"'Land-Based Wind'!AQ488","v":17.627549981026931},{"$f":"'Land-Based Wind'!AR488","v":17.417211543547936}]
["RC3LaLTRG11","RD","Conservative",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L489","v":28.320707958687908},{"$f":"'Land-Based Wind'!M489","v":28.067404933768788},{"$f":"'Land-Based Wind'!N489","v":27.814125785567537},{"$f":"'Land-Based Wind'!O489","v":27.560870652831859},{"$f":"'Land-Based Wind'!P489","v":27.307639675386582},{"$f":"'Land-Based Wind'!Q489","v":27.054432994144115},{"$f":"'Land-Based Wind'!R489","v":26.801250751115017},{"$f":"'Land-Based Wind'!S489","v":26.548093089418757},{"$f":"'Land-Based Wind'!T489","v":26.294960153294511},{"$f":"'Land-Based Wind'!U489","v":26.041852088112194},{"$f":"'Land-Based Wind'!V489","v":25.788769040383517},{"$f":"'Land-Based Wind'!W489","v":25.535711157773243},{"$f":"'Land-Based Wind'!X489","v":25.2826785891105},{"$f":"'Land-Based Wind'!Y489","v":25.165949125806328},{"$f":"'Land-Based Wind'!Z489","v":25.049224143544933},{"$f":"'Land-Based Wind'!AA489","v":24.932503638968043},{"$f":"'Land-Based Wind'!AB489","v":24.81578760872074},{"$f":"'Land-Based Wind'!AC489","v":24.699076049451477},{"$f":"'Land-Based Wind'!AD489","v":24.582368957812033},{"$f":"'Land-Based Wind'!AE489","v":24.465666330457555},{"$f":"'Land-Based Wind'!AF489","v":24.348968164046507},{"$f":"'Land-Based Wind'!AG489","v":24.232274455240677},{"$f":"'Land-Based Wind'!AH489","v":24.115585200705222},{"$f":"'Land-Based Wind'!AI489","v":23.998900397108574},{"$f":"'Land-Based Wind'!AJ489","v":23.882220041122547},{"$f":"'Land-Based Wind'!AK489","v":23.765544129422214},{"$f":"'Land-Based Wind'!AL489","v":23.648872658685988},{"$f":"'Land-Based Wind'!AM489","v":23.532205625595594},{"$f":"'Land-Based Wind'!AN489","v":23.415543026836065},{"$f":"'Land-Based Wind'!AO489","v":23.298884859095715},{"$f":"'Land-Based Wind'!AP489","v":23.18223111906617},{"$f":"'Land-Based Wind'!AQ489","v":23.065581803442356},{"$f":"'Land-Based Wind'!AR489","v":22.948936908922462}]
["RA3LaLTRG22","RD","Advanced",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L490","v":29.924232447276182},{"$f":"'Land-Based Wind'!M490","v":28.807906922475624},{"$f":"'Land-Based Wind'!N490","v":27.693529888213121},{"$f":"'Land-Based Wind'!O490","v":26.581042723508602},{"$f":"'Land-Based Wind'!P490","v":25.470389135542828},{"$f":"'Land-Based Wind'!Q490","v":24.36151504521365},{"$f":"'Land-Based Wind'!R490","v":23.254368479377273},{"$f":"'Land-Based Wind'!S490","v":22.148899469323428},{"$f":"'Land-Based Wind'!T490","v":21.045059955067561},{"$f":"'Land-Based Wind'!U490","v":19.942803695075106},{"$f":"'Land-Based Wind'!V490","v":18.842086181061315},{"$f":"'Land-Based Wind'!W490","v":17.742864557536958},{"$f":"'Land-Based Wind'!X490","v":16.64509754579419},{"$f":"'Land-Based Wind'!Y490","v":16.396347961636799},{"$f":"'Land-Based Wind'!Z490","v":16.147722259612792},{"$f":"'Land-Based Wind'!AA490","v":15.899219884749938},{"$f":"'Land-Based Wind'!AB490","v":15.650840285385989},{"$f":"'Land-Based Wind'!AC490","v":15.402582913144032},{"$f":"'Land-Based Wind'!AD490","v":15.154447222908054},{"$f":"'Land-Based Wind'!AE490","v":14.906432672798765},{"$f":"'Land-Based Wind'!AF490","v":14.65853872414959},{"$f":"'Land-Based Wind'!AG490","v":14.410764841482914},{"$f":"'Land-Based Wind'!AH490","v":14.163110492486492},{"$f":"'Land-Based Wind'!AI490","v":13.915575147990124},{"$f":"'Land-Based Wind'!AJ490","v":13.668158281942466},{"$f":"'Land-Based Wind'!AK490","v":13.420859371388154},{"$f":"'Land-Based Wind'!AL490","v":13.173677896444975},{"$f":"'Land-Based Wind'!AM490","v":12.926613340281399},{"$f":"'Land-Based Wind'!AN490","v":12.679665189094187},{"$f":"'Land-Based Wind'!AO490","v":12.432832932086276},{"$f":"'Land-Based Wind'!AP490","v":12.186116061444805},{"$f":"'Land-Based Wind'!AQ490","v":11.939514072319364},{"$f":"'Land-Based Wind'!AR490","v":11.693026462800415}]
["RM3LaLTRG22","RD","Moderate",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L491","v":29.924232447276182},{"$f":"'Land-Based Wind'!M491","v":29.321852183600988},{"$f":"'Land-Based Wind'!N491","v":28.72000406703928},{"$f":"'Land-Based Wind'!O491","v":28.118679396963884},{"$f":"'Land-Based Wind'!P491","v":27.517869661393593},{"$f":"'Land-Based Wind'!Q491","v":26.917566531908097},{"$f":"'Land-Based Wind'!R491","v":26.317761858726318},{"$f":"'Land-Based Wind'!S491","v":25.718447665942357},{"$f":"'Land-Based Wind'!T491","v":25.119616146913106},{"$f":"'Land-Based Wind'!U491","v":24.521259659791813},{"$f":"'Land-Based Wind'!V491","v":23.923370723202478},{"$f":"'Land-Based Wind'!W491","v":23.325942012049605},{"$f":"'Land-Based Wind'!X491","v":22.72896635345877},{"$f":"'Land-Based Wind'!Y491","v":22.505018099220095},{"$f":"'Land-Based Wind'!Z491","v":22.28110691005784},{"$f":"'Land-Based Wind'!AA491","v":22.057232702762818},{"$f":"'Land-Based Wind'!AB491","v":21.833395394374698},{"$f":"'Land-Based Wind'!AC491","v":21.609594902181112},{"$f":"'Land-Based Wind'!AD491","v":21.385831143716711},{"$f":"'Land-Based Wind'!AE491","v":21.162104036762269},{"$f":"'Land-Based Wind'!AF491","v":20.938413499343717},{"$f":"'Land-Based Wind'!AG491","v":20.714759449731297},{"$f":"'Land-Based Wind'!AH491","v":20.49114180643857},{"$f":"'Land-Based Wind'!AI491","v":20.267560488221587},{"$f":"'Land-Based Wind'!AJ491","v":20.044015414077958},{"$f":"'Land-Based Wind'!AK491","v":19.82050650324593},{"$f":"'Land-Based Wind'!AL491","v":19.597033675203548},{"$f":"'Land-Based Wind'!AM491","v":19.37359684966771},{"$f":"'Land-Based Wind'!AN491","v":19.150195946593318},{"$f":"'Land-Based Wind'!AO491","v":18.926830886172393},{"$f":"'Land-Based Wind'!AP491","v":18.703501588833177},{"$f":"'Land-Based Wind'!AQ491","v":18.480207975239278},{"$f":"'Land-Based Wind'!AR491","v":18.256949966288804}]
["RC3LaLTRG22","RD","Conservative",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L492","v":29.924232447276182},{"$f":"'Land-Based Wind'!M492","v":29.64525083617281},{"$f":"'Land-Based Wind'!N492","v":29.366269354347505},{"$f":"'Land-Based Wind'!O492","v":29.087288001850897},{"$f":"'Land-Based Wind'!P492","v":28.808306778733655},{"$f":"'Land-Based Wind'!Q492","v":28.529325685046455},{"$f":"'Land-Based Wind'!R492","v":28.250344720840033},{"$f":"'Land-Based Wind'!S492","v":27.971363886165101},{"$f":"'Land-Based Wind'!T492","v":27.692383181072461},{"$f":"'Land-Based Wind'!U492","v":27.413402605612891},{"$f":"'Land-Based Wind'!V492","v":27.134422159837207},{"$f":"'Land-Based Wind'!W492","v":26.855441843796267},{"$f":"'Land-Based Wind'!X492","v":26.576461657540943},{"$f":"'Land-Based Wind'!Y492","v":26.451688902740116},{"$f":"'Land-Based Wind'!Z492","v":26.326923809550024},{"$f":"'Land-Based Wind'!AA492","v":26.202166369361045},{"$f":"'Land-Based Wind'!AB492","v":26.077416573576439},{"$f":"'Land-Based Wind'!AC492","v":25.952674413612367},{"$f":"'Land-Based Wind'!AD492","v":25.827939880897787},{"$f":"'Land-Based Wind'!AE492","v":25.703212966874531},{"$f":"'Land-Based Wind'!AF492","v":25.578493662997197},{"$f":"'Land-Based Wind'!AG492","v":25.453781960733153},{"$f":"'Land-Based Wind'!AH492","v":25.329077851562584},{"$f":"'Land-Based Wind'!AI492","v":25.204381326978297},{"$f":"'Land-Based Wind'!AJ492","v":25.079692378485888},{"$f":"'Land-Based Wind'!AK492","v":24.95501099760358},{"$f":"'Land-Based Wind'!AL492","v":24.830337175862294},{"$f":"'Land-Based Wind'!AM492","v":24.705670904805565},{"$f":"'Land-Based Wind'!AN492","v":24.581012175989532},{"$f":"'Land-Based Wind'!AO492","v":24.456360980982915},{"$f":"'Land-Based Wind'!AP492","v":24.331717311367004},{"$f":"'Land-Based Wind'!AQ492","v":24.20708115873564},{"$f":"'Land-Based Wind'!AR492","v":24.082452514695163}]
["RA3LaLTRG33","RD","Advanced",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L493","v":30.804665694583491},{"$f":"'Land-Based Wind'!M493","v":29.649793716634804},{"$f":"'Land-Based Wind'!N493","v":28.497490172349565},{"$f":"'Land-Based Wind'!O493","v":27.347664145184456},{"$f":"'Land-Based Wind'!P493","v":26.200228959533611},{"$f":"'Land-Based Wind'!Q493","v":25.055101936298126},{"$f":"'Land-Based Wind'!R493","v":23.912204165168333},{"$f":"'Land-Based Wind'!S493","v":22.771460292300958},{"$f":"'Land-Based Wind'!T493","v":21.632798322190258},{"$f":"'Land-Based Wind'!U493","v":20.496149432638443},{"$f":"'Land-Based Wind'!V493","v":19.361447801825946},{"$f":"'Land-Based Wind'!W493","v":18.228630446568332},{"$f":"'Land-Based Wind'!X493","v":17.09763707092462},{"$f":"'Land-Based Wind'!Y493","v":16.835492718776599},{"$f":"'Land-Based Wind'!Z493","v":16.573522913709979},{"$f":"'Land-Based Wind'!AA493","v":16.311726614688482},{"$f":"'Land-Based Wind'!AB493","v":16.050102788938037},{"$f":"'Land-Based Wind'!AC493","v":15.788650411864952},{"$f":"'Land-Based Wind'!AD493","v":15.527368466975091},{"$f":"'Land-Based Wind'!AE493","v":15.266255945793999},{"$f":"'Land-Based Wind'!AF493","v":15.005311847787961},{"$f":"'Land-Based Wind'!AG493","v":14.744535180286004},{"$f":"'Land-Based Wind'!AH493","v":14.48392495840282},{"$f":"'Land-Based Wind'!AI493","v":14.223480204962545},{"$f":"'Land-Based Wind'!AJ493","v":13.963199950423537},{"$f":"'Land-Based Wind'!AK493","v":13.703083232803912},{"$f":"'Land-Based Wind'!AL493","v":13.443129097608033},{"$f":"'Land-Based Wind'!AM493","v":13.183336597753819},{"$f":"'Land-Based Wind'!AN493","v":12.92370479350091},{"$f":"'Land-Based Wind'!AO493","v":12.66423275237967},{"$f":"'Land-Based Wind'!AP493","v":12.404919549120992},{"$f":"'Land-Based Wind'!AQ493","v":12.145764265586948},{"$f":"'Land-Based Wind'!AR493","v":11.886765990702195}]
["RM3LaLTRG33","RD","Moderate",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L494","v":30.804665694583491},{"$f":"'Land-Based Wind'!M494","v":30.181485151765841},{"$f":"'Land-Based Wind'!N494","v":29.559116262540265},{"$f":"'Land-Based Wind'!O494","v":28.937541815608316},{"$f":"'Land-Based Wind'!P494","v":28.316745082882022},{"$f":"'Land-Based Wind'!Q494","v":27.696709802644243},{"$f":"'Land-Based Wind'!R494","v":27.077420163408497},{"$f":"'Land-Based Wind'!S494","v":26.458860788444348},{"$f":"'Land-Based Wind'!T494","v":25.841016720936771},{"$f":"'Land-Based Wind'!U494","v":25.223873409749274},{"$f":"'Land-Based Wind'!V494","v":24.60741669576235},{"$f":"'Land-Based Wind'!W494","v":23.991632798760278},{"$f":"'Land-Based Wind'!X494","v":23.376508304840872},{"$f":"'Land-Based Wind'!Y494","v":23.141598796225932},{"$f":"'Land-Based Wind'!Z494","v":22.906741616717984},{"$f":"'Land-Based Wind'!AA494","v":22.671936609799264},{"$f":"'Land-Based Wind'!AB494","v":22.437183619575571},{"$f":"'Land-Based Wind'!AC494","v":22.202482490773189},{"$f":"'Land-Based Wind'!AD494","v":21.967833068735818},{"$f":"'Land-Based Wind'!AE494","v":21.733235199421422},{"$f":"'Land-Based Wind'!AF494","v":21.498688729399301},{"$f":"'Land-Based Wind'!AG494","v":21.264193505846968},{"$f":"'Land-Based Wind'!AH494","v":21.029749376547198},{"$f":"'Land-Based Wind'!AI494","v":20.795356189884981},{"$f":"'Land-Based Wind'!AJ494","v":20.561013794844605},{"$f":"'Land-Based Wind'!AK494","v":20.326722041006661},{"$f":"'Land-Based Wind'!AL494","v":20.092480778545099},{"$f":"'Land-Based Wind'!AM494","v":19.858289858224321},{"$f":"'Land-Based Wind'!AN494","v":19.62414913139628},{"$f":"'Land-Based Wind'!AO494","v":19.390058449997564},{"$f":"'Land-Based Wind'!AP494","v":19.156017666546578},{"$f":"'Land-Based Wind'!AQ494","v":18.922026634140607},{"$f":"'Land-Based Wind'!AR494","v":18.68808520645306}]
["RC3LaLTRG33","RD","Conservative",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L495","v":30.804665694583491},{"$f":"'Land-Based Wind'!M495","v":30.517241135148367},{"$f":"'Land-Based Wind'!N495","v":30.229830445174237},{"$f":"'Land-Based Wind'!O495","v":29.942433567794456},{"$f":"'Land-Based Wind'!P495","v":29.655050446452847},{"$f":"'Land-Based Wind'!Q495","v":29.367681024901543},{"$f":"'Land-Based Wind'!R495","v":29.080325247198953},{"$f":"'Land-Based Wind'!S495","v":28.792983057707644},{"$f":"'Land-Based Wind'!T495","v":28.505654401092258},{"$f":"'Land-Based Wind'!U495","v":28.2183392223175},{"$f":"'Land-Based Wind'!V495","v":27.931037466646092},{"$f":"'Land-Based Wind'!W495","v":27.643749079636763},{"$f":"'Land-Based Wind'!X495","v":27.356474007142232},{"$f":"'Land-Based Wind'!Y495","v":27.221935244231162},{"$f":"'Land-Based Wind'!Z495","v":27.087407449698983},{"$f":"'Land-Based Wind'!AA495","v":26.952890607117769},{"$f":"'Land-Based Wind'!AB495","v":26.818384700092395},{"$f":"'Land-Based Wind'!AC495","v":26.683889712260424},{"$f":"'Land-Based Wind'!AD495","v":26.54940562729206},{"$f":"'Land-Based Wind'!AE495","v":26.414932428890044},{"$f":"'Land-Based Wind'!AF495","v":26.280470100789575},{"$f":"'Land-Based Wind'!AG495","v":26.146018626758277},{"$f":"'Land-Based Wind'!AH495","v":26.011577990596024},{"$f":"'Land-Based Wind'!AI495","v":25.877148176134927},{"$f":"'Land-Based Wind'!AJ495","v":25.742729167239279},{"$f":"'Land-Based Wind'!AK495","v":25.608320947805382},{"$f":"'Land-Based Wind'!AL495","v":25.473923501761551},{"$f":"'Land-Based Wind'!AM495","v":25.339536813068005},{"$f":"'Land-Based Wind'!AN495","v":25.205160865716771},{"$f":"'Land-Based Wind'!AO495","v":25.07079564373165},{"$f":"'Land-Based Wind'!AP495","v":24.936441131168078},{"$f":"'Land-Based Wind'!AQ495","v":24.802097312113094},{"$f":"'Land-Based Wind'!AR495","v":24.667764170685263}]
["RA3LaLTRG44","RD","Advanced",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L496","v":31.881325256238593},{"$f":"'Land-Based Wind'!M496","v":30.674639813851897},{"$f":"'Land-Based Wind'!N496","v":29.47099156375528},{"$f":"'Land-Based Wind'!O496","v":28.270263065818785},{"$f":"'Land-Based Wind'!P496","v":27.072342857660328},{"$f":"'Land-Based Wind'!Q496","v":25.877125079087605},{"$f":"'Land-Based Wind'!R496","v":24.684509124502409},{"$f":"'Land-Based Wind'!S496","v":23.494399320868293},{"$f":"'Land-Based Wind'!T496","v":22.306704629074584},{"$f":"'Land-Based Wind'!U496","v":21.12133836673755},{"$f":"'Land-Based Wind'!V496","v":19.93821795066459},{"$f":"'Land-Based Wind'!W496","v":18.757264657373117},{"$f":"'Land-Based Wind'!X496","v":17.578403400204643},{"$f":"'Land-Based Wind'!Y496","v":17.304038470338647},{"$f":"'Land-Based Wind'!Z496","v":17.029904112201283},{"$f":"'Land-Based Wind'!AA496","v":16.755998609377702},{"$f":"'Land-Based Wind'!AB496","v":16.482320262447253},{"$f":"'Land-Based Wind'!AC496","v":16.208867388773694},{"$f":"'Land-Based Wind'!AD496","v":15.935638322298468},{"$f":"'Land-Based Wind'!AE496","v":15.662631413337079},{"$f":"'Land-Based Wind'!AF496","v":15.389845028378389},{"$f":"'Land-Based Wind'!AG496","v":15.117277549886925},{"$f":"'Land-Based Wind'!AH496","v":14.844927376108053},{"$f":"'Land-Based Wind'!AI496","v":14.572792920875978},{"$f":"'Land-Based Wind'!AJ496","v":14.300872613424593},{"$f":"'Land-Based Wind'!AK496","v":14.029164898201005},{"$f":"'Land-Based Wind'!AL496","v":13.757668234681834},{"$f":"'Land-Based Wind'!AM496","v":13.486381097192094},{"$f":"'Land-Based Wind'!AN496","v":13.215301974726776},{"$f":"'Land-Based Wind'!AO496","v":12.944429370774911},{"$f":"'Land-Based Wind'!AP496","v":12.67376180314621},{"$f":"'Land-Based Wind'!AQ496","v":12.403297803800168},{"$f":"'Land-Based Wind'!AR496","v":12.133035918677631}]
["RM3LaLTRG44","RD","Moderate",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L497","v":31.881325256238593},{"$f":"'Land-Based Wind'!M497","v":31.225624531712796},{"$f":"'Land-Based Wind'!N497","v":30.57093707543898},{"$f":"'Land-Based Wind'!O497","v":29.917238619695393},{"$f":"'Land-Based Wind'!P497","v":29.264505665570223},{"$f":"'Land-Based Wind'!Q497","v":28.612715452755577},{"$f":"'Land-Based Wind'!R497","v":27.961845930754553},{"$f":"'Land-Based Wind'!S497","v":27.311875731424738},{"$f":"'Land-Based Wind'!T497","v":26.662784142786535},{"$f":"'Land-Based Wind'!U497","v":26.014551084028493},{"$f":"'Land-Based Wind'!V497","v":25.367157081646745},{"$f":"'Land-Based Wind'!W497","v":24.720583246658641},{"$f":"'Land-Based Wind'!X497","v":24.074811252834639},{"$f":"'Land-Based Wind'!Y497","v":23.832268339320361},{"$f":"'Land-Based Wind'!Z497","v":23.589794720599002},{"$f":"'Land-Based Wind'!AA497","v":23.347390137785894},{"$f":"'Land-Based Wind'!AB497","v":23.105054333284379},{"$f":"'Land-Based Wind'!AC497","v":22.862787050777769},{"$f":"'Land-Based Wind'!AD497","v":22.620588035221402},{"$f":"'Land-Based Wind'!AE497","v":22.378457032834806},{"$f":"'Land-Based Wind'!AF497","v":22.136393791093838},{"$f":"'Land-Based Wind'!AG497","v":21.894398058722913},{"$f":"'Land-Based Wind'!AH497","v":21.652469585687349},{"$f":"'Land-Based Wind'!AI497","v":21.410608123185646},{"$f":"'Land-Based Wind'!AJ497","v":21.168813423641932},{"$f":"'Land-Based Wind'!AK497","v":20.927085240698435},{"$f":"'Land-Based Wind'!AL497","v":20.685423329207993},{"$f":"'Land-Based Wind'!AM497","v":20.443827445226585},{"$f":"'Land-Based Wind'!AN497","v":20.202297346006027},{"$f":"'Land-Based Wind'!AO497","v":19.960832789986618},{"$f":"'Land-Based Wind'!AP497","v":19.719433536789857},{"$f":"'Land-Based Wind'!AQ497","v":19.478099347211266},{"$f":"'Land-Based Wind'!AR497","v":19.236829983213227}]
["RC3LaLTRG44","RD","Conservative",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L498","v":31.881325256238593},{"$f":"'Land-Based Wind'!M498","v":31.573275282842584},{"$f":"'Land-Based Wind'!N498","v":31.265263323760792},{"$f":"'Land-Based Wind'!O498","v":30.957289126693404},{"$f":"'Land-Based Wind'!P498","v":30.649352441568297},{"$f":"'Land-Based Wind'!Q498","v":30.341453020516614},{"$f":"'Land-Based Wind'!R498","v":30.033590617848457},{"$f":"'Land-Based Wind'!S498","v":29.72576499002907},{"$f":"'Land-Based Wind'!T498","v":29.417975895655207},{"$f":"'Land-Based Wind'!U498","v":29.110223095431898},{"$f":"'Land-Based Wind'!V498","v":28.802506352149468},{"$f":"'Land-Based Wind'!W498","v":28.494825430660871},{"$f":"'Land-Based Wind'!X498","v":28.187180097859319},{"$f":"'Land-Based Wind'!Y498","v":28.048131321393932},{"$f":"'Land-Based Wind'!Z498","v":27.909097254838926},{"$f":"'Land-Based Wind'!AA498","v":27.770077870664839},{"$f":"'Land-Based Wind'!AB498","v":27.631073141410837},{"$f":"'Land-Based Wind'!AC498","v":27.492083039684562},{"$f":"'Land-Based Wind'!AD498","v":27.353107538161868},{"$f":"'Land-Based Wind'!AE498","v":27.214146609586638},{"$f":"'Land-Based Wind'!AF498","v":27.075200226770484},{"$f":"'Land-Based Wind'!AG498","v":26.936268362592706},{"$f":"'Land-Based Wind'!AH498","v":26.797350989999924},{"$f":"'Land-Based Wind'!AI498","v":26.658448082005954},{"$f":"'Land-Based Wind'!AJ498","v":26.519559611691562},{"$f":"'Land-Based Wind'!AK498","v":26.38068555220427},{"$f":"'Land-Based Wind'!AL498","v":26.24182587675816},{"$f":"'Land-Based Wind'!AM498","v":26.102980558633664},{"$f":"'Land-Based Wind'!AN498","v":25.964149571177316},{"$f":"'Land-Based Wind'!AO498","v":25.825332887801611},{"$f":"'Land-Based Wind'!AP498","v":25.686530481984782},{"$f":"'Land-Based Wind'!AQ498","v":25.547742327270551},{"$f":"'Land-Based Wind'!AR498","v":25.408968397268012}]
["RA3LaLTRG55","RD","Advanced",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L499","v":34.072294336349003},{"$f":"'Land-Based Wind'!M499","v":32.734576817586159},{"$f":"'Land-Based Wind'!N499","v":31.400387052138022},{"$f":"'Land-Based Wind'!O499","v":30.069578695313648},{"$f":"'Land-Based Wind'!P499","v":28.742013386600235},{"$f":"'Land-Based Wind'!Q499","v":27.417560212495186},{"$f":"'Land-Based Wind'!R499","v":26.096095212130631},{"$f":"'Land-Based Wind'!S499","v":24.77750092176532},{"$f":"'Land-Based Wind'!T499","v":23.461665954624895},{"$f":"'Land-Based Wind'!U499","v":22.148484612931213},{"$f":"'Land-Based Wind'!V499","v":20.837856529279954},{"$f":"'Land-Based Wind'!W499","v":19.529686334808499},{"$f":"'Land-Based Wind'!X499","v":18.223883351848212},{"$f":"'Land-Based Wind'!Y499","v":17.942303822584538},{"$f":"'Land-Based Wind'!Z499","v":17.661018894708089},{"$f":"'Land-Based Wind'!AA499","v":17.380025940456225},{"$f":"'Land-Based Wind'!AB499","v":17.099322363225578},{"$f":"'Land-Based Wind'!AC499","v":16.818905597111524},{"$f":"'Land-Based Wind'!AD499","v":16.538773106455857},{"$f":"'Land-Based Wind'!AE499","v":16.258922385402428},{"$f":"'Land-Based Wind'!AF499","v":15.979350957460602},{"$f":"'Land-Based Wind'!AG499","v":15.700056375076327},{"$f":"'Land-Based Wind'!AH499","v":15.42103621921075},{"$f":"'Land-Based Wind'!AI499","v":15.14228809892615},{"$f":"'Land-Based Wind'!AJ499","v":14.863809650979071},{"$f":"'Land-Based Wind'!AK499","v":14.585598539420477},{"$f":"'Land-Based Wind'!AL499","v":14.307652455202865},{"$f":"'Land-Based Wind'!AM499","v":14.029969115794115},{"$f":"'Land-Based Wind'!AN499","v":13.752546264797971},{"$f":"'Land-Based Wind'!AO499","v":13.475381671581021},{"$f":"'Land-Based Wind'!AP499","v":13.198473130906057},{"$f":"'Land-Based Wind'!AQ499","v":12.921818462571691},{"$f":"'Land-Based Wind'!AR499","v":12.645415511058038}]
["RM3LaLTRG55","RD","Moderate",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L500","v":34.072294336349003},{"$f":"'Land-Based Wind'!M500","v":33.31070456390507},{"$f":"'Land-Based Wind'!N500","v":32.55033125431909},{"$f":"'Land-Based Wind'!O500","v":31.791142548094328},{"$f":"'Land-Based Wind'!P500","v":31.033107688650766},{"$f":"'Land-Based Wind'!Q500","v":30.276196975008492},{"$f":"'Land-Based Wind'!R500","v":29.52038171688622},{"$f":"'Land-Based Wind'!S500","v":28.765634192072447},{"$f":"'Land-Based Wind'!T500","v":28.011927605936148},{"$f":"'Land-Based Wind'!U500","v":27.259236052952765},{"$f":"'Land-Based Wind'!V500","v":26.507534480129372},{"$f":"'Land-Based Wind'!W500","v":25.756798652220677},{"$f":"'Land-Based Wind'!X500","v":25.007005118634204},{"$f":"'Land-Based Wind'!Y500","v":24.774641603647598},{"$f":"'Land-Based Wind'!Z500","v":24.542366863546231},{"$f":"'Land-Based Wind'!AA500","v":24.310180500632747},{"$f":"'Land-Based Wind'!AB500","v":24.078082119581751},{"$f":"'Land-Based Wind'!AC500","v":23.846071327422152},{"$f":"'Land-Based Wind'!AD500","v":23.614147733519644},{"$f":"'Land-Based Wind'!AE500","v":23.382310949559372},{"$f":"'Land-Based Wind'!AF500","v":23.150560589528752},{"$f":"'Land-Based Wind'!AG500","v":22.918896269700426},{"$f":"'Land-Based Wind'!AH500","v":22.687317608615356},{"$f":"'Land-Based Wind'!AI500","v":22.455824227066131},{"$f":"'Land-Based Wind'!AJ500","v":22.224415748080332},{"$f":"'Land-Based Wind'!AK500","v":21.993091796904135},{"$f":"'Land-Based Wind'!AL500","v":21.761852000985972},{"$f":"'Land-Based Wind'!AM500","v":21.530695989960407},{"$f":"'Land-Based Wind'!AN500","v":21.299623395632111},{"$f":"'Land-Based Wind'!AO500","v":21.068633851959994},{"$f":"'Land-Based Wind'!AP500","v":20.837726995041471},{"$f":"'Land-Based Wind'!AQ500","v":20.606902463096869},{"$f":"'Land-Based Wind'!AR500","v":20.376159896453984}]
["RC3LaLTRG55","RD","Conservative",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L501","v":34.072294336349003},{"$f":"'Land-Based Wind'!M501","v":33.673956350375271},{"$f":"'Land-Based Wind'!N501","v":33.275686222522921},{"$f":"'Land-Based Wind'!O501","v":32.877483365775866},{"$f":"'Land-Based Wind'!P501","v":32.479347199869324},{"$f":"'Land-Based Wind'!Q501","v":32.081277151193007},{"$f":"'Land-Based Wind'!R501","v":31.683272652696004},{"$f":"'Land-Based Wind'!S501","v":31.285333143793284},{"$f":"'Land-Based Wind'!T501","v":30.887458070273855},{"$f":"'Land-Based Wind'!U501","v":30.48964688421032},{"$f":"'Land-Based Wind'!V501","v":30.091899043870185},{"$f":"'Land-Based Wind'!W501","v":29.694214013628482},{"$f":"'Land-Based Wind'!X501","v":29.296591263881972},{"$f":"'Land-Based Wind'!Y501","v":29.178493025856497},{"$f":"'Land-Based Wind'!Z501","v":29.060413861199532},{"$f":"'Land-Based Wind'!AA501","v":28.942353727092332},{"$f":"'Land-Based Wind'!AB501","v":28.824312580844243},{"$f":"'Land-Based Wind'!AC501","v":28.706290379892188},{"$f":"'Land-Based Wind'!AD501","v":28.588287081800203},{"$f":"'Land-Based Wind'!AE501","v":28.470302644258997},{"$f":"'Land-Based Wind'!AF501","v":28.352337025085404},{"$f":"'Land-Based Wind'!AG501","v":28.234390182222008},{"$f":"'Land-Based Wind'!AH501","v":28.116462073736589},{"$f":"'Land-Based Wind'!AI501","v":27.998552657821712},{"$f":"'Land-Based Wind'!AJ501","v":27.880661892794247},{"$f":"'Land-Based Wind'!AK501","v":27.762789737094895},{"$f":"'Land-Based Wind'!AL501","v":27.644936149287737},{"$f":"'Land-Based Wind'!AM501","v":27.527101088059801},{"$f":"'Land-Based Wind'!AN501","v":27.409284512220566},{"$f":"'Land-Based Wind'!AO501","v":27.291486380701528},{"$f":"'Land-Based Wind'!AP501","v":27.173706652555744},{"$f":"'Land-Based Wind'!AQ501","v":27.055945286957407},{"$f":"'Land-Based Wind'!AR501","v":26.938202243201353}]
["RA3LaLTRG66","RD","Advanced",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L502","v":38.227826223379239},{"$f":"'Land-Based Wind'!M502","v":36.686789290891291},{"$f":"'Land-Based Wind'!N502","v":35.150061452483506},{"$f":"'Land-Based Wind'!O502","v":33.617448034452508},{"$f":"'Land-Based Wind'!P502","v":32.088765915595403},{"$f":"'Land-Based Wind'!Q502","v":30.563842682789005},{"$f":"'Land-Based Wind'!R502","v":29.042515859568443},{"$f":"'Land-Based Wind'!S502","v":27.524632200447382},{"$f":"'Land-Based Wind'!T502","v":26.010047044535114},{"$f":"'Land-Based Wind'!U502","v":24.498623722717625},{"$f":"'Land-Based Wind'!V502","v":22.990233013294716},{"$f":"'Land-Based Wind'!W502","v":21.484752641514628},{"$f":"'Land-Based Wind'!X502","v":19.982066818930697},{"$f":"'Land-Based Wind'!Y502","v":19.660608594460133},{"$f":"'Land-Based Wind'!Z502","v":19.339524639451025},{"$f":"'Land-Based Wind'!AA502","v":19.018811064908494},{"$f":"'Land-Based Wind'!AB502","v":18.698464035531835},{"$f":"'Land-Based Wind'!AC502","v":18.378479768791092},{"$f":"'Land-Based Wind'!AD502","v":18.058854534022519},{"$f":"'Land-Based Wind'!AE502","v":17.739584651542653},{"$f":"'Land-Based Wind'!AF502","v":17.420666491780455},{"$f":"'Land-Based Wind'!AG502","v":17.102096474427118},{"$f":"'Land-Based Wind'!AH502","v":16.78387106760313},{"$f":"'Land-Based Wind'!AI502","v":16.465986787042191},{"$f":"'Land-Based Wind'!AJ502","v":16.148440195291546},{"$f":"'Land-Based Wind'!AK502","v":15.831227900928425},{"$f":"'Land-Based Wind'!AL502","v":15.514346557792134},{"$f":"'Land-Based Wind'!AM502","v":15.197792864231483},{"$f":"'Land-Based Wind'!AN502","v":14.881563562367162},{"$f":"'Land-Based Wind'!AO502","v":14.565655437368772},{"$f":"'Land-Based Wind'!AP502","v":14.250065316746102},{"$f":"'Land-Based Wind'!AQ502","v":13.93479006965439},{"$f":"'Land-Based Wind'!AR502","v":13.619826606213179}]
["RM3LaLTRG66","RD","Moderate",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L503","v":38.227826223379239},{"$f":"'Land-Based Wind'!M503","v":37.498735893224669},{"$f":"'Land-Based Wind'!N503","v":36.771393900715815},{"$f":"'Land-Based Wind'!O503","v":36.045745120586147},{"$f":"'Land-Based Wind'!P503","v":35.321736720939484},{"$f":"'Land-Based Wind'!Q503","v":34.599318045214225},{"$f":"'Land-Based Wind'!R503","v":33.878440501363201},{"$f":"'Land-Based Wind'!S503","v":33.159057457740047},{"$f":"'Land-Based Wind'!T503","v":32.441124145223291},{"$f":"'Land-Based Wind'!U503","v":31.724597565146201},{"$f":"'Land-Based Wind'!V503","v":31.009436402634904},{"$f":"'Land-Based Wind'!W503","v":30.29560094498742},{"$f":"'Land-Based Wind'!X503","v":29.583053004755094},{"$f":"'Land-Based Wind'!Y503","v":29.228705842596934},{"$f":"'Land-Based Wind'!Z503","v":28.874470806718914},{"$f":"'Land-Based Wind'!AA503","v":28.520347311532426},{"$f":"'Land-Based Wind'!AB503","v":28.166334775519459},{"$f":"'Land-Based Wind'!AC503","v":27.812432621197324},{"$f":"'Land-Based Wind'!AD503","v":27.458640275083702},{"$f":"'Land-Based Wind'!AE503","v":27.104957167662096},{"$f":"'Land-Based Wind'!AF503","v":26.75138273334753},{"$f":"'Land-Based Wind'!AG503","v":26.39791641045279},{"$f":"'Land-Based Wind'!AH503","v":26.044557641154825},{"$f":"'Land-Based Wind'!AI503","v":25.691305871461591},{"$f":"'Land-Based Wind'!AJ503","v":25.338160551179246},{"$f":"'Land-Based Wind'!AK503","v":24.985121133879598},{"$f":"'Land-Based Wind'!AL503","v":24.632187076868028},{"$f":"'Land-Based Wind'!AM503","v":24.279357841151587},{"$f":"'Land-Based Wind'!AN503","v":23.926632891407507},{"$f":"'Land-Based Wind'!AO503","v":23.574011695952024},{"$f":"'Land-Based Wind'!AP503","v":23.221493726709511},{"$f":"'Land-Based Wind'!AQ503","v":22.869078459181914},{"$f":"'Land-Based Wind'!AR503","v":22.51676537241849}]
["RC3LaLTRG66","RD","Conservative",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L504","v":38.227826223379239},{"$f":"'Land-Based Wind'!M504","v":37.885569921864224},{"$f":"'Land-Based Wind'!N504","v":37.543435269027484},{"$f":"'Land-Based Wind'!O504","v":37.201420908529194},{"$f":"'Land-Based Wind'!P504","v":36.859525504118523},{"$f":"'Land-Based Wind'!Q504","v":36.517747739263001},{"$f":"'Land-Based Wind'!R504","v":36.176086316786218},{"$f":"'Land-Based Wind'!S504","v":35.834539958513332},{"$f":"'Land-Based Wind'!T504","v":35.493107404924416},{"$f":"'Land-Based Wind'!U504","v":35.151787414815431},{"$f":"'Land-Based Wind'!V504","v":34.810578764966429},{"$f":"'Land-Based Wind'!W504","v":34.469480249817018},{"$f":"'Land-Based Wind'!X504","v":34.128490681148833},{"$f":"'Land-Based Wind'!Y504","v":33.913934462938151},{"$f":"'Land-Based Wind'!Z504","v":33.699402850149838},{"$f":"'Land-Based Wind'!AA504","v":33.484895778363793},{"$f":"'Land-Based Wind'!AB504","v":33.270413183384548},{"$f":"'Land-Based Wind'!AC504","v":33.055955001240363},{"$f":"'Land-Based Wind'!AD504","v":32.84152116818224},{"$f":"'Land-Based Wind'!AE504","v":32.627111620682903},{"$f":"'Land-Based Wind'!AF504","v":32.412726295435931},{"$f":"'Land-Based Wind'!AG504","v":32.198365129354727},{"$f":"'Land-Based Wind'!AH504","v":31.984028059571557},{"$f":"'Land-Based Wind'!AI504","v":31.769715023436632},{"$f":"'Land-Based Wind'!AJ504","v":31.555425958517194},{"$f":"'Land-Based Wind'!AK504","v":31.341160802596505},{"$f":"'Land-Based Wind'!AL504","v":31.126919493672954},{"$f":"'Land-Based Wind'!AM504","v":30.912701969959151},{"$f":"'Land-Based Wind'!AN504","v":30.698508169880956},{"$f":"'Land-Based Wind'!AO504","v":30.484338032076572},{"$f":"'Land-Based Wind'!AP504","v":30.270191495395657},{"$f":"'Land-Based Wind'!AQ504","v":30.056068498898387},{"$f":"'Land-Based Wind'!AR504","v":29.841968981854542}]
["RA3LaLTRG77","RD","Advanced",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L505","v":45.611145136580284},{"$f":"'Land-Based Wind'!M505","v":43.597801749895233},{"$f":"'Land-Based Wind'!N505","v":41.589746094165584},{"$f":"'Land-Based Wind'!O505","v":39.586721679603272},{"$f":"'Land-Based Wind'!P505","v":37.58848834106206},{"$f":"'Land-Based Wind'!Q505","v":35.594820959624066},{"$f":"'Land-Based Wind'!R505","v":33.605508302471549},{"$f":"'Land-Based Wind'!S505","v":31.620351968469677},{"$f":"'Land-Based Wind'!T505","v":29.639165428390328},{"$f":"'Land-Based Wind'!U505","v":27.661773150012685},{"$f":"'Land-Based Wind'!V505","v":25.68800979947089},{"$f":"'Land-Based Wind'!W505","v":23.717719511207214},{"$f":"'Land-Based Wind'!X505","v":21.750755219752357},{"$f":"'Land-Based Wind'!Y505","v":21.424747273350317},{"$f":"'Land-Based Wind'!Z505","v":21.099216795473684},{"$f":"'Land-Based Wind'!AA505","v":20.774158124440355},{"$f":"'Land-Based Wind'!AB505","v":20.449565687728551},{"$f":"'Land-Based Wind'!AC505","v":20.125434000228612},{"$f":"'Land-Based Wind'!AD505","v":19.801757662535707},{"$f":"'Land-Based Wind'!AE505","v":19.478531359282435},{"$f":"'Land-Based Wind'!AF505","v":19.155749857510202},{"$f":"'Land-Based Wind'!AG505","v":18.833408005078301},{"$f":"'Land-Based Wind'!AH505","v":18.511500729109731},{"$f":"'Land-Based Wind'!AI505","v":18.190023034472716},{"$f":"'Land-Based Wind'!AJ505","v":17.868970002297061},{"$f":"'Land-Based Wind'!AK505","v":17.548336788524267},{"$f":"'Land-Based Wind'!AL505","v":17.228118622490658},{"$f":"'Land-Based Wind'!AM505","v":16.908310805542595},{"$f":"'Land-Based Wind'!AN505","v":16.588908709682869},{"$f":"'Land-Based Wind'!AO505","v":16.26990777624756},{"$f":"'Land-Based Wind'!AP505","v":15.951303514612523},{"$f":"'Land-Based Wind'!AQ505","v":15.633091500928677},{"$f":"'Land-Based Wind'!AR505","v":15.315267376885457}]
["RM3LaLTRG77","RD","Moderate",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L506","v":45.611145136580284},{"$f":"'Land-Based Wind'!M506","v":44.519512484004608},{"$f":"'Land-Based Wind'!N506","v":43.42978526232978},{"$f":"'Land-Based Wind'!O506","v":42.341903809005977},{"$f":"'Land-Based Wind'!P506","v":41.255810926613094},{"$f":"'Land-Based Wind'!Q506","v":40.171451756845187},{"$f":"'Land-Based Wind'!R506","v":39.088773662146544},{"$f":"'Land-Based Wind'!S506","v":38.007726114463367},{"$f":"'Land-Based Wind'!T506","v":36.928260590616517},{"$f":"'Land-Based Wind'!U506","v":35.850330473840316},{"$f":"'Land-Based Wind'!V506","v":34.773890961067593},{"$f":"'Land-Based Wind'!W506","v":33.698898975573286},{"$f":"'Land-Based Wind'!X506","v":32.62531308461903},{"$f":"'Land-Based Wind'!Y506","v":32.311912194407235},{"$f":"'Land-Based Wind'!Z506","v":31.998656337660805},{"$f":"'Land-Based Wind'!AA506","v":31.685544649368996},{"$f":"'Land-Based Wind'!AB506","v":31.372576271386269},{"$f":"'Land-Based Wind'!AC506","v":31.059750352364237},{"$f":"'Land-Based Wind'!AD506","v":30.747066047684569},{"$f":"'Land-Based Wind'!AE506","v":30.434522519392566},{"$f":"'Land-Based Wind'!AF506","v":30.122118936131617},{"$f":"'Land-Based Wind'!AG506","v":29.809854473078346},{"$f":"'Land-Based Wind'!AH506","v":29.497728311878589},{"$f":"'Land-Based Wind'!AI506","v":29.185739640584107},{"$f":"'Land-Based Wind'!AJ506","v":28.873887653589964},{"$f":"'Land-Based Wind'!AK506","v":28.562171551572774},{"$f":"'Land-Based Wind'!AL506","v":28.250590541429556},{"$f":"'Land-Based Wind'!AM506","v":27.939143836217365},{"$f":"'Land-Based Wind'!AN506","v":27.627830655093565},{"$f":"'Land-Based Wind'!AO506","v":27.316650223256879},{"$f":"'Land-Based Wind'!AP506","v":27.005601771889037},{"$f":"'Land-Based Wind'!AQ506","v":26.694684538097164},{"$f":"'Land-Based Wind'!AR506","v":26.383897764856773}]
["RC3LaLTRG77","RD","Conservative",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L507","v":45.611145136580284},{"$f":"'Land-Based Wind'!M507","v":44.920251663931957},{"$f":"'Land-Based Wind'!N507","v":44.229541654821602},{"$f":"'Land-Based Wind'!O507","v":43.539012718858039},{"$f":"'Land-Based Wind'!P507","v":42.848662506997208},{"$f":"'Land-Based Wind'!Q507","v":42.158488710651959},{"$f":"'Land-Based Wind'!R507","v":41.468489060824844},{"$f":"'Land-Based Wind'!S507","v":40.77866132726313},{"$f":"'Land-Based Wind'!T507","v":40.089003317635246},{"$f":"'Land-Based Wind'!U507","v":39.399512876728281},{"$f":"'Land-Based Wind'!V507","v":38.710187885665675},{"$f":"'Land-Based Wind'!W507","v":38.021026261144712},{"$f":"'Land-Based Wind'!X507","v":37.33202595469303},{"$f":"'Land-Based Wind'!Y507","v":37.214275694056077},{"$f":"'Land-Based Wind'!Z507","v":37.096557320804415},{"$f":"'Land-Based Wind'!AA507","v":36.978870739562012},{"$f":"'Land-Based Wind'!AB507","v":36.86121585533283},{"$f":"'Land-Based Wind'!AC507","v":36.743592573498915},{"$f":"'Land-Based Wind'!AD507","v":36.62600079981852},{"$f":"'Land-Based Wind'!AE507","v":36.50844044042428},{"$f":"'Land-Based Wind'!AF507","v":36.390911401821278},{"$f":"'Land-Based Wind'!AG507","v":36.273413590885262},{"$f":"'Land-Based Wind'!AH507","v":36.155946914860792},{"$f":"'Land-Based Wind'!AI507","v":36.038511281359405},{"$f":"'Land-Based Wind'!AJ507","v":35.921106598357802},{"$f":"'Land-Based Wind'!AK507","v":35.803732774196064},{"$f":"'Land-Based Wind'!AL507","v":35.686389717575864},{"$f":"'Land-Based Wind'!AM507","v":35.569077337558632},{"$f":"'Land-Based Wind'!AN507","v":35.451795543563868},{"$f":"'Land-Based Wind'!AO507","v":35.334544245367304},{"$f":"'Land-Based Wind'!AP507","v":35.217323353099218},{"$f":"'Land-Based Wind'!AQ507","v":35.100132777242614},{"$f":"'Land-Based Wind'!AR507","v":34.982972428631612}]
["RA3LaLTRG88","RD","Advanced",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L508","v":57.543179961972932},{"$f":"'Land-Based Wind'!M508","v":55.128806624472887},{"$f":"'Land-Based Wind'!N508","v":52.72105537111031},{"$f":"'Land-Based Wind'!O508","v":50.319583588827278},{"$f":"'Land-Based Wind'!P508","v":47.924071898667215},{"$f":"'Land-Based Wind'!Q508","v":45.53422221910008},{"$f":"'Land-Based Wind'!R508","v":43.149756019888478},{"$f":"'Land-Based Wind'!S508","v":40.770412744976511},{"$f":"'Land-Based Wind'!T508","v":38.395948385616919},{"$f":"'Land-Based Wind'!U508","v":36.026134187299611},{"$f":"'Land-Based Wind'!V508","v":33.660755476069305},{"$f":"'Land-Based Wind'!W508","v":31.29961059156647},{"$f":"'Land-Based Wind'!X508","v":28.942509915639011},{"$f":"'Land-Based Wind'!Y508","v":28.456964973312289},{"$f":"'Land-Based Wind'!Z508","v":27.972037143351098},{"$f":"'Land-Based Wind'!AA508","v":27.48771820570914},{"$f":"'Land-Based Wind'!AB508","v":27.004000085684719},{"$f":"'Land-Based Wind'!AC508","v":26.520874850722507},{"$f":"'Land-Based Wind'!AD508","v":26.038334707299285},{"$f":"'Land-Based Wind'!AE508","v":25.556371997891276},{"$f":"'Land-Based Wind'!AF508","v":25.074979198020475},{"$f":"'Land-Based Wind'!AG508","v":24.594148913377662},{"$f":"'Land-Based Wind'!AH508","v":24.113873877019707},{"$f":"'Land-Based Wind'!AI508","v":23.634146946638982},{"$f":"'Land-Based Wind'!AJ508","v":23.154961101902753},{"$f":"'Land-Based Wind'!AK508","v":22.676309441860454},{"$f":"'Land-Based Wind'!AL508","v":22.198185182416701},{"$f":"'Land-Based Wind'!AM508","v":21.720581653868383},{"$f":"'Land-Based Wind'!AN508","v":21.243492298503675},{"$f":"'Land-Based Wind'!AO508","v":20.766910668261261},{"$f":"'Land-Based Wind'!AP508","v":20.290830422448145},{"$f":"'Land-Based Wind'!AQ508","v":19.815245325514077},{"$f":"'Land-Based Wind'!AR508","v":19.340149244881189}]
["RM3LaLTRG88","RD","Moderate",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L509","v":57.543179961972932},{"$f":"'Land-Based Wind'!M509","v":56.346772120563315},{"$f":"'Land-Based Wind'!N509","v":55.152736574597419},{"$f":"'Land-Based Wind'!O509","v":53.960994577594882},{"$f":"'Land-Based Wind'!P509","v":52.771470830170756},{"$f":"'Land-Based Wind'!Q509","v":51.584093293458267},{"$f":"'Land-Based Wind'!R509","v":50.39879301452028},{"$f":"'Land-Based Wind'!S509","v":49.215503962860232},{"$f":"'Land-Based Wind'!T509","v":48.034162877217625},{"$f":"'Land-Based Wind'!U509","v":46.854709121901571},{"$f":"'Land-Based Wind'!V509","v":45.677084551976328},{"$f":"'Land-Based Wind'!W509","v":44.50123338666932},{"$f":"'Land-Based Wind'!X509","v":43.327102090422024},{"$f":"'Land-Based Wind'!Y509","v":42.785795563900564},{"$f":"'Land-Based Wind'!Z509","v":42.244677517838767},{"$f":"'Land-Based Wind'!AA509","v":41.703746688523566},{"$f":"'Land-Based Wind'!AB509","v":41.163001823513916},{"$f":"'Land-Based Wind'!AC509","v":40.622441681515333},{"$f":"'Land-Based Wind'!AD509","v":40.082065032256132},{"$f":"'Land-Based Wind'!AE509","v":39.541870656365433},{"$f":"'Land-Based Wind'!AF509","v":39.001857345252603},{"$f":"'Land-Based Wind'!AG509","v":38.462023900988491},{"$f":"'Land-Based Wind'!AH509","v":37.922369136188017},{"$f":"'Land-Based Wind'!AI509","v":37.382891873894479},{"$f":"'Land-Based Wind'!AJ509","v":36.843590947465295},{"$f":"'Land-Based Wind'!AK509","v":36.304465200459312},{"$f":"'Land-Based Wind'!AL509","v":35.76551348652545},{"$f":"'Land-Based Wind'!AM509","v":35.226734669293002},{"$f":"'Land-Based Wind'!AN509","v":34.688127622263195},{"$f":"'Land-Based Wind'!AO509","v":34.149691228702217},{"$f":"'Land-Based Wind'!AP509","v":33.611424381535656},{"$f":"'Land-Based Wind'!AQ509","v":33.073325983244324},{"$f":"'Land-Based Wind'!AR509","v":32.535394945761304}]
["RC3LaLTRG88","RD","Conservative",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L510","v":57.543179961972932},{"$f":"'Land-Based Wind'!M510","v":56.996380501154896},{"$f":"'Land-Based Wind'!N510","v":56.44983612753127},{"$f":"'Land-Based Wind'!O510","v":55.903543164499794},{"$f":"'Land-Based Wind'!P510","v":55.357498005775341},{"$f":"'Land-Based Wind'!Q510","v":54.811697113717017},{"$f":"'Land-Based Wind'!R510","v":54.266137017702533},{"$f":"'Land-Based Wind'!S510","v":53.720814312548747},{"$f":"'Land-Based Wind'!T510","v":53.175725656976468},{"$f":"'Land-Based Wind'!U510","v":52.630867772118386},{"$f":"'Land-Based Wind'!V510","v":52.086237440068722},{"$f":"'Land-Based Wind'!W510","v":51.54183150247281},{"$f":"'Land-Based Wind'!X510","v":50.997646859156049},{"$f":"'Land-Based Wind'!Y510","v":50.608527120780479},{"$f":"'Land-Based Wind'!Z510","v":50.219449288553932},{"$f":"'Land-Based Wind'!AA510","v":49.830413221518882},{"$f":"'Land-Based Wind'!AB510","v":49.441418779349334},{"$f":"'Land-Based Wind'!AC510","v":49.052465822347095},{"$f":"'Land-Based Wind'!AD510","v":48.663554211438509},{"$f":"'Land-Based Wind'!AE510","v":48.274683808170835},{"$f":"'Land-Based Wind'!AF510","v":47.885854474708779},{"$f":"'Land-Based Wind'!AG510","v":47.497066073831135},{"$f":"'Land-Based Wind'!AH510","v":47.108318468927273},{"$f":"'Land-Based Wind'!AI510","v":46.719611523993819},{"$f":"'Land-Based Wind'!AJ510","v":46.330945103631308},{"$f":"'Land-Based Wind'!AK510","v":45.942319073040736},{"$f":"'Land-Based Wind'!AL510","v":45.553733298020262},{"$f":"'Land-Based Wind'!AM510","v":45.165187644962018},{"$f":"'Land-Based Wind'!AN510","v":44.776681980848679},{"$f":"'Land-Based Wind'!AO510","v":44.38821617325025},{"$f":"'Land-Based Wind'!AP510","v":43.999790090320907},{"$f":"'Land-Based Wind'!AQ510","v":43.611403600795668},{"$f":"'Land-Based Wind'!AR510","v":43.223056573987257}]
["RA3LaLTRG99","RD","Advanced",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L511","v":77.852794455131615},{"$f":"'Land-Based Wind'!M511","v":74.114270887433733},{"$f":"'Land-Based Wind'!N511","v":70.384264638640559},{"$f":"'Land-Based Wind'!O511","v":66.662307334687441},{"$f":"'Land-Based Wind'!P511","v":62.947964325026369},{"$f":"'Land-Based Wind'!Q511","v":59.240831701124812},{"$f":"'Land-Based Wind'!R511","v":55.540533625782757},{"$f":"'Land-Based Wind'!S511","v":51.846719936110425},{"$f":"'Land-Based Wind'!T511","v":48.159063988000966},{"$f":"'Land-Based Wind'!U511","v":44.477260714181789},{"$f":"'Land-Based Wind'!V511","v":40.80102487155623},{"$f":"'Land-Based Wind'!W511","v":37.13008945665355},{"$f":"'Land-Based Wind'!X511","v":33.46420427067163},{"$f":"'Land-Based Wind'!Y511","v":32.983303076927548},{"$f":"'Land-Based Wind'!Z511","v":32.503213806675269},{"$f":"'Land-Based Wind'!AA511","v":32.023924461045461},{"$f":"'Land-Based Wind'!AB511","v":31.545423276440722},{"$f":"'Land-Based Wind'!AC511","v":31.067698718797285},{"$f":"'Land-Based Wind'!AD511","v":30.590739478013752},{"$f":"'Land-Based Wind'!AE511","v":30.114534462541435},{"$f":"'Land-Based Wind'!AF511","v":29.639072794130673},{"$f":"'Land-Based Wind'!AG511","v":29.16434380272792},{"$f":"'Land-Based Wind'!AH511","v":28.690337021518797},{"$f":"'Land-Based Wind'!AI511","v":28.217042182111918},{"$f":"'Land-Based Wind'!AJ511","v":27.744449209859148},{"$f":"'Land-Based Wind'!AK511","v":27.272548219307602},{"$f":"'Land-Based Wind'!AL511","v":26.801329509779219},{"$f":"'Land-Based Wind'!AM511","v":26.330783561073687},{"$f":"'Land-Based Wind'!AN511","v":25.860901029290691},{"$f":"'Land-Based Wind'!AO511","v":25.391672742767696},{"$f":"'Land-Based Wind'!AP511","v":24.923089698129584},{"$f":"'Land-Based Wind'!AQ511","v":24.455143056446396},{"$f":"'Land-Based Wind'!AR511","v":23.987824139496038}]
["RM3LaLTRG99","RD","Moderate",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L512","v":77.852794455131615},{"$f":"'Land-Based Wind'!M512","v":75.548471533250435},{"$f":"'Land-Based Wind'!N512","v":73.24715071151725},{"$f":"'Land-Based Wind'!O512","v":70.94872735793065},{"$f":"'Land-Based Wind'!P512","v":68.653101646959186},{"$f":"'Land-Based Wind'!Q512","v":66.360178286681915},{"$f":"'Land-Based Wind'!R512","v":64.06986626430853},{"$f":"'Land-Based Wind'!S512","v":61.782078608650288},{"$f":"'Land-Based Wind'!T512","v":59.496732168239298},{"$f":"'Land-Based Wind'!U512","v":57.213747403906083},{"$f":"'Land-Based Wind'!V512","v":54.933048194728698},{"$f":"'Land-Based Wind'!W512","v":52.654561656357771},{"$f":"'Land-Based Wind'!X512","v":50.378217970806666},{"$f":"'Land-Based Wind'!Y512","v":50.001545810216854},{"$f":"'Land-Based Wind'!Z512","v":49.625123211323228},{"$f":"'Land-Based Wind'!AA512","v":49.248948316346421},{"$f":"'Land-Based Wind'!AB512","v":48.873019285900945},{"$f":"'Land-Based Wind'!AC512","v":48.497334298767981},{"$f":"'Land-Based Wind'!AD512","v":48.121891551671901},{"$f":"'Land-Based Wind'!AE512","v":47.746689259059529},{"$f":"'Land-Based Wind'!AF512","v":47.371725652883249},{"$f":"'Land-Based Wind'!AG512","v":46.996998982386792},{"$f":"'Land-Based Wind'!AH512","v":46.62250751389444},{"$f":"'Land-Based Wind'!AI512","v":46.248249530603239},{"$f":"'Land-Based Wind'!AJ512","v":45.87422333237825},{"$f":"'Land-Based Wind'!AK512","v":45.50042723555071},{"$f":"'Land-Based Wind'!AL512","v":45.126859572719169},{"$f":"'Land-Based Wind'!AM512","v":44.753518692553534},{"$f":"'Land-Based Wind'!AN512","v":44.380402959601923},{"$f":"'Land-Based Wind'!AO512","v":44.007510754100153},{"$f":"'Land-Based Wind'!AP512","v":43.634840471784294},{"$f":"'Land-Based Wind'!AQ512","v":43.262390523705456},{"$f":"'Land-Based Wind'!AR512","v":42.890159336047702}]
["RC3LaLTRG99","RD","Conservative",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L513","v":77.852794455131615},{"$f":"'Land-Based Wind'!M513","v":76.314743556698744},{"$f":"'Land-Based Wind'!N513","v":74.777037942898588},{"$f":"'Land-Based Wind'!O513","v":73.239672264147359},{"$f":"'Land-Based Wind'!P513","v":71.702641280803462},{"$f":"'Land-Based Wind'!Q513","v":70.165939860357526},{"$f":"'Land-Based Wind'!R513","v":68.629562974708307},{"$f":"'Land-Based Wind'!S513","v":67.093505697521223},{"$f":"'Land-Based Wind'!T513","v":65.55776320166656},{"$f":"'Land-Based Wind'!U513","v":64.022330756734917},{"$f":"'Land-Based Wind'!V513","v":62.487203726626767},{"$f":"'Land-Based Wind'!W513","v":60.952377567213837},{"$f":"'Land-Based Wind'!X513","v":59.417847824069582},{"$f":"'Land-Based Wind'!Y513","v":59.301488288127111},{"$f":"'Land-Based Wind'!Z513","v":59.185184852169236},{"$f":"'Land-Based Wind'!AA513","v":59.068937306606884},{"$f":"'Land-Based Wind'!AB513","v":58.952745442893864},{"$f":"'Land-Based Wind'!AC513","v":58.836609053520149},{"$f":"'Land-Based Wind'!AD513","v":58.720527932005609},{"$f":"'Land-Based Wind'!AE513","v":58.604501872893479},{"$f":"'Land-Based Wind'!AF513","v":58.488530671744151},{"$f":"'Land-Based Wind'!AG513","v":58.372614125128855},{"$f":"'Land-Based Wind'!AH513","v":58.25675203062336},{"$f":"'Land-Based Wind'!AI513","v":58.140944186801896},{"$f":"'Land-Based Wind'!AJ513","v":58.025190393230879},{"$f":"'Land-Based Wind'!AK513","v":57.909490450462904},{"$f":"'Land-Based Wind'!AL513","v":57.793844160030645},{"$f":"'Land-Based Wind'!AM513","v":57.678251324440794},{"$f":"'Land-Based Wind'!AN513","v":57.562711747168237},{"$f":"'Land-Based Wind'!AO513","v":57.447225232650013},{"$f":"'Land-Based Wind'!AP513","v":57.33179158627938},{"$f":"'Land-Based Wind'!AQ513","v":57.216410614400189},{"$f":"'Land-Based Wind'!AR513","v":57.101082124300852}]
["RA3LaLTRG100","RD","Advanced",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L514","v":127.24077588585695},{"$f":"'Land-Based Wind'!M514","v":120.50792521878404},{"$f":"'Land-Based Wind'!N514","v":113.78954637951485},{"$f":"'Land-Based Wind'!O514","v":107.08480474077788},{"$f":"'Land-Based Wind'!P514","v":100.39292864487811},{"$f":"'Land-Based Wind'!Q514","v":93.713203575103108},{"$f":"'Land-Based Wind'!R514","v":87.044966962769934},{"$f":"'Land-Based Wind'!S514","v":80.387603550482766},{"$f":"'Land-Based Wind'!T514","v":73.740541243316514},{"$f":"'Land-Based Wind'!U514","v":67.103247389056477},{"$f":"'Land-Based Wind'!V514","v":60.475225436604354},{"$f":"'Land-Based Wind'!W514","v":53.856011928444772},{"$f":"'Land-Based Wind'!X514","v":47.245173788848277},{"$f":"'Land-Based Wind'!Y514","v":46.501828033821951},{"$f":"'Land-Based Wind'!Z514","v":45.75990961773828},{"$f":"'Land-Based Wind'!AA514","v":45.019395371789997},{"$f":"'Land-Based Wind'!AB514","v":44.280262625911327},{"$f":"'Land-Based Wind'!AC514","v":43.542489195429624},{"$f":"'Land-Based Wind'!AD514","v":42.806053368143473},{"$f":"'Land-Based Wind'!AE514","v":42.07093389181145},{"$f":"'Land-Based Wind'!AF514","v":41.337109962036287},{"$f":"'Land-Based Wind'!AG514","v":40.604561210530058},{"$f":"'Land-Based Wind'!AH514","v":39.873267693746371},{"$f":"'Land-Based Wind'!AI514","v":39.143209881866333},{"$f":"'Land-Based Wind'!AJ514","v":38.414368648125524},{"$f":"'Land-Based Wind'!AK514","v":37.686725258469494},{"$f":"'Land-Based Wind'!AL514","v":36.960261361526491},{"$f":"'Land-Based Wind'!AM514","v":36.234958978885658},{"$f":"'Land-Based Wind'!AN514","v":35.510800495670154},{"$f":"'Land-Based Wind'!AO514","v":34.787768651394813},{"$f":"'Land-Based Wind'!AP514","v":34.065846531098323},{"$f":"'Land-Based Wind'!AQ514","v":33.345017556740238},{"$f":"'Land-Based Wind'!AR514","v":32.625265478853912}]
["RM3LaLTRG100","RD","Moderate",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L515","v":127.24077588585695},{"$f":"'Land-Based Wind'!M515","v":123.70692362948604},{"$f":"'Land-Based Wind'!N515","v":120.17753964303493},{"$f":"'Land-Based Wind'!O515","v":116.65247367314383},{"$f":"'Land-Based Wind'!P515","v":113.13158212848683},{"$f":"'Land-Based Wind'!Q515","v":109.61472771458749},{"$f":"'Land-Based Wind'!R515","v":106.1017790923959},{"$f":"'Land-Based Wind'!S515","v":102.59261055884154},{"$f":"'Land-Based Wind'!T515","v":99.087101747730756},{"$f":"'Land-Based Wind'!U515","v":95.585137349491546},{"$f":"'Land-Based Wind'!V515","v":92.086606848395874},{"$f":"'Land-Based Wind'!W515","v":88.591404275999849},{"$f":"'Land-Based Wind'!X515","v":85.099427979646677},{"$f":"'Land-Based Wind'!Y515","v":84.24666619637253},{"$f":"'Land-Based Wind'!Z515","v":83.394349797231897},{"$f":"'Land-Based Wind'!AA515","v":82.542475137871733},{"$f":"'Land-Based Wind'!AB515","v":81.69103861359045},{"$f":"'Land-Based Wind'!AC515","v":80.840036658800557},{"$f":"'Land-Based Wind'!AD515","v":79.989465746499235},{"$f":"'Land-Based Wind'!AE515","v":79.139322387748024},{"$f":"'Land-Based Wind'!AF515","v":78.289603131160646},{"$f":"'Land-Based Wind'!AG515","v":77.440304562399106},{"$f":"'Land-Based Wind'!AH515","v":76.591423303677956},{"$f":"'Land-Based Wind'!AI515","v":75.742956013276427},{"$f":"'Land-Based Wind'!AJ515","v":74.894899385058366},{"$f":"'Land-Based Wind'!AK515","v":74.047250147999819},{"$f":"'Land-Based Wind'!AL515","v":73.20000506572427},{"$f":"'Land-Based Wind'!AM515","v":72.353160936044944},{"$f":"'Land-Based Wind'!AN515","v":71.506714590514605},{"$f":"'Land-Based Wind'!AO515","v":70.660662893982348},{"$f":"'Land-Based Wind'!AP515","v":69.815002744157312},{"$f":"'Land-Based Wind'!AQ515","v":68.969731071179353},{"$f":"'Land-Based Wind'!AR515","v":68.124844837196335}]
["RC3LaLTRG100","RD","Conservative",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L516","v":127.24077588585695},{"$f":"'Land-Based Wind'!M516","v":125.02678915542931},{"$f":"'Land-Based Wind'!N516","v":122.81317908239777},{"$f":"'Land-Based Wind'!O516","v":120.59994080567776},{"$f":"'Land-Based Wind'!P516","v":118.38706954747499},{"$f":"'Land-Based Wind'!Q516","v":116.17456061150912},{"$f":"'Land-Based Wind'!R516","v":113.96240938128284},{"$f":"'Land-Based Wind'!S516","v":111.7506113183948},{"$f":"'Land-Based Wind'!T516","v":109.53916196089499},{"$f":"'Land-Based Wind'!U516","v":107.32805692168196},{"$f":"'Land-Based Wind'!V516","v":105.11729188693957},{"$f":"'Land-Based Wind'!W516","v":102.90686261461342},{"$f":"'Land-Based Wind'!X516","v":100.69676493292451},{"$f":"'Land-Based Wind'!Y516","v":100.21096875578172},{"$f":"'Land-Based Wind'!Z516","v":99.725274103170563},{"$f":"'Land-Based Wind'!AA516","v":99.23968055802284},{"$f":"'Land-Based Wind'!AB516","v":98.754187705551544},{"$f":"'Land-Based Wind'!AC516","v":98.2687951332355},{"$f":"'Land-Based Wind'!AD516","v":97.78350243080375},{"$f":"'Land-Based Wind'!AE516","v":97.298309190220394},{"$f":"'Land-Based Wind'!AF516","v":96.813215005669292},{"$f":"'Land-Based Wind'!AG516","v":96.328219473538994},{"$f":"'Land-Based Wind'!AH516","v":95.843322192407811},{"$f":"'Land-Based Wind'!AI516","v":95.358522763029001},{"$f":"'Land-Based Wind'!AJ516","v":94.873820788315996},{"$f":"'Land-Based Wind'!AK516","v":94.389215873327856},{"$f":"'Land-Based Wind'!AL516","v":93.904707625254829},{"$f":"'Land-Based Wind'!AM516","v":93.420295653403912},{"$f":"'Land-Based Wind'!AN516","v":92.935979569184667},{"$f":"'Land-Based Wind'!AO516","v":92.451758986095157},{"$f":"'Land-Based Wind'!AP516","v":91.967633519707718},{"$f":"'Land-Based Wind'!AQ516","v":91.483602787655357},{"$f":"'Land-Based Wind'!AR516","v":90.99966640961776}]
["RA3CoSeattle","RD","Advanced",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L269","v":101.69463632035642},{"$f":"'Solar - PV Dist. Comm'!M269","v":85.851781734942506},{"$f":"'Solar - PV Dist. Comm'!N269","v":80.265023192709705},{"$f":"'Solar - PV Dist. Comm'!O269","v":74.844847780575321},{"$f":"'Solar - PV Dist. Comm'!P269","v":69.58044440282805},{"$f":"'Solar - PV Dist. Comm'!Q269","v":64.465193018838349},{"$f":"'Solar - PV Dist. Comm'!R269","v":59.492843468506116},{"$f":"'Solar - PV Dist. Comm'!S269","v":54.657489995279768},{"$f":"'Solar - PV Dist. Comm'!T269","v":49.953547846353935},{"$f":"'Solar - PV Dist. Comm'!U269","v":45.375731755112525},{"$f":"'Solar - PV Dist. Comm'!V269","v":40.919036131515099},{"$f":"'Solar - PV Dist. Comm'!W269","v":36.578716804329915},{"$f":"'Solar - PV Dist. Comm'!X269","v":32.350274175211354},{"$f":"'Solar - PV Dist. Comm'!Y269","v":31.767976225794435},{"$f":"'Solar - PV Dist. Comm'!Z269","v":31.191361201634802},{"$f":"'Solar - PV Dist. Comm'!AA269","v":30.620346313130156},{"$f":"'Solar - PV Dist. Comm'!AB269","v":30.054850371026561},{"$f":"'Solar - PV Dist. Comm'!AC269","v":29.494793747935418},{"$f":"'Solar - PV Dist. Comm'!AD269","v":28.940098340955554},{"$f":"'Solar - PV Dist. Comm'!AE269","v":28.390687535363607},{"$f":"'Solar - PV Dist. Comm'!AF269","v":27.846486169337297},{"$f":"'Solar - PV Dist. Comm'!AG269","v":27.307420499677335},{"$f":"'Solar - PV Dist. Comm'!AH269","v":26.773418168495407},{"$f":"'Solar - PV Dist. Comm'!AI269","v":26.244408170836248},{"$f":"'Solar - PV Dist. Comm'!AJ269","v":25.720320823203725},{"$f":"'Solar - PV Dist. Comm'!AK269","v":25.20108773296144},{"$f":"'Solar - PV Dist. Comm'!AL269","v":24.68664176857968},{"$f":"'Solar - PV Dist. Comm'!AM269","v":24.176917030701507},{"$f":"'Solar - PV Dist. Comm'!AN269","v":23.671848824001817},{"$f":"'Solar - PV Dist. Comm'!AO269","v":23.171373629814195},{"$f":"'Solar - PV Dist. Comm'!AP269","v":22.675429079501047},{"$f":"'Solar - PV Dist. Comm'!AQ269","v":22.183953928543811},{"$f":"'Solar - PV Dist. Comm'!AR269","v":21.696888031330385}]
["RM3CoSeattle","RD","Moderate",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L270","v":101.69463632035642},{"$f":"'Solar - PV Dist. Comm'!M270","v":86.566839820654806},{"$f":"'Solar - PV Dist. Comm'!N270","v":82.634556905897554},{"$f":"'Solar - PV Dist. Comm'!O270","v":78.758909409323834},{"$f":"'Solar - PV Dist. Comm'!P270","v":74.935014544675113},{"$f":"'Solar - PV Dist. Comm'!Q270","v":71.161842585475341},{"$f":"'Solar - PV Dist. Comm'!R270","v":67.43839094333147},{"$f":"'Solar - PV Dist. Comm'!S270","v":63.763683279766809},{"$f":"'Solar - PV Dist. Comm'!T270","v":60.136768652708795},{"$f":"'Solar - PV Dist. Comm'!U270","v":56.556720696063806},{"$f":"'Solar - PV Dist. Comm'!V270","v":53.022636830892147},{"$f":"'Solar - PV Dist. Comm'!W270","v":49.533637506772223},{"$f":"'Solar - PV Dist. Comm'!X270","v":46.088865472014909},{"$f":"'Solar - PV Dist. Comm'!Y270","v":45.34153982037472},{"$f":"'Solar - PV Dist. Comm'!Z270","v":44.601098754746602},{"$f":"'Solar - PV Dist. Comm'!AA270","v":43.867447577045297},{"$f":"'Solar - PV Dist. Comm'!AB270","v":43.140493318032711},{"$f":"'Solar - PV Dist. Comm'!AC270","v":42.420144698043956},{"$f":"'Solar - PV Dist. Comm'!AD270","v":41.706312088779228},{"$f":"'Solar - PV Dist. Comm'!AE270","v":40.998907476127812},{"$f":"'Solar - PV Dist. Comm'!AF270","v":40.297844423991926},{"$f":"'Solar - PV Dist. Comm'!AG270","v":39.603038039079095},{"$f":"'Solar - PV Dist. Comm'!AH270","v":38.914404936632991},{"$f":"'Solar - PV Dist. Comm'!AI270","v":38.231863207073651},{"$f":"'Solar - PV Dist. Comm'!AJ270","v":37.555332383519108},{"$f":"'Solar - PV Dist. Comm'!AK270","v":36.884733410161282},{"$f":"'Solar - PV Dist. Comm'!AL270","v":36.2199886114701},{"$f":"'Solar - PV Dist. Comm'!AM270","v":35.561021662200638},{"$f":"'Solar - PV Dist. Comm'!AN270","v":34.907757558178965},{"$f":"'Solar - PV Dist. Comm'!AO270","v":34.260122587843199},{"$f":"'Solar - PV Dist. Comm'!AP270","v":33.61804430451707},{"$f":"'Solar - PV Dist. Comm'!AQ270","v":32.981451499394097},{"$f":"'Solar - PV Dist. Comm'!AR270","v":32.350274175211354}]
["RC3CoSeattle","RD","Conservative",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L271","v":101.69463632035642},{"$f":"'Solar - PV Dist. Comm'!M271","v":87.160675037058581},{"$f":"'Solar - PV Dist. Comm'!N271","v":86.276308177967991},{"$f":"'Solar - PV Dist. Comm'!O271","v":85.395792554996277},{"$f":"'Solar - PV Dist. Comm'!P271","v":84.515276932024562},{"$f":"'Solar - PV Dist. Comm'!Q271","v":83.634761309052848},{"$f":"'Solar - PV Dist. Comm'!R271","v":82.754245686081134},{"$f":"'Solar - PV Dist. Comm'!S271","v":81.87373006310942},{"$f":"'Solar - PV Dist. Comm'!T271","v":80.993214440137734},{"$f":"'Solar - PV Dist. Comm'!U271","v":80.11269881716602},{"$f":"'Solar - PV Dist. Comm'!V271","v":79.232183194194306},{"$f":"'Solar - PV Dist. Comm'!W271","v":78.351667571222592},{"$f":"'Solar - PV Dist. Comm'!X271","v":77.471151948250935},{"$f":"'Solar - PV Dist. Comm'!Y271","v":75.779832342785312},{"$f":"'Solar - PV Dist. Comm'!Z271","v":74.1023216955804},{"$f":"'Solar - PV Dist. Comm'!AA271","v":72.438451577160322},{"$f":"'Solar - PV Dist. Comm'!AB271","v":70.788056286096548},{"$f":"'Solar - PV Dist. Comm'!AC271","v":69.150972793997781},{"$f":"'Solar - PV Dist. Comm'!AD271","v":67.527040691825917},{"$f":"'Solar - PV Dist. Comm'!AE271","v":65.916102137500559},{"$f":"'Solar - PV Dist. Comm'!AF271","v":64.318001804756292},{"$f":"'Solar - PV Dist. Comm'!AG271","v":62.732586833217553},{"$f":"'Solar - PV Dist. Comm'!AH271","v":61.159706779658002},{"$f":"'Solar - PV Dist. Comm'!AI271","v":59.599213570411351},{"$f":"'Solar - PV Dist. Comm'!AJ271","v":58.050961454901966},{"$f":"'Solar - PV Dist. Comm'!AK271","v":56.51480696026487},{"$f":"'Solar - PV Dist. Comm'!AL271","v":54.99060884702552},{"$f":"'Solar - PV Dist. Comm'!AM271","v":53.478228065810107},{"$f":"'Solar - PV Dist. Comm'!AN271","v":51.977527715059161},{"$f":"'Solar - PV Dist. Comm'!AO271","v":50.488372999716965},{"$f":"'Solar - PV Dist. Comm'!AP271","v":49.010631190870981},{"$f":"'Solar - PV Dist. Comm'!AQ271","v":47.544171586315429},{"$f":"'Solar - PV Dist. Comm'!AR271","v":46.088865472014909}]
["RA3CoChicago","RD","Advanced",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L272","v":87.71611094093133},{"$f":"'Solar - PV Dist. Comm'!M272","v":74.056591195831018},{"$f":"'Solar - PV Dist. Comm'!N272","v":69.24251730745884},{"$f":"'Solar - PV Dist. Comm'!O272","v":64.57130980681319},{"$f":"'Solar - PV Dist. Comm'!P272","v":60.033707490700827},{"$f":"'Solar - PV Dist. Comm'!Q272","v":55.624059143215426},{"$f":"'Solar - PV Dist. Comm'!R272","v":51.337027829898688},{"$f":"'Solar - PV Dist. Comm'!S272","v":47.167569349635372},{"$f":"'Solar - PV Dist. Comm'!T272","v":43.110912435451745},{"$f":"'Solar - PV Dist. Comm'!U272","v":39.162540540824146},{"$f":"'Solar - PV Dist. Comm'!V272","v":35.318175065320794},{"$f":"'Solar - PV Dist. Comm'!W272","v":31.573759888601479},{"$f":"'Solar - PV Dist. Comm'!X272","v":27.925447095246387},{"$f":"'Solar - PV Dist. Comm'!Y272","v":27.425127930643821},{"$f":"'Solar - PV Dist. Comm'!Z272","v":26.929607731863179},{"$f":"'Solar - PV Dist. Comm'!AA272","v":26.438817782317933},{"$f":"'Solar - PV Dist. Comm'!AB272","v":25.952690671130178},{"$f":"'Solar - PV Dist. Comm'!AC272","v":25.471160262264462},{"$f":"'Solar - PV Dist. Comm'!AD272","v":24.994161664533088},{"$f":"'Solar - PV Dist. Comm'!AE272","v":24.521631202444279},{"$f":"'Solar - PV Dist. Comm'!AF272","v":24.053506387865816},{"$f":"'Solar - PV Dist. Comm'!AG272","v":23.589725892477443},{"$f":"'Solar - PV Dist. Comm'!AH272","v":23.130229520986855},{"$f":"'Solar - PV Dist. Comm'!AI272","v":22.67495818508436},{"$f":"'Solar - PV Dist. Comm'!AJ272","v":22.223853878112806},{"$f":"'Solar - PV Dist. Comm'!AK272","v":21.776859650429806},{"$f":"'Solar - PV Dist. Comm'!AL272","v":21.333919585440412},{"$f":"'Solar - PV Dist. Comm'!AM272","v":20.894978776278908},{"$f":"'Solar - PV Dist. Comm'!AN272","v":20.459983303119408},{"$f":"'Solar - PV Dist. Comm'!AO272","v":20.028880211095576},{"$f":"'Solar - PV Dist. Comm'!AP272","v":19.601617488810366},{"$f":"'Solar - PV Dist. Comm'!AQ272","v":19.178144047417579},{"$f":"'Solar - PV Dist. Comm'!AR272","v":18.758409700257477}]
["RM3CoChicago","RD","Moderate",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L273","v":87.71611094093133},{"$f":"'Solar - PV Dist. Comm'!M273","v":74.669209313817646},{"$f":"'Solar - PV Dist. Comm'!N273","v":71.278777542355257},{"$f":"'Solar - PV Dist. Comm'!O273","v":67.937047716690159},{"$f":"'Solar - PV Dist. Comm'!P273","v":64.639813723382773},{"$f":"'Solar - PV Dist. Comm'!Q273","v":61.386192732975296},{"$f":"'Solar - PV Dist. Comm'!R273","v":58.175325117199471},{"$f":"'Solar - PV Dist. Comm'!S273","v":55.006373691778094},{"$f":"'Solar - PV Dist. Comm'!T273","v":51.878522988688921},{"$f":"'Solar - PV Dist. Comm'!U273","v":48.790978556561839},{"$f":"'Solar - PV Dist. Comm'!V273","v":45.742966287948704},{"$f":"'Solar - PV Dist. Comm'!W273","v":42.733731772269103},{"$f":"'Solar - PV Dist. Comm'!X273","v":39.762539673296367},{"$f":"'Solar - PV Dist. Comm'!Y273","v":39.118990211882142},{"$f":"'Solar - PV Dist. Comm'!Z273","v":38.481330522897977},{"$f":"'Solar - PV Dist. Comm'!AA273","v":37.84948011974857},{"$f":"'Solar - PV Dist. Comm'!AB273","v":37.223359975706487},{"$f":"'Solar - PV Dist. Comm'!AC273","v":36.602892490962653},{"$f":"'Solar - PV Dist. Comm'!AD273","v":35.988001460565272},{"$f":"'Solar - PV Dist. Comm'!AE273","v":35.378612043219306},{"$f":"'Solar - PV Dist. Comm'!AF273","v":34.774650730919724},{"$f":"'Solar - PV Dist. Comm'!AG273","v":34.176045319392635},{"$f":"'Solar - PV Dist. Comm'!AH273","v":33.582724879319301},{"$f":"'Solar - PV Dist. Comm'!AI273","v":32.994619728318966},{"$f":"'Solar - PV Dist. Comm'!AJ273","v":32.411661403667303},{"$f":"'Solar - PV Dist. Comm'!AK273","v":31.833782635727992},{"$f":"'Solar - PV Dist. Comm'!AL273","v":31.260917322075787},{"$f":"'Solar - PV Dist. Comm'!AM273","v":30.693000502290147},{"$f":"'Solar - PV Dist. Comm'!AN273","v":30.129968333399304},{"$f":"'Solar - PV Dist. Comm'!AO273","v":29.571758065955223},{"$f":"'Solar - PV Dist. Comm'!AP273","v":29.018308020720628},{"$f":"'Solar - PV Dist. Comm'!AQ273","v":28.469557565949899},{"$f":"'Solar - PV Dist. Comm'!AR273","v":27.925447095246387}]
["RC3CoChicago","RD","Conservative",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L274","v":87.71611094093133},{"$f":"'Solar - PV Dist. Comm'!M274","v":75.179928046084186},{"$f":"'Solar - PV Dist. Comm'!N274","v":74.417122608832756},{"$f":"'Solar - PV Dist. Comm'!O274","v":73.657639032663567},{"$f":"'Solar - PV Dist. Comm'!P274","v":72.898155456494365},{"$f":"'Solar - PV Dist. Comm'!Q274","v":72.138671880325177},{"$f":"'Solar - PV Dist. Comm'!R274","v":71.379188304155974},{"$f":"'Solar - PV Dist. Comm'!S274","v":70.619704727986786},{"$f":"'Solar - PV Dist. Comm'!T274","v":69.860221151817598},{"$f":"'Solar - PV Dist. Comm'!U274","v":69.100737575648409},{"$f":"'Solar - PV Dist. Comm'!V274","v":68.341253999479221},{"$f":"'Solar - PV Dist. Comm'!W274","v":67.581770423310019},{"$f":"'Solar - PV Dist. Comm'!X274","v":66.822286847140873},{"$f":"'Solar - PV Dist. Comm'!Y274","v":65.364233973676576},{"$f":"'Solar - PV Dist. Comm'!Z274","v":63.918050936905921},{"$f":"'Solar - PV Dist. Comm'!AA274","v":62.483593378019435},{"$f":"'Solar - PV Dist. Comm'!AB274","v":61.060719269643826},{"$f":"'Solar - PV Dist. Comm'!AC274","v":59.649288868964561},{"$f":"'Solar - PV Dist. Comm'!AD274","v":58.249164671974945},{"$f":"'Solar - PV Dist. Comm'!AE274","v":56.860211368820259},{"$f":"'Solar - PV Dist. Comm'!AF274","v":55.482295800206636},{"$f":"'Solar - PV Dist. Comm'!AG274","v":54.115286914844873},{"$f":"'Solar - PV Dist. Comm'!AH274","v":52.759055727900872},{"$f":"'Solar - PV Dist. Comm'!AI274","v":51.413475280425097},{"$f":"'Solar - PV Dist. Comm'!AJ274","v":50.078420599733896},{"$f":"'Solar - PV Dist. Comm'!AK274","v":48.753768660717057},{"$f":"'Solar - PV Dist. Comm'!AL274","v":47.439398348046446},{"$f":"'Solar - PV Dist. Comm'!AM274","v":46.135190419260994},{"$f":"'Solar - PV Dist. Comm'!AN274","v":44.841027468704766},{"$f":"'Solar - PV Dist. Comm'!AO274","v":43.556793892295133},{"$f":"'Solar - PV Dist. Comm'!AP274","v":42.282375853098635},{"$f":"'Solar - PV Dist. Comm'!AQ274","v":41.017661247693319},{"$f":"'Solar - PV Dist. Comm'!AR274","v":39.762539673296367}]
["RA3CoKansasy","RD","Advanced",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L275","v":82.232174208820055},{"$f":"'Solar - PV Dist. Comm'!M275","v":69.425934002551571},{"$f":"'Solar - PV Dist. Comm'!N275","v":64.912240504210928},{"$f":"'Solar - PV Dist. Comm'!O275","v":60.532583356970733},{"$f":"'Solar - PV Dist. Comm'!P275","v":56.278272435369658},{"$f":"'Solar - PV Dist. Comm'!Q275","v":52.144002525017243},{"$f":"'Solar - PV Dist. Comm'!R275","v":48.124763633765916},{"$f":"'Solar - PV Dist. Comm'!S275","v":44.215820737981367},{"$f":"'Solar - PV Dist. Comm'!T275","v":40.41269517365324},{"$f":"'Solar - PV Dist. Comm'!U275","v":36.71114751858358},{"$f":"'Solar - PV Dist. Comm'!V275","v":33.107161828101631},{"$f":"'Solar - PV Dist. Comm'!W275","v":29.596931101066453},{"$f":"'Solar - PV Dist. Comm'!X275","v":26.176843865578267},{"$f":"'Solar - PV Dist. Comm'!Y275","v":25.70672185448619},{"$f":"'Solar - PV Dist. Comm'!Z275","v":25.24114994332994},{"$f":"'Solar - PV Dist. Comm'!AA275","v":24.780062392678229},{"$f":"'Solar - PV Dist. Comm'!AB275","v":24.323394723426514},{"$f":"'Solar - PV Dist. Comm'!AC275","v":23.871083686738064},{"$f":"'Solar - PV Dist. Comm'!AD275","v":23.423067234841231},{"$f":"'Solar - PV Dist. Comm'!AE275","v":22.979284492654557},{"$f":"'Solar - PV Dist. Comm'!AF275","v":22.539675730212597},{"$f":"'Solar - PV Dist. Comm'!AG275","v":22.104182335866042},{"$f":"'Solar - PV Dist. Comm'!AH275","v":21.67274679023112},{"$f":"'Solar - PV Dist. Comm'!AI275","v":21.245312640863709},{"$f":"'Solar - PV Dist. Comm'!AJ275","v":20.821824477634902},{"$f":"'Solar - PV Dist. Comm'!AK275","v":20.402227908785456},{"$f":"'Solar - PV Dist. Comm'!AL275","v":19.986469537637323},{"$f":"'Solar - PV Dist. Comm'!AM275","v":19.574496939941334},{"$f":"'Solar - PV Dist. Comm'!AN275","v":19.166258641840901},{"$f":"'Solar - PV Dist. Comm'!AO275","v":18.761704098432286},{"$f":"'Solar - PV Dist. Comm'!AP275","v":18.360783672902585},{"$f":"'Solar - PV Dist. Comm'!AQ275","v":17.963448616227449},{"$f":"'Solar - PV Dist. Comm'!AR275","v":17.569651047411032}]
["RM3CoKansasy","RD","Moderate",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L276","v":82.232174208820055},{"$f":"'Solar - PV Dist. Comm'!M276","v":70.001461787095167},{"$f":"'Solar - PV Dist. Comm'!N276","v":66.823452260027466},{"$f":"'Solar - PV Dist. Comm'!O276","v":63.691049243297641},{"$f":"'Solar - PV Dist. Comm'!P276","v":60.600311458297618},{"$f":"'Solar - PV Dist. Comm'!Q276","v":57.550413090655702},{"$f":"'Solar - PV Dist. Comm'!R276","v":54.54055000653419},{"$f":"'Solar - PV Dist. Comm'!S276","v":51.569939045780629},{"$f":"'Solar - PV Dist. Comm'!T276","v":48.637817342554584},{"$f":"'Solar - PV Dist. Comm'!U276","v":45.743441672191516},{"$f":"'Solar - PV Dist. Comm'!V276","v":42.886087823129458},{"$f":"'Solar - PV Dist. Comm'!W276","v":40.065049992783386},{"$f":"'Solar - PV Dist. Comm'!X276","v":37.279640206309068},{"$f":"'Solar - PV Dist. Comm'!Y276","v":36.675906621656225},{"$f":"'Solar - PV Dist. Comm'!Z276","v":36.077710408943112},{"$f":"'Solar - PV Dist. Comm'!AA276","v":35.484975733775997},{"$f":"'Solar - PV Dist. Comm'!AB276","v":34.897628140206095},{"$f":"'Solar - PV Dist. Comm'!AC276","v":34.315594519551233},{"$f":"'Solar - PV Dist. Comm'!AD276","v":33.738803080059888},{"$f":"'Solar - PV Dist. Comm'!AE276","v":33.16718331739122},{"$f":"'Solar - PV Dist. Comm'!AF276","v":32.600665985885676},{"$f":"'Solar - PV Dist. Comm'!AG276","v":32.039183070601482},{"$f":"'Solar - PV Dist. Comm'!AH276","v":31.482667760093303},{"$f":"'Solar - PV Dist. Comm'!AI276","v":30.931054419910275},{"$f":"'Solar - PV Dist. Comm'!AJ276","v":30.384278566791281},{"$f":"'Solar - PV Dist. Comm'!AK276","v":29.842276843536116},{"$f":"'Solar - PV Dist. Comm'!AL276","v":29.304986994532094},{"$f":"'Solar - PV Dist. Comm'!AM276","v":28.772347841916091},{"$f":"'Solar - PV Dist. Comm'!AN276","v":28.244299262352964},{"$f":"'Solar - PV Dist. Comm'!AO276","v":27.720782164411858},{"$f":"'Solar - PV Dist. Comm'!AP276","v":27.201738466522361},{"$f":"'Solar - PV Dist. Comm'!AQ276","v":26.687111075493426},{"$f":"'Solar - PV Dist. Comm'!AR276","v":26.176843865578267}]
["RC3CoKansasy","RD","Conservative",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L277","v":82.232174208820055},{"$f":"'Solar - PV Dist. Comm'!M277","v":70.479742817773754},{"$f":"'Solar - PV Dist. Comm'!N277","v":69.764627328377117},{"$f":"'Solar - PV Dist. Comm'!O277","v":69.052626020130106},{"$f":"'Solar - PV Dist. Comm'!P277","v":68.340624711883095},{"$f":"'Solar - PV Dist. Comm'!Q277","v":67.628623403636084},{"$f":"'Solar - PV Dist. Comm'!R277","v":66.916622095389073},{"$f":"'Solar - PV Dist. Comm'!S277","v":66.204620787142062},{"$f":"'Solar - PV Dist. Comm'!T277","v":65.492619478895065},{"$f":"'Solar - PV Dist. Comm'!U277","v":64.780618170648069},{"$f":"'Solar - PV Dist. Comm'!V277","v":64.068616862401058},{"$f":"'Solar - PV Dist. Comm'!W277","v":63.356615554154047},{"$f":"'Solar - PV Dist. Comm'!X277","v":62.644614245907086},{"$f":"'Solar - PV Dist. Comm'!Y277","v":61.277985142794599},{"$f":"'Solar - PV Dist. Comm'!Z277","v":59.922469817882998},{"$f":"'Solar - PV Dist. Comm'!AA277","v":58.577933250045476},{"$f":"'Solar - PV Dist. Comm'!AB277","v":57.244242596493272},{"$f":"'Solar - PV Dist. Comm'!AC277","v":55.921267149022341},{"$f":"'Solar - PV Dist. Comm'!AD277","v":54.608878291310461},{"$f":"'Solar - PV Dist. Comm'!AE277","v":53.306949457235326},{"$f":"'Solar - PV Dist. Comm'!AF277","v":52.015356090185385},{"$f":"'Solar - PV Dist. Comm'!AG277","v":50.733975603335821},{"$f":"'Solar - PV Dist. Comm'!AH277","v":49.462687340863191},{"$f":"'Solar - PV Dist. Comm'!AI277","v":48.201372540072903},{"$f":"'Solar - PV Dist. Comm'!AJ277","v":46.949914294414505},{"$f":"'Solar - PV Dist. Comm'!AK277","v":45.708197517360681},{"$f":"'Solar - PV Dist. Comm'!AL277","v":44.476108907126552},{"$f":"'Solar - PV Dist. Comm'!AM277","v":43.253536912206336},{"$f":"'Solar - PV Dist. Comm'!AN277","v":42.040371697705702},{"$f":"'Solar - PV Dist. Comm'!AO277","v":40.836505112448137},{"$f":"'Solar - PV Dist. Comm'!AP277","v":39.641830656834891},{"$f":"'Solar - PV Dist. Comm'!AQ277","v":38.456243451438311},{"$f":"'Solar - PV Dist. Comm'!AR277","v":37.279640206309068}]
["RA3CoLosAngs","RD","Advanced",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L278","v":70.356852283359146},{"$f":"'Solar - PV Dist. Comm'!M278","v":59.411335888335522},{"$f":"'Solar - PV Dist. Comm'!N278","v":55.559037774974534},{"$f":"'Solar - PV Dist. Comm'!O278","v":51.819775894610451},{"$f":"'Solar - PV Dist. Comm'!P278","v":48.186242288975386},{"$f":"'Solar - PV Dist. Comm'!Q278","v":44.654015242641783},{"$f":"'Solar - PV Dist. Comm'!R278","v":41.218916213935309},{"$f":"'Solar - PV Dist. Comm'!S278","v":37.876993344874201},{"$f":"'Solar - PV Dist. Comm'!T278","v":34.62450629501906},{"$f":"'Solar - PV Dist. Comm'!U278","v":31.45791227686459},{"$f":"'Solar - PV Dist. Comm'!V278","v":28.373853183162858},{"$f":"'Solar - PV Dist. Comm'!W278","v":25.369143707848078},{"$f":"'Solar - PV Dist. Comm'!X278","v":22.440760372224279},{"$f":"'Solar - PV Dist. Comm'!Y278","v":22.048144182854617},{"$f":"'Solar - PV Dist. Comm'!Z278","v":21.658962302623788},{"$f":"'Solar - PV Dist. Comm'!AA278","v":21.273169866649933},{"$f":"'Solar - PV Dist. Comm'!AB278","v":20.890722788133132},{"$f":"'Solar - PV Dist. Comm'!AC278","v":20.511577741560625},{"$f":"'Solar - PV Dist. Comm'!AD278","v":20.135692146345122},{"$f":"'Solar - PV Dist. Comm'!AE278","v":19.763024150883286},{"$f":"'Solar - PV Dist. Comm'!AF278","v":19.393532617021926},{"$f":"'Solar - PV Dist. Comm'!AG278","v":19.027177104919581},{"$f":"'Solar - PV Dist. Comm'!AH278","v":18.663917858292077},{"$f":"'Solar - PV Dist. Comm'!AI278","v":18.303715790030505},{"$f":"'Solar - PV Dist. Comm'!AJ278","v":17.946532468180809},{"$f":"'Solar - PV Dist. Comm'!AK278","v":17.592330102274452},{"$f":"'Solar - PV Dist. Comm'!AL278","v":17.241071529999864},{"$f":"'Solar - PV Dist. Comm'!AM278","v":16.892720204204824},{"$f":"'Solar - PV Dist. Comm'!AN278","v":16.547240180220271},{"$f":"'Solar - PV Dist. Comm'!AO278","v":16.204596103496286},{"$f":"'Solar - PV Dist. Comm'!AP278","v":15.864753197541278},{"$f":"'Solar - PV Dist. Comm'!AQ278","v":15.527677252155781},{"$f":"'Solar - PV Dist. Comm'!AR278","v":15.193334611952473}]
["RM3CoLosAngs","RD","Moderate",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L279","v":70.356852283359146},{"$f":"'Solar - PV Dist. Comm'!M279","v":59.893946989199705},{"$f":"'Solar - PV Dist. Comm'!N279","v":57.176264648466002},{"$f":"'Solar - PV Dist. Comm'!O279","v":54.497448865283879},{"$f":"'Solar - PV Dist. Comm'!P279","v":51.854133204276401},{"$f":"'Solar - PV Dist. Comm'!Q279","v":49.245616630081997},{"$f":"'Solar - PV Dist. Comm'!R279","v":46.671216444807484},{"$f":"'Solar - PV Dist. Comm'!S279","v":44.130267692341008},{"$f":"'Solar - PV Dist. Comm'!T279","v":41.622122585736278},{"$f":"'Solar - PV Dist. Comm'!U279","v":39.146149956631689},{"$f":"'Solar - PV Dist. Comm'!V279","v":36.701734725721778},{"$f":"'Solar - PV Dist. Comm'!W279","v":34.288277393347663},{"$f":"'Solar - PV Dist. Comm'!X279","v":31.905193549320426},{"$f":"'Solar - PV Dist. Comm'!Y279","v":31.391366865918272},{"$f":"'Solar - PV Dist. Comm'!Z279","v":30.882160281915564},{"$f":"'Solar - PV Dist. Comm'!AA279","v":30.377511763406094},{"$f":"'Solar - PV Dist. Comm'!AB279","v":29.877360382104605},{"$f":"'Solar - PV Dist. Comm'!AC279","v":29.381646290824424},{"$f":"'Solar - PV Dist. Comm'!AD279","v":28.890310699604857},{"$f":"'Solar - PV Dist. Comm'!AE279","v":28.403295852468407},{"$f":"'Solar - PV Dist. Comm'!AF279","v":27.920545004788522},{"$f":"'Solar - PV Dist. Comm'!AG279","v":27.442002401249127},{"$f":"'Solar - PV Dist. Comm'!AH279","v":26.967613254378147},{"$f":"'Solar - PV Dist. Comm'!AI279","v":26.497323723637493},{"$f":"'Solar - PV Dist. Comm'!AJ279","v":26.031080895052842},{"$f":"'Solar - PV Dist. Comm'!AK279","v":25.568832761367027},{"$f":"'Solar - PV Dist. Comm'!AL279","v":25.110528202701349},{"$f":"'Solar - PV Dist. Comm'!AM279","v":24.656116967709746},{"$f":"'Solar - PV Dist. Comm'!AN279","v":24.205549655211225},{"$f":"'Solar - PV Dist. Comm'!AO279","v":23.758777696286444},{"$f":"'Solar - PV Dist. Comm'!AP279","v":23.315753336824837},{"$f":"'Solar - PV Dist. Comm'!AQ279","v":22.876429620509104},{"$f":"'Solar - PV Dist. Comm'!AR279","v":22.440760372224279}]
["RC3CoLosAngs","RD","Conservative",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L280","v":70.356852283359146},{"$f":"'Solar - PV Dist. Comm'!M280","v":60.301614326857816},{"$f":"'Solar - PV Dist. Comm'!N280","v":59.689770175379387},{"$f":"'Solar - PV Dist. Comm'!O280","v":59.080590479574624},{"$f":"'Solar - PV Dist. Comm'!P280","v":58.471410783769855},{"$f":"'Solar - PV Dist. Comm'!Q280","v":57.8622310879651},{"$f":"'Solar - PV Dist. Comm'!R280","v":57.25305139216033},{"$f":"'Solar - PV Dist. Comm'!S280","v":56.643871696355568},{"$f":"'Solar - PV Dist. Comm'!T280","v":56.03469200055082},{"$f":"'Solar - PV Dist. Comm'!U280","v":55.425512304746064},{"$f":"'Solar - PV Dist. Comm'!V280","v":54.816332608941302},{"$f":"'Solar - PV Dist. Comm'!W280","v":54.207152913136532},{"$f":"'Solar - PV Dist. Comm'!X280","v":53.597973217331813},{"$f":"'Solar - PV Dist. Comm'!Y280","v":52.42951512411225},{"$f":"'Solar - PV Dist. Comm'!Z280","v":51.27052342442984},{"$f":"'Solar - PV Dist. Comm'!AA280","v":50.120883542843174},{"$f":"'Solar - PV Dist. Comm'!AB280","v":48.980482745482583},{"$f":"'Solar - PV Dist. Comm'!AC280","v":47.849210103198715},{"$f":"'Solar - PV Dist. Comm'!AD280","v":46.726956455592507},{"$f":"'Solar - PV Dist. Comm'!AE280","v":45.613614375902031},{"$f":"'Solar - PV Dist. Comm'!AF280","v":44.509078136722593},{"$f":"'Solar - PV Dist. Comm'!AG280","v":43.413243676536879},{"$f":"'Solar - PV Dist. Comm'!AH280","v":42.326008567033149},{"$f":"'Solar - PV Dist. Comm'!AI280","v":41.247271981189826},{"$f":"'Solar - PV Dist. Comm'!AJ280","v":40.176934662105531},{"$f":"'Solar - PV Dist. Comm'!AK280","v":39.114898892554386},{"$f":"'Solar - PV Dist. Comm'!AL280","v":38.061068465247018},{"$f":"'Solar - PV Dist. Comm'!AM280","v":37.015348653778162},{"$f":"'Solar - PV Dist. Comm'!AN280","v":35.977646184242481},{"$f":"'Solar - PV Dist. Comm'!AO280","v":34.947869207500766},{"$f":"'Solar - PV Dist. Comm'!AP280","v":33.925927272079178},{"$f":"'Solar - PV Dist. Comm'!AQ280","v":32.911731297684675},{"$f":"'Solar - PV Dist. Comm'!AR280","v":31.905193549320426}]
["RA3CoDaggett","RD","Advanced",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L281","v":64.99063147115443},{"$f":"'Solar - PV Dist. Comm'!M281","v":54.885484030858386},{"$f":"'Solar - PV Dist. Comm'!N281","v":51.331676739390268},{"$f":"'Solar - PV Dist. Comm'!O281","v":47.881484125296488},{"$f":"'Solar - PV Dist. Comm'!P281","v":44.528217004535342},{"$f":"'Solar - PV Dist. Comm'!Q281","v":41.267847593448941},{"$f":"'Solar - PV Dist. Comm'!R281","v":38.096568227871479},{"$f":"'Solar - PV Dist. Comm'!S281","v":35.010776528815079},{"$f":"'Solar - PV Dist. Comm'!T281","v":32.007061751859865},{"$f":"'Solar - PV Dist. Comm'!U281","v":29.082192211498462},{"$f":"'Solar - PV Dist. Comm'!V281","v":26.233103682955861},{"$f":"'Solar - PV Dist. Comm'!W281","v":23.45688869397852},{"$f":"'Solar - PV Dist. Comm'!X281","v":20.750786627926608},{"$f":"'Solar - PV Dist. Comm'!Y281","v":20.387058192128663},{"$f":"'Solar - PV Dist. Comm'!Z281","v":20.02653530365637},{"$f":"'Solar - PV Dist. Comm'!AA281","v":19.669175772573364},{"$f":"'Solar - PV Dist. Comm'!AB281","v":19.314938146088586},{"$f":"'Solar - PV Dist. Comm'!AC281","v":18.963781692527036},{"$f":"'Solar - PV Dist. Comm'!AD281","v":18.615666385716917},{"$f":"'Solar - PV Dist. Comm'!AE281","v":18.270552889780678},{"$f":"'Solar - PV Dist. Comm'!AF281","v":17.928402544317834},{"$f":"'Solar - PV Dist. Comm'!AG281","v":17.589177349967773},{"$f":"'Solar - PV Dist. Comm'!AH281","v":17.25283995434134},{"$f":"'Solar - PV Dist. Comm'!AI281","v":16.919353638310106},{"$f":"'Solar - PV Dist. Comm'!AJ281","v":16.588682302642894},{"$f":"'Solar - PV Dist. Comm'!AK281","v":16.260790454979276},{"$f":"'Solar - PV Dist. Comm'!AL281","v":15.935643197130187},{"$f":"'Solar - PV Dist. Comm'!AM281","v":15.613206212696069},{"$f":"'Solar - PV Dist. Comm'!AN281","v":15.293445754993398},{"$f":"'Solar - PV Dist. Comm'!AO281","v":14.976328635280645},{"$f":"'Solar - PV Dist. Comm'!AP281","v":14.66182221127497},{"$f":"'Solar - PV Dist. Comm'!AQ281","v":14.34989437595142},{"$f":"'Solar - PV Dist. Comm'!AR281","v":14.040513546616451}]
["RM3CoDaggett","RD","Moderate",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L282","v":64.99063147115443},{"$f":"'Solar - PV Dist. Comm'!M282","v":55.327970556403635},{"$f":"'Solar - PV Dist. Comm'!N282","v":52.819562937739938},{"$f":"'Solar - PV Dist. Comm'!O282","v":50.346836226900358},{"$f":"'Solar - PV Dist. Comm'!P282","v":47.906688876430934},{"$f":"'Solar - PV Dist. Comm'!Q282","v":45.498481227192016},{"$f":"'Solar - PV Dist. Comm'!R282","v":43.121590256482861},{"$f":"'Solar - PV Dist. Comm'!S282","v":40.775409040678888},{"$f":"'Solar - PV Dist. Comm'!T282","v":38.459346238563811},{"$f":"'Solar - PV Dist. Comm'!U282","v":36.172825594432517},{"$f":"'Solar - PV Dist. Comm'!V282","v":33.915285460087716},{"$f":"'Solar - PV Dist. Comm'!W282","v":31.686178334897505},{"$f":"'Solar - PV Dist. Comm'!X282","v":29.484970423122672},{"$f":"'Solar - PV Dist. Comm'!Y282","v":29.011055184758437},{"$f":"'Solar - PV Dist. Comm'!Z282","v":28.541371065527578},{"$f":"'Solar - PV Dist. Comm'!AA282","v":28.075861654051256},{"$f":"'Solar - PV Dist. Comm'!AB282","v":27.614471537319695},{"$f":"'Solar - PV Dist. Comm'!AC282","v":27.157146278703031},{"$f":"'Solar - PV Dist. Comm'!AD282","v":26.703832396540818},{"$f":"'Solar - PV Dist. Comm'!AE282","v":26.254477343292418},{"$f":"'Solar - PV Dist. Comm'!AF282","v":25.809029485231338},{"$f":"'Solar - PV Dist. Comm'!AG282","v":25.367438082666897},{"$f":"'Solar - PV Dist. Comm'!AH282","v":24.929653270677385},{"$f":"'Solar - PV Dist. Comm'!AI282","v":24.495626040339314},{"$f":"'Solar - PV Dist. Comm'!AJ282","v":24.065308220438002},{"$f":"'Solar - PV Dist. Comm'!AK282","v":23.638652459645037},{"$f":"'Solar - PV Dist. Comm'!AL282","v":23.21561220914883},{"$f":"'Solar - PV Dist. Comm'!AM282","v":22.79614170572491},{"$f":"'Solar - PV Dist. Comm'!AN282","v":22.380195955232956},{"$f":"'Solar - PV Dist. Comm'!AO282","v":21.967730716528141},{"$f":"'Solar - PV Dist. Comm'!AP282","v":21.558702485774631},{"$f":"'Solar - PV Dist. Comm'!AQ282","v":21.153068481149628},{"$f":"'Solar - PV Dist. Comm'!AR282","v":20.750786627926608}]
["RC3CoDaggett","RD","Conservative",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L283","v":64.99063147115443},{"$f":"'Solar - PV Dist. Comm'!M283","v":55.702321332522672},{"$f":"'Solar - PV Dist. Comm'!N283","v":55.137143436184054},{"$f":"'Solar - PV Dist. Comm'!O283","v":54.57442677355813},{"$f":"'Solar - PV Dist. Comm'!P283","v":54.011710110932192},{"$f":"'Solar - PV Dist. Comm'!Q283","v":53.448993448306268},{"$f":"'Solar - PV Dist. Comm'!R283","v":52.886276785680337},{"$f":"'Solar - PV Dist. Comm'!S283","v":52.323560123054413},{"$f":"'Solar - PV Dist. Comm'!T283","v":51.760843460428497},{"$f":"'Solar - PV Dist. Comm'!U283","v":51.198126797802566},{"$f":"'Solar - PV Dist. Comm'!V283","v":50.635410135176642},{"$f":"'Solar - PV Dist. Comm'!W283","v":50.072693472550711},{"$f":"'Solar - PV Dist. Comm'!X283","v":49.509976809924815},{"$f":"'Solar - PV Dist. Comm'!Y283","v":48.43180954756393},{"$f":"'Solar - PV Dist. Comm'!Z283","v":47.362325678698163},{"$f":"'Solar - PV Dist. Comm'!AA283","v":46.301420721990041},{"$f":"'Solar - PV Dist. Comm'!AB283","v":45.248991865609412},{"$f":"'Solar - PV Dist. Comm'!AC283","v":44.204937934019789},{"$f":"'Solar - PV Dist. Comm'!AD283","v":43.169159355554513},{"$f":"'Solar - PV Dist. Comm'!AE283","v":42.141558130760806},{"$f":"'Solar - PV Dist. Comm'!AF283","v":41.122037801490684},{"$f":"'Solar - PV Dist. Comm'!AG283","v":40.110503420718153},{"$f":"'Solar - PV Dist. Comm'!AH283","v":39.106861523062967},{"$f":"'Solar - PV Dist. Comm'!AI283","v":38.11102009600161},{"$f":"'Solar - PV Dist. Comm'!AJ283","v":37.122888551746989},{"$f":"'Solar - PV Dist. Comm'!AK283","v":36.142377699778706},{"$f":"'Solar - PV Dist. Comm'!AL283","v":35.169399720006467},{"$f":"'Solar - PV Dist. Comm'!AM283","v":34.203868136549623},{"$f":"'Solar - PV Dist. Comm'!AN283","v":33.245697792116474},{"$f":"'Solar - PV Dist. Comm'!AO283","v":32.294804822967251},{"$f":"'Solar - PV Dist. Comm'!AP283","v":31.351106634445568},{"$f":"'Solar - PV Dist. Comm'!AQ283","v":30.41452187706302},{"$f":"'Solar - PV Dist. Comm'!AR283","v":29.484970423122672}]
["RA3ReSeattle","RD","Advanced",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L269","v":136.76473941323954},{"$f":"'Solar - PV Dist. Res'!M269","v":125.48961781642444},{"$f":"'Solar - PV Dist. Res'!N269","v":117.13711852035941},{"$f":"'Solar - PV Dist. Res'!O269","v":108.86801623326163},{"$f":"'Solar - PV Dist. Res'!P269","v":100.65771666586815},{"$f":"'Solar - PV Dist. Res'!Q269","v":92.505594809142622},{"$f":"'Solar - PV Dist. Res'!R269","v":84.411034480333711},{"$f":"'Solar - PV Dist. Res'!S269","v":76.373428167718714},{"$f":"'Solar - PV Dist. Res'!T269","v":68.392176878613128},{"$f":"'Solar - PV Dist. Res'!U269","v":60.466689990565847},{"$f":"'Solar - PV Dist. Res'!V269","v":52.59638510566284},{"$f":"'Solar - PV Dist. Res'!W269","v":44.780687907863175},{"$f":"'Solar - PV Dist. Res'!X269","v":37.019032023294741},{"$f":"'Solar - PV Dist. Res'!Y269","v":36.468194407546591},{"$f":"'Solar - PV Dist. Res'!Z269","v":35.917356791798447},{"$f":"'Solar - PV Dist. Res'!AA269","v":35.366519176050289},{"$f":"'Solar - PV Dist. Res'!AB269","v":34.815681560302146},{"$f":"'Solar - PV Dist. Res'!AC269","v":34.264843944553995},{"$f":"'Solar - PV Dist. Res'!AD269","v":33.714006328805851},{"$f":"'Solar - PV Dist. Res'!AE269","v":33.163168713057701},{"$f":"'Solar - PV Dist. Res'!AF269","v":32.61233109730955},{"$f":"'Solar - PV Dist. Res'!AG269","v":32.061493481561399},{"$f":"'Solar - PV Dist. Res'!AH269","v":31.510655865813256},{"$f":"'Solar - PV Dist. Res'!AI269","v":30.959818250065108},{"$f":"'Solar - PV Dist. Res'!AJ269","v":30.408980634316954},{"$f":"'Solar - PV Dist. Res'!AK269","v":29.858143018568807},{"$f":"'Solar - PV Dist. Res'!AL269","v":29.307305402820653},{"$f":"'Solar - PV Dist. Res'!AM269","v":28.756467787072502},{"$f":"'Solar - PV Dist. Res'!AN269","v":28.205630171324366},{"$f":"'Solar - PV Dist. Res'!AO269","v":27.654792555576211},{"$f":"'Solar - PV Dist. Res'!AP269","v":27.103954939828061},{"$f":"'Solar - PV Dist. Res'!AQ269","v":26.553117324079913},{"$f":"'Solar - PV Dist. Res'!AR269","v":26.002279708331759}]
["RM3ReSeattle","RD","Moderate",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L270","v":136.76473941323954},{"$f":"'Solar - PV Dist. Res'!M270","v":125.7638787088858},{"$f":"'Solar - PV Dist. Res'!N270","v":118.73817127915864},{"$f":"'Solar - PV Dist. Res'!O270","v":111.75625253929198},{"$f":"'Solar - PV Dist. Res'!P270","v":104.79402616124761},{"$f":"'Solar - PV Dist. Res'!Q270","v":97.851408949483755},{"$f":"'Solar - PV Dist. Res'!R270","v":90.928318176441252},{"$f":"'Solar - PV Dist. Res'!S270","v":84.024671579257912},{"$f":"'Solar - PV Dist. Res'!T270","v":77.140387356510061},{"$f":"'Solar - PV Dist. Res'!U270","v":70.275384164981574},{"$f":"'Solar - PV Dist. Res'!V270","v":63.429581116460213},{"$f":"'Solar - PV Dist. Res'!W270","v":56.602897774560667},{"$f":"'Solar - PV Dist. Res'!X270","v":49.795254151574092},{"$f":"'Solar - PV Dist. Res'!Y270","v":49.140791418528998},{"$f":"'Solar - PV Dist. Res'!Z270","v":48.488014417984054},{"$f":"'Solar - PV Dist. Res'!AA270","v":47.836916645277825},{"$f":"'Solar - PV Dist. Res'!AB270","v":47.187491629171468},{"$f":"'Solar - PV Dist. Res'!AC270","v":46.539732931634461},{"$f":"'Solar - PV Dist. Res'!AD270","v":45.893634147631836},{"$f":"'Solar - PV Dist. Res'!AE270","v":45.249188904913026},{"$f":"'Solar - PV Dist. Res'!AF270","v":44.60639086380241},{"$f":"'Solar - PV Dist. Res'!AG270","v":43.965233716991428},{"$f":"'Solar - PV Dist. Res'!AH270","v":43.325711189332253},{"$f":"'Solar - PV Dist. Res'!AI270","v":42.687817037633096},{"$f":"'Solar - PV Dist. Res'!AJ270","v":42.051545050455033},{"$f":"'Solar - PV Dist. Res'!AK270","v":41.416889047910381},{"$f":"'Solar - PV Dist. Res'!AL270","v":40.783842881462668},{"$f":"'Solar - PV Dist. Res'!AM270","v":40.152400433727998},{"$f":"'Solar - PV Dist. Res'!AN270","v":39.522555618278076},{"$f":"'Solar - PV Dist. Res'!AO270","v":38.894302379444603},{"$f":"'Solar - PV Dist. Res'!AP270","v":38.267634692125235},{"$f":"'Solar - PV Dist. Res'!AQ270","v":37.642546561590919},{"$f":"'Solar - PV Dist. Res'!AR270","v":37.019032023294741}]
["RC3ReSeattle","RD","Conservative",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L271","v":136.76473941323954},{"$f":"'Solar - PV Dist. Res'!M271","v":125.94224209881884},{"$f":"'Solar - PV Dist. Res'!N271","v":124.41957218748483},{"$f":"'Solar - PV Dist. Res'!O271","v":122.92094899307213},{"$f":"'Solar - PV Dist. Res'!P271","v":121.4223257986594},{"$f":"'Solar - PV Dist. Res'!Q271","v":119.9237026042467},{"$f":"'Solar - PV Dist. Res'!R271","v":118.42507940983401},{"$f":"'Solar - PV Dist. Res'!S271","v":116.92645621542125},{"$f":"'Solar - PV Dist. Res'!T271","v":115.42783302100855},{"$f":"'Solar - PV Dist. Res'!U271","v":113.92920982659584},{"$f":"'Solar - PV Dist. Res'!V271","v":112.43058663218314},{"$f":"'Solar - PV Dist. Res'!W271","v":110.93196343777039},{"$f":"'Solar - PV Dist. Res'!X271","v":109.43334024335768},{"$f":"'Solar - PV Dist. Res'!Y271","v":106.40326568382127},{"$f":"'Solar - PV Dist. Res'!Z271","v":103.37833921111725},{"$f":"'Solar - PV Dist. Res'!AA271","v":100.3585477165072},{"$f":"'Solar - PV Dist. Res'!AB271","v":97.343878135720573},{"$f":"'Solar - PV Dist. Res'!AC271","v":94.334317448766441},{"$f":"'Solar - PV Dist. Res'!AD271","v":91.329852679745727},{"$f":"'Solar - PV Dist. Res'!AE271","v":88.330470896664949},{"$f":"'Solar - PV Dist. Res'!AF271","v":85.336159211250617},{"$f":"'Solar - PV Dist. Res'!AG271","v":82.346904778764682},{"$f":"'Solar - PV Dist. Res'!AH271","v":79.362694797820666},{"$f":"'Solar - PV Dist. Res'!AI271","v":76.383516510201218},{"$f":"'Solar - PV Dist. Res'!AJ271","v":73.409357200676084},{"$f":"'Solar - PV Dist. Res'!AK271","v":70.440204196821298},{"$f":"'Solar - PV Dist. Res'!AL271","v":67.476044868839153},{"$f":"'Solar - PV Dist. Res'!AM271","v":64.516866629379166},{"$f":"'Solar - PV Dist. Res'!AN271","v":61.562656933359897},{"$f":"'Solar - PV Dist. Res'!AO271","v":58.613403277791612},{"$f":"'Solar - PV Dist. Res'!AP271","v":55.669093201599992},{"$f":"'Solar - PV Dist. Res'!AQ271","v":52.729714285450584},{"$f":"'Solar - PV Dist. Res'!AR271","v":49.795254151574092}]
["RA3ReChicago","RD","Advanced",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L272","v":118.45463756355781},{"$f":"'Solar - PV Dist. Res'!M272","v":108.68903242318429},{"$f":"'Solar - PV Dist. Res'!N272","v":101.45476808641122},{"$f":"'Solar - PV Dist. Res'!O272","v":94.292735543545646},{"$f":"'Solar - PV Dist. Res'!P272","v":87.181633195701153},{"$f":"'Solar - PV Dist. Res'!Q272","v":80.120919710227284},{"$f":"'Solar - PV Dist. Res'!R272","v":73.110061399093084},{"$f":"'Solar - PV Dist. Res'!S272","v":66.148532084416487},{"$f":"'Solar - PV Dist. Res'!T272","v":59.235812966822344},{"$f":"'Solar - PV Dist. Res'!U272","v":52.371392496559764},{"$f":"'Solar - PV Dist. Res'!V272","v":45.554766247311527},{"$f":"'Solar - PV Dist. Res'!W272","v":38.785436792630087},{"$f":"'Solar - PV Dist. Res'!X272","v":32.062913584936915},{"$f":"'Solar - PV Dist. Res'!Y272","v":31.585822264398015},{"$f":"'Solar - PV Dist. Res'!Z272","v":31.108730943859115},{"$f":"'Solar - PV Dist. Res'!AA272","v":30.631639623320208},{"$f":"'Solar - PV Dist. Res'!AB272","v":30.154548302781308},{"$f":"'Solar - PV Dist. Res'!AC272","v":29.677456982242408},{"$f":"'Solar - PV Dist. Res'!AD272","v":29.200365661703508},{"$f":"'Solar - PV Dist. Res'!AE272","v":28.723274341164608},{"$f":"'Solar - PV Dist. Res'!AF272","v":28.246183020625701},{"$f":"'Solar - PV Dist. Res'!AG272","v":27.769091700086793},{"$f":"'Solar - PV Dist. Res'!AH272","v":27.2920003795479},{"$f":"'Solar - PV Dist. Res'!AI272","v":26.814909059009},{"$f":"'Solar - PV Dist. Res'!AJ272","v":26.337817738470093},{"$f":"'Solar - PV Dist. Res'!AK272","v":25.860726417931193},{"$f":"'Solar - PV Dist. Res'!AL272","v":25.383635097392286},{"$f":"'Solar - PV Dist. Res'!AM272","v":24.906543776853383},{"$f":"'Solar - PV Dist. Res'!AN272","v":24.429452456314493},{"$f":"'Solar - PV Dist. Res'!AO272","v":23.952361135775586},{"$f":"'Solar - PV Dist. Res'!AP272","v":23.475269815236683},{"$f":"'Solar - PV Dist. Res'!AQ272","v":22.998178494697783},{"$f":"'Solar - PV Dist. Res'!AR272","v":22.521087174158875}]
["RM3ReChicago","RD","Moderate",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L273","v":118.45463756355781},{"$f":"'Solar - PV Dist. Res'!M273","v":108.92657519008274},{"$f":"'Solar - PV Dist. Res'!N273","v":102.84147145072401},{"$f":"'Solar - PV Dist. Res'!O273","v":96.794293959088648},{"$f":"'Solar - PV Dist. Res'!P273","v":90.764172410325955},{"$f":"'Solar - PV Dist. Res'!Q273","v":84.751034747136771},{"$f":"'Solar - PV Dist. Res'!R273","v":78.754809317550837},{"$f":"'Solar - PV Dist. Res'!S273","v":72.775424872081146},{"$f":"'Solar - PV Dist. Res'!T273","v":66.812810560901653},{"$f":"'Solar - PV Dist. Res'!U273","v":60.866895931048937},{"$f":"'Solar - PV Dist. Res'!V273","v":54.937610923647412},{"$f":"'Solar - PV Dist. Res'!W273","v":49.0248858711577},{"$f":"'Solar - PV Dist. Res'!X273","v":43.128651494647961},{"$f":"'Solar - PV Dist. Res'!Y273","v":42.561808416714904},{"$f":"'Solar - PV Dist. Res'!Z273","v":41.99642538493989},{"$f":"'Solar - PV Dist. Res'!AA273","v":41.432496765507366},{"$f":"'Solar - PV Dist. Res'!AB273","v":40.870016953549786},{"$f":"'Solar - PV Dist. Res'!AC273","v":40.308980372961962},{"$f":"'Solar - PV Dist. Res'!AD273","v":39.749381476216811},{"$f":"'Solar - PV Dist. Res'!AE273","v":39.191214744182481},{"$f":"'Solar - PV Dist. Res'!AF273","v":38.634474685940894},{"$f":"'Solar - PV Dist. Res'!AG273","v":38.079155838607726},{"$f":"'Solar - PV Dist. Res'!AH273","v":37.525252767153738},{"$f":"'Solar - PV Dist. Res'!AI273","v":36.972760064227401},{"$f":"'Solar - PV Dist. Res'!AJ273","v":36.421672349978991},{"$f":"'Solar - PV Dist. Res'!AK273","v":35.871984271885914},{"$f":"'Solar - PV Dist. Res'!AL273","v":35.323690504579503},{"$f":"'Solar - PV Dist. Res'!AM273","v":34.77678574967296},{"$f":"'Solar - PV Dist. Res'!AN273","v":34.231264735590699},{"$f":"'Solar - PV Dist. Res'!AO273","v":33.687122217399008},{"$f":"'Solar - PV Dist. Res'!AP273","v":33.14435297663794},{"$f":"'Solar - PV Dist. Res'!AQ273","v":32.60295182115447},{"$f":"'Solar - PV Dist. Res'!AR273","v":32.062913584936915}]
["RC3ReChicago","RD","Conservative",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L274","v":118.45463756355781},{"$f":"'Solar - PV Dist. Res'!M274","v":109.08105923911302},{"$f":"'Solar - PV Dist. Res'!N274","v":107.76224480456042},{"$f":"'Solar - PV Dist. Res'!O274","v":106.46425770569192},{"$f":"'Solar - PV Dist. Res'!P274","v":105.16627060682339},{"$f":"'Solar - PV Dist. Res'!Q274","v":103.86828350795489},{"$f":"'Solar - PV Dist. Res'!R274","v":102.5702964090864},{"$f":"'Solar - PV Dist. Res'!S274","v":101.27230931021785},{"$f":"'Solar - PV Dist. Res'!T274","v":99.974322211349346},{"$f":"'Solar - PV Dist. Res'!U274","v":98.676335112480814},{"$f":"'Solar - PV Dist. Res'!V274","v":97.37834801361231},{"$f":"'Solar - PV Dist. Res'!W274","v":96.080360914743778},{"$f":"'Solar - PV Dist. Res'!X274","v":94.78237381587526},{"$f":"'Solar - PV Dist. Res'!Y274","v":92.157966492172235},{"$f":"'Solar - PV Dist. Res'!Z274","v":89.538018027985856},{"$f":"'Solar - PV Dist. Res'!AA274","v":86.922517069579314},{"$f":"'Solar - PV Dist. Res'!AB274","v":84.311452301730313},{"$f":"'Solar - PV Dist. Res'!AC274","v":81.704812447567903},{"$f":"'Solar - PV Dist. Res'!AD274","v":79.102586268410107},{"$f":"'Solar - PV Dist. Res'!AE274","v":76.504762563602327},{"$f":"'Solar - PV Dist. Res'!AF274","v":73.911330170356806},{"$f":"'Solar - PV Dist. Res'!AG274","v":71.322277963592569},{"$f":"'Solar - PV Dist. Res'!AH274","v":68.73759485577645},{"$f":"'Solar - PV Dist. Res'!AI274","v":66.15726979676478},{"$f":"'Solar - PV Dist. Res'!AJ274","v":63.581291773645944},{"$f":"'Solar - PV Dist. Res'!AK274","v":61.009649810583632},{"$f":"'Solar - PV Dist. Res'!AL274","v":58.442332968661042},{"$f":"'Solar - PV Dist. Res'!AM274","v":55.87933034572572},{"$f":"'Solar - PV Dist. Res'!AN274","v":53.320631076235237},{"$f":"'Solar - PV Dist. Res'!AO274","v":50.766224331103679},{"$f":"'Solar - PV Dist. Res'!AP274","v":48.21609931754886},{"$f":"'Solar - PV Dist. Res'!AQ274","v":45.670245278940307},{"$f":"'Solar - PV Dist. Res'!AR274","v":43.128651494647961}]
["RA3ReKansasy","RD","Advanced",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L275","v":110.68522628374262},{"$f":"'Solar - PV Dist. Res'!M275","v":101.56014484334774},{"$f":"'Solar - PV Dist. Res'!N275","v":94.800374170101648},{"$f":"'Solar - PV Dist. Res'!O275","v":88.108097624717274},{"$f":"'Solar - PV Dist. Res'!P275","v":81.46341077507239},{"$f":"'Solar - PV Dist. Res'!Q275","v":74.865807794395351},{"$f":"'Solar - PV Dist. Res'!R275","v":68.314789999125168},{"$f":"'Solar - PV Dist. Res'!S275","v":61.809865723260934},{"$f":"'Solar - PV Dist. Res'!T275","v":55.350550195354138},{"$f":"'Solar - PV Dist. Res'!U275","v":48.936365418079397},{"$f":"'Solar - PV Dist. Res'!V275","v":42.566840050320728},{"$f":"'Solar - PV Dist. Res'!W275","v":36.241509291712013},{"$f":"'Solar - PV Dist. Res'!X275","v":29.959914769572809},{"$f":"'Solar - PV Dist. Res'!Y275","v":29.514115754371538},{"$f":"'Solar - PV Dist. Res'!Z275","v":29.068316739170264},{"$f":"'Solar - PV Dist. Res'!AA275","v":28.622517723968986},{"$f":"'Solar - PV Dist. Res'!AB275","v":28.176718708767712},{"$f":"'Solar - PV Dist. Res'!AC275","v":27.730919693566438},{"$f":"'Solar - PV Dist. Res'!AD275","v":27.285120678365168},{"$f":"'Solar - PV Dist. Res'!AE275","v":26.839321663163894},{"$f":"'Solar - PV Dist. Res'!AF275","v":26.393522647962616},{"$f":"'Solar - PV Dist. Res'!AG275","v":25.947723632761338},{"$f":"'Solar - PV Dist. Res'!AH275","v":25.501924617560068},{"$f":"'Solar - PV Dist. Res'!AI275","v":25.056125602358797},{"$f":"'Solar - PV Dist. Res'!AJ275","v":24.61032658715752},{"$f":"'Solar - PV Dist. Res'!AK275","v":24.164527571956246},{"$f":"'Solar - PV Dist. Res'!AL275","v":23.718728556754968},{"$f":"'Solar - PV Dist. Res'!AM275","v":23.27292954155369},{"$f":"'Solar - PV Dist. Res'!AN275","v":22.827130526352427},{"$f":"'Solar - PV Dist. Res'!AO275","v":22.381331511151149},{"$f":"'Solar - PV Dist. Res'!AP275","v":21.935532495949872},{"$f":"'Solar - PV Dist. Res'!AQ275","v":21.489733480748598},{"$f":"'Solar - PV Dist. Res'!AR275","v":21.04393446554732}]
["RM3ReKansasy","RD","Moderate",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L276","v":110.68522628374262},{"$f":"'Solar - PV Dist. Res'!M276","v":101.78210723711318},{"$f":"'Solar - PV Dist. Res'!N276","v":96.096123993193487},{"$f":"'Solar - PV Dist. Res'!O276","v":90.445579423501329},{"$f":"'Solar - PV Dist. Res'!P276","v":84.810972101477759},{"$f":"'Solar - PV Dist. Res'!Q276","v":79.192234696044608},{"$f":"'Solar - PV Dist. Res'!R276","v":73.589300254867155},{"$f":"'Solar - PV Dist. Res'!S276","v":68.002102201695166},{"$f":"'Solar - PV Dist. Res'!T276","v":62.430574333725708},{"$f":"'Solar - PV Dist. Res'!U276","v":56.874650818988336},{"$f":"'Solar - PV Dist. Res'!V276","v":51.33426619375232},{"$f":"'Solar - PV Dist. Res'!W276","v":45.809355359955482},{"$f":"'Solar - PV Dist. Res'!X276","v":40.299853582654507},{"$f":"'Solar - PV Dist. Res'!Y276","v":39.770189606309728},{"$f":"'Solar - PV Dist. Res'!Z276","v":39.241889912045515},{"$f":"'Solar - PV Dist. Res'!AA276","v":38.71494923556692},{"$f":"'Solar - PV Dist. Res'!AB276","v":38.189362339628332},{"$f":"'Solar - PV Dist. Res'!AC276","v":37.665124013859938},{"$f":"'Solar - PV Dist. Res'!AD276","v":37.142229074595654},{"$f":"'Solar - PV Dist. Res'!AE276","v":36.620672364702145},{"$f":"'Solar - PV Dist. Res'!AF276","v":36.100448753409339},{"$f":"'Solar - PV Dist. Res'!AG276","v":35.581553136142198},{"$f":"'Solar - PV Dist. Res'!AH276","v":35.063980434353724},{"$f":"'Solar - PV Dist. Res'!AI276","v":34.547725595359296},{"$f":"'Solar - PV Dist. Res'!AJ276","v":34.032783592172223},{"$f":"'Solar - PV Dist. Res'!AK276","v":33.519149423340615},{"$f":"'Solar - PV Dist. Res'!AL276","v":33.006818112785446},{"$f":"'Solar - PV Dist. Res'!AM276","v":32.495784709639821},{"$f":"'Solar - PV Dist. Res'!AN276","v":31.986044288089559},{"$f":"'Solar - PV Dist. Res'!AO276","v":31.477591947214883},{"$f":"'Solar - PV Dist. Res'!AP276","v":30.970422810833373},{"$f":"'Solar - PV Dist. Res'!AQ276","v":30.464532027344088},{"$f":"'Solar - PV Dist. Res'!AR276","v":29.959914769572809}]
["RC3ReKansasy","RD","Conservative",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L277","v":110.68522628374262},{"$f":"'Solar - PV Dist. Res'!M277","v":101.92645871440311},{"$f":"'Solar - PV Dist. Res'!N277","v":100.69414500244397},{"$f":"'Solar - PV Dist. Res'!O277","v":99.48129256621452},{"$f":"'Solar - PV Dist. Res'!P277","v":98.268440129985038},{"$f":"'Solar - PV Dist. Res'!Q277","v":97.055587693755584},{"$f":"'Solar - PV Dist. Res'!R277","v":95.842735257526115},{"$f":"'Solar - PV Dist. Res'!S277","v":94.629882821296619},{"$f":"'Solar - PV Dist. Res'!T277","v":93.417030385067164},{"$f":"'Solar - PV Dist. Res'!U277","v":92.204177948837682},{"$f":"'Solar - PV Dist. Res'!V277","v":90.991325512608213},{"$f":"'Solar - PV Dist. Res'!W277","v":89.778473076378731},{"$f":"'Solar - PV Dist. Res'!X277","v":88.565620640149248},{"$f":"'Solar - PV Dist. Res'!Y277","v":86.113347563639948},{"$f":"'Solar - PV Dist. Res'!Z277","v":83.665240891120533},{"$f":"'Solar - PV Dist. Res'!AA277","v":81.221290013543097},{"$f":"'Solar - PV Dist. Res'!AB277","v":78.781484357848043},{"$f":"'Solar - PV Dist. Res'!AC277","v":76.345813386811699},{"$f":"'Solar - PV Dist. Res'!AD277","v":73.914266598894542},{"$f":"'Solar - PV Dist. Res'!AE277","v":71.48683352809023},{"$f":"'Solar - PV Dist. Res'!AF277","v":69.063503743775541},{"$f":"'Solar - PV Dist. Res'!AG277","v":66.644266850560953},{"$f":"'Solar - PV Dist. Res'!AH277","v":64.229112488141894},{"$f":"'Solar - PV Dist. Res'!AI277","v":61.818030331150993},{"$f":"'Solar - PV Dist. Res'!AJ277","v":59.411010089010844},{"$f":"'Solar - PV Dist. Res'!AK277","v":57.008041505787652},{"$f":"'Solar - PV Dist. Res'!AL277","v":54.60911436004551},{"$f":"'Solar - PV Dist. Res'!AM277","v":52.214218464701538},{"$f":"'Solar - PV Dist. Res'!AN277","v":49.823343666881634},{"$f":"'Solar - PV Dist. Res'!AO277","v":47.436479847777036},{"$f":"'Solar - PV Dist. Res'!AP277","v":45.053616922501547},{"$f":"'Solar - PV Dist. Res'!AQ277","v":42.674744839949504},{"$f":"'Solar - PV Dist. Res'!AR277","v":40.299853582654507}]
["RA3ReLosAngs","RD","Advanced",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L278","v":96.250672422297157},{"$f":"'Solar - PV Dist. Res'!M278","v":88.315600560992792},{"$f":"'Solar - PV Dist. Res'!N278","v":82.437377291587737},{"$f":"'Solar - PV Dist. Res'!O278","v":76.617846183814009},{"$f":"'Solar - PV Dist. Res'!P278","v":70.839698559356819},{"$f":"'Solar - PV Dist. Res'!Q278","v":65.102494556741064},{"$f":"'Solar - PV Dist. Res'!R278","v":59.405800526150259},{"$f":"'Solar - PV Dist. Res'!S278","v":53.749188920161984},{"$f":"'Solar - PV Dist. Res'!T278","v":48.132238186781848},{"$f":"'Solar - PV Dist. Res'!U278","v":42.554532664719467},{"$f":"'Solar - PV Dist. Res'!V278","v":37.015662480851937},{"$f":"'Solar - PV Dist. Res'!W278","v":31.515223449821558},{"$f":"'Solar - PV Dist. Res'!X278","v":26.052816975716347},{"$f":"'Solar - PV Dist. Res'!Y278","v":25.665154986677951},{"$f":"'Solar - PV Dist. Res'!Z278","v":25.277492997639559},{"$f":"'Solar - PV Dist. Res'!AA278","v":24.88983100860116},{"$f":"'Solar - PV Dist. Res'!AB278","v":24.502169019562764},{"$f":"'Solar - PV Dist. Res'!AC278","v":24.114507030524372},{"$f":"'Solar - PV Dist. Res'!AD278","v":23.726845041485976},{"$f":"'Solar - PV Dist. Res'!AE278","v":23.339183052447584},{"$f":"'Solar - PV Dist. Res'!AF278","v":22.951521063409185},{"$f":"'Solar - PV Dist. Res'!AG278","v":22.563859074370786},{"$f":"'Solar - PV Dist. Res'!AH278","v":22.176197085332397},{"$f":"'Solar - PV Dist. Res'!AI278","v":21.788535096294002},{"$f":"'Solar - PV Dist. Res'!AJ278","v":21.400873107255602},{"$f":"'Solar - PV Dist. Res'!AK278","v":21.01321111821721},{"$f":"'Solar - PV Dist. Res'!AL278","v":20.625549129178811},{"$f":"'Solar - PV Dist. Res'!AM278","v":20.237887140140412},{"$f":"'Solar - PV Dist. Res'!AN278","v":19.850225151102027},{"$f":"'Solar - PV Dist. Res'!AO278","v":19.462563162063628},{"$f":"'Solar - PV Dist. Res'!AP278","v":19.074901173025232},{"$f":"'Solar - PV Dist. Res'!AQ278","v":18.687239183986836},{"$f":"'Solar - PV Dist. Res'!AR278","v":18.299577194948437}]
["RM3ReLosAngs","RD","Moderate",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L279","v":96.250672422297157},{"$f":"'Solar - PV Dist. Res'!M279","v":88.508616651483678},{"$f":"'Solar - PV Dist. Res'!N279","v":83.564147285660383},{"$f":"'Solar - PV Dist. Res'!O279","v":78.650495006621654},{"$f":"'Solar - PV Dist. Res'!P279","v":73.750701585320002},{"$f":"'Solar - PV Dist. Res'!Q279","v":68.864708471380027},{"$f":"'Solar - PV Dist. Res'!R279","v":63.992457443777553},{"$f":"'Solar - PV Dist. Res'!S279","v":59.133890608527373},{"$f":"'Solar - PV Dist. Res'!T279","v":54.288950396390007},{"$f":"'Solar - PV Dist. Res'!U279","v":49.457579560597893},{"$f":"'Solar - PV Dist. Res'!V279","v":44.639721174600737},{"$f":"'Solar - PV Dist. Res'!W279","v":39.835318629829615},{"$f":"'Solar - PV Dist. Res'!X279","v":35.044315633479862},{"$f":"'Solar - PV Dist. Res'!Y279","v":34.583725583725943},{"$f":"'Solar - PV Dist. Res'!Z279","v":34.12432189887398},{"$f":"'Solar - PV Dist. Res'!AA279","v":33.666100001150177},{"$f":"'Solar - PV Dist. Res'!AB279","v":33.209055336302548},{"$f":"'Solar - PV Dist. Res'!AC279","v":32.753183373450007},{"$f":"'Solar - PV Dist. Res'!AD279","v":32.298479604932744},{"$f":"'Solar - PV Dist. Res'!AE279","v":31.844939546163538},{"$f":"'Solar - PV Dist. Res'!AF279","v":31.392558735480378},{"$f":"'Solar - PV Dist. Res'!AG279","v":30.941332734000163},{"$f":"'Solar - PV Dist. Res'!AH279","v":30.491257125473513},{"$f":"'Solar - PV Dist. Res'!AI279","v":30.042327516140659},{"$f":"'Solar - PV Dist. Res'!AJ279","v":29.594539534588513},{"$f":"'Solar - PV Dist. Res'!AK279","v":29.147888831608729},{"$f":"'Solar - PV Dist. Res'!AL279","v":28.702371080056952},{"$f":"'Solar - PV Dist. Res'!AM279","v":28.257981974713037},{"$f":"'Solar - PV Dist. Res'!AN279","v":27.814717232142382},{"$f":"'Solar - PV Dist. Res'!AO279","v":27.372572590558296},{"$f":"'Solar - PV Dist. Res'!AP279","v":26.931543809685429},{"$f":"'Solar - PV Dist. Res'!AQ279","v":26.491626670624221},{"$f":"'Solar - PV Dist. Res'!AR279","v":26.052816975716347}]
["RC3ReLosAngs","RD","Conservative",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L280","v":96.250672422297157},{"$f":"'Solar - PV Dist. Res'!M280","v":88.634143130678737},{"$f":"'Solar - PV Dist. Res'!N280","v":87.562536490898083},{"$f":"'Solar - PV Dist. Res'!O280","v":86.507853165439201},{"$f":"'Solar - PV Dist. Res'!P280","v":85.453169839980305},{"$f":"'Solar - PV Dist. Res'!Q280","v":84.398486514521409},{"$f":"'Solar - PV Dist. Res'!R280","v":83.343803189062527},{"$f":"'Solar - PV Dist. Res'!S280","v":82.289119863603617},{"$f":"'Solar - PV Dist. Res'!T280","v":81.23443653814472},{"$f":"'Solar - PV Dist. Res'!U280","v":80.179753212685824},{"$f":"'Solar - PV Dist. Res'!V280","v":79.125069887226942},{"$f":"'Solar - PV Dist. Res'!W280","v":78.070386561768032},{"$f":"'Solar - PV Dist. Res'!X280","v":77.015703236309122},{"$f":"'Solar - PV Dist. Res'!Y280","v":74.883233163274781},{"$f":"'Solar - PV Dist. Res'!Z280","v":72.754386149966436},{"$f":"'Solar - PV Dist. Res'!AA280","v":70.629152970871033},{"$f":"'Solar - PV Dist. Res'!AB280","v":68.507524431770648},{"$f":"'Solar - PV Dist. Res'!AC280","v":66.389491369609857},{"$f":"'Solar - PV Dist. Res'!AD280","v":64.275044652363732},{"$f":"'Solar - PV Dist. Res'!AE280","v":62.164175178906696},{"$f":"'Solar - PV Dist. Res'!AF280","v":60.056873878881909},{"$f":"'Solar - PV Dist. Res'!AG280","v":57.95313171257137},{"$f":"'Solar - PV Dist. Res'!AH280","v":55.852939670766574},{"$f":"'Solar - PV Dist. Res'!AI280","v":53.756288774640048},{"$f":"'Solar - PV Dist. Res'!AJ280","v":51.663170075617273},{"$f":"'Solar - PV Dist. Res'!AK280","v":49.573574655249431},{"$f":"'Solar - PV Dist. Res'!AL280","v":47.487493625086714},{"$f":"'Solar - PV Dist. Res'!AM280","v":45.404918126552332},{"$f":"'Solar - PV Dist. Res'!AN280","v":43.325839330817061},{"$f":"'Solar - PV Dist. Res'!AO280","v":41.250248438674539},{"$f":"'Solar - PV Dist. Res'!AP280","v":39.178136680417104},{"$f":"'Solar - PV Dist. Res'!AQ280","v":37.10949531571228},{"$f":"'Solar - PV Dist. Res'!AR280","v":35.044315633479862}]
["RA3ReDaggett","RD","Advanced",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L281","v":88.11283625856224},{"$f":"'Solar - PV Dist. Res'!M281","v":80.848661681709473},{"$f":"'Solar - PV Dist. Res'!N281","v":75.467432528775547},{"$f":"'Solar - PV Dist. Res'!O281","v":70.139933211668577},{"$f":"'Solar - PV Dist. Res'!P281","v":64.850318472378163},{"$f":"'Solar - PV Dist. Res'!Q281","v":59.598185638994011},{"$f":"'Solar - PV Dist. Res'!R281","v":54.3831377260789},{"$f":"'Solar - PV Dist. Res'!S281","v":49.204783334642308},{"$f":"'Solar - PV Dist. Res'!T281","v":44.062736554218134},{"$f":"'Solar - PV Dist. Res'!U281","v":38.956616866994949},{"$f":"'Solar - PV Dist. Res'!V281","v":33.886049053948767},{"$f":"'Solar - PV Dist. Res'!W281","v":28.85066310292958},{"$f":"'Solar - PV Dist. Res'!X281","v":23.850094118654649},{"$f":"'Solar - PV Dist. Res'!Y281","v":23.495208313660566},{"$f":"'Solar - PV Dist. Res'!Z281","v":23.140322508666486},{"$f":"'Solar - PV Dist. Res'!AA281","v":22.785436703672399},{"$f":"'Solar - PV Dist. Res'!AB281","v":22.43055089867832},{"$f":"'Solar - PV Dist. Res'!AC281","v":22.075665093684236},{"$f":"'Solar - PV Dist. Res'!AD281","v":21.720779288690157},{"$f":"'Solar - PV Dist. Res'!AE281","v":21.365893483696073},{"$f":"'Solar - PV Dist. Res'!AF281","v":21.01100767870199},{"$f":"'Solar - PV Dist. Res'!AG281","v":20.656121873707903},{"$f":"'Solar - PV Dist. Res'!AH281","v":20.301236068713827},{"$f":"'Solar - PV Dist. Res'!AI281","v":19.946350263719744},{"$f":"'Solar - PV Dist. Res'!AJ281","v":19.59146445872566},{"$f":"'Solar - PV Dist. Res'!AK281","v":19.236578653731577},{"$f":"'Solar - PV Dist. Res'!AL281","v":18.881692848737494},{"$f":"'Solar - PV Dist. Res'!AM281","v":18.526807043743407},{"$f":"'Solar - PV Dist. Res'!AN281","v":18.171921238749334},{"$f":"'Solar - PV Dist. Res'!AO281","v":17.817035433755247},{"$f":"'Solar - PV Dist. Res'!AP281","v":17.462149628761161},{"$f":"'Solar - PV Dist. Res'!AQ281","v":17.107263823767081},{"$f":"'Solar - PV Dist. Res'!AR281","v":16.752378018772994}]
["RM3ReDaggett","RD","Moderate",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L282","v":88.11283625856224},{"$f":"'Solar - PV Dist. Res'!M282","v":81.025358578974462},{"$f":"'Solar - PV Dist. Res'!N282","v":76.498935971714445},{"$f":"'Solar - PV Dist. Res'!O282","v":72.000724917199733},{"$f":"'Solar - PV Dist. Res'!P282","v":67.515200976777706},{"$f":"'Solar - PV Dist. Res'!Q282","v":63.042310550410939},{"$f":"'Solar - PV Dist. Res'!R282","v":58.582000339567202},{"$f":"'Solar - PV Dist. Res'!S282","v":54.134217345102556},{"$f":"'Solar - PV Dist. Res'!T282","v":49.698908865162117},{"$f":"'Solar - PV Dist. Res'!U282","v":45.276022493098445},{"$f":"'Solar - PV Dist. Res'!V282","v":40.865506115407484},{"$f":"'Solar - PV Dist. Res'!W282","v":36.467307909681807},{"$f":"'Solar - PV Dist. Res'!X282","v":32.081376342580853},{"$f":"'Solar - PV Dist. Res'!Y282","v":31.659728424546277},{"$f":"'Solar - PV Dist. Res'!Z282","v":31.239166566211001},{"$f":"'Solar - PV Dist. Res'!AA282","v":30.819686576844486},{"$f":"'Solar - PV Dist. Res'!AB282","v":30.401284287249261},{"$f":"'Solar - PV Dist. Res'!AC282","v":29.983955549622809},{"$f":"'Solar - PV Dist. Res'!AD282","v":29.567696237420527},{"$f":"'Solar - PV Dist. Res'!AE282","v":29.152502245219676},{"$f":"'Solar - PV Dist. Res'!AF282","v":28.738369488584443},{"$f":"'Solar - PV Dist. Res'!AG282","v":28.325293903931993},{"$f":"'Solar - PV Dist. Res'!AH282","v":27.91327144839957},{"$f":"'Solar - PV Dist. Res'!AI282","v":27.502298099712579},{"$f":"'Solar - PV Dist. Res'!AJ282","v":27.092369856053722},{"$f":"'Solar - PV Dist. Res'!AK282","v":26.683482735933072},{"$f":"'Solar - PV Dist. Res'!AL282","v":26.275632778059215},{"$f":"'Solar - PV Dist. Res'!AM282","v":25.868816041211293},{"$f":"'Solar - PV Dist. Res'!AN282","v":25.463028604112054},{"$f":"'Solar - PV Dist. Res'!AO282","v":25.058266565301881},{"$f":"'Solar - PV Dist. Res'!AP282","v":24.654526043013732},{"$f":"'Solar - PV Dist. Res'!AQ282","v":24.251803175049062},{"$f":"'Solar - PV Dist. Res'!AR282","v":23.850094118654649}]
["RC3ReDaggett","RD","Conservative",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L283","v":88.11283625856224},{"$f":"'Solar - PV Dist. Res'!M283","v":81.140272000658442},{"$f":"'Solar - PV Dist. Res'!N283","v":80.159267941068023},{"$f":"'Solar - PV Dist. Res'!O283","v":79.193756357387215},{"$f":"'Solar - PV Dist. Res'!P283","v":78.228244773706393},{"$f":"'Solar - PV Dist. Res'!Q283","v":77.262733190025585},{"$f":"'Solar - PV Dist. Res'!R283","v":76.297221606344777},{"$f":"'Solar - PV Dist. Res'!S283","v":75.331710022663941},{"$f":"'Solar - PV Dist. Res'!T283","v":74.366198438983133},{"$f":"'Solar - PV Dist. Res'!U283","v":73.400686855302311},{"$f":"'Solar - PV Dist. Res'!V283","v":72.435175271621517},{"$f":"'Solar - PV Dist. Res'!W283","v":71.469663687940681},{"$f":"'Solar - PV Dist. Res'!X283","v":70.504152104259859},{"$f":"'Solar - PV Dist. Res'!Y283","v":68.55197887115078},{"$f":"'Solar - PV Dist. Res'!Z283","v":66.603122374022405},{"$f":"'Solar - PV Dist. Res'!AA283","v":64.657574167363677},{"$f":"'Solar - PV Dist. Res'!AB283","v":62.715325834312686},{"$f":"'Solar - PV Dist. Res'!AC283","v":60.77636898653526},{"$f":"'Solar - PV Dist. Res'!AD283","v":58.840695264104184},{"$f":"'Solar - PV Dist. Res'!AE283","v":56.908296335379084},{"$f":"'Solar - PV Dist. Res'!AF283","v":54.979163896886895},{"$f":"'Solar - PV Dist. Res'!AG283","v":53.053289673202912},{"$f":"'Solar - PV Dist. Res'!AH283","v":51.130665416832393},{"$f":"'Solar - PV Dist. Res'!AI283","v":49.211282908092976},{"$f":"'Solar - PV Dist. Res'!AJ283","v":47.295133954997411},{"$f":"'Solar - PV Dist. Res'!AK283","v":45.382210393137072},{"$f":"'Solar - PV Dist. Res'!AL283","v":43.472504085565987},{"$f":"'Solar - PV Dist. Res'!AM283","v":41.566006922685439},{"$f":"'Solar - PV Dist. Res'!AN283","v":39.662710822129242},{"$f":"'Solar - PV Dist. Res'!AO283","v":37.762607728649449},{"$f":"'Solar - PV Dist. Res'!AP283","v":35.865689614002768},{"$f":"'Solar - PV Dist. Res'!AQ283","v":33.971948476837468},{"$f":"'Solar - PV Dist. Res'!AR283","v":32.081376342580853}]
[{"$f":"_xlfn.CONCAT(LEFT(B131,1), LEFT(C131,1), LEFT(D131,1),LEFT(E131,2),LEFT(F131,6),RIGHT(F131,1))","v":"RA3GeHydroFh"},"RD","Advanced",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L330","v":58.400146788473762},{"$f":"Geothermal!M330","v":57.198346930895298},{"$f":"Geothermal!N330","v":56.004706294349234},{"$f":"Geothermal!O330","v":54.821707155231167},{"$f":"Geothermal!P330","v":53.649349513541139},{"$f":"Geothermal!Q330","v":52.487633369279102},{"$f":"Geothermal!R330","v":51.336558722445112},{"$f":"Geothermal!S330","v":50.196125573039097},{"$f":"Geothermal!T330","v":49.066333921061144},{"$f":"Geothermal!U330","v":47.947183766511166},{"$f":"Geothermal!V330","v":46.838675109389477},{"$f":"Geothermal!W330","v":45.740807949695537},{"$f":"Geothermal!X330","v":44.655598174402321},{"$f":"Geothermal!Y330","v":44.511821388502405},{"$f":"Geothermal!Z330","v":44.368763486531982},{"$f":"Geothermal!AA330","v":44.226420874071422},{"$f":"Geothermal!AB330","v":44.084789974673164},{"$f":"Geothermal!AC330","v":43.943867229771882},{"$f":"Geothermal!AD330","v":43.803649098595123},{"$f":"Geothermal!AE330","v":43.664132058074252},{"$f":"Geothermal!AF330","v":43.525312602755974},{"$f":"Geothermal!AG330","v":43.387187244714283},{"$f":"Geothermal!AH330","v":43.249752513462802},{"$f":"Geothermal!AI330","v":43.113004955867581},{"$f":"Geothermal!AJ330","v":42.97694113606034},{"$f":"Geothermal!AK330","v":42.841557635352146},{"$f":"Geothermal!AL330","v":42.706851052147478},{"$f":"Geothermal!AM330","v":42.572818001858835},{"$f":"Geothermal!AN330","v":42.439455116821627},{"$f":"Geothermal!AO330","v":42.306759046209613},{"$f":"Geothermal!AP330","v":42.174726455950669},{"$f":"Geothermal!AQ330","v":42.043354028643002},{"$f":"Geothermal!AR330","v":41.912638463471879}]
["RM3GeHydroFh","RD","Moderate",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L331","v":58.400146788473762},{"$f":"Geothermal!M331","v":57.678556321625223},{"$f":"Geothermal!N331","v":56.948692722851973},{"$f":"Geothermal!O331","v":56.22129946531269},{"$f":"Geothermal!P331","v":55.496376549007365},{"$f":"Geothermal!Q331","v":54.773923973936},{"$f":"Geothermal!R331","v":54.053941740098594},{"$f":"Geothermal!S331","v":53.336429847495147},{"$f":"Geothermal!T331","v":52.621388296125673},{"$f":"Geothermal!U331","v":51.908817085990137},{"$f":"Geothermal!V331","v":51.198716217088581},{"$f":"Geothermal!W331","v":50.491085689420984},{"$f":"Geothermal!X331","v":49.779313891489437},{"$f":"Geothermal!Y331","v":49.610683811123813},{"$f":"Geothermal!Z331","v":49.442896881160031},{"$f":"Geothermal!AA331","v":49.275948885846063},{"$f":"Geothermal!AB331","v":49.109835630508663},{"$f":"Geothermal!AC331","v":48.944552941447959},{"$f":"Geothermal!AD331","v":48.780096665832545},{"$f":"Geothermal!AE331","v":48.616462671595222},{"$f":"Geothermal!AF331","v":48.453646847329075},{"$f":"Geothermal!AG331","v":48.291645102184262},{"$f":"Geothermal!AH331","v":48.13045336576517},{"$f":"Geothermal!AI331","v":47.970067588028179},{"$f":"Geothermal!AJ331","v":47.810483739179865},{"$f":"Geothermal!AK331","v":47.651697809575801},{"$f":"Geothermal!AL331","v":47.493705809619762},{"$f":"Geothermal!AM331","v":47.33650376966348},{"$f":"Geothermal!AN331","v":47.180087739906995},{"$f":"Geothermal!AO331","v":47.024453790299305},{"$f":"Geothermal!AP331","v":46.869598010439638},{"$f":"Geothermal!AQ331","v":46.715516509479265},{"$f":"Geothermal!AR331","v":46.562205416023708}]
["RC3GeHydroFh","RD","Conservative",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L332","v":58.400146788473762},{"$f":"Geothermal!M332","v":58.195306640195511},{"$f":"Geothermal!N332","v":57.991490692658658},{"$f":"Geothermal!O332","v":57.788693824859493},{"$f":"Geothermal!P332","v":57.58691094139931},{"$f":"Geothermal!Q332","v":57.386136972356439},{"$f":"Geothermal!R332","v":57.186366873158775},{"$f":"Geothermal!S332","v":56.987595624457107},{"$f":"Geothermal!T332","v":56.78981823199895},{"$f":"Geothermal!U332","v":56.593029726503069},{"$f":"Geothermal!V332","v":56.397225163534685},{"$f":"Geothermal!W332","v":56.202399623381133},{"$f":"Geothermal!X332","v":56.008548210928346},{"$f":"Geothermal!Y332","v":55.815666055537832},{"$f":"Geothermal!Z332","v":55.623748310924256},{"$f":"Geothermal!AA332","v":55.432790155033764},{"$f":"Geothermal!AB332","v":55.242786789922711},{"$f":"Geothermal!AC332","v":55.053733441637227},{"$f":"Geothermal!AD332","v":54.865625360093162},{"$f":"Geothermal!AE332","v":54.678457818956808},{"$f":"Geothermal!AF332","v":54.492226115526158},{"$f":"Geothermal!AG332","v":54.306925570612648},{"$f":"Geothermal!AH332","v":54.122551528423699},{"$f":"Geothermal!AI332","v":53.939099356445709},{"$f":"Geothermal!AJ332","v":53.756564445327605},{"$f":"Geothermal!AK332","v":53.574942208765087},{"$f":"Geothermal!AL332","v":53.394228083385379},{"$f":"Geothermal!AM332","v":53.214417528632573},{"$f":"Geothermal!AN332","v":53.035506026653536},{"$f":"Geothermal!AO332","v":52.857489082184387},{"$f":"Geothermal!AP332","v":52.680362222437587},{"$f":"Geothermal!AQ332","v":52.504120996989528},{"$f":"Geothermal!AR332","v":52.328760977668701}]
["RA3GeHydroBy","RD","Advanced",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L333","v":85.727309701595772},{"$f":"Geothermal!M333","v":84.343097946692808},{"$f":"Geothermal!N333","v":82.971788223397056},{"$f":"Geothermal!O333","v":81.612218368039521},{"$f":"Geothermal!P333","v":80.264388380620161},{"$f":"Geothermal!Q333","v":78.92829826113902},{"$f":"Geothermal!R333","v":77.603948009596081},{"$f":"Geothermal!S333","v":76.291337625991389},{"$f":"Geothermal!T333","v":74.990467110324886},{"$f":"Geothermal!U333","v":73.701336462596586},{"$f":"Geothermal!V333","v":72.42394568280622},{"$f":"Geothermal!W333","v":71.158294770954356},{"$f":"Geothermal!X333","v":69.911026891534135},{"$f":"Geothermal!Y333","v":69.684939333629515},{"$f":"Geothermal!Z333","v":69.459982213514436},{"$f":"Geothermal!AA333","v":69.23614987899991},{"$f":"Geothermal!AB333","v":69.013436706157975},{"$f":"Geothermal!AC333","v":68.791837099180256},{"$f":"Geothermal!AD333","v":68.571345490237405},{"$f":"Geothermal!AE333","v":68.351956339339281},{"$f":"Geothermal!AF333","v":68.133664134195641},{"$f":"Geothermal!AG333","v":67.916463390077723},{"$f":"Geothermal!AH333","v":67.700348649680393},{"$f":"Geothermal!AI333","v":67.485314482985061},{"$f":"Geothermal!AJ333","v":67.271355487123188},{"$f":"Geothermal!AK333","v":67.05846628624063},{"$f":"Geothermal!AL333","v":66.846641531362479},{"$f":"Geothermal!AM333","v":66.635875900258739},{"$f":"Geothermal!AN333","v":66.426164097310505},{"$f":"Geothermal!AO333","v":66.217500853377004},{"$f":"Geothermal!AP333","v":66.009880925663182},{"$f":"Geothermal!AQ333","v":65.803299097587939},{"$f":"Geothermal!AR333","v":65.597750178653058}]
["RM3GeHydroBy","RD","Moderate",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L334","v":85.727309701595772},{"$f":"Geothermal!M334","v":84.993557352111949},{"$f":"Geothermal!N334","v":84.271637716753872},{"$f":"Geothermal!O334","v":83.552010130163282},{"$f":"Geothermal!P334","v":82.834674592340178},{"$f":"Geothermal!Q334","v":82.119631103284576},{"$f":"Geothermal!R334","v":81.406879662996403},{"$f":"Geothermal!S334","v":80.696420271475773},{"$f":"Geothermal!T334","v":79.988252928722659},{"$f":"Geothermal!U334","v":79.282377634736974},{"$f":"Geothermal!V334","v":78.578794389518805},{"$f":"Geothermal!W334","v":77.877503193068151},{"$f":"Geothermal!X334","v":77.192657094281856},{"$f":"Geothermal!Y334","v":76.930198934785508},{"$f":"Geothermal!Z334","v":76.669053066086676},{"$f":"Geothermal!AA334","v":76.409212926731314},{"$f":"Geothermal!AB334","v":76.150671988072716},{"$f":"Geothermal!AC334","v":75.893423754107445},{"$f":"Geothermal!AD334","v":75.637461761311982},{"$f":"Geothermal!AE334","v":75.382779578480509},{"$f":"Geothermal!AF334","v":75.129370806563159},{"$f":"Geothermal!AG334","v":74.877229078505422},{"$f":"Geothermal!AH334","v":74.626348059087988},{"$f":"Geothermal!AI334","v":74.376721444767625},{"$f":"Geothermal!AJ334","v":74.128342963518875},{"$f":"Geothermal!AK334","v":73.881206374676353},{"$f":"Geothermal!AL334","v":73.635305468778057},{"$f":"Geothermal!AM334","v":73.390634067409238},{"$f":"Geothermal!AN334","v":73.147186023047269},{"$f":"Geothermal!AO334","v":72.904955218907105},{"$f":"Geothermal!AP334","v":72.66393556878765},{"$f":"Geothermal!AQ334","v":72.424121016918804},{"$f":"Geothermal!AR334","v":72.185505537809277}]
["RC3GeHydroBy","RD","Conservative",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L335","v":85.727309701595772},{"$f":"Geothermal!M335","v":85.428137964944554},{"$f":"Geothermal!N335","v":85.130462086976607},{"$f":"Geothermal!O335","v":84.834274588398472},{"$f":"Geothermal!P335","v":84.539568027313223},{"$f":"Geothermal!Q335","v":84.246334999033408},{"$f":"Geothermal!R335","v":83.954568135895002},{"$f":"Geothermal!S335","v":83.664260107072295},{"$f":"Geothermal!T335","v":83.375403618393662},{"$f":"Geothermal!U335","v":83.087991412158459},{"$f":"Geothermal!V335","v":82.802016266954439},{"$f":"Geothermal!W335","v":82.517470997476408},{"$f":"Geothermal!X335","v":82.234348454345792},{"$f":"Geothermal!Y335","v":81.952641523930808},{"$f":"Geothermal!Z335","v":81.672343128167924},{"$f":"Geothermal!AA335","v":81.393446224383823},{"$f":"Geothermal!AB335","v":81.115943805118661},{"$f":"Geothermal!AC335","v":80.839828897949829},{"$f":"Geothermal!AD335","v":80.565094565316826},{"$f":"Geothermal!AE335","v":80.29173390434697},{"$f":"Geothermal!AF335","v":80.019740046682003},{"$f":"Geothermal!AG335","v":79.749106158305352},{"$f":"Geothermal!AH335","v":79.479825439370586},{"$f":"Geothermal!AI335","v":79.211891124030487},{"$f":"Geothermal!AJ335","v":78.945296480267089},{"$f":"Geothermal!AK335","v":78.680034809722514},{"$f":"Geothermal!AL335","v":78.416099447530655},{"$f":"Geothermal!AM335","v":78.153483762149762},{"$f":"Geothermal!AN335","v":77.892181155195743},{"$f":"Geothermal!AO335","v":77.632185061276516},{"$f":"Geothermal!AP335","v":77.373488947826885},{"$f":"Geothermal!AQ335","v":77.116086314944511},{"$f":"Geothermal!AR335","v":76.859970695226551}]
["RA3GeNFEGSFh","RD","Advanced",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L336","v":160.98469365782728},{"$f":"Geothermal!M336","v":150.94939138381051},{"$f":"Geothermal!N336","v":141.02467375573966},{"$f":"Geothermal!O336","v":131.20297402005707},{"$f":"Geothermal!P336","v":121.48429217676073},{"$f":"Geothermal!Q336","v":111.86862822585506},{"$f":"Geothermal!R336","v":102.35598216733526},{"$f":"Geothermal!S336","v":92.946354001205634},{"$f":"Geothermal!T336","v":83.639743727464221},{"$f":"Geothermal!U336","v":74.436151346109156},{"$f":"Geothermal!V336","v":65.335576857144716},{"$f":"Geothermal!W336","v":56.338020260568058},{"$f":"Geothermal!X336","v":47.451167917676329},{"$f":"Geothermal!Y336","v":47.305322909691498},{"$f":"Geothermal!Z336","v":47.160207126746592},{"$f":"Geothermal!AA336","v":47.015816922716411},{"$f":"Geothermal!AB336","v":46.872148669706377},{"$f":"Geothermal!AC336","v":46.729198757961399},{"$f":"Geothermal!AD336","v":46.586963595775146},{"$f":"Geothermal!AE336","v":46.445439609399813},{"$f":"Geothermal!AF336","v":46.304623242956367},{"$f":"Geothermal!AG336","v":46.164510958345133},{"$f":"Geothermal!AH336","v":46.025099235156958},{"$f":"Geothermal!AI336","v":45.886384570584724},{"$f":"Geothermal!AJ336","v":45.748363479335353},{"$f":"Geothermal!AK336","v":45.611032493542218},{"$f":"Geothermal!AL336","v":45.474388162678061},{"$f":"Geothermal!AM336","v":45.338427053468223},{"$f":"Geothermal!AN336","v":45.203145749804435},{"$f":"Geothermal!AO336","v":45.068540852658963},{"$f":"Geothermal!AP336","v":44.934608979999219},{"$f":"Geothermal!AQ336","v":44.801346766702764},{"$f":"Geothermal!AR336","v":44.668750864472806}]
["RM3GeNFEGSFh","RD","Moderate",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L337","v":160.98469365782728},{"$f":"Geothermal!M337","v":156.65218403550472},{"$f":"Geothermal!N337","v":152.33513489020183},{"$f":"Geothermal!O337","v":148.03747933543096},{"$f":"Geothermal!P337","v":143.75921737119336},{"$f":"Geothermal!Q337","v":139.50034899748979},{"$f":"Geothermal!R337","v":135.26087421431845},{"$f":"Geothermal!S337","v":131.04079302168134},{"$f":"Geothermal!T337","v":126.84010541957618},{"$f":"Geothermal!U337","v":122.65881140800528},{"$f":"Geothermal!V337","v":118.49691098696645},{"$f":"Geothermal!W337","v":114.35440415646184},{"$f":"Geothermal!X337","v":110.22728970792875},{"$f":"Geothermal!Y337","v":109.81627531321438},{"$f":"Geothermal!Z337","v":109.40731599047359},{"$f":"Geothermal!AA337","v":109.00040146434651},{"$f":"Geothermal!AB337","v":108.59552151085008},{"$f":"Geothermal!AC337","v":108.19266595712111},{"$f":"Geothermal!AD337","v":107.79182468116079},{"$f":"Geothermal!AE337","v":107.39298761158028},{"$f":"Geothermal!AF337","v":106.99614472734766},{"$f":"Geothermal!AG337","v":106.6012860575362},{"$f":"Geothermal!AH337","v":106.20840168107381},{"$f":"Geothermal!AI337","v":105.81748172649371},{"$f":"Geothermal!AJ337","v":105.42851637168653},{"$f":"Geothermal!AK337","v":105.04149584365338},{"$f":"Geothermal!AL337","v":104.65641041826041},{"$f":"Geothermal!AM337","v":104.27325041999438},{"$f":"Geothermal!AN337","v":103.8920062217197},{"$f":"Geothermal!AO337","v":103.51266824443638},{"$f":"Geothermal!AP337","v":103.13522695703949},{"$f":"Geothermal!AQ337","v":102.75967287607958},{"$f":"Geothermal!AR337","v":102.38599656552445}]
["RC3GeNFEGSFh","RD","Conservative",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L338","v":160.98469365782728},{"$f":"Geothermal!M338","v":160.34979494909831},{"$f":"Geothermal!N338","v":159.71807073391298},{"$f":"Geothermal!O338","v":159.08950513980361},{"$f":"Geothermal!P338","v":158.46408237366487},{"$f":"Geothermal!Q338","v":157.8417867213567},{"$f":"Geothermal!R338","v":157.22260254731012},{"$f":"Geothermal!S338","v":156.60651429413375},{"$f":"Geothermal!T338","v":155.99350648222327},{"$f":"Geothermal!U338","v":155.38356370937237},{"$f":"Geothermal!V338","v":154.77667065038568},{"$f":"Geothermal!W338","v":154.17281205669394},{"$f":"Geothermal!X338","v":153.57197275597071},{"$f":"Geothermal!Y338","v":152.97413765175102},{"$f":"Geothermal!Z338","v":152.37929172305246},{"$f":"Geothermal!AA338","v":151.78742002399744},{"$f":"Geothermal!AB338","v":151.19850768343761},{"$f":"Geothermal!AC338","v":150.61253990458061},{"$f":"Geothermal!AD338","v":150.02950196461791},{"$f":"Geothermal!AE338","v":149.44937921435502},{"$f":"Geothermal!AF338","v":148.87215707784341},{"$f":"Geothermal!AG338","v":148.29782105201443},{"$f":"Geothermal!AH338","v":147.72635670631453},{"$f":"Geothermal!AI338","v":147.15774968234314},{"$f":"Geothermal!AJ338","v":146.59198569349164},{"$f":"Geothermal!AK338","v":146.02905052458439},{"$f":"Geothermal!AL338","v":145.46893003152164},{"$f":"Geothermal!AM338","v":144.91161014092424},{"$f":"Geothermal!AN338","v":144.35707684977987},{"$f":"Geothermal!AO338","v":143.80531622509113},{"$f":"Geothermal!AP338","v":143.25631440352586},{"$f":"Geothermal!AQ338","v":142.71005759106848},{"$f":"Geothermal!AR338","v":142.16653206267327}]
["RA3GeNFEGSBy","RD","Advanced",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L339","v":424.4013674653807},{"$f":"Geothermal!M339","v":394.00138952103043},{"$f":"Geothermal!N339","v":363.89655078835182},{"$f":"Geothermal!O339","v":334.08201161638641},{"$f":"Geothermal!P339","v":304.55777200511596},{"$f":"Geothermal!Q339","v":275.32383195454958},{"$f":"Geothermal!R339","v":246.38019146468733},{"$f":"Geothermal!S339","v":217.72685053552908},{"$f":"Geothermal!T339","v":189.3638091670816},{"$f":"Geothermal!U339","v":161.29106735933149},{"$f":"Geothermal!V339","v":133.50862511228542},{"$f":"Geothermal!W339","v":106.01648242594347},{"$f":"Geothermal!X339","v":78.820111570286414},{"$f":"Geothermal!Y339","v":78.56206812549722},{"$f":"Geothermal!Z339","v":78.30531489793195},{"$f":"Geothermal!AA339","v":78.049845436504526},{"$f":"Geothermal!AB339","v":77.795653322384254},{"$f":"Geothermal!AC339","v":77.542732168834561},{"$f":"Geothermal!AD339","v":77.291075621052613},{"$f":"Geothermal!AE339","v":77.040677356009567},{"$f":"Geothermal!AF339","v":76.791531082291769},{"$f":"Geothermal!AG339","v":76.543630539942541},{"$f":"Geothermal!AH339","v":76.296969500305067},{"$f":"Geothermal!AI339","v":76.051541765865764},{"$f":"Geothermal!AJ339","v":75.807341170098653},{"$f":"Geothermal!AK339","v":75.564361577310393},{"$f":"Geothermal!AL339","v":75.322596882486081},{"$f":"Geothermal!AM339","v":75.082041011135885},{"$f":"Geothermal!AN339","v":74.842687919142449},{"$f":"Geothermal!AO339","v":74.60453159260895},{"$f":"Geothermal!AP339","v":74.367566047708152},{"$f":"Geothermal!AQ339","v":74.131785330531841},{"$f":"Geothermal!AR339","v":73.897183516941411}]
["RM3GeNFEGSBy","RD","Moderate",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L340","v":424.4013674653807},{"$f":"Geothermal!M340","v":415.76029613169766},{"$f":"Geothermal!N340","v":407.1706106400319},{"$f":"Geothermal!O340","v":398.61801104244637},{"$f":"Geothermal!P340","v":390.10249733894409},{"$f":"Geothermal!Q340","v":381.62406952952665},{"$f":"Geothermal!R340","v":373.18272761418996},{"$f":"Geothermal!S340","v":364.77847159293634},{"$f":"Geothermal!T340","v":356.41130146576762},{"$f":"Geothermal!U340","v":348.08121723267993},{"$f":"Geothermal!V340","v":339.78821889367708},{"$f":"Geothermal!W340","v":331.53230644875509},{"$f":"Geothermal!X340","v":323.32790918767699},{"$f":"Geothermal!Y340","v":322.14638695085864},{"$f":"Geothermal!Z340","v":320.97077232522446},{"$f":"Geothermal!AA340","v":319.80103577271831},{"$f":"Geothermal!AB340","v":318.63714790297473},{"$f":"Geothermal!AC340","v":317.47907947257988},{"$f":"Geothermal!AD340","v":316.32680138433705},{"$f":"Geothermal!AE340","v":315.1802846865354},{"$f":"Geothermal!AF340","v":314.03950057222272},{"$f":"Geothermal!AG340","v":312.90442037848163},{"$f":"Geothermal!AH340","v":311.77501558570935},{"$f":"Geothermal!AI340","v":310.6512578169008},{"$f":"Geothermal!AJ340","v":309.5331188369363},{"$f":"Geothermal!AK340","v":308.42057055187166},{"$f":"Geothermal!AL340","v":307.31358500823234},{"$f":"Geothermal!AM340","v":306.21213439231127},{"$f":"Geothermal!AN340","v":305.11619102946969},{"$f":"Geothermal!AO340","v":304.02572738344242},{"$f":"Geothermal!AP340","v":302.94071605564517},{"$f":"Geothermal!AQ340","v":301.86112978448705},{"$f":"Geothermal!AR340","v":300.7869414446846}]
["RC3GeNFEGSBy","RD","Conservative",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L341","v":424.4013674653807},{"$f":"Geothermal!M341","v":422.77809651775027},{"$f":"Geothermal!N341","v":421.16294192485799},{"$f":"Geothermal!O341","v":419.55586310493015},{"$f":"Geothermal!P341","v":417.95681967910201},{"$f":"Geothermal!Q341","v":416.36577147040299},{"$f":"Geothermal!R341","v":414.78267850274744},{"$f":"Geothermal!S341","v":413.20750099993018},{"$f":"Geothermal!T341","v":411.64019938462701},{"$f":"Geothermal!U341","v":410.08073427740027},{"$f":"Geothermal!V341","v":408.52906649570974},{"$f":"Geothermal!W341","v":406.98515705292766},{"$f":"Geothermal!X341","v":405.4489671573595},{"$f":"Geothermal!Y341","v":403.92045821126919},{"$f":"Geothermal!Z341","v":402.39959180990928},{"$f":"Geothermal!AA341","v":400.88632974055622},{"$f":"Geothermal!AB341","v":399.38063398154998},{"$f":"Geothermal!AC341","v":397.88246670133867},{"$f":"Geothermal!AD341","v":396.39179025752838},{"$f":"Geothermal!AE341","v":394.90856719593722},{"$f":"Geothermal!AF341","v":393.43276024965394},{"$f":"Geothermal!AG341","v":391.96433233810217},{"$f":"Geothermal!AH341","v":390.50324656610815},{"$f":"Geothermal!AI341","v":389.04946622297405},{"$f":"Geothermal!AJ341","v":387.6029547815557},{"$f":"Geothermal!AK341","v":386.16367589734438},{"$f":"Geothermal!AL341","v":384.7315934075541},{"$f":"Geothermal!AM341","v":383.30667133021279},{"$f":"Geothermal!AN341","v":381.8888738632582},{"$f":"Geothermal!AO341","v":380.47816538363833},{"$f":"Geothermal!AP341","v":379.07451044641664},{"$f":"Geothermal!AQ341","v":377.67787378388101},{"$f":"Geothermal!AR341","v":376.28822030465807}]
["RA3GeDeepEGh","RD","Advanced",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L342","v":160.98469365782728},{"$f":"Geothermal!M342","v":150.94939138381051},{"$f":"Geothermal!N342","v":141.02467375573966},{"$f":"Geothermal!O342","v":131.20297402005707},{"$f":"Geothermal!P342","v":121.48429217676073},{"$f":"Geothermal!Q342","v":111.86862822585506},{"$f":"Geothermal!R342","v":102.35598216733526},{"$f":"Geothermal!S342","v":92.946354001205634},{"$f":"Geothermal!T342","v":83.639743727464221},{"$f":"Geothermal!U342","v":74.436151346109156},{"$f":"Geothermal!V342","v":65.335576857144716},{"$f":"Geothermal!W342","v":56.338020260568058},{"$f":"Geothermal!X342","v":47.451167917676329},{"$f":"Geothermal!Y342","v":47.305322909691498},{"$f":"Geothermal!Z342","v":47.160207126746592},{"$f":"Geothermal!AA342","v":47.015816922716411},{"$f":"Geothermal!AB342","v":46.872148669706377},{"$f":"Geothermal!AC342","v":46.729198757961399},{"$f":"Geothermal!AD342","v":46.586963595775146},{"$f":"Geothermal!AE342","v":46.445439609399813},{"$f":"Geothermal!AF342","v":46.304623242956367},{"$f":"Geothermal!AG342","v":46.164510958345133},{"$f":"Geothermal!AH342","v":46.025099235156958},{"$f":"Geothermal!AI342","v":45.886384570584724},{"$f":"Geothermal!AJ342","v":45.748363479335353},{"$f":"Geothermal!AK342","v":45.611032493542218},{"$f":"Geothermal!AL342","v":45.474388162678061},{"$f":"Geothermal!AM342","v":45.338427053468223},{"$f":"Geothermal!AN342","v":45.203145749804435},{"$f":"Geothermal!AO342","v":45.068540852658963},{"$f":"Geothermal!AP342","v":44.934608979999219},{"$f":"Geothermal!AQ342","v":44.801346766702764},{"$f":"Geothermal!AR342","v":44.668750864472806}]
["RM3GeDeepEGh","RD","Moderate",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L343","v":160.98469365782728},{"$f":"Geothermal!M343","v":156.65218403550472},{"$f":"Geothermal!N343","v":152.33513489020183},{"$f":"Geothermal!O343","v":148.03747933543096},{"$f":"Geothermal!P343","v":143.75921737119336},{"$f":"Geothermal!Q343","v":139.50034899748979},{"$f":"Geothermal!R343","v":135.26087421431845},{"$f":"Geothermal!S343","v":131.04079302168134},{"$f":"Geothermal!T343","v":126.84010541957618},{"$f":"Geothermal!U343","v":122.65881140800528},{"$f":"Geothermal!V343","v":118.49691098696645},{"$f":"Geothermal!W343","v":114.35440415646184},{"$f":"Geothermal!X343","v":110.22728970792875},{"$f":"Geothermal!Y343","v":109.81627531321438},{"$f":"Geothermal!Z343","v":109.40731599047359},{"$f":"Geothermal!AA343","v":109.00040146434651},{"$f":"Geothermal!AB343","v":108.59552151085008},{"$f":"Geothermal!AC343","v":108.19266595712111},{"$f":"Geothermal!AD343","v":107.79182468116079},{"$f":"Geothermal!AE343","v":107.39298761158028},{"$f":"Geothermal!AF343","v":106.99614472734766},{"$f":"Geothermal!AG343","v":106.6012860575362},{"$f":"Geothermal!AH343","v":106.20840168107381},{"$f":"Geothermal!AI343","v":105.81748172649371},{"$f":"Geothermal!AJ343","v":105.42851637168653},{"$f":"Geothermal!AK343","v":105.04149584365338},{"$f":"Geothermal!AL343","v":104.65641041826041},{"$f":"Geothermal!AM343","v":104.27325041999438},{"$f":"Geothermal!AN343","v":103.8920062217197},{"$f":"Geothermal!AO343","v":103.51266824443638},{"$f":"Geothermal!AP343","v":103.13522695703949},{"$f":"Geothermal!AQ343","v":102.75967287607958},{"$f":"Geothermal!AR343","v":102.38599656552445}]
["RC3GeDeepEGh","RD","Conservative",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L344","v":160.98469365782728},{"$f":"Geothermal!M344","v":160.34979494909831},{"$f":"Geothermal!N344","v":159.71807073391298},{"$f":"Geothermal!O344","v":159.08950513980361},{"$f":"Geothermal!P344","v":158.46408237366487},{"$f":"Geothermal!Q344","v":157.8417867213567},{"$f":"Geothermal!R344","v":157.22260254731012},{"$f":"Geothermal!S344","v":156.60651429413375},{"$f":"Geothermal!T344","v":155.99350648222327},{"$f":"Geothermal!U344","v":155.38356370937237},{"$f":"Geothermal!V344","v":154.77667065038568},{"$f":"Geothermal!W344","v":154.17281205669394},{"$f":"Geothermal!X344","v":153.57197275597071},{"$f":"Geothermal!Y344","v":152.97413765175102},{"$f":"Geothermal!Z344","v":152.37929172305246},{"$f":"Geothermal!AA344","v":151.78742002399744},{"$f":"Geothermal!AB344","v":151.19850768343761},{"$f":"Geothermal!AC344","v":150.61253990458061},{"$f":"Geothermal!AD344","v":150.02950196461791},{"$f":"Geothermal!AE344","v":149.44937921435502},{"$f":"Geothermal!AF344","v":148.87215707784341},{"$f":"Geothermal!AG344","v":148.29782105201443},{"$f":"Geothermal!AH344","v":147.72635670631453},{"$f":"Geothermal!AI344","v":147.15774968234314},{"$f":"Geothermal!AJ344","v":146.59198569349164},{"$f":"Geothermal!AK344","v":146.02905052458439},{"$f":"Geothermal!AL344","v":145.46893003152164},{"$f":"Geothermal!AM344","v":144.91161014092424},{"$f":"Geothermal!AN344","v":144.35707684977987},{"$f":"Geothermal!AO344","v":143.80531622509113},{"$f":"Geothermal!AP344","v":143.25631440352586},{"$f":"Geothermal!AQ344","v":142.71005759106848},{"$f":"Geothermal!AR344","v":142.16653206267327}]
["RA3GeDeepEGy","RD","Advanced",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L345","v":424.4013674653807},{"$f":"Geothermal!M345","v":394.00138952103043},{"$f":"Geothermal!N345","v":363.89655078835182},{"$f":"Geothermal!O345","v":334.08201161638641},{"$f":"Geothermal!P345","v":304.55777200511596},{"$f":"Geothermal!Q345","v":275.32383195454958},{"$f":"Geothermal!R345","v":246.38019146468733},{"$f":"Geothermal!S345","v":217.72685053552908},{"$f":"Geothermal!T345","v":189.3638091670816},{"$f":"Geothermal!U345","v":161.29106735933149},{"$f":"Geothermal!V345","v":133.50862511228542},{"$f":"Geothermal!W345","v":106.01648242594347},{"$f":"Geothermal!X345","v":78.820111570286414},{"$f":"Geothermal!Y345","v":78.56206812549722},{"$f":"Geothermal!Z345","v":78.30531489793195},{"$f":"Geothermal!AA345","v":78.049845436504526},{"$f":"Geothermal!AB345","v":77.795653322384254},{"$f":"Geothermal!AC345","v":77.542732168834561},{"$f":"Geothermal!AD345","v":77.291075621052613},{"$f":"Geothermal!AE345","v":77.040677356009567},{"$f":"Geothermal!AF345","v":76.791531082291769},{"$f":"Geothermal!AG345","v":76.543630539942541},{"$f":"Geothermal!AH345","v":76.296969500305067},{"$f":"Geothermal!AI345","v":76.051541765865764},{"$f":"Geothermal!AJ345","v":75.807341170098653},{"$f":"Geothermal!AK345","v":75.564361577310393},{"$f":"Geothermal!AL345","v":75.322596882486081},{"$f":"Geothermal!AM345","v":75.082041011135885},{"$f":"Geothermal!AN345","v":74.842687919142449},{"$f":"Geothermal!AO345","v":74.60453159260895},{"$f":"Geothermal!AP345","v":74.367566047708152},{"$f":"Geothermal!AQ345","v":74.131785330531841},{"$f":"Geothermal!AR345","v":73.897183516941411}]
["RM3GeDeepEGy","RD","Moderate",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L346","v":424.4013674653807},{"$f":"Geothermal!M346","v":415.76029613169766},{"$f":"Geothermal!N346","v":407.1706106400319},{"$f":"Geothermal!O346","v":398.61801104244637},{"$f":"Geothermal!P346","v":390.10249733894409},{"$f":"Geothermal!Q346","v":381.62406952952665},{"$f":"Geothermal!R346","v":373.18272761418996},{"$f":"Geothermal!S346","v":364.77847159293634},{"$f":"Geothermal!T346","v":356.41130146576762},{"$f":"Geothermal!U346","v":348.08121723267993},{"$f":"Geothermal!V346","v":339.78821889367708},{"$f":"Geothermal!W346","v":331.53230644875509},{"$f":"Geothermal!X346","v":323.32790918767699},{"$f":"Geothermal!Y346","v":322.14638695085864},{"$f":"Geothermal!Z346","v":320.97077232522446},{"$f":"Geothermal!AA346","v":319.80103577271831},{"$f":"Geothermal!AB346","v":318.63714790297473},{"$f":"Geothermal!AC346","v":317.47907947257988},{"$f":"Geothermal!AD346","v":316.32680138433705},{"$f":"Geothermal!AE346","v":315.1802846865354},{"$f":"Geothermal!AF346","v":314.03950057222272},{"$f":"Geothermal!AG346","v":312.90442037848163},{"$f":"Geothermal!AH346","v":311.77501558570935},{"$f":"Geothermal!AI346","v":310.6512578169008},{"$f":"Geothermal!AJ346","v":309.5331188369363},{"$f":"Geothermal!AK346","v":308.42057055187166},{"$f":"Geothermal!AL346","v":307.31358500823234},{"$f":"Geothermal!AM346","v":306.21213439231127},{"$f":"Geothermal!AN346","v":305.11619102946969},{"$f":"Geothermal!AO346","v":304.02572738344242},{"$f":"Geothermal!AP346","v":302.94071605564517},{"$f":"Geothermal!AQ346","v":301.86112978448705},{"$f":"Geothermal!AR346","v":300.7869414446846}]
["RC3GeDeepEGy","RD","Conservative",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L347","v":424.4013674653807},{"$f":"Geothermal!M347","v":422.77809651775027},{"$f":"Geothermal!N347","v":421.16294192485799},{"$f":"Geothermal!O347","v":419.55586310493015},{"$f":"Geothermal!P347","v":417.95681967910201},{"$f":"Geothermal!Q347","v":416.36577147040299},{"$f":"Geothermal!R347","v":414.78267850274744},{"$f":"Geothermal!S347","v":413.20750099993018},{"$f":"Geothermal!T347","v":411.64019938462701},{"$f":"Geothermal!U347","v":410.08073427740027},{"$f":"Geothermal!V347","v":408.52906649570974},{"$f":"Geothermal!W347","v":406.98515705292766},{"$f":"Geothermal!X347","v":405.4489671573595},{"$f":"Geothermal!Y347","v":403.92045821126919},{"$f":"Geothermal!Z347","v":402.39959180990928},{"$f":"Geothermal!AA347","v":400.88632974055622},{"$f":"Geothermal!AB347","v":399.38063398154998},{"$f":"Geothermal!AC347","v":397.88246670133867},{"$f":"Geothermal!AD347","v":396.39179025752838},{"$f":"Geothermal!AE347","v":394.90856719593722},{"$f":"Geothermal!AF347","v":393.43276024965394},{"$f":"Geothermal!AG347","v":391.96433233810217},{"$f":"Geothermal!AH347","v":390.50324656610815},{"$f":"Geothermal!AI347","v":389.04946622297405},{"$f":"Geothermal!AJ347","v":387.6029547815557},{"$f":"Geothermal!AK347","v":386.16367589734438},{"$f":"Geothermal!AL347","v":384.7315934075541},{"$f":"Geothermal!AM347","v":383.30667133021279},{"$f":"Geothermal!AN347","v":381.8888738632582},{"$f":"Geothermal!AO347","v":380.47816538363833},{"$f":"Geothermal!AP347","v":379.07451044641664},{"$f":"Geothermal!AQ347","v":377.67787378388101},{"$f":"Geothermal!AR347","v":376.28822030465807}]
["RA3ConewAvgF","RD","Advanced",30,"Coal","newAvgCF",{"$f":"Coal!L538","v":101.77377887283407},{"$f":"Coal!M538","v":101.67442385552154},{"$f":"Coal!N538","v":101.66351924292412},{"$f":"Coal!O538","v":101.28239402325404},{"$f":"Coal!P538","v":100.94562977018512},{"$f":"Coal!Q538","v":100.6601928864679},{"$f":"Coal!R538","v":100.50553939567796},{"$f":"Coal!S538","v":100.07954109780889},{"$f":"Coal!T538","v":100.01002925582583},{"$f":"Coal!U538","v":99.948670571974603},{"$f":"Coal!V538","v":99.657338516656736},{"$f":"Coal!W538","v":99.504326644717793},{"$f":"Coal!X538","v":99.252414470296557},{"$f":"Coal!Y538","v":99.021363448488742},{"$f":"Coal!Z538","v":98.7555535994791},{"$f":"Coal!AA538","v":98.561994750151882},{"$f":"Coal!AB538","v":98.392155589576603},{"$f":"Coal!AC538","v":98.149238066732295},{"$f":"Coal!AD538","v":97.85736293739501},{"$f":"Coal!AE538","v":97.709883369232926},{"$f":"Coal!AF538","v":97.466354777431292},{"$f":"Coal!AG538","v":97.183835343109024},{"$f":"Coal!AH538","v":96.843188744808614},{"$f":"Coal!AI538","v":96.675877456815414},{"$f":"Coal!AJ538","v":96.435213917988477},{"$f":"Coal!AK538","v":96.23780676528871},{"$f":"Coal!AL538","v":96.025802593516516},{"$f":"Coal!AM538","v":95.869863506863709},{"$f":"Coal!AN538","v":95.549854115627369},{"$f":"Coal!AO538","v":95.354320391951489},{"$f":"Coal!AP538","v":95.134012595678357},{"$f":"Coal!AQ538","v":94.898587736740936},{"$f":"Coal!AR538","v":94.114793893482897}]
["RM3ConewAvgF","RD","Moderate",30,"Coal","newAvgCF",{"$f":"Coal!L539","v":101.77377887283407},{"$f":"Coal!M539","v":101.67442385552154},{"$f":"Coal!N539","v":101.66351924292412},{"$f":"Coal!O539","v":101.28239402325404},{"$f":"Coal!P539","v":100.94562977018512},{"$f":"Coal!Q539","v":100.6601928864679},{"$f":"Coal!R539","v":100.50553939567796},{"$f":"Coal!S539","v":100.07954109780889},{"$f":"Coal!T539","v":100.01002925582583},{"$f":"Coal!U539","v":99.948670571974603},{"$f":"Coal!V539","v":99.657338516656736},{"$f":"Coal!W539","v":99.504326644717793},{"$f":"Coal!X539","v":99.252414470296557},{"$f":"Coal!Y539","v":99.021363448488742},{"$f":"Coal!Z539","v":98.7555535994791},{"$f":"Coal!AA539","v":98.561994750151882},{"$f":"Coal!AB539","v":98.392155589576603},{"$f":"Coal!AC539","v":98.149238066732295},{"$f":"Coal!AD539","v":97.85736293739501},{"$f":"Coal!AE539","v":97.709883369232926},{"$f":"Coal!AF539","v":97.466354777431292},{"$f":"Coal!AG539","v":97.183835343109024},{"$f":"Coal!AH539","v":96.843188744808614},{"$f":"Coal!AI539","v":96.675877456815414},{"$f":"Coal!AJ539","v":96.435213917988477},{"$f":"Coal!AK539","v":96.23780676528871},{"$f":"Coal!AL539","v":96.025802593516516},{"$f":"Coal!AM539","v":95.869863506863709},{"$f":"Coal!AN539","v":95.549854115627369},{"$f":"Coal!AO539","v":95.354320391951489},{"$f":"Coal!AP539","v":95.134012595678357},{"$f":"Coal!AQ539","v":94.898587736740936},{"$f":"Coal!AR539","v":94.114793893482897}]
["RC3ConewAvgF","RD","Conservative",30,"Coal","newAvgCF",{"$f":"Coal!L540","v":101.77377887283407},{"$f":"Coal!M540","v":101.67442385552154},{"$f":"Coal!N540","v":101.66351924292412},{"$f":"Coal!O540","v":101.28239402325404},{"$f":"Coal!P540","v":100.94562977018512},{"$f":"Coal!Q540","v":100.6601928864679},{"$f":"Coal!R540","v":100.50553939567796},{"$f":"Coal!S540","v":100.07954109780889},{"$f":"Coal!T540","v":100.01002925582583},{"$f":"Coal!U540","v":99.948670571974603},{"$f":"Coal!V540","v":99.657338516656736},{"$f":"Coal!W540","v":99.504326644717793},{"$f":"Coal!X540","v":99.252414470296557},{"$f":"Coal!Y540","v":99.021363448488742},{"$f":"Coal!Z540","v":98.7555535994791},{"$f":"Coal!AA540","v":98.561994750151882},{"$f":"Coal!AB540","v":98.392155589576603},{"$f":"Coal!AC540","v":98.149238066732295},{"$f":"Coal!AD540","v":97.85736293739501},{"$f":"Coal!AE540","v":97.709883369232926},{"$f":"Coal!AF540","v":97.466354777431292},{"$f":"Coal!AG540","v":97.183835343109024},{"$f":"Coal!AH540","v":96.843188744808614},{"$f":"Coal!AI540","v":96.675877456815414},{"$f":"Coal!AJ540","v":96.435213917988477},{"$f":"Coal!AK540","v":96.23780676528871},{"$f":"Coal!AL540","v":96.025802593516516},{"$f":"Coal!AM540","v":95.869863506863709},{"$f":"Coal!AN540","v":95.549854115627369},{"$f":"Coal!AO540","v":95.354320391951489},{"$f":"Coal!AP540","v":95.134012595678357},{"$f":"Coal!AQ540","v":94.898587736740936},{"$f":"Coal!AR540","v":94.114793893482897}]
["RA3ConewHigF","RD","Advanced",30,"Coal","newHighCF",{"$f":"Coal!L541","v":72.223684630708618},{"$f":"Coal!M541","v":72.161032525673903},{"$f":"Coal!N541","v":72.186830825354292},{"$f":"Coal!O541","v":71.842408517962014},{"$f":"Coal!P541","v":71.54234717717091},{"$f":"Coal!Q541","v":71.293613205731461},{"$f":"Coal!R541","v":71.175662627219339},{"$f":"Coal!S541","v":70.853400845460811},{"$f":"Coal!T541","v":70.834578124408708},{"$f":"Coal!U541","v":70.839766720897728},{"$f":"Coal!V541","v":70.602342388906408},{"$f":"Coal!W541","v":70.510070881498876},{"$f":"Coal!X541","v":70.345108776776129},{"$f":"Coal!Y541","v":70.194304527642416},{"$f":"Coal!Z541","v":70.017359522991541},{"$f":"Coal!AA541","v":69.916559019437059},{"$f":"Coal!AB541","v":69.811971222883741},{"$f":"Coal!AC541","v":69.641641130572467},{"$f":"Coal!AD541","v":69.457669606314255},{"$f":"Coal!AE541","v":69.381167898129206},{"$f":"Coal!AF541","v":69.218163482653239},{"$f":"Coal!AG541","v":69.03573765020775},{"$f":"Coal!AH541","v":68.799991073495136},{"$f":"Coal!AI541","v":68.693947399884919},{"$f":"Coal!AJ541","v":68.54875156557793},{"$f":"Coal!AK541","v":68.429792026606108},{"$f":"Coal!AL541","v":68.297402396568941},{"$f":"Coal!AM541","v":68.207265909138073},{"$f":"Coal!AN541","v":67.997807760462095},{"$f":"Coal!AO541","v":67.880556189334982},{"$f":"Coal!AP541","v":67.739541935475216},{"$f":"Coal!AQ541","v":67.583917057729366},{"$f":"Coal!AR541","v":67.088176966794379}]
["RM3ConewHigF","RD","Moderate",30,"Coal","newHighCF",{"$f":"Coal!L542","v":72.223684630708618},{"$f":"Coal!M542","v":72.161032525673903},{"$f":"Coal!N542","v":72.186830825354292},{"$f":"Coal!O542","v":71.842408517962014},{"$f":"Coal!P542","v":71.54234717717091},{"$f":"Coal!Q542","v":71.293613205731461},{"$f":"Coal!R542","v":71.175662627219339},{"$f":"Coal!S542","v":70.853400845460811},{"$f":"Coal!T542","v":70.834578124408708},{"$f":"Coal!U542","v":70.839766720897728},{"$f":"Coal!V542","v":70.602342388906408},{"$f":"Coal!W542","v":70.510070881498876},{"$f":"Coal!X542","v":70.345108776776129},{"$f":"Coal!Y542","v":70.194304527642416},{"$f":"Coal!Z542","v":70.017359522991541},{"$f":"Coal!AA542","v":69.916559019437059},{"$f":"Coal!AB542","v":69.811971222883741},{"$f":"Coal!AC542","v":69.641641130572467},{"$f":"Coal!AD542","v":69.457669606314255},{"$f":"Coal!AE542","v":69.381167898129206},{"$f":"Coal!AF542","v":69.218163482653239},{"$f":"Coal!AG542","v":69.03573765020775},{"$f":"Coal!AH542","v":68.799991073495136},{"$f":"Coal!AI542","v":68.693947399884919},{"$f":"Coal!AJ542","v":68.54875156557793},{"$f":"Coal!AK542","v":68.429792026606108},{"$f":"Coal!AL542","v":68.297402396568941},{"$f":"Coal!AM542","v":68.207265909138073},{"$f":"Coal!AN542","v":67.997807760462095},{"$f":"Coal!AO542","v":67.880556189334982},{"$f":"Coal!AP542","v":67.739541935475216},{"$f":"Coal!AQ542","v":67.583917057729366},{"$f":"Coal!AR542","v":67.088176966794379}]
["RC3ConewHigF","RD","Conservative",30,"Coal","newHighCF",{"$f":"Coal!L543","v":72.223684630708618},{"$f":"Coal!M543","v":72.161032525673903},{"$f":"Coal!N543","v":72.186830825354292},{"$f":"Coal!O543","v":71.842408517962014},{"$f":"Coal!P543","v":71.54234717717091},{"$f":"Coal!Q543","v":71.293613205731461},{"$f":"Coal!R543","v":71.175662627219339},{"$f":"Coal!S543","v":70.853400845460811},{"$f":"Coal!T543","v":70.834578124408708},{"$f":"Coal!U543","v":70.839766720897728},{"$f":"Coal!V543","v":70.602342388906408},{"$f":"Coal!W543","v":70.510070881498876},{"$f":"Coal!X543","v":70.345108776776129},{"$f":"Coal!Y543","v":70.194304527642416},{"$f":"Coal!Z543","v":70.017359522991541},{"$f":"Coal!AA543","v":69.916559019437059},{"$f":"Coal!AB543","v":69.811971222883741},{"$f":"Coal!AC543","v":69.641641130572467},{"$f":"Coal!AD543","v":69.457669606314255},{"$f":"Coal!AE543","v":69.381167898129206},{"$f":"Coal!AF543","v":69.218163482653239},{"$f":"Coal!AG543","v":69.03573765020775},{"$f":"Coal!AH543","v":68.799991073495136},{"$f":"Coal!AI543","v":68.693947399884919},{"$f":"Coal!AJ543","v":68.54875156557793},{"$f":"Coal!AK543","v":68.429792026606108},{"$f":"Coal!AL543","v":68.297402396568941},{"$f":"Coal!AM543","v":68.207265909138073},{"$f":"Coal!AN543","v":67.997807760462095},{"$f":"Coal!AO543","v":67.880556189334982},{"$f":"Coal!AP543","v":67.739541935475216},{"$f":"Coal!AQ543","v":67.583917057729366},{"$f":"Coal!AR543","v":67.088176966794379}]
["RA3CoIGCCAvF","RD","Advanced",30,"Coal","IGCCAvgCF",{"$f":"Coal!L544","v":119.0419264012509},{"$f":"Coal!M544","v":118.11118927893675},{"$f":"Coal!N544","v":117.26740415400309},{"$f":"Coal!O544","v":116.06200146603737},{"$f":"Coal!P544","v":114.90593413334338},{"$f":"Coal!Q544","v":113.13540807679794},{"$f":"Coal!R544","v":112.1604148722965},{"$f":"Coal!S544","v":111.40115345870132},{"$f":"Coal!T544","v":110.83609362267477},{"$f":"Coal!U544","v":110.30188910272902},{"$f":"Coal!V544","v":109.59462419243155},{"$f":"Coal!W544","v":108.87505003782461},{"$f":"Coal!X544","v":108.32488515119358},{"$f":"Coal!Y544","v":107.79720277317368},{"$f":"Coal!Z544","v":107.57465503565282},{"$f":"Coal!AA544","v":107.29338261120184},{"$f":"Coal!AB544","v":106.99719834360197},{"$f":"Coal!AC544","v":106.59958917442427},{"$f":"Coal!AD544","v":106.25156874213452},{"$f":"Coal!AE544","v":105.96992208888932},{"$f":"Coal!AF544","v":105.71039944519985},{"$f":"Coal!AG544","v":105.42477181909517},{"$f":"Coal!AH544","v":105.10925894954413},{"$f":"Coal!AI544","v":104.9145205672508},{"$f":"Coal!AJ544","v":104.57666496187892},{"$f":"Coal!AK544","v":104.43275287148114},{"$f":"Coal!AL544","v":104.09788940613848},{"$f":"Coal!AM544","v":103.94452398251407},{"$f":"Coal!AN544","v":103.61623691595283},{"$f":"Coal!AO544","v":103.38477479550372},{"$f":"Coal!AP544","v":103.13317679693036},{"$f":"Coal!AQ544","v":102.86355204150574},{"$f":"Coal!AR544","v":102.07914716599282}]
["RM3CoIGCCAvF","RD","Moderate",30,"Coal","IGCCAvgCF",{"$f":"Coal!L545","v":119.0419264012509},{"$f":"Coal!M545","v":118.11118927893675},{"$f":"Coal!N545","v":117.26740415400309},{"$f":"Coal!O545","v":116.06200146603737},{"$f":"Coal!P545","v":114.90593413334338},{"$f":"Coal!Q545","v":113.13540807679794},{"$f":"Coal!R545","v":112.1604148722965},{"$f":"Coal!S545","v":111.40115345870132},{"$f":"Coal!T545","v":110.83609362267477},{"$f":"Coal!U545","v":110.30188910272902},{"$f":"Coal!V545","v":109.59462419243155},{"$f":"Coal!W545","v":108.87505003782461},{"$f":"Coal!X545","v":108.32488515119358},{"$f":"Coal!Y545","v":107.79720277317368},{"$f":"Coal!Z545","v":107.57465503565282},{"$f":"Coal!AA545","v":107.29338261120184},{"$f":"Coal!AB545","v":106.99719834360197},{"$f":"Coal!AC545","v":106.59958917442427},{"$f":"Coal!AD545","v":106.25156874213452},{"$f":"Coal!AE545","v":105.96992208888932},{"$f":"Coal!AF545","v":105.71039944519985},{"$f":"Coal!AG545","v":105.42477181909517},{"$f":"Coal!AH545","v":105.10925894954413},{"$f":"Coal!AI545","v":104.9145205672508},{"$f":"Coal!AJ545","v":104.57666496187892},{"$f":"Coal!AK545","v":104.43275287148114},{"$f":"Coal!AL545","v":104.09788940613848},{"$f":"Coal!AM545","v":103.94452398251407},{"$f":"Coal!AN545","v":103.61623691595283},{"$f":"Coal!AO545","v":103.38477479550372},{"$f":"Coal!AP545","v":103.13317679693036},{"$f":"Coal!AQ545","v":102.86355204150574},{"$f":"Coal!AR545","v":102.07914716599282}]
["RC3CoIGCCAvF","RD","Conservative",30,"Coal","IGCCAvgCF",{"$f":"Coal!L546","v":119.0419264012509},{"$f":"Coal!M546","v":118.11118927893675},{"$f":"Coal!N546","v":117.26740415400309},{"$f":"Coal!O546","v":116.06200146603737},{"$f":"Coal!P546","v":114.90593413334338},{"$f":"Coal!Q546","v":113.13540807679794},{"$f":"Coal!R546","v":112.1604148722965},{"$f":"Coal!S546","v":111.40115345870132},{"$f":"Coal!T546","v":110.83609362267477},{"$f":"Coal!U546","v":110.30188910272902},{"$f":"Coal!V546","v":109.59462419243155},{"$f":"Coal!W546","v":108.87505003782461},{"$f":"Coal!X546","v":108.32488515119358},{"$f":"Coal!Y546","v":107.79720277317368},{"$f":"Coal!Z546","v":107.57465503565282},{"$f":"Coal!AA546","v":107.29338261120184},{"$f":"Coal!AB546","v":106.99719834360197},{"$f":"Coal!AC546","v":106.59958917442427},{"$f":"Coal!AD546","v":106.25156874213452},{"$f":"Coal!AE546","v":105.96992208888932},{"$f":"Coal!AF546","v":105.71039944519985},{"$f":"Coal!AG546","v":105.42477181909517},{"$f":"Coal!AH546","v":105.10925894954413},{"$f":"Coal!AI546","v":104.9145205672508},{"$f":"Coal!AJ546","v":104.57666496187892},{"$f":"Coal!AK546","v":104.43275287148114},{"$f":"Coal!AL546","v":104.09788940613848},{"$f":"Coal!AM546","v":103.94452398251407},{"$f":"Coal!AN546","v":103.61623691595283},{"$f":"Coal!AO546","v":103.38477479550372},{"$f":"Coal!AP546","v":103.13317679693036},{"$f":"Coal!AQ546","v":102.86355204150574},{"$f":"Coal!AR546","v":102.07914716599282}]
["RA3CoIGCCHiF","RD","Advanced",30,"Coal","IGCCHighCF",{"$f":"Coal!L547","v":84.16627991846363},{"$f":"Coal!M547","v":83.780032737032755},{"$f":"Coal!N547","v":83.202645656511777},{"$f":"Coal!O547","v":82.263641012958729},{"$f":"Coal!P547","v":81.373971724677432},{"$f":"Coal!Q547","v":80.116900973115079},{"$f":"Coal!R547","v":79.408305813026317},{"$f":"Coal!S547","v":78.805601487198601},{"$f":"Coal!T547","v":78.398272356983796},{"$f":"Coal!U547","v":78.026754483472459},{"$f":"Coal!V547","v":77.458522548701481},{"$f":"Coal!W547","v":76.934485172429703},{"$f":"Coal!X547","v":76.508268423265122},{"$f":"Coal!Y547","v":76.097229233646715},{"$f":"Coal!Z547","v":76.022732726299225},{"$f":"Coal!AA547","v":75.863697775927292},{"$f":"Coal!AB547","v":75.679092929114248},{"$f":"Coal!AC547","v":75.413574660024366},{"$f":"Coal!AD547","v":75.194187359622163},{"$f":"Coal!AE547","v":75.030812579603733},{"$f":"Coal!AF547","v":74.859020549343853},{"$f":"Coal!AG547","v":74.675222318870297},{"$f":"Coal!AH547","v":74.458204532848356},{"$f":"Coal!AI547","v":74.334939805676754},{"$f":"Coal!AJ547","v":74.127553071411228},{"$f":"Coal!AK547","v":74.041567288790901},{"$f":"Coal!AL547","v":73.831525557671881},{"$f":"Coal!AM547","v":73.741884661832501},{"$f":"Coal!AN547","v":73.528260751287021},{"$f":"Coal!AO547","v":73.387521130232102},{"$f":"Coal!AP547","v":73.227063187523726},{"$f":"Coal!AQ547","v":73.050858186197104},{"$f":"Coal!AR547","v":72.554937558653052}]
["RM3CoIGCCHiF","RD","Moderate",30,"Coal","IGCCHighCF",{"$f":"Coal!L548","v":84.444371814934229},{"$f":"Coal!M548","v":83.780032737032755},{"$f":"Coal!N548","v":83.202645656511777},{"$f":"Coal!O548","v":82.263641012958729},{"$f":"Coal!P548","v":81.373971724677432},{"$f":"Coal!Q548","v":80.116900973115079},{"$f":"Coal!R548","v":79.408305813026317},{"$f":"Coal!S548","v":78.805601487198601},{"$f":"Coal!T548","v":78.398272356983796},{"$f":"Coal!U548","v":78.026754483472459},{"$f":"Coal!V548","v":77.458522548701481},{"$f":"Coal!W548","v":76.934485172429703},{"$f":"Coal!X548","v":76.508268423265122},{"$f":"Coal!Y548","v":76.097229233646715},{"$f":"Coal!Z548","v":76.022732726299225},{"$f":"Coal!AA548","v":75.863697775927292},{"$f":"Coal!AB548","v":75.679092929114248},{"$f":"Coal!AC548","v":75.413574660024366},{"$f":"Coal!AD548","v":75.194187359622163},{"$f":"Coal!AE548","v":75.030812579603733},{"$f":"Coal!AF548","v":74.859020549343853},{"$f":"Coal!AG548","v":74.675222318870297},{"$f":"Coal!AH548","v":74.458204532848356},{"$f":"Coal!AI548","v":74.334939805676754},{"$f":"Coal!AJ548","v":74.127553071411228},{"$f":"Coal!AK548","v":74.041567288790901},{"$f":"Coal!AL548","v":73.831525557671881},{"$f":"Coal!AM548","v":73.741884661832501},{"$f":"Coal!AN548","v":73.528260751287021},{"$f":"Coal!AO548","v":73.387521130232102},{"$f":"Coal!AP548","v":73.227063187523726},{"$f":"Coal!AQ548","v":73.050858186197104},{"$f":"Coal!AR548","v":72.554937558653052}]
["RC3CoIGCCHiF","RD","Conservative",30,"Coal","IGCCHighCF",{"$f":"Coal!L549","v":84.444371814934229},{"$f":"Coal!M549","v":83.780032737032755},{"$f":"Coal!N549","v":83.202645656511777},{"$f":"Coal!O549","v":82.263641012958729},{"$f":"Coal!P549","v":81.373971724677432},{"$f":"Coal!Q549","v":80.116900973115079},{"$f":"Coal!R549","v":79.408305813026317},{"$f":"Coal!S549","v":78.805601487198601},{"$f":"Coal!T549","v":78.398272356983796},{"$f":"Coal!U549","v":78.026754483472459},{"$f":"Coal!V549","v":77.458522548701481},{"$f":"Coal!W549","v":76.934485172429703},{"$f":"Coal!X549","v":76.508268423265122},{"$f":"Coal!Y549","v":76.097229233646715},{"$f":"Coal!Z549","v":76.022732726299225},{"$f":"Coal!AA549","v":75.863697775927292},{"$f":"Coal!AB549","v":75.679092929114248},{"$f":"Coal!AC549","v":75.413574660024366},{"$f":"Coal!AD549","v":75.194187359622163},{"$f":"Coal!AE549","v":75.030812579603733},{"$f":"Coal!AF549","v":74.859020549343853},{"$f":"Coal!AG549","v":74.675222318870297},{"$f":"Coal!AH549","v":74.458204532848356},{"$f":"Coal!AI549","v":74.334939805676754},{"$f":"Coal!AJ549","v":74.127553071411228},{"$f":"Coal!AK549","v":74.041567288790901},{"$f":"Coal!AL549","v":73.831525557671881},{"$f":"Coal!AM549","v":73.741884661832501},{"$f":"Coal!AN549","v":73.528260751287021},{"$f":"Coal!AO549","v":73.387521130232102},{"$f":"Coal!AP549","v":73.227063187523726},{"$f":"Coal!AQ549","v":73.050858186197104},{"$f":"Coal!AR549","v":72.554937558653052}]
["RA3CoCCS30AF","RD","Advanced",30,"Coal","CCS30AvgCF",{"$f":"Coal!L550","v":129.20412021752236},{"$f":"Coal!M550","v":128.86276348814766},{"$f":"Coal!N550","v":128.62125393362564},{"$f":"Coal!O550","v":127.96182111682461},{"$f":"Coal!P550","v":127.35246514481732},{"$f":"Coal!Q550","v":126.80105003626778},{"$f":"Coal!R550","v":126.39726966543927},{"$f":"Coal!S550","v":125.66337552035353},{"$f":"Coal!T550","v":125.35003938304403},{"$f":"Coal!U550","v":125.04019407024168},{"$f":"Coal!V550","v":124.47448284511688},{"$f":"Coal!W550","v":124.06229635382925},{"$f":"Coal!X550","v":123.5301834782527},{"$f":"Coal!Y550","v":123.02365710360122},{"$f":"Coal!Z550","v":122.47539404602269},{"$f":"Coal!AA550","v":122.00772788872901},{"$f":"Coal!AB550","v":121.57432939150557},{"$f":"Coal!AC550","v":121.05621664585078},{"$f":"Coal!AD550","v":120.47388078669623},{"$f":"Coal!AE550","v":120.06383984222977},{"$f":"Coal!AF550","v":119.54294178543674},{"$f":"Coal!AG550","v":118.97365968177671},{"$f":"Coal!AH550","v":118.3380385228522},{"$f":"Coal!AI550","v":117.90735301266771},{"$f":"Coal!AJ550","v":117.38682807546876},{"$f":"Coal!AK550","v":116.91850556472816},{"$f":"Coal!AL550","v":116.43342728386065},{"$f":"Coal!AM550","v":116.01384663093319},{"$f":"Coal!AN550","v":115.40173032215432},{"$f":"Coal!AO550","v":114.93539647346172},{"$f":"Coal!AP550","v":114.44086445389405},{"$f":"Coal!AQ550","v":113.92910805771704},{"$f":"Coal!AR550","v":112.77384184125232}]
["RM3CoCCS30AF","RD","Moderate",30,"Coal","CCS30AvgCF",{"$f":"Coal!L551","v":129.20412021752236},{"$f":"Coal!M551","v":128.86276348814766},{"$f":"Coal!N551","v":128.62125393362564},{"$f":"Coal!O551","v":127.96182111682461},{"$f":"Coal!P551","v":127.35246514481732},{"$f":"Coal!Q551","v":126.80105003626778},{"$f":"Coal!R551","v":126.39726966543927},{"$f":"Coal!S551","v":125.66337552035353},{"$f":"Coal!T551","v":125.35003938304403},{"$f":"Coal!U551","v":125.04019407024168},{"$f":"Coal!V551","v":124.47448284511688},{"$f":"Coal!W551","v":124.06229635382925},{"$f":"Coal!X551","v":123.5301834782527},{"$f":"Coal!Y551","v":123.02365710360122},{"$f":"Coal!Z551","v":122.47539404602269},{"$f":"Coal!AA551","v":122.00772788872901},{"$f":"Coal!AB551","v":121.57432939150557},{"$f":"Coal!AC551","v":121.05621664585078},{"$f":"Coal!AD551","v":120.47388078669623},{"$f":"Coal!AE551","v":120.06383984222977},{"$f":"Coal!AF551","v":119.54294178543674},{"$f":"Coal!AG551","v":118.97365968177671},{"$f":"Coal!AH551","v":118.3380385228522},{"$f":"Coal!AI551","v":117.90735301266771},{"$f":"Coal!AJ551","v":117.38682807546876},{"$f":"Coal!AK551","v":116.91850556472816},{"$f":"Coal!AL551","v":116.43342728386065},{"$f":"Coal!AM551","v":116.01384663093319},{"$f":"Coal!AN551","v":115.40173032215432},{"$f":"Coal!AO551","v":114.93539647346172},{"$f":"Coal!AP551","v":114.44086445389405},{"$f":"Coal!AQ551","v":113.92910805771704},{"$f":"Coal!AR551","v":112.77384184125232}]
["RC3CoCCS30AF","RD","Conservative",30,"Coal","CCS30AvgCF",{"$f":"Coal!L552","v":129.20412021752236},{"$f":"Coal!M552","v":128.86276348814766},{"$f":"Coal!N552","v":128.62125393362564},{"$f":"Coal!O552","v":127.96182111682461},{"$f":"Coal!P552","v":127.35246514481732},{"$f":"Coal!Q552","v":126.80105003626778},{"$f":"Coal!R552","v":126.39726966543927},{"$f":"Coal!S552","v":125.66337552035353},{"$f":"Coal!T552","v":125.35003938304403},{"$f":"Coal!U552","v":125.04019407024168},{"$f":"Coal!V552","v":124.47448284511688},{"$f":"Coal!W552","v":124.06229635382925},{"$f":"Coal!X552","v":123.5301834782527},{"$f":"Coal!Y552","v":123.02365710360122},{"$f":"Coal!Z552","v":122.47539404602269},{"$f":"Coal!AA552","v":122.00772788872901},{"$f":"Coal!AB552","v":121.57432939150557},{"$f":"Coal!AC552","v":121.05621664585078},{"$f":"Coal!AD552","v":120.47388078669623},{"$f":"Coal!AE552","v":120.06383984222977},{"$f":"Coal!AF552","v":119.54294178543674},{"$f":"Coal!AG552","v":118.97365968177671},{"$f":"Coal!AH552","v":118.3380385228522},{"$f":"Coal!AI552","v":117.90735301266771},{"$f":"Coal!AJ552","v":117.38682807546876},{"$f":"Coal!AK552","v":116.91850556472816},{"$f":"Coal!AL552","v":116.43342728386065},{"$f":"Coal!AM552","v":116.01384663093319},{"$f":"Coal!AN552","v":115.40173032215432},{"$f":"Coal!AO552","v":114.93539647346172},{"$f":"Coal!AP552","v":114.44086445389405},{"$f":"Coal!AQ552","v":113.92910805771704},{"$f":"Coal!AR552","v":112.77384184125232}]
["RA3CoCCS90AF","RD","Advanced",30,"Coal","CCS90AvgCF",{"$f":"Coal!L553","v":166.0558444279834},{"$f":"Coal!M553","v":165.61583579182147},{"$f":"Coal!N553","v":165.30389490418611},{"$f":"Coal!O553","v":164.45590989376089},{"$f":"Coal!P553","v":163.67215533127285},{"$f":"Coal!Q553","v":162.96271790336243},{"$f":"Coal!R553","v":162.44264235266218},{"$f":"Coal!S553","v":161.49768646087139},{"$f":"Coal!T553","v":161.09329766271296},{"$f":"Coal!U553","v":160.69302011932962},{"$f":"Coal!V553","v":159.96483234890832},{"$f":"Coal!W553","v":159.43343308925941},{"$f":"Coal!X553","v":158.7476332542802},{"$f":"Coal!Y553","v":158.0948134485468},{"$f":"Coal!Z553","v":157.38826829387216},{"$f":"Coal!AA553","v":156.78500162528604},{"$f":"Coal!AB553","v":156.2262756586791},{"$f":"Coal!AC553","v":155.55873912177228},{"$f":"Coal!AD553","v":154.80808535493435},{"$f":"Coal!AE553","v":154.27920477794464},{"$f":"Coal!AF553","v":153.60794515928143},{"$f":"Coal!AG553","v":152.87418464407651},{"$f":"Coal!AH553","v":152.05526409727594},{"$f":"Coal!AI553","v":151.50011414786698},{"$f":"Coal!AJ553","v":150.82899221940451},{"$f":"Coal!AK553","v":150.22519511850288},{"$f":"Coal!AL553","v":149.59988225600927},{"$f":"Coal!AM553","v":149.05884848429821},{"$f":"Coal!AN553","v":148.2699644128721},{"$f":"Coal!AO553","v":147.6687326449528},{"$f":"Coal!AP553","v":147.03129949033161},{"$f":"Coal!AQ553","v":146.37177107101343},{"$f":"Coal!AR553","v":144.88260596746073}]
["RM3CoCCS90AF","RD","Moderate",30,"Coal","CCS90AvgCF",{"$f":"Coal!L554","v":166.0558444279834},{"$f":"Coal!M554","v":165.61583579182147},{"$f":"Coal!N554","v":165.30389490418611},{"$f":"Coal!O554","v":164.45590989376089},{"$f":"Coal!P554","v":163.67215533127285},{"$f":"Coal!Q554","v":162.96271790336243},{"$f":"Coal!R554","v":162.44264235266218},{"$f":"Coal!S554","v":161.49768646087139},{"$f":"Coal!T554","v":161.09329766271296},{"$f":"Coal!U554","v":160.69302011932962},{"$f":"Coal!V554","v":159.96483234890832},{"$f":"Coal!W554","v":159.43343308925941},{"$f":"Coal!X554","v":158.7476332542802},{"$f":"Coal!Y554","v":158.0948134485468},{"$f":"Coal!Z554","v":157.38826829387216},{"$f":"Coal!AA554","v":156.78500162528604},{"$f":"Coal!AB554","v":156.2262756586791},{"$f":"Coal!AC554","v":155.55873912177228},{"$f":"Coal!AD554","v":154.80808535493435},{"$f":"Coal!AE554","v":154.27920477794464},{"$f":"Coal!AF554","v":153.60794515928143},{"$f":"Coal!AG554","v":152.87418464407651},{"$f":"Coal!AH554","v":152.05526409727594},{"$f":"Coal!AI554","v":151.50011414786698},{"$f":"Coal!AJ554","v":150.82899221940451},{"$f":"Coal!AK554","v":150.22519511850288},{"$f":"Coal!AL554","v":149.59988225600927},{"$f":"Coal!AM554","v":149.05884848429821},{"$f":"Coal!AN554","v":148.2699644128721},{"$f":"Coal!AO554","v":147.6687326449528},{"$f":"Coal!AP554","v":147.03129949033161},{"$f":"Coal!AQ554","v":146.37177107101343},{"$f":"Coal!AR554","v":144.88260596746073}]
["RC3CoCCS90AF","RD","Conservative",30,"Coal","CCS90AvgCF",{"$f":"Coal!L555","v":166.0558444279834},{"$f":"Coal!M555","v":165.61583579182147},{"$f":"Coal!N555","v":165.30389490418611},{"$f":"Coal!O555","v":164.45590989376089},{"$f":"Coal!P555","v":163.67215533127285},{"$f":"Coal!Q555","v":162.96271790336243},{"$f":"Coal!R555","v":162.44264235266218},{"$f":"Coal!S555","v":161.49768646087139},{"$f":"Coal!T555","v":161.09329766271296},{"$f":"Coal!U555","v":160.69302011932962},{"$f":"Coal!V555","v":159.96483234890832},{"$f":"Coal!W555","v":159.43343308925941},{"$f":"Coal!X555","v":158.7476332542802},{"$f":"Coal!Y555","v":158.0948134485468},{"$f":"Coal!Z555","v":157.38826829387216},{"$f":"Coal!AA555","v":156.78500162528604},{"$f":"Coal!AB555","v":156.2262756586791},{"$f":"Coal!AC555","v":155.55873912177228},{"$f":"Coal!AD555","v":154.80808535493435},{"$f":"Coal!AE555","v":154.27920477794464},{"$f":"Coal!AF555","v":153.60794515928143},{"$f":"Coal!AG555","v":152.87418464407651},{"$f":"Coal!AH555","v":152.05526409727594},{"$f":"Coal!AI555","v":151.50011414786698},{"$f":"Coal!AJ555","v":150.82899221940451},{"$f":"Coal!AK555","v":150.22519511850288},{"$f":"Coal!AL555","v":149.59988225600927},{"$f":"Coal!AM555","v":149.05884848429821},{"$f":"Coal!AN555","v":148.2699644128721},{"$f":"Coal!AO555","v":147.6687326449528},{"$f":"Coal!AP555","v":147.03129949033161},{"$f":"Coal!AQ555","v":146.37177107101343},{"$f":"Coal!AR555","v":144.88260596746073}]
["RA3CoCCS30HF","RD","Advanced",30,"Coal","CCS30HighCF",{"$f":"Coal!L556","v":91.280830712350209},{"$f":"Coal!M556","v":91.065575174768057},{"$f":"Coal!N556","v":90.95016681203856},{"$f":"Coal!O556","v":90.416835187030074},{"$f":"Coal!P556","v":89.93358040681531},{"$f":"Coal!Q556","v":89.508266490058304},{"$f":"Coal!R556","v":89.230587311022319},{"$f":"Coal!S556","v":88.707259551843137},{"$f":"Coal!T556","v":88.537906699948252},{"$f":"Coal!U556","v":88.39205654271494},{"$f":"Coal!V556","v":87.974690954744432},{"$f":"Coal!W556","v":87.719530207294838},{"$f":"Coal!X556","v":87.377089664340261},{"$f":"Coal!Y556","v":87.05191596934219},{"$f":"Coal!Z556","v":86.695657331522241},{"$f":"Coal!AA556","v":86.424746730966376},{"$f":"Coal!AB556","v":86.15428502959233},{"$f":"Coal!AC556","v":85.80821041057574},{"$f":"Coal!AD556","v":85.441088268299126},{"$f":"Coal!AE556","v":85.201144093811379},{"$f":"Coal!AF556","v":84.862017658070016},{"$f":"Coal!AG556","v":84.498212164276097},{"$f":"Coal!AH556","v":84.073760145733573},{"$f":"Coal!AI556","v":83.801566317848284},{"$f":"Coal!AJ556","v":83.480738914153918},{"$f":"Coal!AK556","v":83.191654983641271},{"$f":"Coal!AL556","v":82.887235241583269},{"$f":"Coal!AM556","v":82.631905644335404},{"$f":"Coal!AN556","v":82.237260810309564},{"$f":"Coal!AO556","v":81.95002536497104},{"$f":"Coal!AP556","v":81.635819150535525},{"$f":"Coal!AQ556","v":81.305019170552626},{"$f":"Coal!AR556","v":80.574841125791806}]
["RM3CoCCS30HF","RD","Moderate",30,"Coal","CCS30HighCF",{"$f":"Coal!L557","v":91.280830712350209},{"$f":"Coal!M557","v":91.065575174768057},{"$f":"Coal!N557","v":90.95016681203856},{"$f":"Coal!O557","v":90.416835187030074},{"$f":"Coal!P557","v":89.93358040681531},{"$f":"Coal!Q557","v":89.508266490058304},{"$f":"Coal!R557","v":89.230587311022319},{"$f":"Coal!S557","v":88.707259551843137},{"$f":"Coal!T557","v":88.537906699948252},{"$f":"Coal!U557","v":88.39205654271494},{"$f":"Coal!V557","v":87.974690954744432},{"$f":"Coal!W557","v":87.719530207294838},{"$f":"Coal!X557","v":87.377089664340261},{"$f":"Coal!Y557","v":87.05191596934219},{"$f":"Coal!Z557","v":86.695657331522241},{"$f":"Coal!AA557","v":86.424746730966376},{"$f":"Coal!AB557","v":86.15428502959233},{"$f":"Coal!AC557","v":85.80821041057574},{"$f":"Coal!AD557","v":85.441088268299126},{"$f":"Coal!AE557","v":85.201144093811379},{"$f":"Coal!AF557","v":84.862017658070016},{"$f":"Coal!AG557","v":84.498212164276097},{"$f":"Coal!AH557","v":84.073760145733573},{"$f":"Coal!AI557","v":83.801566317848284},{"$f":"Coal!AJ557","v":83.480738914153918},{"$f":"Coal!AK557","v":83.191654983641271},{"$f":"Coal!AL557","v":82.887235241583269},{"$f":"Coal!AM557","v":82.631905644335404},{"$f":"Coal!AN557","v":82.237260810309564},{"$f":"Coal!AO557","v":81.95002536497104},{"$f":"Coal!AP557","v":81.635819150535525},{"$f":"Coal!AQ557","v":81.305019170552626},{"$f":"Coal!AR557","v":80.574841125791806}]
["RC3CoCCS30HF","RD","Conservative",30,"Coal","CCS30HighCF",{"$f":"Coal!L558","v":91.280830712350209},{"$f":"Coal!M558","v":91.065575174768057},{"$f":"Coal!N558","v":90.95016681203856},{"$f":"Coal!O558","v":90.416835187030074},{"$f":"Coal!P558","v":89.93358040681531},{"$f":"Coal!Q558","v":89.508266490058304},{"$f":"Coal!R558","v":89.230587311022319},{"$f":"Coal!S558","v":88.707259551843137},{"$f":"Coal!T558","v":88.537906699948252},{"$f":"Coal!U558","v":88.39205654271494},{"$f":"Coal!V558","v":87.974690954744432},{"$f":"Coal!W558","v":87.719530207294838},{"$f":"Coal!X558","v":87.377089664340261},{"$f":"Coal!Y558","v":87.05191596934219},{"$f":"Coal!Z558","v":86.695657331522241},{"$f":"Coal!AA558","v":86.424746730966376},{"$f":"Coal!AB558","v":86.15428502959233},{"$f":"Coal!AC558","v":85.80821041057574},{"$f":"Coal!AD558","v":85.441088268299126},{"$f":"Coal!AE558","v":85.201144093811379},{"$f":"Coal!AF558","v":84.862017658070016},{"$f":"Coal!AG558","v":84.498212164276097},{"$f":"Coal!AH558","v":84.073760145733573},{"$f":"Coal!AI558","v":83.801566317848284},{"$f":"Coal!AJ558","v":83.480738914153918},{"$f":"Coal!AK558","v":83.191654983641271},{"$f":"Coal!AL558","v":82.887235241583269},{"$f":"Coal!AM558","v":82.631905644335404},{"$f":"Coal!AN558","v":82.237260810309564},{"$f":"Coal!AO558","v":81.95002536497104},{"$f":"Coal!AP558","v":81.635819150535525},{"$f":"Coal!AQ558","v":81.305019170552626},{"$f":"Coal!AR558","v":80.574841125791806}]
["RA3CoCCS90HF","RD","Advanced",30,"Coal","CCS90HighCF",{"$f":"Coal!L559","v":117.9756064076763},{"$f":"Coal!M559","v":117.69814213828477},{"$f":"Coal!N559","v":117.5487456174198},{"$f":"Coal!O559","v":116.863304973765},{"$f":"Coal!P559","v":116.24209477804737},{"$f":"Coal!Q559","v":115.69520171690732},{"$f":"Coal!R559","v":115.3376705329775},{"$f":"Coal!S559","v":114.6641380584324},{"$f":"Coal!T559","v":114.4453482443846},{"$f":"Coal!U559","v":114.25647294542469},{"$f":"Coal!V559","v":113.71951389598189},{"$f":"Coal!W559","v":113.39052410987428},{"$f":"Coal!X559","v":112.94922118920086},{"$f":"Coal!Y559","v":112.53016741952466},{"$f":"Coal!Z559","v":112.07112166451957},{"$f":"Coal!AA559","v":111.72148463511625},{"$f":"Coal!AB559","v":111.37279398374775},{"$f":"Coal!AC559","v":110.92702294879095},{"$f":"Coal!AD559","v":110.45378751666382},{"$f":"Coal!AE559","v":110.14416797893207},{"$f":"Coal!AF559","v":109.70721401893866},{"$f":"Coal!AG559","v":109.23832724154983},{"$f":"Coal!AH559","v":108.69160813700732},{"$f":"Coal!AI559","v":108.34075648133749},{"$f":"Coal!AJ559","v":107.92705858995913},{"$f":"Coal!AK559","v":107.55430814775784},{"$f":"Coal!AL559","v":107.16187216853457},{"$f":"Coal!AM559","v":106.83257091729615},{"$f":"Coal!AN559","v":106.32401317441447},{"$f":"Coal!AO559","v":105.95364287560292},{"$f":"Coal!AP559","v":105.54865782184267},{"$f":"Coal!AQ559","v":105.1223873205482},{"$f":"Coal!AR559","v":104.18118151970071}]
["RM3CoCCS90HF","RD","Moderate",30,"Coal","CCS90HighCF",{"$f":"Coal!L560","v":117.9756064076763},{"$f":"Coal!M560","v":117.69814213828477},{"$f":"Coal!N560","v":117.5487456174198},{"$f":"Coal!O560","v":116.863304973765},{"$f":"Coal!P560","v":116.24209477804737},{"$f":"Coal!Q560","v":115.69520171690732},{"$f":"Coal!R560","v":115.3376705329775},{"$f":"Coal!S560","v":114.6641380584324},{"$f":"Coal!T560","v":114.4453482443846},{"$f":"Coal!U560","v":114.25647294542469},{"$f":"Coal!V560","v":113.71951389598189},{"$f":"Coal!W560","v":113.39052410987428},{"$f":"Coal!X560","v":112.94922118920086},{"$f":"Coal!Y560","v":112.53016741952466},{"$f":"Coal!Z560","v":112.07112166451957},{"$f":"Coal!AA560","v":111.72148463511625},{"$f":"Coal!AB560","v":111.37279398374775},{"$f":"Coal!AC560","v":110.92702294879095},{"$f":"Coal!AD560","v":110.45378751666382},{"$f":"Coal!AE560","v":110.14416797893207},{"$f":"Coal!AF560","v":109.70721401893866},{"$f":"Coal!AG560","v":109.23832724154983},{"$f":"Coal!AH560","v":108.69160813700732},{"$f":"Coal!AI560","v":108.34075648133749},{"$f":"Coal!AJ560","v":107.92705858995913},{"$f":"Coal!AK560","v":107.55430814775784},{"$f":"Coal!AL560","v":107.16187216853457},{"$f":"Coal!AM560","v":106.83257091729615},{"$f":"Coal!AN560","v":106.32401317441447},{"$f":"Coal!AO560","v":105.95364287560292},{"$f":"Coal!AP560","v":105.54865782184267},{"$f":"Coal!AQ560","v":105.1223873205482},{"$f":"Coal!AR560","v":104.18118151970071}]
["RC3CoCCS90HF","RD","Conservative",30,"Coal","CCS90HighCF",{"$f":"Coal!L561","v":117.9756064076763},{"$f":"Coal!M561","v":117.69814213828477},{"$f":"Coal!N561","v":117.5487456174198},{"$f":"Coal!O561","v":116.863304973765},{"$f":"Coal!P561","v":116.24209477804737},{"$f":"Coal!Q561","v":115.69520171690732},{"$f":"Coal!R561","v":115.3376705329775},{"$f":"Coal!S561","v":114.6641380584324},{"$f":"Coal!T561","v":114.4453482443846},{"$f":"Coal!U561","v":114.25647294542469},{"$f":"Coal!V561","v":113.71951389598189},{"$f":"Coal!W561","v":113.39052410987428},{"$f":"Coal!X561","v":112.94922118920086},{"$f":"Coal!Y561","v":112.53016741952466},{"$f":"Coal!Z561","v":112.07112166451957},{"$f":"Coal!AA561","v":111.72148463511625},{"$f":"Coal!AB561","v":111.37279398374775},{"$f":"Coal!AC561","v":110.92702294879095},{"$f":"Coal!AD561","v":110.45378751666382},{"$f":"Coal!AE561","v":110.14416797893207},{"$f":"Coal!AF561","v":109.70721401893866},{"$f":"Coal!AG561","v":109.23832724154983},{"$f":"Coal!AH561","v":108.69160813700732},{"$f":"Coal!AI561","v":108.34075648133749},{"$f":"Coal!AJ561","v":107.92705858995913},{"$f":"Coal!AK561","v":107.55430814775784},{"$f":"Coal!AL561","v":107.16187216853457},{"$f":"Coal!AM561","v":106.83257091729615},{"$f":"Coal!AN561","v":106.32401317441447},{"$f":"Coal!AO561","v":105.95364287560292},{"$f":"Coal!AP561","v":105.54865782184267},{"$f":"Coal!AQ561","v":105.1223873205482},{"$f":"Coal!AR561","v":104.18118151970071}]
["RA3NaCTAvgCF","RD","Advanced",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L410","v":94.125223212648677},{"$f":"'Natural Gas'!M410","v":93.877845005866305},{"$f":"'Natural Gas'!N410","v":91.690434079535805},{"$f":"'Natural Gas'!O410","v":92.995209157625737},{"$f":"'Natural Gas'!P410","v":92.694015144360094},{"$f":"'Natural Gas'!Q410","v":92.763439672460805},{"$f":"'Natural Gas'!R410","v":93.25048097378496},{"$f":"'Natural Gas'!S410","v":95.236663809093898},{"$f":"'Natural Gas'!T410","v":96.828277160466342},{"$f":"'Natural Gas'!U410","v":97.667236603367627},{"$f":"'Natural Gas'!V410","v":98.020237084264821},{"$f":"'Natural Gas'!W410","v":97.748395794511595},{"$f":"'Natural Gas'!X410","v":96.850474923701555},{"$f":"'Natural Gas'!Y410","v":96.336864010296253},{"$f":"'Natural Gas'!Z410","v":96.354350211964942},{"$f":"'Natural Gas'!AA410","v":96.729975918182703},{"$f":"'Natural Gas'!AB410","v":97.052152168359697},{"$f":"'Natural Gas'!AC410","v":96.873113661891324},{"$f":"'Natural Gas'!AD410","v":96.67001072262488},{"$f":"'Natural Gas'!AE410","v":96.922814060523194},{"$f":"'Natural Gas'!AF410","v":96.994846059362189},{"$f":"'Natural Gas'!AG410","v":96.888169554442172},{"$f":"'Natural Gas'!AH410","v":96.77545121550169},{"$f":"'Natural Gas'!AI410","v":96.648831255470469},{"$f":"'Natural Gas'!AJ410","v":96.58307808943303},{"$f":"'Natural Gas'!AK410","v":96.552790993942153},{"$f":"'Natural Gas'!AL410","v":96.585150521773144},{"$f":"'Natural Gas'!AM410","v":96.608385769630303},{"$f":"'Natural Gas'!AN410","v":96.828975507066929},{"$f":"'Natural Gas'!AO410","v":97.218234381458359},{"$f":"'Natural Gas'!AP410","v":97.433295498512365},{"$f":"'Natural Gas'!AQ410","v":97.523946035924567},{"$f":"'Natural Gas'!AR410","v":97.5452385544138}]
["RM3NaCTAvgCF","RD","Moderate",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L411","v":94.88560467410241},{"$f":"'Natural Gas'!M411","v":94.634607469221748},{"$f":"'Natural Gas'!N411","v":92.443577544792944},{"$f":"'Natural Gas'!O411","v":93.744733624784573},{"$f":"'Natural Gas'!P411","v":93.439920613420639},{"$f":"'Natural Gas'!Q411","v":93.500773518894732},{"$f":"'Natural Gas'!R411","v":93.974561648812113},{"$f":"'Natural Gas'!S411","v":95.951993438911302},{"$f":"'Natural Gas'!T411","v":97.538327767803693},{"$f":"'Natural Gas'!U411","v":98.371589260713733},{"$f":"'Natural Gas'!V411","v":98.720871240673191},{"$f":"'Natural Gas'!W411","v":98.446526342411545},{"$f":"'Natural Gas'!X411","v":97.545125317243986},{"$f":"'Natural Gas'!Y411","v":97.028532096554017},{"$f":"'Natural Gas'!Z411","v":97.042827957891063},{"$f":"'Natural Gas'!AA411","v":97.414812385312104},{"$f":"'Natural Gas'!AB411","v":97.734356590841401},{"$f":"'Natural Gas'!AC411","v":97.553420245648283},{"$f":"'Natural Gas'!AD411","v":97.347750751491702},{"$f":"'Natural Gas'!AE411","v":97.598977531557892},{"$f":"'Natural Gas'!AF411","v":97.669177074112724},{"$f":"'Natural Gas'!AG411","v":97.560142679472591},{"$f":"'Natural Gas'!AH411","v":97.444936906470474},{"$f":"'Natural Gas'!AI411","v":97.317001647719508},{"$f":"'Natural Gas'!AJ411","v":97.249014001512776},{"$f":"'Natural Gas'!AK411","v":97.216950155174345},{"$f":"'Natural Gas'!AL411","v":97.247501600330367},{"$f":"'Natural Gas'!AM411","v":97.269300911696646},{"$f":"'Natural Gas'!AN411","v":97.487249278515051},{"$f":"'Natural Gas'!AO411","v":97.874736071110135},{"$f":"'Natural Gas'!AP411","v":98.087998004057482},{"$f":"'Natural Gas'!AQ411","v":98.176835648961884},{"$f":"'Natural Gas'!AR411","v":98.190692109391449}]
["RC3NaCTAvgCF","RD","Conservative",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L412","v":95.804997526939616},{"$f":"'Natural Gas'!M412","v":95.549624517078598},{"$f":"'Natural Gas'!N412","v":93.354218787669424},{"$f":"'Natural Gas'!O412","v":94.650999062680711},{"$f":"'Natural Gas'!P412","v":94.341810246336394},{"$f":"'Natural Gas'!Q412","v":94.392299026723776},{"$f":"'Natural Gas'!R412","v":94.850062474706505},{"$f":"'Natural Gas'!S412","v":96.81691319618605},{"$f":"'Natural Gas'!T412","v":98.396864550500354},{"$f":"'Natural Gas'!U412","v":99.223236534968464},{"$f":"'Natural Gas'!V412","v":99.568022399019341},{"$f":"'Natural Gas'!W412","v":99.290650336254572},{"$f":"'Natural Gas'!X412","v":98.385041384927248},{"$f":"'Natural Gas'!Y412","v":97.864842195205313},{"$f":"'Natural Gas'!Z412","v":97.875280550477697},{"$f":"'Natural Gas'!AA412","v":98.24286223286795},{"$f":"'Natural Gas'!AB412","v":98.559223979118414},{"$f":"'Natural Gas'!AC412","v":98.37599291811776},{"$f":"'Natural Gas'!AD412","v":98.167220149694259},{"$f":"'Natural Gas'!AE412","v":98.416540681283266},{"$f":"'Natural Gas'!AF412","v":98.484524563283259},{"$f":"'Natural Gas'!AG412","v":98.372639195721831},{"$f":"'Natural Gas'!AH412","v":98.25442581507258},{"$f":"'Natural Gas'!AI412","v":98.124900201606806},{"$f":"'Natural Gas'!AJ412","v":98.054210799503096},{"$f":"'Natural Gas'!AK412","v":98.019998647198094},{"$f":"'Natural Gas'!AL412","v":98.048363902431049},{"$f":"'Natural Gas'!AM412","v":98.06842699347402},{"$f":"'Natural Gas'!AN412","v":98.283181624791013},{"$f":"'Natural Gas'!AO412","v":98.668525756865293},{"$f":"'Natural Gas'!AP412","v":98.879612259331395},{"$f":"'Natural Gas'!AQ412","v":98.96625789864504},{"$f":"'Natural Gas'!AR412","v":98.971123268444529}]
["RA3NaCTHighF","RD","Advanced",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L413","v":56.171218368636822},{"$f":"'Natural Gas'!M413","v":56.073091679946486},{"$f":"'Natural Gas'!N413","v":54.034932271708016},{"$f":"'Natural Gas'!O413","v":55.488958867889977},{"$f":"'Natural Gas'!P413","v":55.337016372716342},{"$f":"'Natural Gas'!Q413","v":55.759944178460216},{"$f":"'Natural Gas'!R413","v":56.793561050775239},{"$f":"'Natural Gas'!S413","v":59.140646751179617},{"$f":"'Natural Gas'!T413","v":60.949972877687344},{"$f":"'Natural Gas'!U413","v":62.023922133543422},{"$f":"'Natural Gas'!V413","v":62.530277740613982},{"$f":"'Natural Gas'!W413","v":62.3616880581949},{"$f":"'Natural Gas'!X413","v":61.60729263474478},{"$f":"'Natural Gas'!Y413","v":61.21667540013199},{"$f":"'Natural Gas'!Z413","v":61.365734795484144},{"$f":"'Natural Gas'!AA413","v":61.891530900648299},{"$f":"'Natural Gas'!AB413","v":62.322255607797743},{"$f":"'Natural Gas'!AC413","v":62.221486087127829},{"$f":"'Natural Gas'!AD413","v":62.124230734185403},{"$f":"'Natural Gas'!AE413","v":62.442053075525223},{"$f":"'Natural Gas'!AF413","v":62.58965761538721},{"$f":"'Natural Gas'!AG413","v":62.580223112441828},{"$f":"'Natural Gas'!AH413","v":62.570089328611026},{"$f":"'Natural Gas'!AI413","v":62.497713754825483},{"$f":"'Natural Gas'!AJ413","v":62.524113043238692},{"$f":"'Natural Gas'!AK413","v":62.567101134433997},{"$f":"'Natural Gas'!AL413","v":62.674028008459871},{"$f":"'Natural Gas'!AM413","v":62.756482878800114},{"$f":"'Natural Gas'!AN413","v":63.086005686634252},{"$f":"'Natural Gas'!AO413","v":63.548347190832118},{"$f":"'Natural Gas'!AP413","v":63.837608667199689},{"$f":"'Natural Gas'!AQ413","v":64.003024913677066},{"$f":"'Natural Gas'!AR413","v":64.330988760495401}]
["RM3NaCTHighF","RD","Moderate",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L414","v":56.472836348346803},{"$f":"'Natural Gas'!M414","v":56.373274123744139},{"$f":"'Natural Gas'!N414","v":54.333679179593346},{"$f":"'Natural Gas'!O414","v":55.786270239862979},{"$f":"'Natural Gas'!P414","v":55.632892208777022},{"$f":"'Natural Gas'!Q414","v":56.052419937545665},{"$f":"'Natural Gas'!R414","v":57.080779718536014},{"$f":"'Natural Gas'!S414","v":59.424394171007179},{"$f":"'Natural Gas'!T414","v":61.231626285264483},{"$f":"'Natural Gas'!U414","v":62.30331535429071},{"$f":"'Natural Gas'!V414","v":62.808195955989291},{"$f":"'Natural Gas'!W414","v":62.638613175528548},{"$f":"'Natural Gas'!X414","v":61.882837290849942},{"$f":"'Natural Gas'!Y414","v":61.491037074347574},{"$f":"'Natural Gas'!Z414","v":61.638830968034839},{"$f":"'Natural Gas'!AA414","v":62.163182699276291},{"$f":"'Natural Gas'!AB414","v":62.592863362048817},{"$f":"'Natural Gas'!AC414","v":62.491341032018092},{"$f":"'Natural Gas'!AD414","v":62.393067612302588},{"$f":"'Natural Gas'!AE414","v":62.710264585702312},{"$f":"'Natural Gas'!AF414","v":62.857142251238258},{"$f":"'Natural Gas'!AG414","v":62.846772452037229},{"$f":"'Natural Gas'!AH414","v":62.835651986028637},{"$f":"'Natural Gas'!AI414","v":62.762754677084267},{"$f":"'Natural Gas'!AJ414","v":62.788267621696988},{"$f":"'Natural Gas'!AK414","v":62.830550935056095},{"$f":"'Natural Gas'!AL414","v":62.93676060295423},{"$f":"'Natural Gas'!AM414","v":63.018645885153099},{"$f":"'Natural Gas'!AN414","v":63.347120949308675},{"$f":"'Natural Gas'!AO414","v":63.808759527727318},{"$f":"'Natural Gas'!AP414","v":64.09730732773258},{"$f":"'Natural Gas'!AQ414","v":64.262004460181856},{"$f":"'Natural Gas'!AR414","v":64.587018670636539}]
["RC3NaCTHighF","RD","Conservative",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L415","v":56.837528846638897},{"$f":"'Natural Gas'!M415","v":56.736230886060689},{"$f":"'Natural Gas'!N415","v":54.694900205934346},{"$f":"'Natural Gas'!O415","v":56.145755530228442},{"$f":"'Natural Gas'!P415","v":55.990641763166934},{"$f":"'Natural Gas'!Q415","v":56.406058388984519},{"$f":"'Natural Gas'!R415","v":57.428061712807448},{"$f":"'Natural Gas'!S415","v":59.767479008059496},{"$f":"'Natural Gas'!T415","v":61.572179209067492},{"$f":"'Natural Gas'!U415","v":62.641135439745092},{"$f":"'Natural Gas'!V415","v":63.14423258213327},{"$f":"'Natural Gas'!W415","v":62.973449026419615},{"$f":"'Natural Gas'!X415","v":62.216003997697634},{"$f":"'Natural Gas'!Y415","v":61.822773413479247},{"$f":"'Natural Gas'!Z415","v":61.9690371630942},{"$f":"'Natural Gas'!AA415","v":62.491642472140114},{"$f":"'Natural Gas'!AB415","v":62.920060759398702},{"$f":"'Natural Gas'!AC415","v":62.817628192097651},{"$f":"'Natural Gas'!AD415","v":62.718123806922925},{"$f":"'Natural Gas'!AE415","v":63.034564635093375},{"$f":"'Natural Gas'!AF415","v":63.180563421942566},{"$f":"'Natural Gas'!AG415","v":63.169062736816088},{"$f":"'Natural Gas'!AH415","v":63.156749253107478},{"$f":"'Natural Gas'!AI415","v":63.083221103459564},{"$f":"'Natural Gas'!AJ415","v":63.107662351566489},{"$f":"'Natural Gas'!AK415","v":63.149093503558845},{"$f":"'Natural Gas'!AL415","v":63.254435982787498},{"$f":"'Natural Gas'!AM415","v":63.33563256425812},{"$f":"'Natural Gas'!AN415","v":63.662840779998142},{"$f":"'Natural Gas'!AO415","v":64.123629436410198},{"$f":"'Natural Gas'!AP415","v":64.411314315657904},{"$f":"'Natural Gas'!AQ415","v":64.57514195255618},{"$f":"'Natural Gas'!AR415","v":64.896589697060932}]
["RA3NaCCAvgCF","RD","Advanced",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L416","v":35.25633822868555},{"$f":"'Natural Gas'!M416","v":35.128276156907276},{"$f":"'Natural Gas'!N416","v":33.695134530610346},{"$f":"'Natural Gas'!O416","v":34.611221610109098},{"$f":"'Natural Gas'!P416","v":34.446957103163825},{"$f":"'Natural Gas'!Q416","v":34.75974990270187},{"$f":"'Natural Gas'!R416","v":35.534467109934724},{"$f":"'Natural Gas'!S416","v":37.156669572336632},{"$f":"'Natural Gas'!T416","v":38.401302484383415},{"$f":"'Natural Gas'!U416","v":39.152063505782507},{"$f":"'Natural Gas'!V416","v":39.509961372859252},{"$f":"'Natural Gas'!W416","v":39.405369544669739},{"$f":"'Natural Gas'!X416","v":38.909849377519521},{"$f":"'Natural Gas'!Y416","v":38.656678511767993},{"$f":"'Natural Gas'!Z416","v":38.766873951010538},{"$f":"'Natural Gas'!AA416","v":39.132902195342609},{"$f":"'Natural Gas'!AB416","v":39.431767716865153},{"$f":"'Natural Gas'!AC416","v":39.367616127890955},{"$f":"'Natural Gas'!AD416","v":39.305993579669313},{"$f":"'Natural Gas'!AE416","v":39.521592039155536},{"$f":"'Natural Gas'!AF416","v":39.623200722611713},{"$f":"'Natural Gas'!AG416","v":39.620236294265709},{"$f":"'Natural Gas'!AH416","v":39.617065522944607},{"$f":"'Natural Gas'!AI416","v":39.569640497845477},{"$f":"'Natural Gas'!AJ416","v":39.590534019544961},{"$f":"'Natural Gas'!AK416","v":39.621653292280072},{"$f":"'Natural Gas'!AL416","v":39.695848939659129},{"$f":"'Natural Gas'!AM416","v":39.752820822873801},{"$f":"'Natural Gas'!AN416","v":39.978463612037814},{"$f":"'Natural Gas'!AO416","v":40.291675960516379},{"$f":"'Natural Gas'!AP416","v":40.48850983190669},{"$f":"'Natural Gas'!AQ416","v":40.602060953360763},{"$f":"'Natural Gas'!AR416","v":40.836522300217815}]
["RM3NaCCAvgCF","RD","Moderate",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L417","v":35.43849216371791},{"$f":"'Natural Gas'!M417","v":35.308556618927369},{"$f":"'Natural Gas'!N417","v":33.873541519618179},{"$f":"'Natural Gas'!O417","v":34.787755126104656},{"$f":"'Natural Gas'!P417","v":34.62161714614713},{"$f":"'Natural Gas'!Q417","v":34.932536472672894},{"$f":"'Natural Gas'!R417","v":35.704878650612883},{"$f":"'Natural Gas'!S417","v":37.325379339297683},{"$f":"'Natural Gas'!T417","v":38.569005619114463},{"$f":"'Natural Gas'!U417","v":39.318660268855183},{"$f":"'Natural Gas'!V417","v":39.675818496150669},{"$f":"'Natural Gas'!W417","v":39.570687634519778},{"$f":"'Natural Gas'!X417","v":39.07441392006956},{"$f":"'Natural Gas'!Y417","v":38.820587711624654},{"$f":"'Natural Gas'!Z417","v":38.930076983542975},{"$f":"'Natural Gas'!AA417","v":39.295313816008118},{"$f":"'Natural Gas'!AB417","v":39.593610311405982},{"$f":"'Natural Gas'!AC417","v":39.529005508378567},{"$f":"'Natural Gas'!AD417","v":39.466753718985125},{"$f":"'Natural Gas'!AE417","v":39.681957764052719},{"$f":"'Natural Gas'!AF417","v":39.783111318767716},{"$f":"'Natural Gas'!AG417","v":39.779567187642272},{"$f":"'Natural Gas'!AH417","v":39.775786008908184},{"$f":"'Natural Gas'!AI417","v":39.72802848064034},{"$f":"'Natural Gas'!AJ417","v":39.748371605166412},{"$f":"'Natural Gas'!AK417","v":39.779048962443603},{"$f":"'Natural Gas'!AL417","v":39.852795271638684},{"$f":"'Natural Gas'!AM417","v":39.909405984855283},{"$f":"'Natural Gas'!AN417","v":40.134402017407851},{"$f":"'Natural Gas'!AO417","v":40.44717354725524},{"$f":"'Natural Gas'!AP417","v":40.643560160921439},{"$f":"'Natural Gas'!AQ417","v":40.756660793621322},{"$f":"'Natural Gas'!AR417","v":40.989340314112553}]
["RC3NaCCAvgCF","RD","Conservative",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L418","v":35.658738230297104},{"$f":"'Natural Gas'!M418","v":35.526537430782753},{"$f":"'Natural Gas'!N418","v":34.089257076749739},{"$f":"'Natural Gas'!O418","v":35.001205428512399},{"$f":"'Natural Gas'!P418","v":34.832802193831057},{"$f":"'Natural Gas'!Q418","v":35.141456265633011},{"$f":"'Natural Gas'!R418","v":35.910926746842037},{"$f":"'Natural Gas'!S418","v":37.529369785949648},{"$f":"'Natural Gas'!T418","v":38.771778926048242},{"$f":"'Natural Gas'!U418","v":39.520095839078067},{"$f":"'Natural Gas'!V418","v":39.876359752712531},{"$f":"'Natural Gas'!W418","v":39.770577134669139},{"$f":"'Natural Gas'!X418","v":39.273392290691149},{"$f":"'Natural Gas'!Y418","v":39.018773693926711},{"$f":"'Natural Gas'!Z418","v":39.127409124419763},{"$f":"'Natural Gas'!AA418","v":39.491689044531043},{"$f":"'Natural Gas'!AB418","v":39.789297518746615},{"$f":"'Natural Gas'!AC418","v":39.724144725292739},{"$f":"'Natural Gas'!AD418","v":39.661132107465953},{"$f":"'Natural Gas'!AE418","v":39.875859257953749},{"$f":"'Natural Gas'!AF418","v":39.97646250715372},{"$f":"'Natural Gas'!AG418","v":39.972217445483274},{"$f":"'Natural Gas'!AH418","v":39.967698210600695},{"$f":"'Natural Gas'!AI418","v":39.919538645917768},{"$f":"'Natural Gas'!AJ418","v":39.939216273909395},{"$f":"'Natural Gas'!AK418","v":39.969359302123934},{"$f":"'Natural Gas'!AL418","v":40.042562307285699},{"$f":"'Natural Gas'!AM418","v":40.098736322434661},{"$f":"'Natural Gas'!AN418","v":40.322950348275825},{"$f":"'Natural Gas'!AO418","v":40.63518887525629},{"$f":"'Natural Gas'!AP418","v":40.831034700415977},{"$f":"'Natural Gas'!AQ418","v":40.943590637904464},{"$f":"'Natural Gas'!AR418","v":41.174115715515676}]
["RA3NaCCHighF","RD","Advanced",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L419","v":29.694558973693105},{"$f":"'Natural Gas'!M419","v":29.613600192683858},{"$f":"'Natural Gas'!N419","v":28.227561857155944},{"$f":"'Natural Gas'!O419","v":29.190752227423712},{"$f":"'Natural Gas'!P419","v":29.073591011247466},{"$f":"'Natural Gas'!Q419","v":29.433487101554523},{"$f":"'Natural Gas'!R419","v":30.267917843294779},{"$f":"'Natural Gas'!S419","v":31.932906693168125},{"$f":"'Natural Gas'!T419","v":33.202848585017136},{"$f":"'Natural Gas'!U419","v":33.981426257940555},{"$f":"'Natural Gas'!V419","v":34.357920319065883},{"$f":"'Natural Gas'!W419","v":34.266880994039013},{"$f":"'Natural Gas'!X419","v":33.790306686982795},{"$f":"'Natural Gas'!Y419","v":33.553612598445113},{"$f":"'Natural Gas'!Z419","v":33.681562659497772},{"$f":"'Natural Gas'!AA419","v":34.067488763602654},{"$f":"'Natural Gas'!AB419","v":34.38066087125172},{"$f":"'Natural Gas'!AC419","v":34.327904094580475},{"$f":"'Natural Gas'!AD419","v":34.282102073094464},{"$f":"'Natural Gas'!AE419","v":34.507616990903031},{"$f":"'Natural Gas'!AF419","v":34.620668626188717},{"$f":"'Natural Gas'!AG419","v":34.6322792188869},{"$f":"'Natural Gas'!AH419","v":34.644455451591682},{"$f":"'Natural Gas'!AI419","v":34.605390297883702},{"$f":"'Natural Gas'!AJ419","v":34.64012203231853},{"$f":"'Natural Gas'!AK419","v":34.682352045466217},{"$f":"'Natural Gas'!AL419","v":34.767845057149643},{"$f":"'Natural Gas'!AM419","v":34.833897559793868},{"$f":"'Natural Gas'!AN419","v":35.075801252918694},{"$f":"'Natural Gas'!AO419","v":35.400096765139125},{"$f":"'Natural Gas'!AP419","v":35.608175693431519},{"$f":"'Natural Gas'!AQ419","v":35.733053107091536},{"$f":"'Natural Gas'!AR419","v":36.01231354358552}]
["RM3NaCCHighF","RD","Moderate",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L420","v":29.809713760207817},{"$f":"'Natural Gas'!M420","v":29.727570599708056},{"$f":"'Natural Gas'!N420","v":28.340347884689631},{"$f":"'Natural Gas'!O420","v":29.302353875466881},{"$f":"'Natural Gas'!P420","v":29.184008279800121},{"$f":"'Natural Gas'!Q420","v":29.542719990616664},{"$f":"'Natural Gas'!R420","v":30.375649277056837},{"$f":"'Natural Gas'!S420","v":32.039562292971084},{"$f":"'Natural Gas'!T420","v":33.308867808122969},{"$f":"'Natural Gas'!U420","v":34.086746050687644},{"$f":"'Natural Gas'!V420","v":34.462772523445523},{"$f":"'Natural Gas'!W420","v":34.371392430151104},{"$f":"'Natural Gas'!X420","v":33.894341742617868},{"$f":"'Natural Gas'!Y420","v":33.657233356975183},{"$f":"'Natural Gas'!Z420","v":33.784736990409087},{"$f":"'Natural Gas'!AA420","v":34.170162776667055},{"$f":"'Natural Gas'!AB420","v":34.482975155156836},{"$f":"'Natural Gas'!AC420","v":34.429931863854257},{"$f":"'Natural Gas'!AD420","v":34.383732046225155},{"$f":"'Natural Gas'!AE420","v":34.608997621585161},{"$f":"'Natural Gas'!AF420","v":34.721761531804582},{"$f":"'Natural Gas'!AG420","v":34.733005645734153},{"$f":"'Natural Gas'!AH420","v":34.744795988695088},{"$f":"'Natural Gas'!AI420","v":34.705520631834482},{"$f":"'Natural Gas'!AJ420","v":34.739904414033234},{"$f":"'Natural Gas'!AK420","v":34.781855055339719},{"$f":"'Natural Gas'!AL420","v":34.867064002653954},{"$f":"'Natural Gas'!AM420","v":34.932888179437342},{"$f":"'Natural Gas'!AN420","v":35.174383003439985},{"$f":"'Natural Gas'!AO420","v":35.498399837215416},{"$f":"'Natural Gas'!AP420","v":35.706196016371877},{"$f":"'Natural Gas'!AQ420","v":35.830788638290741},{"$f":"'Natural Gas'!AR420","v":36.108922632829326}]
["RC3NaCCHighF","RD","Conservative",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L421","v":29.948949779309611},{"$f":"'Natural Gas'!M421","v":29.865374561225824},{"$f":"'Natural Gas'!N421","v":28.476719788623377},{"$f":"'Natural Gas'!O421","v":29.437293721816605},{"$f":"'Natural Gas'!P421","v":29.317516068565823},{"$f":"'Natural Gas'!Q421","v":29.674795721798343},{"$f":"'Natural Gas'!R421","v":30.505909567776413},{"$f":"'Natural Gas'!S421","v":32.168521770739574},{"$f":"'Natural Gas'!T421","v":33.437057829747772},{"$f":"'Natural Gas'!U421","v":34.214090376690613},{"$f":"'Natural Gas'!V421","v":34.589551478743246},{"$f":"'Natural Gas'!W421","v":34.497759355532878},{"$f":"'Natural Gas'!X421","v":34.02013266657405},{"$f":"'Natural Gas'!Y421","v":33.782523345786828},{"$f":"'Natural Gas'!Z421","v":33.909487194411653},{"$f":"'Natural Gas'!AA421","v":34.294308036078107},{"$f":"'Natural Gas'!AB421","v":34.606685458648045},{"$f":"'Natural Gas'!AC421","v":34.553295736616093},{"$f":"'Natural Gas'!AD421","v":34.506614935494646},{"$f":"'Natural Gas'!AE421","v":34.731579025775474},{"$f":"'Natural Gas'!AF421","v":34.843995041703778},{"$f":"'Natural Gas'!AG421","v":34.85479603862214},{"$f":"'Natural Gas'!AH421","v":34.866119794362767},{"$f":"'Natural Gas'!AI421","v":34.826590276550093},{"$f":"'Natural Gas'!AJ421","v":34.860553342548911},{"$f":"'Natural Gas'!AK421","v":34.902166189620388},{"$f":"'Natural Gas'!AL421","v":34.987031668867587},{"$f":"'Natural Gas'!AM421","v":35.052579772159937},{"$f":"'Natural Gas'!AN421","v":35.29358022410365},{"$f":"'Natural Gas'!AO421","v":35.617260102043673},{"$f":"'Natural Gas'!AP421","v":35.824714403408649},{"$f":"'Natural Gas'!AQ421","v":35.948962677780088},{"$f":"'Natural Gas'!AR421","v":36.225734668199109}]
["RA3NaCCCCSAF","RD","Advanced",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L422","v":64.235664020415101},{"$f":"'Natural Gas'!M422","v":63.771643083919322},{"$f":"'Natural Gas'!N422","v":61.773253949977558},{"$f":"'Natural Gas'!O422","v":62.536828101890407},{"$f":"'Natural Gas'!P422","v":62.030244346141181},{"$f":"'Natural Gas'!Q422","v":62.084531808466593},{"$f":"'Natural Gas'!R422","v":62.5069790492647},{"$f":"'Natural Gas'!S422","v":64.070104046301481},{"$f":"'Natural Gas'!T422","v":65.277362860112447},{"$f":"'Natural Gas'!U422","v":65.895331556708584},{"$f":"'Natural Gas'!V422","v":66.105267473579502},{"$f":"'Natural Gas'!W422","v":65.807839604436424},{"$f":"'Natural Gas'!X422","v":65.028944521983505},{"$f":"'Natural Gas'!Y422","v":64.547660574348214},{"$f":"'Natural Gas'!Z422","v":64.489772050570622},{"$f":"'Natural Gas'!AA422","v":64.720745595378816},{"$f":"'Natural Gas'!AB422","v":64.894616387574175},{"$f":"'Natural Gas'!AC422","v":64.664643555550867},{"$f":"'Natural Gas'!AD422","v":64.427986315329605},{"$f":"'Natural Gas'!AE422","v":64.535688649384355},{"$f":"'Natural Gas'!AF422","v":64.504598248920388},{"$f":"'Natural Gas'!AG422","v":64.341057574837976},{"$f":"'Natural Gas'!AH422","v":64.175120883479565},{"$f":"'Natural Gas'!AI422","v":63.978093001247473},{"$f":"'Natural Gas'!AJ422","v":63.845085883578527},{"$f":"'Natural Gas'!AK422","v":63.732149106958133},{"$f":"'Natural Gas'!AL422","v":63.669274423672036},{"$f":"'Natural Gas'!AM422","v":63.592432123373584},{"$f":"'Natural Gas'!AN422","v":63.69348948388874},{"$f":"'Natural Gas'!AO422","v":63.912200723322997},{"$f":"'Natural Gas'!AP422","v":63.993598846124058},{"$f":"'Natural Gas'!AQ422","v":63.97682207310902},{"$f":"'Natural Gas'!AR422","v":64.011901534857458}]
["RM3NaCCCCSAF","RD","Moderate",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L423","v":64.700642251755809},{"$f":"'Natural Gas'!M423","v":64.229832961069121},{"$f":"'Natural Gas'!N423","v":62.224655472936448},{"$f":"'Natural Gas'!O423","v":62.981441270658387},{"$f":"'Natural Gas'!P423","v":62.468069160718251},{"$f":"'Natural Gas'!Q423","v":62.515568268852782},{"$f":"'Natural Gas'!R423","v":62.928078506214902},{"$f":"'Natural Gas'!S423","v":64.484169039145087},{"$f":"'Natural Gas'!T423","v":65.686498608534961},{"$f":"'Natural Gas'!U423","v":66.299294251195477},{"$f":"'Natural Gas'!V423","v":66.50527610398521},{"$f":"'Natural Gas'!W423","v":66.204662246098749},{"$f":"'Natural Gas'!X423","v":65.422009219466759},{"$f":"'Natural Gas'!Y423","v":64.93726833983996},{"$f":"'Natural Gas'!Z423","v":64.875807384871948},{"$f":"'Natural Gas'!AA423","v":65.102933926252135},{"$f":"'Natural Gas'!AB423","v":65.273538966882569},{"$f":"'Natural Gas'!AC423","v":65.040772312879511},{"$f":"'Natural Gas'!AD423","v":64.800973009882284},{"$f":"'Natural Gas'!AE423","v":64.906079039792971},{"$f":"'Natural Gas'!AF423","v":64.872251081532511},{"$f":"'Natural Gas'!AG423","v":64.70568733999842},{"$f":"'Natural Gas'!AH423","v":64.536659978774679},{"$f":"'Natural Gas'!AI423","v":64.337174467380834},{"$f":"'Natural Gas'!AJ423","v":64.201215076269278},{"$f":"'Natural Gas'!AK423","v":64.085571305026448},{"$f":"'Natural Gas'!AL423","v":64.019972380950819},{"$f":"'Natural Gas'!AM423","v":63.940601402872815},{"$f":"'Natural Gas'!AN423","v":64.038495812217221},{"$f":"'Natural Gas'!AO423","v":64.254501261373889},{"$f":"'Natural Gas'!AP423","v":64.333178881812742},{"$f":"'Natural Gas'!AQ423","v":64.313674000449026},{"$f":"'Natural Gas'!AR423","v":64.343139127506049}]
["RC3NaCCCCSAF","RD","Conservative",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L424","v":65.262856987767691},{"$f":"'Natural Gas'!M424","v":64.783839758510624},{"$f":"'Natural Gas'!N424","v":62.770454331807613},{"$f":"'Natural Gas'!O424","v":63.519032190959209},{"$f":"'Natural Gas'!P424","v":62.997452142448722},{"$f":"'Natural Gas'!Q424","v":63.036743312012895},{"$f":"'Natural Gas'!R424","v":63.437238514289632},{"$f":"'Natural Gas'!S424","v":64.984823532092207},{"$f":"'Natural Gas'!T424","v":66.1811930507439},{"$f":"'Natural Gas'!U424","v":66.787733847571246},{"$f":"'Natural Gas'!V424","v":66.988934760214278},{"$f":"'Natural Gas'!W424","v":66.68446865785792},{"$f":"'Natural Gas'!X424","v":65.897271823683624},{"$f":"'Natural Gas'!Y424","v":65.408351096537032},{"$f":"'Natural Gas'!Z424","v":65.342570641594094},{"$f":"'Natural Gas'!AA424","v":65.565045692063649},{"$f":"'Natural Gas'!AB424","v":65.731702045357366},{"$f":"'Natural Gas'!AC424","v":65.495557323778343},{"$f":"'Natural Gas'!AD424","v":65.251958888101228},{"$f":"'Natural Gas'!AE424","v":65.353925673310584},{"$f":"'Natural Gas'!AF424","v":65.316787677654531},{"$f":"'Natural Gas'!AG424","v":65.146568683132799},{"$f":"'Natural Gas'!AH424","v":64.973804329453714},{"$f":"'Natural Gas'!AI424","v":64.771347248129757},{"$f":"'Natural Gas'!AJ424","v":64.631818202521927},{"$f":"'Natural Gas'!AK424","v":64.512901348445453},{"$f":"'Natural Gas'!AL424","v":64.444008488841078},{"$f":"'Natural Gas'!AM424","v":64.361580034488966},{"$f":"'Natural Gas'!AN424","v":64.455650054566036},{"$f":"'Natural Gas'!AO424","v":64.668383877087109},{"$f":"'Natural Gas'!AP424","v":64.743772082206519},{"$f":"'Natural Gas'!AQ424","v":64.720968588968788},{"$f":"'Natural Gas'!AR424","v":64.743645308561398}]
["RA3NaCCCCSHF","RD","Advanced",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L425","v":50.484288107208656},{"$f":"'Natural Gas'!M425","v":50.190941538159592},{"$f":"'Natural Gas'!N425","v":48.363226771664557},{"$f":"'Natural Gas'!O425","v":49.297475291024142},{"$f":"'Natural Gas'!P425","v":48.961565902721638},{"$f":"'Natural Gas'!Q425","v":49.186527732493786},{"$f":"'Natural Gas'!R425","v":49.858813406593171},{"$f":"'Natural Gas'!S425","v":51.598800523365853},{"$f":"'Natural Gas'!T425","v":52.929991537810167},{"$f":"'Natural Gas'!U425","v":53.678022350113068},{"$f":"'Natural Gas'!V425","v":53.987372258493288},{"$f":"'Natural Gas'!W425","v":53.770047253487746},{"$f":"'Natural Gas'!X425","v":53.085635270711748},{"$f":"'Natural Gas'!Y425","v":52.691266304877232},{"$f":"'Natural Gas'!Z425","v":52.72319667040906},{"$f":"'Natural Gas'!AA425","v":53.050892463081318},{"$f":"'Natural Gas'!AB425","v":53.306871534677846},{"$f":"'Natural Gas'!AC425","v":53.147141619529989},{"$f":"'Natural Gas'!AD425","v":52.989482846637586},{"$f":"'Natural Gas'!AE425","v":53.162462058566831},{"$f":"'Natural Gas'!AF425","v":53.200199967900232},{"$f":"'Natural Gas'!AG425","v":53.112665953245923},{"$f":"'Natural Gas'!AH425","v":53.024435596798114},{"$f":"'Natural Gas'!AI425","v":52.889197994036607},{"$f":"'Natural Gas'!AJ425","v":52.830417616484453},{"$f":"'Natural Gas'!AK425","v":52.785540723286431},{"$f":"'Natural Gas'!AL425","v":52.791159530535381},{"$f":"'Natural Gas'!AM425","v":52.777893830450594},{"$f":"'Natural Gas'!AN425","v":52.95847483913613},{"$f":"'Natural Gas'!AO425","v":53.245215682077259},{"$f":"'Natural Gas'!AP425","v":53.395013303011154},{"$f":"'Natural Gas'!AQ425","v":53.446827259595942},{"$f":"'Natural Gas'!AR425","v":53.62306361963585}]
["RM3NaCCCCSHF","RD","Moderate",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L426","v":50.778239862653926},{"$f":"'Natural Gas'!M426","v":50.480601805323261},{"$f":"'Natural Gas'!N426","v":48.648595550546617},{"$f":"'Natural Gas'!O426","v":49.578552581624592},{"$f":"'Natural Gas'!P426","v":49.238351705040472},{"$f":"'Natural Gas'!Q426","v":49.459022046531032},{"$f":"'Natural Gas'!R426","v":50.125025706963989},{"$f":"'Natural Gas'!S426","v":51.860565748726756},{"$f":"'Natural Gas'!T426","v":53.188640574169234},{"$f":"'Natural Gas'!U426","v":53.933401065018565},{"$f":"'Natural Gas'!V426","v":54.240251277715288},{"$f":"'Natural Gas'!W426","v":54.020912141894954},{"$f":"'Natural Gas'!X426","v":53.334124447281624},{"$f":"'Natural Gas'!Y426","v":52.937570064670865},{"$f":"'Natural Gas'!Z426","v":52.967241996691513},{"$f":"'Natural Gas'!AA426","v":53.292505775702381},{"$f":"'Natural Gas'!AB426","v":53.546420291711897},{"$f":"'Natural Gas'!AC426","v":53.38492416726649},{"$f":"'Natural Gas'!AD426","v":53.225279032849052},{"$f":"'Natural Gas'!AE426","v":53.396616903078026},{"$f":"'Natural Gas'!AF426","v":53.432624172425136},{"$f":"'Natural Gas'!AG426","v":53.343179023174933},{"$f":"'Natural Gas'!AH426","v":53.252994794973176},{"$f":"'Natural Gas'!AI426","v":53.116203518603669},{"$f":"'Natural Gas'!AJ426","v":53.05555676128894},{"$f":"'Natural Gas'!AK426","v":53.008968549651456},{"$f":"'Natural Gas'!AL426","v":53.012865135711635},{"$f":"'Natural Gas'!AM426","v":52.99800084622597},{"$f":"'Natural Gas'!AN426","v":53.176582288079423},{"$f":"'Natural Gas'!AO426","v":53.461612573948514},{"$f":"'Natural Gas'!AP426","v":53.609690337067221},{"$f":"'Natural Gas'!AQ426","v":53.659779627454569},{"$f":"'Natural Gas'!AR426","v":53.832466695448176}]
["RC3NaCCCCSHF","RD","Conservative",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L427","v":51.133662971626947},{"$f":"'Natural Gas'!M427","v":50.830835987613867},{"$f":"'Natural Gas'!N427","v":48.993640806154822},{"$f":"'Natural Gas'!O427","v":49.918408910550397},{"$f":"'Natural Gas'!P427","v":49.573019107283883},{"$f":"'Natural Gas'!Q427","v":49.788500522092022},{"$f":"'Natural Gas'!R427","v":50.446908470689394},{"$f":"'Natural Gas'!S427","v":52.177071462658844},{"$f":"'Natural Gas'!T427","v":53.501378439933518},{"$f":"'Natural Gas'!U427","v":54.242184717899804},{"$f":"'Natural Gas'!V427","v":54.546012497170452},{"$f":"'Natural Gas'!W427","v":54.324238034386383},{"$f":"'Natural Gas'!X427","v":53.634577817763542},{"$f":"'Natural Gas'!Y427","v":53.235381002812687},{"$f":"'Natural Gas'!Z427","v":53.262322216458386},{"$f":"'Natural Gas'!AA427","v":53.584645397767133},{"$f":"'Natural Gas'!AB427","v":53.83606361718445},{"$f":"'Natural Gas'!AC427","v":53.672431932777243},{"$f":"'Natural Gas'!AD427","v":53.510385047815049},{"$f":"'Natural Gas'!AE427","v":53.679738338060432},{"$f":"'Natural Gas'!AF427","v":53.713653055031017},{"$f":"'Natural Gas'!AG427","v":53.621897113662193},{"$f":"'Natural Gas'!AH427","v":53.529350418965663},{"$f":"'Natural Gas'!AI427","v":53.390680563904723},{"$f":"'Natural Gas'!AJ427","v":53.327777128460163},{"$f":"'Natural Gas'!AK427","v":53.279119726525536},{"$f":"'Natural Gas'!AL427","v":53.280933939550302},{"$f":"'Natural Gas'!AM427","v":53.264136762764913},{"$f":"'Natural Gas'!AN427","v":53.440300487265461},{"$f":"'Natural Gas'!AO427","v":53.72326250342239},{"$f":"'Natural Gas'!AP427","v":53.869260751109266},{"$f":"'Natural Gas'!AQ427","v":53.917264712150967},{"$f":"'Natural Gas'!AR427","v":54.085660258184319}]
["RM3Nu**","RD","Moderate",30,"Nuclear","*",{"$f":"Nuclear!L182","v":75.832181766109201},{"$f":"Nuclear!M182","v":75.588708814166978},{"$f":"Nuclear!N182","v":75.334538513501741},{"$f":"Nuclear!O182","v":75.08037848886795},{"$f":"Nuclear!P182","v":74.836905536925727},{"$f":"Nuclear!Q182","v":74.582735236260504},{"$f":"Nuclear!R182","v":74.339262284318281},{"$f":"Nuclear!S182","v":74.085091983653058},{"$f":"Nuclear!T182","v":73.830931959019267},{"$f":"Nuclear!U182","v":73.546148916530058},{"$f":"Nuclear!V182","v":73.295837597362123},{"$f":"Nuclear!W182","v":73.032222095366677},{"$f":"Nuclear!X182","v":72.708233682688842},{"$f":"Nuclear!Y182","v":72.40758041421293},{"$f":"Nuclear!Z182","v":72.090768266626839},{"$f":"Nuclear!AA182","v":71.756081665667594},{"$f":"Nuclear!AB182","v":71.483301143326202},{"$f":"Nuclear!AC182","v":71.196694451377823},{"$f":"Nuclear!AD182","v":70.83415231195336},{"$f":"Nuclear!AE182","v":70.550467968404718},{"$f":"Nuclear!AF182","v":70.249137503464468},{"$f":"Nuclear!AG182","v":69.912099263665212},{"$f":"Nuclear!AH182","v":69.555894752369724},{"$f":"Nuclear!AI182","v":69.289579493858056},{"$f":"Nuclear!AJ182","v":68.961359018919865},{"$f":"Nuclear!AK182","v":68.663851767535149},{"$f":"Nuclear!AL182","v":68.36419688319927},{"$f":"Nuclear!AM182","v":68.089068792421727},{"$f":"Nuclear!AN182","v":67.734379470258659},{"$f":"Nuclear!AO182","v":67.437036415385435},{"$f":"Nuclear!AP182","v":67.13785328455873},{"$f":"Nuclear!AQ182","v":66.837724009349898},{"$f":"Nuclear!AR182","v":65.93967028534118}]
["RA3BiDedicad","RD","Advanced",30,"Biopower","Dedicated",{"$f":"Biopower!L253","v":115.26302554425698},{"$f":"Biopower!M253","v":115.12944019577068},{"$f":"Biopower!N253","v":114.99585484728442},{"$f":"Biopower!O253","v":114.86226949879816},{"$f":"Biopower!P253","v":114.72868415031189},{"$f":"Biopower!Q253","v":114.59509880182563},{"$f":"Biopower!R253","v":114.46151345333936},{"$f":"Biopower!S253","v":114.21469248070974},{"$f":"Biopower!T253","v":114.0572457782574},{"$f":"Biopower!U253","v":113.87298148459038},{"$f":"Biopower!V253","v":113.70981824125113},{"$f":"Biopower!W253","v":113.53505828566895},{"$f":"Biopower!X253","v":113.3163608496682},{"$f":"Biopower!Y253","v":113.10887297235226},{"$f":"Biopower!Z253","v":112.88700754432537},{"$f":"Biopower!AA253","v":112.6587121913447},{"$f":"Biopower!AB253","v":112.4761239732959},{"$f":"Biopower!AC253","v":112.28127428262238},{"$f":"Biopower!AD253","v":112.02794947525319},{"$f":"Biopower!AE253","v":111.83574197927555},{"$f":"Biopower!AF253","v":111.62772332016274},{"$f":"Biopower!AG253","v":111.3874991003664},{"$f":"Biopower!AH253","v":111.1394814804664},{"$f":"Biopower!AI253","v":110.96310942340958},{"$f":"Biopower!AJ253","v":110.73065545523937},{"$f":"Biopower!AK253","v":110.5260686448708},{"$f":"Biopower!AL253","v":110.31955169661592},{"$f":"Biopower!AM253","v":110.13548290344963},{"$f":"Biopower!AN253","v":109.87865438555406},{"$f":"Biopower!AO253","v":109.67428919664002},{"$f":"Biopower!AP253","v":109.46825165063686},{"$f":"Biopower!AQ253","v":109.26137076097442},{"$f":"Biopower!AR253","v":108.71907866945264}]
["RM3BiDedicad","RD","Moderate",30,"Biopower","Dedicated",{"$f":"Biopower!L254","v":115.26302554425698},{"$f":"Biopower!M254","v":115.12944019577068},{"$f":"Biopower!N254","v":114.99585484728442},{"$f":"Biopower!O254","v":114.86226949879816},{"$f":"Biopower!P254","v":114.72868415031189},{"$f":"Biopower!Q254","v":114.59509880182563},{"$f":"Biopower!R254","v":114.46151345333936},{"$f":"Biopower!S254","v":114.21469248070974},{"$f":"Biopower!T254","v":114.0572457782574},{"$f":"Biopower!U254","v":113.87298148459038},{"$f":"Biopower!V254","v":113.70981824125113},{"$f":"Biopower!W254","v":113.53505828566895},{"$f":"Biopower!X254","v":113.3163608496682},{"$f":"Biopower!Y254","v":113.10887297235226},{"$f":"Biopower!Z254","v":112.88700754432537},{"$f":"Biopower!AA254","v":112.6587121913447},{"$f":"Biopower!AB254","v":112.4761239732959},{"$f":"Biopower!AC254","v":112.28127428262238},{"$f":"Biopower!AD254","v":112.02794947525319},{"$f":"Biopower!AE254","v":111.83574197927555},{"$f":"Biopower!AF254","v":111.62772332016274},{"$f":"Biopower!AG254","v":111.3874991003664},{"$f":"Biopower!AH254","v":111.1394814804664},{"$f":"Biopower!AI254","v":110.96310942340958},{"$f":"Biopower!AJ254","v":110.73065545523937},{"$f":"Biopower!AK254","v":110.5260686448708},{"$f":"Biopower!AL254","v":110.31955169661592},{"$f":"Biopower!AM254","v":110.13548290344963},{"$f":"Biopower!AN254","v":109.87865438555406},{"$f":"Biopower!AO254","v":109.67428919664002},{"$f":"Biopower!AP254","v":109.46825165063686},{"$f":"Biopower!AQ254","v":109.26137076097442},{"$f":"Biopower!AR254","v":108.71907866945264}]
["RC3BiDedicad","RD","Conservative",30,"Biopower","Dedicated",{"$f":"Biopower!L255","v":115.26302554425698},{"$f":"Biopower!M255","v":115.12944019577068},{"$f":"Biopower!N255","v":114.99585484728442},{"$f":"Biopower!O255","v":114.86226949879816},{"$f":"Biopower!P255","v":114.72868415031189},{"$f":"Biopower!Q255","v":114.59509880182563},{"$f":"Biopower!R255","v":114.46151345333936},{"$f":"Biopower!S255","v":114.21469248070974},{"$f":"Biopower!T255","v":114.0572457782574},{"$f":"Biopower!U255","v":113.87298148459038},{"$f":"Biopower!V255","v":113.70981824125113},{"$f":"Biopower!W255","v":113.53505828566895},{"$f":"Biopower!X255","v":113.3163608496682},{"$f":"Biopower!Y255","v":113.10887297235226},{"$f":"Biopower!Z255","v":112.88700754432537},{"$f":"Biopower!AA255","v":112.6587121913447},{"$f":"Biopower!AB255","v":112.4761239732959},{"$f":"Biopower!AC255","v":112.28127428262238},{"$f":"Biopower!AD255","v":112.02794947525319},{"$f":"Biopower!AE255","v":111.83574197927555},{"$f":"Biopower!AF255","v":111.62772332016274},{"$f":"Biopower!AG255","v":111.3874991003664},{"$f":"Biopower!AH255","v":111.1394814804664},{"$f":"Biopower!AI255","v":110.96310942340958},{"$f":"Biopower!AJ255","v":110.73065545523937},{"$f":"Biopower!AK255","v":110.5260686448708},{"$f":"Biopower!AL255","v":110.31955169661592},{"$f":"Biopower!AM255","v":110.13548290344963},{"$f":"Biopower!AN255","v":109.87865438555406},{"$f":"Biopower!AO255","v":109.67428919664002},{"$f":"Biopower!AP255","v":109.46825165063686},{"$f":"Biopower!AQ255","v":109.26137076097442},{"$f":"Biopower!AR255","v":108.71907866945264}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RA3BiCofired"},"RD","Advanced",30,"Biopower","CofireOld",{"$f":"Biopower!L256","v":86.066783830090046},{"$f":"Biopower!M256","v":86.010721955961856},{"$f":"Biopower!N256","v":85.95466008183368},{"$f":"Biopower!O256","v":85.898598207705504},{"$f":"Biopower!P256","v":85.603075063816334},{"$f":"Biopower!Q256","v":85.307551919927135},{"$f":"Biopower!R256","v":85.012028776037965},{"$f":"Biopower!S256","v":84.614115134305351},{"$f":"Biopower!T256","v":84.297228751905038},{"$f":"Biopower!U256","v":84.195581089022909},{"$f":"Biopower!V256","v":84.113239721210036},{"$f":"Biopower!W256","v":84.02046183358398},{"$f":"Biopower!X256","v":83.887649924109979},{"$f":"Biopower!Y256","v":83.765076967642727},{"$f":"Biopower!Z256","v":83.629340335052049},{"$f":"Biopower!AA256","v":83.487656572584143},{"$f":"Biopower!AB256","v":83.387988357462589},{"$f":"Biopower!AC256","v":83.277114665396198},{"$f":"Biopower!AD256","v":83.11229727215688},{"$f":"Biopower!AE256","v":83.003882119108439},{"$f":"Biopower!AF256","v":82.88088544235228},{"$f":"Biopower!AG256","v":82.727997440795903},{"$f":"Biopower!AH256","v":82.567767872041642},{"$f":"Biopower!AI256","v":82.474184636475101},{"$f":"Biopower!AJ256","v":82.328362463193784},{"$f":"Biopower!AK256","v":82.208537632586783},{"$f":"Biopower!AL256","v":82.086930377452944},{"$f":"Biopower!AM256","v":81.986420177963453},{"$f":"Biopower!AN256","v":81.817558650076478},{"$f":"Biopower!AO256","v":81.697986553196159},{"$f":"Biopower!AP256","v":81.576869608570391},{"$f":"Biopower!AQ256","v":81.454979103884227},{"$f":"Biopower!AR256","v":81.014991315377117}]
["RM3BiCofired","RD","Moderate",30,"Biopower","CofireOld",{"$f":"Biopower!L257","v":86.066783830090046},{"$f":"Biopower!M257","v":86.010721955961856},{"$f":"Biopower!N257","v":85.95466008183368},{"$f":"Biopower!O257","v":85.898598207705504},{"$f":"Biopower!P257","v":85.603075063816334},{"$f":"Biopower!Q257","v":85.307551919927135},{"$f":"Biopower!R257","v":85.012028776037965},{"$f":"Biopower!S257","v":84.614115134305351},{"$f":"Biopower!T257","v":84.297228751905038},{"$f":"Biopower!U257","v":84.195581089022909},{"$f":"Biopower!V257","v":84.113239721210036},{"$f":"Biopower!W257","v":84.02046183358398},{"$f":"Biopower!X257","v":83.887649924109979},{"$f":"Biopower!Y257","v":83.765076967642727},{"$f":"Biopower!Z257","v":83.629340335052049},{"$f":"Biopower!AA257","v":83.487656572584143},{"$f":"Biopower!AB257","v":83.387988357462589},{"$f":"Biopower!AC257","v":83.277114665396198},{"$f":"Biopower!AD257","v":83.11229727215688},{"$f":"Biopower!AE257","v":83.003882119108439},{"$f":"Biopower!AF257","v":82.88088544235228},{"$f":"Biopower!AG257","v":82.727997440795903},{"$f":"Biopower!AH257","v":82.567767872041642},{"$f":"Biopower!AI257","v":82.474184636475101},{"$f":"Biopower!AJ257","v":82.328362463193784},{"$f":"Biopower!AK257","v":82.208537632586783},{"$f":"Biopower!AL257","v":82.086930377452944},{"$f":"Biopower!AM257","v":81.986420177963453},{"$f":"Biopower!AN257","v":81.817558650076478},{"$f":"Biopower!AO257","v":81.697986553196159},{"$f":"Biopower!AP257","v":81.576869608570391},{"$f":"Biopower!AQ257","v":81.454979103884227},{"$f":"Biopower!AR257","v":81.014991315377117}]
["RC3BiCofired","RD","Conservative",30,"Biopower","CofireOld",{"$f":"Biopower!L258","v":86.066783830090046},{"$f":"Biopower!M258","v":86.010721955961856},{"$f":"Biopower!N258","v":85.95466008183368},{"$f":"Biopower!O258","v":85.898598207705504},{"$f":"Biopower!P258","v":85.603075063816334},{"$f":"Biopower!Q258","v":85.307551919927135},{"$f":"Biopower!R258","v":85.012028776037965},{"$f":"Biopower!S258","v":84.614115134305351},{"$f":"Biopower!T258","v":84.297228751905038},{"$f":"Biopower!U258","v":84.195581089022909},{"$f":"Biopower!V258","v":84.113239721210036},{"$f":"Biopower!W258","v":84.02046183358398},{"$f":"Biopower!X258","v":83.887649924109979},{"$f":"Biopower!Y258","v":83.765076967642727},{"$f":"Biopower!Z258","v":83.629340335052049},{"$f":"Biopower!AA258","v":83.487656572584143},{"$f":"Biopower!AB258","v":83.387988357462589},{"$f":"Biopower!AC258","v":83.277114665396198},{"$f":"Biopower!AD258","v":83.11229727215688},{"$f":"Biopower!AE258","v":83.003882119108439},{"$f":"Biopower!AF258","v":82.88088544235228},{"$f":"Biopower!AG258","v":82.727997440795903},{"$f":"Biopower!AH258","v":82.567767872041642},{"$f":"Biopower!AI258","v":82.474184636475101},{"$f":"Biopower!AJ258","v":82.328362463193784},{"$f":"Biopower!AK258","v":82.208537632586783},{"$f":"Biopower!AL258","v":82.086930377452944},{"$f":"Biopower!AM258","v":81.986420177963453},{"$f":"Biopower!AN258","v":81.817558650076478},{"$f":"Biopower!AO258","v":81.697986553196159},{"$f":"Biopower!AP258","v":81.576869608570391},{"$f":"Biopower!AQ258","v":81.454979103884227},{"$f":"Biopower!AR258","v":81.014991315377117}]
["RA3BiCofirew","RD","Advanced",30,"Biopower","CofireNew",{"$f":"Biopower!L259","v":86.066783830090046},{"$f":"Biopower!M259","v":86.010721955961856},{"$f":"Biopower!N259","v":85.95466008183368},{"$f":"Biopower!O259","v":85.898598207705504},{"$f":"Biopower!P259","v":85.603075063816334},{"$f":"Biopower!Q259","v":85.307551919927135},{"$f":"Biopower!R259","v":85.012028776037965},{"$f":"Biopower!S259","v":84.614115134305351},{"$f":"Biopower!T259","v":84.297228751905038},{"$f":"Biopower!U259","v":84.195581089022909},{"$f":"Biopower!V259","v":84.113239721210036},{"$f":"Biopower!W259","v":84.02046183358398},{"$f":"Biopower!X259","v":83.887649924109979},{"$f":"Biopower!Y259","v":83.765076967642727},{"$f":"Biopower!Z259","v":83.629340335052049},{"$f":"Biopower!AA259","v":83.487656572584143},{"$f":"Biopower!AB259","v":83.387988357462589},{"$f":"Biopower!AC259","v":83.277114665396198},{"$f":"Biopower!AD259","v":83.11229727215688},{"$f":"Biopower!AE259","v":83.003882119108439},{"$f":"Biopower!AF259","v":82.88088544235228},{"$f":"Biopower!AG259","v":82.727997440795903},{"$f":"Biopower!AH259","v":82.567767872041642},{"$f":"Biopower!AI259","v":82.474184636475101},{"$f":"Biopower!AJ259","v":82.328362463193784},{"$f":"Biopower!AK259","v":82.208537632586783},{"$f":"Biopower!AL259","v":82.086930377452944},{"$f":"Biopower!AM259","v":81.986420177963453},{"$f":"Biopower!AN259","v":81.817558650076478},{"$f":"Biopower!AO259","v":81.697986553196159},{"$f":"Biopower!AP259","v":81.576869608570391},{"$f":"Biopower!AQ259","v":81.454979103884227},{"$f":"Biopower!AR259","v":81.014991315377117}]
["RM3BiCofirew","RD","Moderate",30,"Biopower","CofireNew",{"$f":"Biopower!L260","v":86.066783830090046},{"$f":"Biopower!M260","v":86.010721955961856},{"$f":"Biopower!N260","v":85.95466008183368},{"$f":"Biopower!O260","v":85.898598207705504},{"$f":"Biopower!P260","v":85.603075063816334},{"$f":"Biopower!Q260","v":85.307551919927135},{"$f":"Biopower!R260","v":85.012028776037965},{"$f":"Biopower!S260","v":84.614115134305351},{"$f":"Biopower!T260","v":84.297228751905038},{"$f":"Biopower!U260","v":84.195581089022909},{"$f":"Biopower!V260","v":84.113239721210036},{"$f":"Biopower!W260","v":84.02046183358398},{"$f":"Biopower!X260","v":83.887649924109979},{"$f":"Biopower!Y260","v":83.765076967642727},{"$f":"Biopower!Z260","v":83.629340335052049},{"$f":"Biopower!AA260","v":83.487656572584143},{"$f":"Biopower!AB260","v":83.387988357462589},{"$f":"Biopower!AC260","v":83.277114665396198},{"$f":"Biopower!AD260","v":83.11229727215688},{"$f":"Biopower!AE260","v":83.003882119108439},{"$f":"Biopower!AF260","v":82.88088544235228},{"$f":"Biopower!AG260","v":82.727997440795903},{"$f":"Biopower!AH260","v":82.567767872041642},{"$f":"Biopower!AI260","v":82.474184636475101},{"$f":"Biopower!AJ260","v":82.328362463193784},{"$f":"Biopower!AK260","v":82.208537632586783},{"$f":"Biopower!AL260","v":82.086930377452944},{"$f":"Biopower!AM260","v":81.986420177963453},{"$f":"Biopower!AN260","v":81.817558650076478},{"$f":"Biopower!AO260","v":81.697986553196159},{"$f":"Biopower!AP260","v":81.576869608570391},{"$f":"Biopower!AQ260","v":81.454979103884227},{"$f":"Biopower!AR260","v":81.014991315377117}]
["RC3BiCofirew","RD","Conservative",30,"Biopower","CofireNew",{"$f":"Biopower!L261","v":86.066783830090046},{"$f":"Biopower!M261","v":86.010721955961856},{"$f":"Biopower!N261","v":85.95466008183368},{"$f":"Biopower!O261","v":85.898598207705504},{"$f":"Biopower!P261","v":85.603075063816334},{"$f":"Biopower!Q261","v":85.307551919927135},{"$f":"Biopower!R261","v":85.012028776037965},{"$f":"Biopower!S261","v":84.614115134305351},{"$f":"Biopower!T261","v":84.297228751905038},{"$f":"Biopower!U261","v":84.195581089022909},{"$f":"Biopower!V261","v":84.113239721210036},{"$f":"Biopower!W261","v":84.02046183358398},{"$f":"Biopower!X261","v":83.887649924109979},{"$f":"Biopower!Y261","v":83.765076967642727},{"$f":"Biopower!Z261","v":83.629340335052049},{"$f":"Biopower!AA261","v":83.487656572584143},{"$f":"Biopower!AB261","v":83.387988357462589},{"$f":"Biopower!AC261","v":83.277114665396198},{"$f":"Biopower!AD261","v":83.11229727215688},{"$f":"Biopower!AE261","v":83.003882119108439},{"$f":"Biopower!AF261","v":82.88088544235228},{"$f":"Biopower!AG261","v":82.727997440795903},{"$f":"Biopower!AH261","v":82.567767872041642},{"$f":"Biopower!AI261","v":82.474184636475101},{"$f":"Biopower!AJ261","v":82.328362463193784},{"$f":"Biopower!AK261","v":82.208537632586783},{"$f":"Biopower!AL261","v":82.086930377452944},{"$f":"Biopower!AM261","v":81.986420177963453},{"$f":"Biopower!AN261","v":81.817558650076478},{"$f":"Biopower!AO261","v":81.697986553196159},{"$f":"Biopower!AP261","v":81.576869608570391},{"$f":"Biopower!AQ261","v":81.454979103884227},{"$f":"Biopower!AR261","v":81.014991315377117}]
["RA3Ba4Hr Bae","RD","Advanced",30,"Battery","4Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Ba4Hr Bae","RD","Moderate",30,"Battery","4Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Ba4Hr Bae","RD","Conservative",30,"Battery","4Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3Ba2Hr Bae","RD","Advanced",30,"Battery","2Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Ba2Hr Bae","RD","Moderate",30,"Battery","2Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Ba2Hr Bae","RD","Conservative",30,"Battery","2Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3HyNPD11","RD","Advanced",30,"Hydropower","NPD1",{"$f":"Hydropower!L490","v":84.141015056631801},{"$f":"Hydropower!M490","v":83.434210322856217},{"$f":"Hydropower!N490","v":82.751481953046351},{"$f":"Hydropower!O490","v":82.092009817859335},{"$f":"Hydropower!P490","v":81.455001724568561},{"$f":"Hydropower!Q490","v":80.839692465439867},{"$f":"Hydropower!R490","v":80.245342898523631},{"$f":"Hydropower!S490","v":79.671239059758477},{"$f":"Hydropower!T490","v":79.116691305320018},{"$f":"Hydropower!U490","v":78.5810334831842},{"$f":"Hydropower!V490","v":78.063622132910467},{"$f":"Hydropower!W490","v":77.563835712683002},{"$f":"Hydropower!X490","v":77.081073852681996},{"$f":"Hydropower!Y490","v":76.614756633887694},{"$f":"Hydropower!Z490","v":76.164323891451076},{"$f":"Hydropower!AA490","v":75.729234541794312},{"$f":"Hydropower!AB490","v":75.308965932632546},{"$f":"Hydropower!AC490","v":74.903013215136482},{"$f":"Hydropower!AD490","v":74.510888737481267},{"$f":"Hydropower!AE490","v":74.452465521489998},{"$f":"Hydropower!AF490","v":74.394349271245247},{"$f":"Hydropower!AG490","v":74.336538373895564},{"$f":"Hydropower!AH490","v":74.279031225063662},{"$f":"Hydropower!AI490","v":74.221826228801959},{"$f":"Hydropower!AJ490","v":74.16492179754826},{"$f":"Hydropower!AK490","v":74.108316352081701},{"$f":"Hydropower!AL490","v":74.05200832147888},{"$f":"Hydropower!AM490","v":73.995996143070371},{"$f":"Hydropower!AN490","v":73.940278262397229},{"$f":"Hydropower!AO490","v":73.884853133167923},{"$f":"Hydropower!AP490","v":73.829719217215413},{"$f":"Hydropower!AQ490","v":73.774874984454456},{"$f":"Hydropower!AR490","v":73.720318912839119}]
["RM3HyNPD11","RD","Moderate",30,"Hydropower","NPD1",{"$f":"Hydropower!L491","v":87.590841547295952},{"$f":"Hydropower!M491","v":87.590841547295952},{"$f":"Hydropower!N491","v":87.590841547295952},{"$f":"Hydropower!O491","v":87.590841547295952},{"$f":"Hydropower!P491","v":87.590841547295952},{"$f":"Hydropower!Q491","v":87.590841547295952},{"$f":"Hydropower!R491","v":87.590841547295952},{"$f":"Hydropower!S491","v":87.590841547295952},{"$f":"Hydropower!T491","v":87.590841547295952},{"$f":"Hydropower!U491","v":87.590841547295952},{"$f":"Hydropower!V491","v":87.590841547295952},{"$f":"Hydropower!W491","v":87.590841547295952},{"$f":"Hydropower!X491","v":87.590841547295952},{"$f":"Hydropower!Y491","v":87.590841547295952},{"$f":"Hydropower!Z491","v":87.590841547295952},{"$f":"Hydropower!AA491","v":87.590841547295952},{"$f":"Hydropower!AB491","v":87.590841547295952},{"$f":"Hydropower!AC491","v":87.590841547295952},{"$f":"Hydropower!AD491","v":87.590841547295952},{"$f":"Hydropower!AE491","v":87.590841547295952},{"$f":"Hydropower!AF491","v":87.590841547295952},{"$f":"Hydropower!AG491","v":87.590841547295952},{"$f":"Hydropower!AH491","v":87.590841547295952},{"$f":"Hydropower!AI491","v":87.590841547295952},{"$f":"Hydropower!AJ491","v":87.590841547295952},{"$f":"Hydropower!AK491","v":87.590841547295952},{"$f":"Hydropower!AL491","v":87.590841547295952},{"$f":"Hydropower!AM491","v":87.590841547295952},{"$f":"Hydropower!AN491","v":87.590841547295952},{"$f":"Hydropower!AO491","v":87.590841547295952},{"$f":"Hydropower!AP491","v":87.590841547295952},{"$f":"Hydropower!AQ491","v":87.590841547295952},{"$f":"Hydropower!AR491","v":87.590841547295952}]
["RC3HyNPD11","RD","Conservative",30,"Hydropower","NPD1",{"$f":"Hydropower!L492","v":87.590841547295952},{"$f":"Hydropower!M492","v":87.590841547295952},{"$f":"Hydropower!N492","v":87.590841547295952},{"$f":"Hydropower!O492","v":87.590841547295952},{"$f":"Hydropower!P492","v":87.590841547295952},{"$f":"Hydropower!Q492","v":87.590841547295952},{"$f":"Hydropower!R492","v":87.590841547295952},{"$f":"Hydropower!S492","v":87.590841547295952},{"$f":"Hydropower!T492","v":87.590841547295952},{"$f":"Hydropower!U492","v":87.590841547295952},{"$f":"Hydropower!V492","v":87.590841547295952},{"$f":"Hydropower!W492","v":87.590841547295952},{"$f":"Hydropower!X492","v":87.590841547295952},{"$f":"Hydropower!Y492","v":87.590841547295952},{"$f":"Hydropower!Z492","v":87.590841547295952},{"$f":"Hydropower!AA492","v":87.590841547295952},{"$f":"Hydropower!AB492","v":87.590841547295952},{"$f":"Hydropower!AC492","v":87.590841547295952},{"$f":"Hydropower!AD492","v":87.590841547295952},{"$f":"Hydropower!AE492","v":87.590841547295952},{"$f":"Hydropower!AF492","v":87.590841547295952},{"$f":"Hydropower!AG492","v":87.590841547295952},{"$f":"Hydropower!AH492","v":87.590841547295952},{"$f":"Hydropower!AI492","v":87.590841547295952},{"$f":"Hydropower!AJ492","v":87.590841547295952},{"$f":"Hydropower!AK492","v":87.590841547295952},{"$f":"Hydropower!AL492","v":87.590841547295952},{"$f":"Hydropower!AM492","v":87.590841547295952},{"$f":"Hydropower!AN492","v":87.590841547295952},{"$f":"Hydropower!AO492","v":87.590841547295952},{"$f":"Hydropower!AP492","v":87.590841547295952},{"$f":"Hydropower!AQ492","v":87.590841547295952},{"$f":"Hydropower!AR492","v":87.590841547295952}]
["RA3HyNPD22","RD","Advanced",30,"Hydropower","NPD2",{"$f":"Hydropower!L493","v":61.48635970453914},{"$f":"Hydropower!M493","v":61.297779153398992},{"$f":"Hydropower!N493","v":61.115622348124049},{"$f":"Hydropower!O493","v":60.939670472348105},{"$f":"Hydropower!P493","v":60.769712163393642},{"$f":"Hydropower!Q493","v":60.605543258371888},{"$f":"Hydropower!R493","v":60.44696654893157},{"$f":"Hydropower!S493","v":60.293791544361802},{"$f":"Hydropower!T493","v":60.145834242764643},{"$f":"Hydropower!U493","v":60.002916910022257},{"$f":"Hydropower!V493","v":59.864867866293345},{"$f":"Hydropower!W493","v":59.731521279782243},{"$f":"Hydropower!X493","v":59.602716967533055},{"$f":"Hydropower!Y493","v":59.47830020300939},{"$f":"Hydropower!Z493","v":59.358121530228694},{"$f":"Hydropower!AA493","v":59.24203658422784},{"$f":"Hydropower!AB493","v":59.129905917644344},{"$f":"Hydropower!AC493","v":59.02159483320478},{"$f":"Hydropower!AD493","v":58.916973221919363},{"$f":"Hydropower!AE493","v":58.901385490620278},{"$f":"Hydropower!AF493","v":58.88587965997479},{"$f":"Hydropower!AG493","v":58.870455299662616},{"$f":"Hydropower!AH493","v":58.855111981624411},{"$f":"Hydropower!AI493","v":58.839849280049997},{"$f":"Hydropower!AJ493","v":58.824666771366438},{"$f":"Hydropower!AK493","v":58.809564034226298},{"$f":"Hydropower!AL493","v":58.794540649496007},{"$f":"Hydropower!AM493","v":58.779596200244221},{"$f":"Hydropower!AN493","v":58.764730271730159},{"$f":"Hydropower!AO493","v":58.749942451392222},{"$f":"Hydropower!AP493","v":58.735232328836453},{"$f":"Hydropower!AQ493","v":58.720599495825169},{"$f":"Hydropower!AR493","v":58.706043546265654}]
["RM3HyNPD22","RD","Moderate",30,"Hydropower","NPD2",{"$f":"Hydropower!L494","v":63.614125967162806},{"$f":"Hydropower!M494","v":63.614125967162806},{"$f":"Hydropower!N494","v":63.614125967162806},{"$f":"Hydropower!O494","v":63.614125967162806},{"$f":"Hydropower!P494","v":63.614125967162806},{"$f":"Hydropower!Q494","v":63.614125967162806},{"$f":"Hydropower!R494","v":63.614125967162806},{"$f":"Hydropower!S494","v":63.614125967162806},{"$f":"Hydropower!T494","v":63.614125967162806},{"$f":"Hydropower!U494","v":63.614125967162806},{"$f":"Hydropower!V494","v":63.614125967162806},{"$f":"Hydropower!W494","v":63.614125967162806},{"$f":"Hydropower!X494","v":63.614125967162806},{"$f":"Hydropower!Y494","v":63.614125967162806},{"$f":"Hydropower!Z494","v":63.614125967162806},{"$f":"Hydropower!AA494","v":63.614125967162806},{"$f":"Hydropower!AB494","v":63.614125967162806},{"$f":"Hydropower!AC494","v":63.614125967162806},{"$f":"Hydropower!AD494","v":63.614125967162806},{"$f":"Hydropower!AE494","v":63.614125967162806},{"$f":"Hydropower!AF494","v":63.614125967162806},{"$f":"Hydropower!AG494","v":63.614125967162806},{"$f":"Hydropower!AH494","v":63.614125967162806},{"$f":"Hydropower!AI494","v":63.614125967162806},{"$f":"Hydropower!AJ494","v":63.614125967162806},{"$f":"Hydropower!AK494","v":63.614125967162806},{"$f":"Hydropower!AL494","v":63.614125967162806},{"$f":"Hydropower!AM494","v":63.614125967162806},{"$f":"Hydropower!AN494","v":63.614125967162806},{"$f":"Hydropower!AO494","v":63.614125967162806},{"$f":"Hydropower!AP494","v":63.614125967162806},{"$f":"Hydropower!AQ494","v":63.614125967162806},{"$f":"Hydropower!AR494","v":63.614125967162806}]
["RC3HyNPD22","RD","Conservative",30,"Hydropower","NPD2",{"$f":"Hydropower!L495","v":63.614125967162806},{"$f":"Hydropower!M495","v":63.614125967162806},{"$f":"Hydropower!N495","v":63.614125967162806},{"$f":"Hydropower!O495","v":63.614125967162806},{"$f":"Hydropower!P495","v":63.614125967162806},{"$f":"Hydropower!Q495","v":63.614125967162806},{"$f":"Hydropower!R495","v":63.614125967162806},{"$f":"Hydropower!S495","v":63.614125967162806},{"$f":"Hydropower!T495","v":63.614125967162806},{"$f":"Hydropower!U495","v":63.614125967162806},{"$f":"Hydropower!V495","v":63.614125967162806},{"$f":"Hydropower!W495","v":63.614125967162806},{"$f":"Hydropower!X495","v":63.614125967162806},{"$f":"Hydropower!Y495","v":63.614125967162806},{"$f":"Hydropower!Z495","v":63.614125967162806},{"$f":"Hydropower!AA495","v":63.614125967162806},{"$f":"Hydropower!AB495","v":63.614125967162806},{"$f":"Hydropower!AC495","v":63.614125967162806},{"$f":"Hydropower!AD495","v":63.614125967162806},{"$f":"Hydropower!AE495","v":63.614125967162806},{"$f":"Hydropower!AF495","v":63.614125967162806},{"$f":"Hydropower!AG495","v":63.614125967162806},{"$f":"Hydropower!AH495","v":63.614125967162806},{"$f":"Hydropower!AI495","v":63.614125967162806},{"$f":"Hydropower!AJ495","v":63.614125967162806},{"$f":"Hydropower!AK495","v":63.614125967162806},{"$f":"Hydropower!AL495","v":63.614125967162806},{"$f":"Hydropower!AM495","v":63.614125967162806},{"$f":"Hydropower!AN495","v":63.614125967162806},{"$f":"Hydropower!AO495","v":63.614125967162806},{"$f":"Hydropower!AP495","v":63.614125967162806},{"$f":"Hydropower!AQ495","v":63.614125967162806},{"$f":"Hydropower!AR495","v":63.614125967162806}]
["RA3HyNPD33","RD","Advanced",30,"Hydropower","NPD3",{"$f":"Hydropower!L496","v":66.891343877898791},{"$f":"Hydropower!M496","v":66.115338097401676},{"$f":"Hydropower!N496","v":65.365765922563838},{"$f":"Hydropower!O496","v":64.641726927736784},{"$f":"Hydropower!P496","v":63.942351359075076},{"$f":"Hydropower!Q496","v":63.266799089742271},{"$f":"Hydropower!R496","v":62.614258610706088},{"$f":"Hydropower!S496","v":61.983946055911026},{"$f":"Hydropower!T496","v":61.375104260657046},{"$f":"Hydropower!U496","v":60.7870018520534},{"$f":"Hydropower!V496","v":60.21893237045493},{"$f":"Hydropower!W496","v":59.670213420825448},{"$f":"Hydropower!X496","v":59.14018585300888},{"$f":"Hydropower!Y496","v":58.628212969923169},{"$f":"Hydropower!Z496","v":58.133679762726281},{"$f":"Hydropower!AA496","v":57.655992172035091},{"$f":"Hydropower!AB496","v":57.194576374309896},{"$f":"Hydropower!AC496","v":56.74887809254728},{"$f":"Hydropower!AD496","v":56.318361930453399},{"$f":"Hydropower!AE496","v":56.254218679626135},{"$f":"Hydropower!AF496","v":56.190412448604128},{"$f":"Hydropower!AG496","v":56.126941466626633},{"$f":"Hydropower!AH496","v":56.063803972236791},{"$f":"Hydropower!AI496","v":56.000998213232791},{"$f":"Hydropower!AJ496","v":55.93852244661916},{"$f":"Hydropower!AK496","v":55.876374938558449},{"$f":"Hydropower!AL496","v":55.814553964323061},{"$f":"Hydropower!AM496","v":55.753057808247462},{"$f":"Hydropower!AN496","v":55.69188476368047},{"$f":"Hydropower!AO496","v":55.631033132938008},{"$f":"Hydropower!AP496","v":55.570501227255882},{"$f":"Hydropower!AQ496","v":55.510287366742951},{"$f":"Hydropower!AR496","v":55.450389880334555}]
["RM3HyNPD33","RD","Moderate",30,"Hydropower","NPD3",{"$f":"Hydropower!L497","v":69.657451333032796},{"$f":"Hydropower!M497","v":69.657451333032796},{"$f":"Hydropower!N497","v":69.657451333032796},{"$f":"Hydropower!O497","v":69.657451333032796},{"$f":"Hydropower!P497","v":69.657451333032796},{"$f":"Hydropower!Q497","v":69.657451333032796},{"$f":"Hydropower!R497","v":69.657451333032796},{"$f":"Hydropower!S497","v":69.657451333032796},{"$f":"Hydropower!T497","v":69.657451333032796},{"$f":"Hydropower!U497","v":69.657451333032796},{"$f":"Hydropower!V497","v":69.657451333032796},{"$f":"Hydropower!W497","v":69.657451333032796},{"$f":"Hydropower!X497","v":69.657451333032796},{"$f":"Hydropower!Y497","v":69.657451333032796},{"$f":"Hydropower!Z497","v":69.657451333032796},{"$f":"Hydropower!AA497","v":69.657451333032796},{"$f":"Hydropower!AB497","v":69.657451333032796},{"$f":"Hydropower!AC497","v":69.657451333032796},{"$f":"Hydropower!AD497","v":69.657451333032796},{"$f":"Hydropower!AE497","v":69.657451333032796},{"$f":"Hydropower!AF497","v":69.657451333032796},{"$f":"Hydropower!AG497","v":69.657451333032796},{"$f":"Hydropower!AH497","v":69.657451333032796},{"$f":"Hydropower!AI497","v":69.657451333032796},{"$f":"Hydropower!AJ497","v":69.657451333032796},{"$f":"Hydropower!AK497","v":69.657451333032796},{"$f":"Hydropower!AL497","v":69.657451333032796},{"$f":"Hydropower!AM497","v":69.657451333032796},{"$f":"Hydropower!AN497","v":69.657451333032796},{"$f":"Hydropower!AO497","v":69.657451333032796},{"$f":"Hydropower!AP497","v":69.657451333032796},{"$f":"Hydropower!AQ497","v":69.657451333032796},{"$f":"Hydropower!AR497","v":69.657451333032796}]
["RC3HyNPD33","RD","Conservative",30,"Hydropower","NPD3",{"$f":"Hydropower!L498","v":69.657451333032796},{"$f":"Hydropower!M498","v":69.657451333032796},{"$f":"Hydropower!N498","v":69.657451333032796},{"$f":"Hydropower!O498","v":69.657451333032796},{"$f":"Hydropower!P498","v":69.657451333032796},{"$f":"Hydropower!Q498","v":69.657451333032796},{"$f":"Hydropower!R498","v":69.657451333032796},{"$f":"Hydropower!S498","v":69.657451333032796},{"$f":"Hydropower!T498","v":69.657451333032796},{"$f":"Hydropower!U498","v":69.657451333032796},{"$f":"Hydropower!V498","v":69.657451333032796},{"$f":"Hydropower!W498","v":69.657451333032796},{"$f":"Hydropower!X498","v":69.657451333032796},{"$f":"Hydropower!Y498","v":69.657451333032796},{"$f":"Hydropower!Z498","v":69.657451333032796},{"$f":"Hydropower!AA498","v":69.657451333032796},{"$f":"Hydropower!AB498","v":69.657451333032796},{"$f":"Hydropower!AC498","v":69.657451333032796},{"$f":"Hydropower!AD498","v":69.657451333032796},{"$f":"Hydropower!AE498","v":69.657451333032796},{"$f":"Hydropower!AF498","v":69.657451333032796},{"$f":"Hydropower!AG498","v":69.657451333032796},{"$f":"Hydropower!AH498","v":69.657451333032796},{"$f":"Hydropower!AI498","v":69.657451333032796},{"$f":"Hydropower!AJ498","v":69.657451333032796},{"$f":"Hydropower!AK498","v":69.657451333032796},{"$f":"Hydropower!AL498","v":69.657451333032796},{"$f":"Hydropower!AM498","v":69.657451333032796},{"$f":"Hydropower!AN498","v":69.657451333032796},{"$f":"Hydropower!AO498","v":69.657451333032796},{"$f":"Hydropower!AP498","v":69.657451333032796},{"$f":"Hydropower!AQ498","v":69.657451333032796},{"$f":"Hydropower!AR498","v":69.657451333032796}]
["RA3HyNPD44","RD","Advanced",30,"Hydropower","NPD4",{"$f":"Hydropower!L499","v":49.315104070444576},{"$f":"Hydropower!M499","v":49.050334054791918},{"$f":"Hydropower!N499","v":48.79458307786301},{"$f":"Hydropower!O499","v":48.547543918089367},{"$f":"Hydropower!P499","v":48.308919818996934},{"$f":"Hydropower!Q499","v":48.078424132726582},{"$f":"Hydropower!R499","v":47.855779975697594},{"$f":"Hydropower!S499","v":47.640719896000441},{"$f":"Hydropower!T499","v":47.432985552119497},{"$f":"Hydropower!U499","v":47.232327402599523},{"$f":"Hydropower!V499","v":47.038504406283344},{"$f":"Hydropower!W499","v":46.851283732760479},{"$f":"Hydropower!X499","v":46.67044048267897},{"$f":"Hydropower!Y499","v":46.4957574175844},{"$f":"Hydropower!Z499","v":46.327024698961608},{"$f":"Hydropower!AA499","v":46.164039636165597},{"$f":"Hydropower!AB499","v":46.006606442938832},{"$f":"Hydropower!AC499","v":45.854536002222467},{"$f":"Hydropower!AD499","v":45.707645638978903},{"$f":"Hydropower!AE499","v":45.685760222719935},{"$f":"Hydropower!AF499","v":45.663989796247577},{"$f":"Hydropower!AG499","v":45.642333755385472},{"$f":"Hydropower!AH499","v":45.62079149913172},{"$f":"Hydropower!AI499","v":45.599362429642163},{"$f":"Hydropower!AJ499","v":45.578045952213856},{"$f":"Hydropower!AK499","v":45.556841475268513},{"$f":"Hydropower!AL499","v":45.535748410336083},{"$f":"Hydropower!AM499","v":45.514766172038463},{"$f":"Hydropower!AN499","v":45.493894178073226},{"$f":"Hydropower!AO499","v":45.473131849197472},{"$f":"Hydropower!AP499","v":45.45247860921171},{"$f":"Hydropower!AQ499","v":45.43193388494393},{"$f":"Hydropower!AR499","v":45.411497106233668}]
["RM3HyNPD44","RD","Moderate",30,"Hydropower","NPD4",{"$f":"Hydropower!L500","v":50.938172006242219},{"$f":"Hydropower!M500","v":50.938172006242219},{"$f":"Hydropower!N500","v":50.938172006242219},{"$f":"Hydropower!O500","v":50.938172006242219},{"$f":"Hydropower!P500","v":50.938172006242219},{"$f":"Hydropower!Q500","v":50.938172006242219},{"$f":"Hydropower!R500","v":50.938172006242219},{"$f":"Hydropower!S500","v":50.938172006242219},{"$f":"Hydropower!T500","v":50.938172006242219},{"$f":"Hydropower!U500","v":50.938172006242219},{"$f":"Hydropower!V500","v":50.938172006242219},{"$f":"Hydropower!W500","v":50.938172006242219},{"$f":"Hydropower!X500","v":50.938172006242219},{"$f":"Hydropower!Y500","v":50.938172006242219},{"$f":"Hydropower!Z500","v":50.938172006242219},{"$f":"Hydropower!AA500","v":50.938172006242219},{"$f":"Hydropower!AB500","v":50.938172006242219},{"$f":"Hydropower!AC500","v":50.938172006242219},{"$f":"Hydropower!AD500","v":50.938172006242219},{"$f":"Hydropower!AE500","v":50.938172006242219},{"$f":"Hydropower!AF500","v":50.938172006242219},{"$f":"Hydropower!AG500","v":50.938172006242219},{"$f":"Hydropower!AH500","v":50.938172006242219},{"$f":"Hydropower!AI500","v":50.938172006242219},{"$f":"Hydropower!AJ500","v":50.938172006242219},{"$f":"Hydropower!AK500","v":50.938172006242219},{"$f":"Hydropower!AL500","v":50.938172006242219},{"$f":"Hydropower!AM500","v":50.938172006242219},{"$f":"Hydropower!AN500","v":50.938172006242219},{"$f":"Hydropower!AO500","v":50.938172006242219},{"$f":"Hydropower!AP500","v":50.938172006242219},{"$f":"Hydropower!AQ500","v":50.938172006242219},{"$f":"Hydropower!AR500","v":50.938172006242219}]
["RC3HyNPD44","RD","Conservative",30,"Hydropower","NPD4",{"$f":"Hydropower!L501","v":50.938172006242219},{"$f":"Hydropower!M501","v":50.938172006242219},{"$f":"Hydropower!N501","v":50.938172006242219},{"$f":"Hydropower!O501","v":50.938172006242219},{"$f":"Hydropower!P501","v":50.938172006242219},{"$f":"Hydropower!Q501","v":50.938172006242219},{"$f":"Hydropower!R501","v":50.938172006242219},{"$f":"Hydropower!S501","v":50.938172006242219},{"$f":"Hydropower!T501","v":50.938172006242219},{"$f":"Hydropower!U501","v":50.938172006242219},{"$f":"Hydropower!V501","v":50.938172006242219},{"$f":"Hydropower!W501","v":50.938172006242219},{"$f":"Hydropower!X501","v":50.938172006242219},{"$f":"Hydropower!Y501","v":50.938172006242219},{"$f":"Hydropower!Z501","v":50.938172006242219},{"$f":"Hydropower!AA501","v":50.938172006242219},{"$f":"Hydropower!AB501","v":50.938172006242219},{"$f":"Hydropower!AC501","v":50.938172006242219},{"$f":"Hydropower!AD501","v":50.938172006242219},{"$f":"Hydropower!AE501","v":50.938172006242219},{"$f":"Hydropower!AF501","v":50.938172006242219},{"$f":"Hydropower!AG501","v":50.938172006242219},{"$f":"Hydropower!AH501","v":50.938172006242219},{"$f":"Hydropower!AI501","v":50.938172006242219},{"$f":"Hydropower!AJ501","v":50.938172006242219},{"$f":"Hydropower!AK501","v":50.938172006242219},{"$f":"Hydropower!AL501","v":50.938172006242219},{"$f":"Hydropower!AM501","v":50.938172006242219},{"$f":"Hydropower!AN501","v":50.938172006242219},{"$f":"Hydropower!AO501","v":50.938172006242219},{"$f":"Hydropower!AP501","v":50.938172006242219},{"$f":"Hydropower!AQ501","v":50.938172006242219},{"$f":"Hydropower!AR501","v":50.938172006242219}]
["RA3HyNSD11","RD","Advanced",30,"Hydropower","NSD1",{"$f":"Hydropower!L505","v":92.081340593318416},{"$f":"Hydropower!M505","v":91.337676888677407},{"$f":"Hydropower!N505","v":90.619345099861818},{"$f":"Hydropower!O505","v":89.925482328823279},{"$f":"Hydropower!P505","v":89.255255070988667},{"$f":"Hydropower!Q505","v":88.607858214010562},{"$f":"Hydropower!R505","v":87.982514070623637},{"$f":"Hydropower!S505","v":87.378471444445822},{"$f":"Hydropower!T505","v":86.795004727601494},{"$f":"Hydropower!U505","v":86.231413029083072},{"$f":"Hydropower!V505","v":85.687019332803658},{"$f":"Hydropower!W505","v":85.161169684329678},{"$f":"Hydropower!X505","v":84.653232405316317},{"$f":"Hydropower!Y505","v":84.16259733470207},{"$f":"Hydropower!Z505","v":83.688675095751179},{"$f":"Hydropower!AA505","v":83.230896388063073},{"$f":"Hydropower!AB505","v":82.788711303698904},{"$f":"Hydropower!AC505","v":82.361588666602842},{"$f":"Hydropower!AD505","v":81.94901539452556},{"$f":"Hydropower!AE505","v":81.887545481882185},{"$f":"Hydropower!AF505","v":81.826398542859877},{"$f":"Hydropower!AG505","v":81.765572880499022},{"$f":"Hydropower!AH505","v":81.705066806756108},{"$f":"Hydropower!AI505","v":81.644878642456874},{"$f":"Hydropower!AJ505","v":81.585006717249797},{"$f":"Hydropower!AK505","v":81.525449369559638},{"$f":"Hydropower!AL505","v":81.466204946541353},{"$f":"Hydropower!AM505","v":81.407271804034266},{"$f":"Hydropower!AN505","v":81.348648306516367},{"$f":"Hydropower!AO505","v":81.290332827058975},{"$f":"Hydropower!AP505","v":81.232323747281612},{"$f":"Hydropower!AQ505","v":81.174619457307003},{"$f":"Hydropower!AR505","v":81.117218355716474}]
["RM3HyNSD11","RD","Moderate",30,"Hydropower","NSD1",{"$f":"Hydropower!L506","v":95.450651144097549},{"$f":"Hydropower!M506","v":95.450651144097549},{"$f":"Hydropower!N506","v":95.450651144097549},{"$f":"Hydropower!O506","v":95.450651144097549},{"$f":"Hydropower!P506","v":95.450651144097549},{"$f":"Hydropower!Q506","v":95.450651144097549},{"$f":"Hydropower!R506","v":95.450651144097549},{"$f":"Hydropower!S506","v":95.450651144097549},{"$f":"Hydropower!T506","v":95.450651144097549},{"$f":"Hydropower!U506","v":95.450651144097549},{"$f":"Hydropower!V506","v":95.450651144097549},{"$f":"Hydropower!W506","v":95.450651144097549},{"$f":"Hydropower!X506","v":95.450651144097549},{"$f":"Hydropower!Y506","v":95.450651144097549},{"$f":"Hydropower!Z506","v":95.450651144097549},{"$f":"Hydropower!AA506","v":95.450651144097549},{"$f":"Hydropower!AB506","v":95.450651144097549},{"$f":"Hydropower!AC506","v":95.450651144097549},{"$f":"Hydropower!AD506","v":95.450651144097549},{"$f":"Hydropower!AE506","v":95.450651144097549},{"$f":"Hydropower!AF506","v":95.450651144097549},{"$f":"Hydropower!AG506","v":95.450651144097549},{"$f":"Hydropower!AH506","v":95.450651144097549},{"$f":"Hydropower!AI506","v":95.450651144097549},{"$f":"Hydropower!AJ506","v":95.450651144097549},{"$f":"Hydropower!AK506","v":95.450651144097549},{"$f":"Hydropower!AL506","v":95.450651144097549},{"$f":"Hydropower!AM506","v":95.450651144097549},{"$f":"Hydropower!AN506","v":95.450651144097549},{"$f":"Hydropower!AO506","v":95.450651144097549},{"$f":"Hydropower!AP506","v":95.450651144097549},{"$f":"Hydropower!AQ506","v":95.450651144097549},{"$f":"Hydropower!AR506","v":95.450651144097549}]
["RC3HyNSD11","RD","Conservative",30,"Hydropower","NSD1",{"$f":"Hydropower!L507","v":95.820941624011553},{"$f":"Hydropower!M507","v":95.820941624011553},{"$f":"Hydropower!N507","v":95.820941624011553},{"$f":"Hydropower!O507","v":95.820941624011553},{"$f":"Hydropower!P507","v":95.820941624011553},{"$f":"Hydropower!Q507","v":95.820941624011553},{"$f":"Hydropower!R507","v":95.820941624011553},{"$f":"Hydropower!S507","v":95.820941624011553},{"$f":"Hydropower!T507","v":95.820941624011553},{"$f":"Hydropower!U507","v":95.820941624011553},{"$f":"Hydropower!V507","v":95.820941624011553},{"$f":"Hydropower!W507","v":95.820941624011553},{"$f":"Hydropower!X507","v":95.820941624011553},{"$f":"Hydropower!Y507","v":95.820941624011553},{"$f":"Hydropower!Z507","v":95.820941624011553},{"$f":"Hydropower!AA507","v":95.820941624011553},{"$f":"Hydropower!AB507","v":95.820941624011553},{"$f":"Hydropower!AC507","v":95.820941624011553},{"$f":"Hydropower!AD507","v":95.820941624011553},{"$f":"Hydropower!AE507","v":95.820941624011553},{"$f":"Hydropower!AF507","v":95.820941624011553},{"$f":"Hydropower!AG507","v":95.820941624011553},{"$f":"Hydropower!AH507","v":95.820941624011553},{"$f":"Hydropower!AI507","v":95.820941624011553},{"$f":"Hydropower!AJ507","v":95.820941624011553},{"$f":"Hydropower!AK507","v":95.820941624011553},{"$f":"Hydropower!AL507","v":95.820941624011553},{"$f":"Hydropower!AM507","v":95.820941624011553},{"$f":"Hydropower!AN507","v":95.820941624011553},{"$f":"Hydropower!AO507","v":95.820941624011553},{"$f":"Hydropower!AP507","v":95.820941624011553},{"$f":"Hydropower!AQ507","v":95.820941624011553},{"$f":"Hydropower!AR507","v":95.820941624011553}]
["RA3HyNSD22","RD","Advanced",30,"Hydropower","NSD2",{"$f":"Hydropower!L508","v":69.251071728141341},{"$f":"Hydropower!M508","v":69.010597847646693},{"$f":"Hydropower!N508","v":68.778315390319378},{"$f":"Hydropower!O508","v":68.553945326214986},{"$f":"Hydropower!P508","v":68.337218130173355},{"$f":"Hydropower!Q508","v":68.127873458050729},{"$f":"Hydropower!R508","v":67.925659833980632},{"$f":"Hydropower!S508","v":67.730334348287769},{"$f":"Hydropower!T508","v":67.541662365692147},{"$f":"Hydropower!U508","v":67.359417243452754},{"$f":"Hydropower!V508","v":67.18338005911238},{"$f":"Hydropower!W508","v":67.013339347516364},{"$f":"Hydropower!X508","v":66.849090846789537},{"$f":"Hydropower!Y508","v":66.690437252966078},{"$f":"Hydropower!Z508","v":66.5371879829775},{"$f":"Hydropower!AA508","v":66.389158945714314},{"$f":"Hydropower!AB508","v":66.246172320886032},{"$f":"Hydropower!AC508","v":66.108056345414056},{"$f":"Hydropower!AD508","v":65.974645107100784},{"$f":"Hydropower!AE508","v":65.954767965948449},{"$f":"Hydropower!AF508","v":65.934995262755734},{"$f":"Hydropower!AG508","v":65.915326448787397},{"$f":"Hydropower!AH508","v":65.895760978191404},{"$f":"Hydropower!AI508","v":65.876298307983703},{"$f":"Hydropower!AJ508","v":65.856937898033095},{"$f":"Hydropower!AK508","v":65.837679211046435},{"$f":"Hydropower!AL508","v":65.818521712553547},{"$f":"Hydropower!AM508","v":65.799464870892479},{"$f":"Hydropower!AN508","v":65.780508157194717},{"$f":"Hydropower!AO508","v":65.761651045370499},{"$f":"Hydropower!AP508","v":65.742893012094271},{"$f":"Hydropower!AQ508","v":65.724233536790052},{"$f":"Hydropower!AR508","v":65.705672101617154}]
["RM3HyNSD22","RD","Moderate",30,"Hydropower","NSD2",{"$f":"Hydropower!L509","v":71.353393745995774},{"$f":"Hydropower!M509","v":71.353393745995774},{"$f":"Hydropower!N509","v":71.353393745995774},{"$f":"Hydropower!O509","v":71.353393745995774},{"$f":"Hydropower!P509","v":71.353393745995774},{"$f":"Hydropower!Q509","v":71.353393745995774},{"$f":"Hydropower!R509","v":71.353393745995774},{"$f":"Hydropower!S509","v":71.353393745995774},{"$f":"Hydropower!T509","v":71.353393745995774},{"$f":"Hydropower!U509","v":71.353393745995774},{"$f":"Hydropower!V509","v":71.353393745995774},{"$f":"Hydropower!W509","v":71.353393745995774},{"$f":"Hydropower!X509","v":71.353393745995774},{"$f":"Hydropower!Y509","v":71.353393745995774},{"$f":"Hydropower!Z509","v":71.353393745995774},{"$f":"Hydropower!AA509","v":71.353393745995774},{"$f":"Hydropower!AB509","v":71.353393745995774},{"$f":"Hydropower!AC509","v":71.353393745995774},{"$f":"Hydropower!AD509","v":71.353393745995774},{"$f":"Hydropower!AE509","v":71.353393745995774},{"$f":"Hydropower!AF509","v":71.353393745995774},{"$f":"Hydropower!AG509","v":71.353393745995774},{"$f":"Hydropower!AH509","v":71.353393745995774},{"$f":"Hydropower!AI509","v":71.353393745995774},{"$f":"Hydropower!AJ509","v":71.353393745995774},{"$f":"Hydropower!AK509","v":71.353393745995774},{"$f":"Hydropower!AL509","v":71.353393745995774},{"$f":"Hydropower!AM509","v":71.353393745995774},{"$f":"Hydropower!AN509","v":71.353393745995774},{"$f":"Hydropower!AO509","v":71.353393745995774},{"$f":"Hydropower!AP509","v":71.353393745995774},{"$f":"Hydropower!AQ509","v":71.353393745995774},{"$f":"Hydropower!AR509","v":71.353393745995774}]
["RC3HyNSD22","RD","Conservative",30,"Hydropower","NSD2",{"$f":"Hydropower!L510","v":71.681208831108165},{"$f":"Hydropower!M510","v":71.681208831108165},{"$f":"Hydropower!N510","v":71.681208831108165},{"$f":"Hydropower!O510","v":71.681208831108165},{"$f":"Hydropower!P510","v":71.681208831108165},{"$f":"Hydropower!Q510","v":71.681208831108165},{"$f":"Hydropower!R510","v":71.681208831108165},{"$f":"Hydropower!S510","v":71.681208831108165},{"$f":"Hydropower!T510","v":71.681208831108165},{"$f":"Hydropower!U510","v":71.681208831108165},{"$f":"Hydropower!V510","v":71.681208831108165},{"$f":"Hydropower!W510","v":71.681208831108165},{"$f":"Hydropower!X510","v":71.681208831108165},{"$f":"Hydropower!Y510","v":71.681208831108165},{"$f":"Hydropower!Z510","v":71.681208831108165},{"$f":"Hydropower!AA510","v":71.681208831108165},{"$f":"Hydropower!AB510","v":71.681208831108165},{"$f":"Hydropower!AC510","v":71.681208831108165},{"$f":"Hydropower!AD510","v":71.681208831108165},{"$f":"Hydropower!AE510","v":71.681208831108165},{"$f":"Hydropower!AF510","v":71.681208831108165},{"$f":"Hydropower!AG510","v":71.681208831108165},{"$f":"Hydropower!AH510","v":71.681208831108165},{"$f":"Hydropower!AI510","v":71.681208831108165},{"$f":"Hydropower!AJ510","v":71.681208831108165},{"$f":"Hydropower!AK510","v":71.681208831108165},{"$f":"Hydropower!AL510","v":71.681208831108165},{"$f":"Hydropower!AM510","v":71.681208831108165},{"$f":"Hydropower!AN510","v":71.681208831108165},{"$f":"Hydropower!AO510","v":71.681208831108165},{"$f":"Hydropower!AP510","v":71.681208831108165},{"$f":"Hydropower!AQ510","v":71.681208831108165},{"$f":"Hydropower!AR510","v":71.681208831108165}]
["RA3HyNSD33","RD","Advanced",30,"Hydropower","NSD3",{"$f":"Hydropower!L511","v":86.291495041563905},{"$f":"Hydropower!M511","v":85.554950119366623},{"$f":"Hydropower!N511","v":84.843494621131171},{"$f":"Hydropower!O511","v":84.156273908972224},{"$f":"Hydropower!P511","v":83.492462457108275},{"$f":"Hydropower!Q511","v":82.851262860196556},{"$f":"Hydropower!R511","v":82.231904875447555},{"$f":"Hydropower!S511","v":81.633644497368806},{"$f":"Hydropower!T511","v":81.055763064026223},{"$f":"Hydropower!U511","v":80.49756639374948},{"$f":"Hydropower!V511","v":79.958383951244272},{"$f":"Hydropower!W511","v":79.437568042110087},{"$f":"Hydropower!X511","v":78.934493034795324},{"$f":"Hydropower!Y511","v":78.448554609055876},{"$f":"Hydropower!Z511","v":77.979169030013608},{"$f":"Hydropower!AA511","v":77.52577244694325},{"$f":"Hydropower!AB511","v":77.087820215945186},{"$f":"Hydropower!AC511","v":76.664786245690479},{"$f":"Hydropower!AD511","v":76.256162365452141},{"$f":"Hydropower!AE511","v":76.195280878641853},{"$f":"Hydropower!AF511","v":76.134719273760894},{"$f":"Hydropower!AG511","v":76.074475870093906},{"$f":"Hydropower!AH511","v":76.014548995756314},{"$f":"Hydropower!AI511","v":75.95493698764794},{"$f":"Hydropower!AJ511","v":75.895638191406789},{"$f":"Hydropower!AK511","v":75.836650961363205},{"$f":"Hydropower!AL511","v":75.777973660494141},{"$f":"Hydropower!AM511","v":75.719604660377769},{"$f":"Hydropower!AN511","v":75.661542341148277},{"$f":"Hydropower!AO511","v":75.603785091450888},{"$f":"Hydropower!AP511","v":75.546331308397185},{"$f":"Hydropower!AQ511","v":75.489179397520601},{"$f":"Hydropower!AR511","v":75.432327772732165}]
["RM3HyNSD33","RD","Moderate",30,"Hydropower","NSD3",{"$f":"Hydropower!L512","v":89.502619131852029},{"$f":"Hydropower!M512","v":89.502619131852029},{"$f":"Hydropower!N512","v":89.502619131852029},{"$f":"Hydropower!O512","v":89.502619131852029},{"$f":"Hydropower!P512","v":89.502619131852029},{"$f":"Hydropower!Q512","v":89.502619131852029},{"$f":"Hydropower!R512","v":89.502619131852029},{"$f":"Hydropower!S512","v":89.502619131852029},{"$f":"Hydropower!T512","v":89.502619131852029},{"$f":"Hydropower!U512","v":89.502619131852029},{"$f":"Hydropower!V512","v":89.502619131852029},{"$f":"Hydropower!W512","v":89.502619131852029},{"$f":"Hydropower!X512","v":89.502619131852029},{"$f":"Hydropower!Y512","v":89.502619131852029},{"$f":"Hydropower!Z512","v":89.502619131852029},{"$f":"Hydropower!AA512","v":89.502619131852029},{"$f":"Hydropower!AB512","v":89.502619131852029},{"$f":"Hydropower!AC512","v":89.502619131852029},{"$f":"Hydropower!AD512","v":89.502619131852029},{"$f":"Hydropower!AE512","v":89.502619131852029},{"$f":"Hydropower!AF512","v":89.502619131852029},{"$f":"Hydropower!AG512","v":89.502619131852029},{"$f":"Hydropower!AH512","v":89.502619131852029},{"$f":"Hydropower!AI512","v":89.502619131852029},{"$f":"Hydropower!AJ512","v":89.502619131852029},{"$f":"Hydropower!AK512","v":89.502619131852029},{"$f":"Hydropower!AL512","v":89.502619131852029},{"$f":"Hydropower!AM512","v":89.502619131852029},{"$f":"Hydropower!AN512","v":89.502619131852029},{"$f":"Hydropower!AO512","v":89.502619131852029},{"$f":"Hydropower!AP512","v":89.502619131852029},{"$f":"Hydropower!AQ512","v":89.502619131852029},{"$f":"Hydropower!AR512","v":89.502619131852029}]
["RC3HyNSD33","RD","Conservative",30,"Hydropower","NSD3",{"$f":"Hydropower!L513","v":89.843492577213098},{"$f":"Hydropower!M513","v":89.843492577213098},{"$f":"Hydropower!N513","v":89.843492577213098},{"$f":"Hydropower!O513","v":89.843492577213098},{"$f":"Hydropower!P513","v":89.843492577213098},{"$f":"Hydropower!Q513","v":89.843492577213098},{"$f":"Hydropower!R513","v":89.843492577213098},{"$f":"Hydropower!S513","v":89.843492577213098},{"$f":"Hydropower!T513","v":89.843492577213098},{"$f":"Hydropower!U513","v":89.843492577213098},{"$f":"Hydropower!V513","v":89.843492577213098},{"$f":"Hydropower!W513","v":89.843492577213098},{"$f":"Hydropower!X513","v":89.843492577213098},{"$f":"Hydropower!Y513","v":89.843492577213098},{"$f":"Hydropower!Z513","v":89.843492577213098},{"$f":"Hydropower!AA513","v":89.843492577213098},{"$f":"Hydropower!AB513","v":89.843492577213098},{"$f":"Hydropower!AC513","v":89.843492577213098},{"$f":"Hydropower!AD513","v":89.843492577213098},{"$f":"Hydropower!AE513","v":89.843492577213098},{"$f":"Hydropower!AF513","v":89.843492577213098},{"$f":"Hydropower!AG513","v":89.843492577213098},{"$f":"Hydropower!AH513","v":89.843492577213098},{"$f":"Hydropower!AI513","v":89.843492577213098},{"$f":"Hydropower!AJ513","v":89.843492577213098},{"$f":"Hydropower!AK513","v":89.843492577213098},{"$f":"Hydropower!AL513","v":89.843492577213098},{"$f":"Hydropower!AM513","v":89.843492577213098},{"$f":"Hydropower!AN513","v":89.843492577213098},{"$f":"Hydropower!AO513","v":89.843492577213098},{"$f":"Hydropower!AP513","v":89.843492577213098},{"$f":"Hydropower!AQ513","v":89.843492577213098},{"$f":"Hydropower!AR513","v":89.843492577213098}]
["RA3HyNSD44","RD","Advanced",30,"Hydropower","NSD4",{"$f":"Hydropower!L514","v":59.611325671765904},{"$f":"Hydropower!M514","v":59.441323727109236},{"$f":"Hydropower!N514","v":59.27711267277747},{"$f":"Hydropower!O514","v":59.118495249787387},{"$f":"Hydropower!P514","v":58.965280918520818},{"$f":"Hydropower!Q514","v":58.817285629838508},{"$f":"Hydropower!R514","v":58.674331603990552},{"$f":"Hydropower!S514","v":58.536247117057947},{"$f":"Hydropower!T514","v":58.40286629466879},{"$f":"Hydropower!U514","v":58.27402891274123},{"$f":"Hydropower!V514","v":58.149580205013855},{"$f":"Hydropower!W514","v":58.029370677132214},{"$f":"Hydropower!X514","v":57.913255927068441},{"$f":"Hydropower!Y514","v":57.801096471657814},{"$f":"Hydropower!Z514","v":57.692757579044255},{"$f":"Hydropower!AA514","v":57.588109106833329},{"$f":"Hydropower!AB514","v":57.487025345758333},{"$f":"Hydropower!AC514","v":57.389384868671613},{"$f":"Hydropower!AD514","v":57.29507038468001},{"$f":"Hydropower!AE514","v":57.281018327786505},{"$f":"Hydropower!AF514","v":57.267040102845947},{"$f":"Hydropower!AG514","v":57.253135321932419},{"$f":"Hydropower!AH514","v":57.239303599158212},{"$f":"Hydropower!AI514","v":57.22554455066313},{"$f":"Hydropower!AJ514","v":57.211857794603887},{"$f":"Hydropower!AK514","v":57.19824295114342},{"$f":"Hydropower!AL514","v":57.184699642440407},{"$f":"Hydropower!AM514","v":57.17122749263882},{"$f":"Hydropower!AN514","v":57.157826127857362},{"$f":"Hydropower!AO514","v":57.144495176179241},{"$f":"Hydropower!AP514","v":57.131234267641752},{"$f":"Hydropower!AQ514","v":57.118043034226034},{"$f":"Hydropower!AR514","v":57.10492110984687}]
["RM3HyNSD44","RD","Moderate",30,"Hydropower","NSD4",{"$f":"Hydropower!L515","v":61.370915293856136},{"$f":"Hydropower!M515","v":61.370915293856136},{"$f":"Hydropower!N515","v":61.370915293856136},{"$f":"Hydropower!O515","v":61.370915293856136},{"$f":"Hydropower!P515","v":61.370915293856136},{"$f":"Hydropower!Q515","v":61.370915293856136},{"$f":"Hydropower!R515","v":61.370915293856136},{"$f":"Hydropower!S515","v":61.370915293856136},{"$f":"Hydropower!T515","v":61.370915293856136},{"$f":"Hydropower!U515","v":61.370915293856136},{"$f":"Hydropower!V515","v":61.370915293856136},{"$f":"Hydropower!W515","v":61.370915293856136},{"$f":"Hydropower!X515","v":61.370915293856136},{"$f":"Hydropower!Y515","v":61.370915293856136},{"$f":"Hydropower!Z515","v":61.370915293856136},{"$f":"Hydropower!AA515","v":61.370915293856136},{"$f":"Hydropower!AB515","v":61.370915293856136},{"$f":"Hydropower!AC515","v":61.370915293856136},{"$f":"Hydropower!AD515","v":61.370915293856136},{"$f":"Hydropower!AE515","v":61.370915293856136},{"$f":"Hydropower!AF515","v":61.370915293856136},{"$f":"Hydropower!AG515","v":61.370915293856136},{"$f":"Hydropower!AH515","v":61.370915293856136},{"$f":"Hydropower!AI515","v":61.370915293856136},{"$f":"Hydropower!AJ515","v":61.370915293856136},{"$f":"Hydropower!AK515","v":61.370915293856136},{"$f":"Hydropower!AL515","v":61.370915293856136},{"$f":"Hydropower!AM515","v":61.370915293856136},{"$f":"Hydropower!AN515","v":61.370915293856136},{"$f":"Hydropower!AO515","v":61.370915293856136},{"$f":"Hydropower!AP515","v":61.370915293856136},{"$f":"Hydropower!AQ515","v":61.370915293856136},{"$f":"Hydropower!AR515","v":61.370915293856136}]
["RC3HyNSD44","RD","Conservative",30,"Hydropower","NSD4",{"$f":"Hydropower!L516","v":61.658823649796076},{"$f":"Hydropower!M516","v":61.658823649796076},{"$f":"Hydropower!N516","v":61.658823649796076},{"$f":"Hydropower!O516","v":61.658823649796076},{"$f":"Hydropower!P516","v":61.658823649796076},{"$f":"Hydropower!Q516","v":61.658823649796076},{"$f":"Hydropower!R516","v":61.658823649796076},{"$f":"Hydropower!S516","v":61.658823649796076},{"$f":"Hydropower!T516","v":61.658823649796076},{"$f":"Hydropower!U516","v":61.658823649796076},{"$f":"Hydropower!V516","v":61.658823649796076},{"$f":"Hydropower!W516","v":61.658823649796076},{"$f":"Hydropower!X516","v":61.658823649796076},{"$f":"Hydropower!Y516","v":61.658823649796076},{"$f":"Hydropower!Z516","v":61.658823649796076},{"$f":"Hydropower!AA516","v":61.658823649796076},{"$f":"Hydropower!AB516","v":61.658823649796076},{"$f":"Hydropower!AC516","v":61.658823649796076},{"$f":"Hydropower!AD516","v":61.658823649796076},{"$f":"Hydropower!AE516","v":61.658823649796076},{"$f":"Hydropower!AF516","v":61.658823649796076},{"$f":"Hydropower!AG516","v":61.658823649796076},{"$f":"Hydropower!AH516","v":61.658823649796076},{"$f":"Hydropower!AI516","v":61.658823649796076},{"$f":"Hydropower!AJ516","v":61.658823649796076},{"$f":"Hydropower!AK516","v":61.658823649796076},{"$f":"Hydropower!AL516","v":61.658823649796076},{"$f":"Hydropower!AM516","v":61.658823649796076},{"$f":"Hydropower!AN516","v":61.658823649796076},{"$f":"Hydropower!AO516","v":61.658823649796076},{"$f":"Hydropower!AP516","v":61.658823649796076},{"$f":"Hydropower!AQ516","v":61.658823649796076},{"$f":"Hydropower!AR516","v":61.658823649796076}]

{"sheet":"Summary_FOM","index":20,"n_rows":230,"n_cols":39,"rows_kept":230,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L209","v":2018},{"$f":"'Solar - CSP'!M209","v":2019},{"$f":"'Solar - CSP'!N209","v":2020},{"$f":"'Solar - CSP'!O209","v":2021},{"$f":"'Solar - CSP'!P209","v":2022},{"$f":"'Solar - CSP'!Q209","v":2023},{"$f":"'Solar - CSP'!R209","v":2024},{"$f":"'Solar - CSP'!S209","v":2025},{"$f":"'Solar - CSP'!T209","v":2026},{"$f":"'Solar - CSP'!U209","v":2027},{"$f":"'Solar - CSP'!V209","v":2028},{"$f":"'Solar - CSP'!W209","v":2029},{"$f":"'Solar - CSP'!X209","v":2030},{"$f":"'Solar - CSP'!Y209","v":2031},{"$f":"'Solar - CSP'!Z209","v":2032},{"$f":"'Solar - CSP'!AA209","v":2033},{"$f":"'Solar - CSP'!AB209","v":2034},{"$f":"'Solar - CSP'!AC209","v":2035},{"$f":"'Solar - CSP'!AD209","v":2036},{"$f":"'Solar - CSP'!AE209","v":2037},{"$f":"'Solar - CSP'!AF209","v":2038},{"$f":"'Solar - CSP'!AG209","v":2039},{"$f":"'Solar - CSP'!AH209","v":2040},{"$f":"'Solar - CSP'!AI209","v":2041},{"$f":"'Solar - CSP'!AJ209","v":2042},{"$f":"'Solar - CSP'!AK209","v":2043},{"$f":"'Solar - CSP'!AL209","v":2044},{"$f":"'Solar - CSP'!AM209","v":2045},{"$f":"'Solar - CSP'!AN209","v":2046},{"$f":"'Solar - CSP'!AO209","v":2047},{"$f":"'Solar - CSP'!AP209","v":2048},{"$f":"'Solar - CSP'!AQ209","v":2049},{"$f":"'Solar - CSP'!AR209","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RA3CSClass11"},"RD","Advanced",30,"CSP","Class1",{"$f":"'Solar - CSP'!L402","v":67.612049999999996},{"$f":"'Solar - CSP'!M402","v":67.612049999999996},{"$f":"'Solar - CSP'!N402","v":67.612049999999996},{"$f":"'Solar - CSP'!O402","v":67.612049999999996},{"$f":"'Solar - CSP'!P402","v":64.652599999999978},{"$f":"'Solar - CSP'!Q402","v":61.693150000000003},{"$f":"'Solar - CSP'!R402","v":58.733700000000006},{"$f":"'Solar - CSP'!S402","v":55.774250000000009},{"$f":"'Solar - CSP'!T402","v":52.814800000000012},{"$f":"'Solar - CSP'!U402","v":49.855350000000016},{"$f":"'Solar - CSP'!V402","v":46.895900000000019},{"$f":"'Solar - CSP'!W402","v":43.936450000000022},{"$f":"'Solar - CSP'!X402","v":40.976999999999997},{"$f":"'Solar - CSP'!Y402","v":40.976999999999997},{"$f":"'Solar - CSP'!Z402","v":40.976999999999997},{"$f":"'Solar - CSP'!AA402","v":40.976999999999997},{"$f":"'Solar - CSP'!AB402","v":40.976999999999997},{"$f":"'Solar - CSP'!AC402","v":40.976999999999997},{"$f":"'Solar - CSP'!AD402","v":40.976999999999997},{"$f":"'Solar - CSP'!AE402","v":40.976999999999997},{"$f":"'Solar - CSP'!AF402","v":40.976999999999997},{"$f":"'Solar - CSP'!AG402","v":40.976999999999997},{"$f":"'Solar - CSP'!AH402","v":40.976999999999997},{"$f":"'Solar - CSP'!AI402","v":40.976999999999997},{"$f":"'Solar - CSP'!AJ402","v":40.976999999999997},{"$f":"'Solar - CSP'!AK402","v":40.976999999999997},{"$f":"'Solar - CSP'!AL402","v":40.976999999999997},{"$f":"'Solar - CSP'!AM402","v":40.976999999999997},{"$f":"'Solar - CSP'!AN402","v":40.976999999999997},{"$f":"'Solar - CSP'!AO402","v":40.976999999999997},{"$f":"'Solar - CSP'!AP402","v":40.976999999999997},{"$f":"'Solar - CSP'!AQ402","v":40.976999999999997},{"$f":"'Solar - CSP'!AR402","v":40.976999999999997}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass11"},"RD","Moderate",30,"CSP","Class1",{"$f":"'Solar - CSP'!L403","v":67.612049999999996},{"$f":"'Solar - CSP'!M403","v":67.612049999999996},{"$f":"'Solar - CSP'!N403","v":67.612049999999996},{"$f":"'Solar - CSP'!O403","v":67.612049999999996},{"$f":"'Solar - CSP'!P403","v":65.927043149137504},{"$f":"'Solar - CSP'!Q403","v":64.242036298274996},{"$f":"'Solar - CSP'!R403","v":62.557029447412496},{"$f":"'Solar - CSP'!S403","v":60.872022596549996},{"$f":"'Solar - CSP'!T403","v":59.187015745687496},{"$f":"'Solar - CSP'!U403","v":57.502008894824996},{"$f":"'Solar - CSP'!V403","v":55.817002043962496},{"$f":"'Solar - CSP'!W403","v":54.131995193099989},{"$f":"'Solar - CSP'!X403","v":52.446988342237489},{"$f":"'Solar - CSP'!Y403","v":52.446988342237489},{"$f":"'Solar - CSP'!Z403","v":52.446988342237489},{"$f":"'Solar - CSP'!AA403","v":52.446988342237489},{"$f":"'Solar - CSP'!AB403","v":52.446988342237489},{"$f":"'Solar - CSP'!AC403","v":52.446988342237489},{"$f":"'Solar - CSP'!AD403","v":52.446988342237489},{"$f":"'Solar - CSP'!AE403","v":52.446988342237489},{"$f":"'Solar - CSP'!AF403","v":52.446988342237489},{"$f":"'Solar - CSP'!AG403","v":52.446988342237489},{"$f":"'Solar - CSP'!AH403","v":52.446988342237489},{"$f":"'Solar - CSP'!AI403","v":52.446988342237489},{"$f":"'Solar - CSP'!AJ403","v":52.446988342237489},{"$f":"'Solar - CSP'!AK403","v":52.446988342237489},{"$f":"'Solar - CSP'!AL403","v":52.446988342237489},{"$f":"'Solar - CSP'!AM403","v":52.446988342237489},{"$f":"'Solar - CSP'!AN403","v":52.446988342237489},{"$f":"'Solar - CSP'!AO403","v":52.446988342237489},{"$f":"'Solar - CSP'!AP403","v":52.446988342237489},{"$f":"'Solar - CSP'!AQ403","v":52.446988342237489},{"$f":"'Solar - CSP'!AR403","v":52.446988342237489}]
["RC3CSClass11","RD","Conservative",30,"CSP","Class1",{"$f":"'Solar - CSP'!L404","v":67.612049999999996},{"$f":"'Solar - CSP'!M404","v":67.612049999999996},{"$f":"'Solar - CSP'!N404","v":67.612049999999996},{"$f":"'Solar - CSP'!O404","v":67.612049999999996},{"$f":"'Solar - CSP'!P404","v":67.612049999999996},{"$f":"'Solar - CSP'!Q404","v":67.612049999999996},{"$f":"'Solar - CSP'!R404","v":67.612049999999996},{"$f":"'Solar - CSP'!S404","v":67.612049999999996},{"$f":"'Solar - CSP'!T404","v":67.612049999999996},{"$f":"'Solar - CSP'!U404","v":67.612049999999996},{"$f":"'Solar - CSP'!V404","v":67.612049999999996},{"$f":"'Solar - CSP'!W404","v":67.612049999999996},{"$f":"'Solar - CSP'!X404","v":67.612049999999996},{"$f":"'Solar - CSP'!Y404","v":67.612049999999996},{"$f":"'Solar - CSP'!Z404","v":67.612049999999996},{"$f":"'Solar - CSP'!AA404","v":67.612049999999996},{"$f":"'Solar - CSP'!AB404","v":67.612049999999996},{"$f":"'Solar - CSP'!AC404","v":67.612049999999996},{"$f":"'Solar - CSP'!AD404","v":67.612049999999996},{"$f":"'Solar - CSP'!AE404","v":67.612049999999996},{"$f":"'Solar - CSP'!AF404","v":67.612049999999996},{"$f":"'Solar - CSP'!AG404","v":67.612049999999996},{"$f":"'Solar - CSP'!AH404","v":67.612049999999996},{"$f":"'Solar - CSP'!AI404","v":67.612049999999996},{"$f":"'Solar - CSP'!AJ404","v":67.612049999999996},{"$f":"'Solar - CSP'!AK404","v":67.612049999999996},{"$f":"'Solar - CSP'!AL404","v":67.612049999999996},{"$f":"'Solar - CSP'!AM404","v":67.612049999999996},{"$f":"'Solar - CSP'!AN404","v":67.612049999999996},{"$f":"'Solar - CSP'!AO404","v":67.612049999999996},{"$f":"'Solar - CSP'!AP404","v":67.612049999999996},{"$f":"'Solar - CSP'!AQ404","v":67.612049999999996},{"$f":"'Solar - CSP'!AR404","v":67.612049999999996}]
["RA3CSClass33","RD","Advanced",30,"CSP","Class3",{"$f":"'Solar - CSP'!L405","v":67.612049999999996},{"$f":"'Solar - CSP'!M405","v":67.612049999999996},{"$f":"'Solar - CSP'!N405","v":67.612049999999996},{"$f":"'Solar - CSP'!O405","v":67.612049999999996},{"$f":"'Solar - CSP'!P405","v":64.652599999999978},{"$f":"'Solar - CSP'!Q405","v":61.693150000000003},{"$f":"'Solar - CSP'!R405","v":58.733700000000006},{"$f":"'Solar - CSP'!S405","v":55.774250000000009},{"$f":"'Solar - CSP'!T405","v":52.814800000000012},{"$f":"'Solar - CSP'!U405","v":49.855350000000016},{"$f":"'Solar - CSP'!V405","v":46.895900000000019},{"$f":"'Solar - CSP'!W405","v":43.936450000000022},{"$f":"'Solar - CSP'!X405","v":40.976999999999997},{"$f":"'Solar - CSP'!Y405","v":40.976999999999997},{"$f":"'Solar - CSP'!Z405","v":40.976999999999997},{"$f":"'Solar - CSP'!AA405","v":40.976999999999997},{"$f":"'Solar - CSP'!AB405","v":40.976999999999997},{"$f":"'Solar - CSP'!AC405","v":40.976999999999997},{"$f":"'Solar - CSP'!AD405","v":40.976999999999997},{"$f":"'Solar - CSP'!AE405","v":40.976999999999997},{"$f":"'Solar - CSP'!AF405","v":40.976999999999997},{"$f":"'Solar - CSP'!AG405","v":40.976999999999997},{"$f":"'Solar - CSP'!AH405","v":40.976999999999997},{"$f":"'Solar - CSP'!AI405","v":40.976999999999997},{"$f":"'Solar - CSP'!AJ405","v":40.976999999999997},{"$f":"'Solar - CSP'!AK405","v":40.976999999999997},{"$f":"'Solar - CSP'!AL405","v":40.976999999999997},{"$f":"'Solar - CSP'!AM405","v":40.976999999999997},{"$f":"'Solar - CSP'!AN405","v":40.976999999999997},{"$f":"'Solar - CSP'!AO405","v":40.976999999999997},{"$f":"'Solar - CSP'!AP405","v":40.976999999999997},{"$f":"'Solar - CSP'!AQ405","v":40.976999999999997},{"$f":"'Solar - CSP'!AR405","v":40.976999999999997}]
["RM3CSClass33","RD","Moderate",30,"CSP","Class3",{"$f":"'Solar - CSP'!L406","v":67.612049999999996},{"$f":"'Solar - CSP'!M406","v":67.612049999999996},{"$f":"'Solar - CSP'!N406","v":67.612049999999996},{"$f":"'Solar - CSP'!O406","v":67.612049999999996},{"$f":"'Solar - CSP'!P406","v":65.927043149137504},{"$f":"'Solar - CSP'!Q406","v":64.242036298274996},{"$f":"'Solar - CSP'!R406","v":62.557029447412496},{"$f":"'Solar - CSP'!S406","v":60.872022596549996},{"$f":"'Solar - CSP'!T406","v":59.187015745687496},{"$f":"'Solar - CSP'!U406","v":57.502008894824996},{"$f":"'Solar - CSP'!V406","v":55.817002043962496},{"$f":"'Solar - CSP'!W406","v":54.131995193099989},{"$f":"'Solar - CSP'!X406","v":52.446988342237489},{"$f":"'Solar - CSP'!Y406","v":52.446988342237489},{"$f":"'Solar - CSP'!Z406","v":52.446988342237489},{"$f":"'Solar - CSP'!AA406","v":52.446988342237489},{"$f":"'Solar - CSP'!AB406","v":52.446988342237489},{"$f":"'Solar - CSP'!AC406","v":52.446988342237489},{"$f":"'Solar - CSP'!AD406","v":52.446988342237489},{"$f":"'Solar - CSP'!AE406","v":52.446988342237489},{"$f":"'Solar - CSP'!AF406","v":52.446988342237489},{"$f":"'Solar - CSP'!AG406","v":52.446988342237489},{"$f":"'Solar - CSP'!AH406","v":52.446988342237489},{"$f":"'Solar - CSP'!AI406","v":52.446988342237489},{"$f":"'Solar - CSP'!AJ406","v":52.446988342237489},{"$f":"'Solar - CSP'!AK406","v":52.446988342237489},{"$f":"'Solar - CSP'!AL406","v":52.446988342237489},{"$f":"'Solar - CSP'!AM406","v":52.446988342237489},{"$f":"'Solar - CSP'!AN406","v":52.446988342237489},{"$f":"'Solar - CSP'!AO406","v":52.446988342237489},{"$f":"'Solar - CSP'!AP406","v":52.446988342237489},{"$f":"'Solar - CSP'!AQ406","v":52.446988342237489},{"$f":"'Solar - CSP'!AR406","v":52.446988342237489}]
["RC3CSClass33","RD","Conservative",30,"CSP","Class3",{"$f":"'Solar - CSP'!L407","v":67.612049999999996},{"$f":"'Solar - CSP'!M407","v":67.612049999999996},{"$f":"'Solar - CSP'!N407","v":67.612049999999996},{"$f":"'Solar - CSP'!O407","v":67.612049999999996},{"$f":"'Solar - CSP'!P407","v":67.612049999999996},{"$f":"'Solar - CSP'!Q407","v":67.612049999999996},{"$f":"'Solar - CSP'!R407","v":67.612049999999996},{"$f":"'Solar - CSP'!S407","v":67.612049999999996},{"$f":"'Solar - CSP'!T407","v":67.612049999999996},{"$f":"'Solar - CSP'!U407","v":67.612049999999996},{"$f":"'Solar - CSP'!V407","v":67.612049999999996},{"$f":"'Solar - CSP'!W407","v":67.612049999999996},{"$f":"'Solar - CSP'!X407","v":67.612049999999996},{"$f":"'Solar - CSP'!Y407","v":67.612049999999996},{"$f":"'Solar - CSP'!Z407","v":67.612049999999996},{"$f":"'Solar - CSP'!AA407","v":67.612049999999996},{"$f":"'Solar - CSP'!AB407","v":67.612049999999996},{"$f":"'Solar - CSP'!AC407","v":67.612049999999996},{"$f":"'Solar - CSP'!AD407","v":67.612049999999996},{"$f":"'Solar - CSP'!AE407","v":67.612049999999996},{"$f":"'Solar - CSP'!AF407","v":67.612049999999996},{"$f":"'Solar - CSP'!AG407","v":67.612049999999996},{"$f":"'Solar - CSP'!AH407","v":67.612049999999996},{"$f":"'Solar - CSP'!AI407","v":67.612049999999996},{"$f":"'Solar - CSP'!AJ407","v":67.612049999999996},{"$f":"'Solar - CSP'!AK407","v":67.612049999999996},{"$f":"'Solar - CSP'!AL407","v":67.612049999999996},{"$f":"'Solar - CSP'!AM407","v":67.612049999999996},{"$f":"'Solar - CSP'!AN407","v":67.612049999999996},{"$f":"'Solar - CSP'!AO407","v":67.612049999999996},{"$f":"'Solar - CSP'!AP407","v":67.612049999999996},{"$f":"'Solar - CSP'!AQ407","v":67.612049999999996},{"$f":"'Solar - CSP'!AR407","v":67.612049999999996}]
["RA3CSClass55","RD","Advanced",30,"CSP","Class5",{"$f":"'Solar - CSP'!L408","v":67.612049999999996},{"$f":"'Solar - CSP'!M408","v":67.612049999999996},{"$f":"'Solar - CSP'!N408","v":67.612049999999996},{"$f":"'Solar - CSP'!O408","v":67.612049999999996},{"$f":"'Solar - CSP'!P408","v":64.652599999999978},{"$f":"'Solar - CSP'!Q408","v":61.693150000000003},{"$f":"'Solar - CSP'!R408","v":58.733700000000006},{"$f":"'Solar - CSP'!S408","v":55.774250000000009},{"$f":"'Solar - CSP'!T408","v":52.814800000000012},{"$f":"'Solar - CSP'!U408","v":49.855350000000016},{"$f":"'Solar - CSP'!V408","v":46.895900000000019},{"$f":"'Solar - CSP'!W408","v":43.936450000000022},{"$f":"'Solar - CSP'!X408","v":40.976999999999997},{"$f":"'Solar - CSP'!Y408","v":40.976999999999997},{"$f":"'Solar - CSP'!Z408","v":40.976999999999997},{"$f":"'Solar - CSP'!AA408","v":40.976999999999997},{"$f":"'Solar - CSP'!AB408","v":40.976999999999997},{"$f":"'Solar - CSP'!AC408","v":40.976999999999997},{"$f":"'Solar - CSP'!AD408","v":40.976999999999997},{"$f":"'Solar - CSP'!AE408","v":40.976999999999997},{"$f":"'Solar - CSP'!AF408","v":40.976999999999997},{"$f":"'Solar - CSP'!AG408","v":40.976999999999997},{"$f":"'Solar - CSP'!AH408","v":40.976999999999997},{"$f":"'Solar - CSP'!AI408","v":40.976999999999997},{"$f":"'Solar - CSP'!AJ408","v":40.976999999999997},{"$f":"'Solar - CSP'!AK408","v":40.976999999999997},{"$f":"'Solar - CSP'!AL408","v":40.976999999999997},{"$f":"'Solar - CSP'!AM408","v":40.976999999999997},{"$f":"'Solar - CSP'!AN408","v":40.976999999999997},{"$f":"'Solar - CSP'!AO408","v":40.976999999999997},{"$f":"'Solar - CSP'!AP408","v":40.976999999999997},{"$f":"'Solar - CSP'!AQ408","v":40.976999999999997},{"$f":"'Solar - CSP'!AR408","v":40.976999999999997}]
["RM3CSClass55","RD","Moderate",30,"CSP","Class5",{"$f":"'Solar - CSP'!L409","v":67.612049999999996},{"$f":"'Solar - CSP'!M409","v":67.612049999999996},{"$f":"'Solar - CSP'!N409","v":67.612049999999996},{"$f":"'Solar - CSP'!O409","v":67.612049999999996},{"$f":"'Solar - CSP'!P409","v":65.927043149137504},{"$f":"'Solar - CSP'!Q409","v":64.242036298274996},{"$f":"'Solar - CSP'!R409","v":62.557029447412496},{"$f":"'Solar - CSP'!S409","v":60.872022596549996},{"$f":"'Solar - CSP'!T409","v":59.187015745687496},{"$f":"'Solar - CSP'!U409","v":57.502008894824996},{"$f":"'Solar - CSP'!V409","v":55.817002043962496},{"$f":"'Solar - CSP'!W409","v":54.131995193099989},{"$f":"'Solar - CSP'!X409","v":52.446988342237489},{"$f":"'Solar - CSP'!Y409","v":52.446988342237489},{"$f":"'Solar - CSP'!Z409","v":52.446988342237489},{"$f":"'Solar - CSP'!AA409","v":52.446988342237489},{"$f":"'Solar - CSP'!AB409","v":52.446988342237489},{"$f":"'Solar - CSP'!AC409","v":52.446988342237489},{"$f":"'Solar - CSP'!AD409","v":52.446988342237489},{"$f":"'Solar - CSP'!AE409","v":52.446988342237489},{"$f":"'Solar - CSP'!AF409","v":52.446988342237489},{"$f":"'Solar - CSP'!AG409","v":52.446988342237489},{"$f":"'Solar - CSP'!AH409","v":52.446988342237489},{"$f":"'Solar - CSP'!AI409","v":52.446988342237489},{"$f":"'Solar - CSP'!AJ409","v":52.446988342237489},{"$f":"'Solar - CSP'!AK409","v":52.446988342237489},{"$f":"'Solar - CSP'!AL409","v":52.446988342237489},{"$f":"'Solar - CSP'!AM409","v":52.446988342237489},{"$f":"'Solar - CSP'!AN409","v":52.446988342237489},{"$f":"'Solar - CSP'!AO409","v":52.446988342237489},{"$f":"'Solar - CSP'!AP409","v":52.446988342237489},{"$f":"'Solar - CSP'!AQ409","v":52.446988342237489},{"$f":"'Solar - CSP'!AR409","v":52.446988342237489}]
["RC3CSClass55","RD","Conservative",30,"CSP","Class5",{"$f":"'Solar - CSP'!L410","v":67.612049999999996},{"$f":"'Solar - CSP'!M410","v":67.612049999999996},{"$f":"'Solar - CSP'!N410","v":67.612049999999996},{"$f":"'Solar - CSP'!O410","v":67.612049999999996},{"$f":"'Solar - CSP'!P410","v":67.612049999999996},{"$f":"'Solar - CSP'!Q410","v":67.612049999999996},{"$f":"'Solar - CSP'!R410","v":67.612049999999996},{"$f":"'Solar - CSP'!S410","v":67.612049999999996},{"$f":"'Solar - CSP'!T410","v":67.612049999999996},{"$f":"'Solar - CSP'!U410","v":67.612049999999996},{"$f":"'Solar - CSP'!V410","v":67.612049999999996},{"$f":"'Solar - CSP'!W410","v":67.612049999999996},{"$f":"'Solar - CSP'!X410","v":67.612049999999996},{"$f":"'Solar - CSP'!Y410","v":67.612049999999996},{"$f":"'Solar - CSP'!Z410","v":67.612049999999996},{"$f":"'Solar - CSP'!AA410","v":67.612049999999996},{"$f":"'Solar - CSP'!AB410","v":67.612049999999996},{"$f":"'Solar - CSP'!AC410","v":67.612049999999996},{"$f":"'Solar - CSP'!AD410","v":67.612049999999996},{"$f":"'Solar - CSP'!AE410","v":67.612049999999996},{"$f":"'Solar - CSP'!AF410","v":67.612049999999996},{"$f":"'Solar - CSP'!AG410","v":67.612049999999996},{"$f":"'Solar - CSP'!AH410","v":67.612049999999996},{"$f":"'Solar - CSP'!AI410","v":67.612049999999996},{"$f":"'Solar - CSP'!AJ410","v":67.612049999999996},{"$f":"'Solar - CSP'!AK410","v":67.612049999999996},{"$f":"'Solar - CSP'!AL410","v":67.612049999999996},{"$f":"'Solar - CSP'!AM410","v":67.612049999999996},{"$f":"'Solar - CSP'!AN410","v":67.612049999999996},{"$f":"'Solar - CSP'!AO410","v":67.612049999999996},{"$f":"'Solar - CSP'!AP410","v":67.612049999999996},{"$f":"'Solar - CSP'!AQ410","v":67.612049999999996},{"$f":"'Solar - CSP'!AR410","v":67.612049999999996}]
["RA3OfOTRG11","RD","Advanced",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L467","v":123.52903854386287},{"$f":"'Offshore Wind'!M467","v":114.75270292370574},{"$f":"'Offshore Wind'!N467","v":106.60783213743467},{"$f":"'Offshore Wind'!O467","v":99.077100711334452},{"$f":"'Offshore Wind'!P467","v":92.139088118827758},{"$f":"'Offshore Wind'!Q467","v":85.768847338977423},{"$f":"'Offshore Wind'!R467","v":79.938479259732901},{"$f":"'Offshore Wind'!S467","v":74.617701559633474},{"$f":"'Offshore Wind'!T467","v":69.77440166189615},{"$f":"'Offshore Wind'!U467","v":65.375164682883181},{"$f":"'Offshore Wind'!V467","v":61.385768941506988},{"$f":"'Offshore Wind'!W467","v":57.771643472324165},{"$f":"'Offshore Wind'!X467","v":54.498283976502833},{"$f":"'Offshore Wind'!Y467","v":51.531625612018033},{"$f":"'Offshore Wind'!Z467","v":48.838372819717094},{"$f":"'Offshore Wind'!AA467","v":47.510868251358573},{"$f":"'Offshore Wind'!AB467","v":46.38581752531266},{"$f":"'Offshore Wind'!AC467","v":45.439103287443182},{"$f":"'Offshore Wind'!AD467","v":44.647242431430577},{"$f":"'Offshore Wind'!AE467","v":43.987281582917326},{"$f":"'Offshore Wind'!AF467","v":43.436699268232445},{"$f":"'Offshore Wind'!AG467","v":42.973317632808318},{"$f":"'Offshore Wind'!AH467","v":42.575226138565434},{"$f":"'Offshore Wind'!AI467","v":42.22071919497872},{"$f":"'Offshore Wind'!AJ467","v":41.888249223701216},{"$f":"'Offshore Wind'!AK467","v":41.556396271884118},{"$f":"'Offshore Wind'!AL467","v":41.203855014509649},{"$f":"'Offshore Wind'!AM467","v":40.809439851122988},{"$f":"'Offshore Wind'!AN467","v":40.352108830903973},{"$f":"'Offshore Wind'!AO467","v":39.811007354934041},{"$f":"'Offshore Wind'!AP467","v":39.165533035601726},{"$f":"'Offshore Wind'!AQ467","v":38.395423787279107},{"$f":"'Offshore Wind'!AR467","v":37.480872258123043}]
["RM3OfOTRG11","RD","Moderate",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L468","v":123.52903854386287},{"$f":"'Offshore Wind'!M468","v":116.36656357602929},{"$f":"'Offshore Wind'!N468","v":109.76893610783692},{"$f":"'Offshore Wind'!O468","v":103.71160644716083},{"$f":"'Offshore Wind'!P468","v":98.170024901876076},{"$f":"'Offshore Wind'!Q468","v":93.119641779857716},{"$f":"'Offshore Wind'!R468","v":88.535907388980846},{"$f":"'Offshore Wind'!S468","v":84.394272037120501},{"$f":"'Offshore Wind'!T468","v":80.670186032151747},{"$f":"'Offshore Wind'!U468","v":77.339099681949634},{"$f":"'Offshore Wind'!V468","v":74.376463294389296},{"$f":"'Offshore Wind'!W468","v":71.757727177345757},{"$f":"'Offshore Wind'!X468","v":69.458341638694051},{"$f":"'Offshore Wind'!Y468","v":67.453756986309273},{"$f":"'Offshore Wind'!Z468","v":65.719423528066471},{"$f":"'Offshore Wind'!AA468","v":64.23079157184074},{"$f":"'Offshore Wind'!AB468","v":62.963311425507122},{"$f":"'Offshore Wind'!AC468","v":61.89243339694071},{"$f":"'Offshore Wind'!AD468","v":60.993607794016512},{"$f":"'Offshore Wind'!AE468","v":60.242284924609656},{"$f":"'Offshore Wind'!AF468","v":59.6139150965952},{"$f":"'Offshore Wind'!AG468","v":59.083948617848151},{"$f":"'Offshore Wind'!AH468","v":58.62783579624363},{"$f":"'Offshore Wind'!AI468","v":58.221026939656731},{"$f":"'Offshore Wind'!AJ468","v":57.838972355962426},{"$f":"'Offshore Wind'!AK468","v":57.4571223530358},{"$f":"'Offshore Wind'!AL468","v":57.050927238751989},{"$f":"'Offshore Wind'!AM468","v":56.595837320986014},{"$f":"'Offshore Wind'!AN468","v":56.067302907612955},{"$f":"'Offshore Wind'!AO468","v":55.440774306507812},{"$f":"'Offshore Wind'!AP468","v":54.691701825545792},{"$f":"'Offshore Wind'!AQ468","v":53.795535772601781},{"$f":"'Offshore Wind'!AR468","v":52.727726455551021}]
["RC3OfOTRG11","RD","Conservative",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L469","v":123.52903854386287},{"$f":"'Offshore Wind'!M469","v":119.32943883467776},{"$f":"'Offshore Wind'!N469","v":115.65210279882992},{"$f":"'Offshore Wind'!O469","v":113.04299135930226},{"$f":"'Offshore Wind'!P469","v":111.01920729994517},{"$f":"'Offshore Wind'!Q469","v":109.36565532345443},{"$f":"'Offshore Wind'!R469","v":107.96759704780128},{"$f":"'Offshore Wind'!S469","v":106.7565438839268},{"$f":"'Offshore Wind'!T469","v":105.6883192876066},{"$f":"'Offshore Wind'!U469","v":104.7327598245697},{"$f":"'Offshore Wind'!V469","v":103.86835114483671},{"$f":"'Offshore Wind'!W469","v":103.07920784807897},{"$f":"'Offshore Wind'!X469","v":102.35326638616604},{"$f":"'Offshore Wind'!Y469","v":101.68114957242584},{"$f":"'Offshore Wind'!Z469","v":101.05542378872188},{"$f":"'Offshore Wind'!AA469","v":100.47009640855134},{"$f":"'Offshore Wind'!AB469","v":99.920265850983967},{"$f":"'Offshore Wind'!AC469","v":99.401871812231136},{"$f":"'Offshore Wind'!AD469","v":98.911513117587788},{"$f":"'Offshore Wind'!AE469","v":98.446312349194258},{"$f":"'Offshore Wind'!AF469","v":98.003813536578008},{"$f":"'Offshore Wind'!AG469","v":97.581903669461241},{"$f":"'Offshore Wind'!AH469","v":97.178751671694087},{"$f":"'Offshore Wind'!AI469","v":96.792760372703498},{"$f":"'Offshore Wind'!AJ469","v":96.422528289837146},{"$f":"'Offshore Wind'!AK469","v":96.066818910790545},{"$f":"'Offshore Wind'!AL469","v":95.724535776383291},{"$f":"'Offshore Wind'!AM469","v":95.394702097050327},{"$f":"'Offshore Wind'!AN469","v":95.076443947811455},{"$f":"'Offshore Wind'!AO469","v":94.7689763133464},{"$f":"'Offshore Wind'!AP469","v":94.471591422107167},{"$f":"'Offshore Wind'!AQ469","v":94.183648933175832},{"$f":"'Offshore Wind'!AR469","v":93.904567633613368}]
["RA3OfOTRG22","RD","Advanced",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L470","v":126.18476605415132},{"$f":"'Offshore Wind'!M470","v":117.21974964913001},{"$f":"'Offshore Wind'!N470","v":108.89977382140617},{"$f":"'Offshore Wind'!O470","v":101.20714062017161},{"$f":"'Offshore Wind'!P470","v":94.119969002986636},{"$f":"'Offshore Wind'!Q470","v":87.612775617614304},{"$f":"'Offshore Wind'!R470","v":81.657061554253985},{"$f":"'Offshore Wind'!S470","v":76.221893457525155},{"$f":"'Offshore Wind'!T470","v":71.274468368410808},{"$f":"'Offshore Wind'!U470","v":66.780653022989739},{"$f":"'Offshore Wind'!V470","v":62.705490014704573},{"$f":"'Offshore Wind'!W470","v":59.013665143443617},{"$f":"'Offshore Wind'!X470","v":55.669932308959652},{"$f":"'Offshore Wind'!Y470","v":52.63949431561138},{"$f":"'Offshore Wind'!Z470","v":49.888339789297227},{"$f":"'Offshore Wind'!AA470","v":48.532295450502694},{"$f":"'Offshore Wind'!AB470","v":47.383057471007305},{"$f":"'Offshore Wind'!AC470","v":46.415990002225243},{"$f":"'Offshore Wind'!AD470","v":45.607105078961546},{"$f":"'Offshore Wind'!AE470","v":44.932955856590866},{"$f":"'Offshore Wind'!AF470","v":44.370536676525802},{"$f":"'Offshore Wind'!AG470","v":43.897192886684664},{"$f":"'Offshore Wind'!AH470","v":43.490542898460646},{"$f":"'Offshore Wind'!AI470","v":43.12841447693021},{"$f":"'Offshore Wind'!AJ470","v":42.788796796421948},{"$f":"'Offshore Wind'!AK470","v":42.449809400559147},{"$f":"'Offshore Wind'!AL470","v":42.089688925158242},{"$f":"'Offshore Wind'!AM470","v":41.686794304534409},{"$f":"'Offshore Wind'!AN470","v":41.21963121093394},{"$f":"'Offshore Wind'!AO470","v":40.666896696347898},{"$f":"'Offshore Wind'!AP470","v":40.007545446317813},{"$f":"'Offshore Wind'!AQ470","v":39.220879764456917},{"$f":"'Offshore Wind'!AR470","v":38.286666464399161}]
["RM3OfOTRG22","RD","Moderate",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L471","v":126.18476605415132},{"$f":"'Offshore Wind'!M471","v":118.86830638735101},{"$f":"'Offshore Wind'!N471","v":112.12883777009399},{"$f":"'Offshore Wind'!O471","v":105.94128272105279},{"$f":"'Offshore Wind'!P471","v":100.2805637588999},{"$f":"'Offshore Wind'!Q471","v":95.121603402307841},{"$f":"'Offshore Wind'!R471","v":90.439324169949145},{"$f":"'Offshore Wind'!S471","v":86.208648580496302},{"$f":"'Offshore Wind'!T471","v":82.40449915262181},{"$f":"'Offshore Wind'!U471","v":79.001798404998183},{"$f":"'Offshore Wind'!V471","v":75.975468856297994},{"$f":"'Offshore Wind'!W471","v":73.300433025193698},{"$f":"'Offshore Wind'!X471","v":70.951613430357796},{"$f":"'Offshore Wind'!Y471","v":68.90393259046283},{"$f":"'Offshore Wind'!Z471","v":67.132313024181286},{"$f":"'Offshore Wind'!AA471","v":65.611677250185693},{"$f":"'Offshore Wind'!AB471","v":64.31694778714855},{"$f":"'Offshore Wind'!AC471","v":63.223047153742407},{"$f":"'Offshore Wind'!AD471","v":62.304897868639706},{"$f":"'Offshore Wind'!AE471","v":61.537422450513027},{"$f":"'Offshore Wind'!AF471","v":60.895543418034869},{"$f":"'Offshore Wind'!AG471","v":60.354183289877689},{"$f":"'Offshore Wind'!AH471","v":59.888264584714051},{"$f":"'Offshore Wind'!AI471","v":59.472709821216505},{"$f":"'Offshore Wind'!AJ471","v":59.082441518057458},{"$f":"'Offshore Wind'!AK471","v":58.692382193909445},{"$f":"'Offshore Wind'!AL471","v":58.277454367445053},{"$f":"'Offshore Wind'!AM471","v":57.812580557336737},{"$f":"'Offshore Wind'!AN471","v":57.272683282257027},{"$f":"'Offshore Wind'!AO471","v":56.632685060878373},{"$f":"'Offshore Wind'!AP471","v":55.86750841187343},{"$f":"'Offshore Wind'!AQ471","v":54.952075853914529},{"$f":"'Offshore Wind'!AR471","v":53.861309905674361}]
["RC3OfOTRG22","RD","Conservative",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L472","v":126.18476605415132},{"$f":"'Offshore Wind'!M472","v":121.89487994258381},{"$f":"'Offshore Wind'!N472","v":118.13848555260245},{"$f":"'Offshore Wind'!O472","v":115.47328131814137},{"$f":"'Offshore Wind'!P472","v":113.40598830684334},{"$f":"'Offshore Wind'!Q472","v":111.71688692816002},{"$f":"'Offshore Wind'!R472","v":110.28877206121946},{"$f":"'Offshore Wind'!S472","v":109.05168269369896},{"$f":"'Offshore Wind'!T472","v":107.96049253817864},{"$f":"'Offshore Wind'!U472","v":106.98438968240092},{"$f":"'Offshore Wind'!V472","v":106.10139724343237},{"$f":"'Offshore Wind'!W472","v":105.2952883037176},{"$f":"'Offshore Wind'!X472","v":104.55373996317931},{"$f":"'Offshore Wind'!Y472","v":103.86717343677707},{"$f":"'Offshore Wind'!Z472","v":103.22799529241956},{"$f":"'Offshore Wind'!AA472","v":102.63008406925657},{"$f":"'Offshore Wind'!AB472","v":102.06843280819355},{"$f":"'Offshore Wind'!AC472","v":101.53889391373622},{"$f":"'Offshore Wind'!AD472","v":101.03799308996579},{"$f":"'Offshore Wind'!AE472","v":100.56279105795852},{"$f":"'Offshore Wind'!AF472","v":100.11077904679568},{"$f":"'Offshore Wind'!AG472","v":99.679798618989921},{"$f":"'Offshore Wind'!AH472","v":99.267979332430443},{"$f":"'Offshore Wind'!AI472","v":98.873689679275159},{"$f":"'Offshore Wind'!AJ472","v":98.49549804666043},{"$f":"'Offshore Wind'!AK472","v":98.132141338736858},{"$f":"'Offshore Wind'!AL472","v":97.782499523754851},{"$f":"'Offshore Wind'!AM472","v":97.445574812334613},{"$f":"'Offshore Wind'!AN472","v":97.120474491147576},{"$f":"'Offshore Wind'!AO472","v":96.806396667977111},{"$f":"'Offshore Wind'!AP472","v":96.502618355028147},{"$f":"'Offshore Wind'!AQ472","v":96.208485444814102},{"$f":"'Offshore Wind'!AR472","v":95.923404229008526}]
["RA3OfOTRG33","RD","Advanced",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L473","v":128.44018537902633},{"$f":"'Offshore Wind'!M473","v":119.31492878115139},{"$f":"'Offshore Wind'!N473","v":110.846242179131},{"$f":"'Offshore Wind'!O473","v":103.01611128999177},{"$f":"'Offshore Wind'!P473","v":95.802263970787067},{"$f":"'Offshore Wind'!Q473","v":89.178761381292844},{"$f":"'Offshore Wind'!R473","v":83.116595223817072},{"$f":"'Offshore Wind'!S473","v":77.584279241946163},{"$f":"'Offshore Wind'!T473","v":72.548424158441122},{"$f":"'Offshore Wind'!U473","v":67.974286613364569},{"$f":"'Offshore Wind'!V473","v":63.826284373464404},{"$f":"'Offshore Wind'!W473","v":60.068472034626559},{"$f":"'Offshore Wind'!X473","v":56.664973509814502},{"$f":"'Offshore Wind'!Y473","v":53.580369640293036},{"$f":"'Offshore Wind'!Z473","v":50.780041134596111},{"$f":"'Offshore Wind'!AA473","v":49.399758936488261},{"$f":"'Offshore Wind'!AB473","v":48.229979542772384},{"$f":"'Offshore Wind'!AC473","v":47.245626765107538},{"$f":"'Offshore Wind'!AD473","v":46.422283878774458},{"$f":"'Offshore Wind'!AE473","v":45.736084951581788},{"$f":"'Offshore Wind'!AF473","v":45.163613123110224},{"$f":"'Offshore Wind'!AG473","v":44.681808813316472},{"$f":"'Offshore Wind'!AH473","v":44.26789038635313},{"$f":"'Offshore Wind'!AI473","v":43.899289302031882},{"$f":"'Offshore Wind'!AJ473","v":43.553601314436328},{"$f":"'Offshore Wind'!AK473","v":43.2085548771581},{"$f":"'Offshore Wind'!AL473","v":42.841997628881188},{"$f":"'Offshore Wind'!AM473","v":42.431901692744731},{"$f":"'Offshore Wind'!AN473","v":41.956388552604388},{"$f":"'Offshore Wind'!AO473","v":41.393774492771279},{"$f":"'Offshore Wind'!AP473","v":40.72263803603439},{"$f":"'Offshore Wind'!AQ473","v":39.921911536560032},{"$f":"'Offshore Wind'!AR473","v":38.971000161160902}]
["RM3OfOTRG33","RD","Moderate",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L474","v":128.44018537902633},{"$f":"'Offshore Wind'!M474","v":120.99295172866061},{"$f":"'Offshore Wind'!N474","v":114.13302223301018},{"$f":"'Offshore Wind'!O474","v":107.83487117727395},{"$f":"'Offshore Wind'!P474","v":102.07297284665081},{"$f":"'Offshore Wind'!Q474","v":96.821801526339669},{"$f":"'Offshore Wind'!R474","v":92.05583150153943},{"$f":"'Offshore Wind'!S474","v":87.749537057448975},{"$f":"'Offshore Wind'!T474","v":83.877392479267215},{"$f":"'Offshore Wind'!U474","v":80.413872052193028},{"$f":"'Offshore Wind'!V474","v":77.333450061425381},{"$f":"'Offshore Wind'!W474","v":74.61060079216314},{"$f":"'Offshore Wind'!X474","v":72.219798529605171},{"$f":"'Offshore Wind'!Y474","v":70.135517558950411},{"$f":"'Offshore Wind'!Z474","v":68.332232165397741},{"$f":"'Offshore Wind'!AA474","v":66.784416634146083},{"$f":"'Offshore Wind'!AB474","v":65.466545250394319},{"$f":"'Offshore Wind'!AC474","v":64.353092299341384},{"$f":"'Offshore Wind'!AD474","v":63.41853206618611},{"$f":"'Offshore Wind'!AE474","v":62.637338836127469},{"$f":"'Offshore Wind'!AF474","v":61.983986894364349},{"$f":"'Offshore Wind'!AG474","v":61.432950526095603},{"$f":"'Offshore Wind'!AH474","v":60.958704016520173},{"$f":"'Offshore Wind'!AI474","v":60.535721650837004},{"$f":"'Offshore Wind'!AJ474","v":60.138477714244893},{"$f":"'Offshore Wind'!AK474","v":59.74144649194276},{"$f":"'Offshore Wind'!AL474","v":59.31910226912958},{"$f":"'Offshore Wind'!AM474","v":58.845919331004211},{"$f":"'Offshore Wind'!AN474","v":58.296371962765562},{"$f":"'Offshore Wind'!AO474","v":57.644934449612464},{"$f":"'Offshore Wind'!AP474","v":56.866081076743974},{"$f":"'Offshore Wind'!AQ474","v":55.93428612935881},{"$f":"'Offshore Wind'!AR474","v":54.824023892656051}]
["RC3OfOTRG33","RD","Conservative",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L475","v":128.44018537902633},{"$f":"'Offshore Wind'!M475","v":124.07362208731973},{"$f":"'Offshore Wind'!N475","v":120.25008611785974},{"$f":"'Offshore Wind'!O475","v":117.53724417463944},{"$f":"'Offshore Wind'!P475","v":115.43300048574645},{"$f":"'Offshore Wind'!Q475","v":113.71370820517946},{"$f":"'Offshore Wind'!R475","v":112.26006729440842},{"$f":"'Offshore Wind'!S475","v":111.00086626195916},{"$f":"'Offshore Wind'!T475","v":109.89017223571946},{"$f":"'Offshore Wind'!U475","v":108.89662257306617},{"$f":"'Offshore Wind'!V475","v":107.99784757751138},{"$f":"'Offshore Wind'!W475","v":107.17733029249916},{"$f":"'Offshore Wind'!X475","v":106.42252755913772},{"$f":"'Offshore Wind'!Y475","v":105.72368938172812},{"$f":"'Offshore Wind'!Z475","v":105.07308660360617},{"$f":"'Offshore Wind'!AA475","v":104.46448834927888},{"$f":"'Offshore Wind'!AB475","v":103.89279816554989},{"$f":"'Offshore Wind'!AC475","v":103.35379432303918},{"$f":"'Offshore Wind'!AD475","v":102.84394042646048},{"$f":"'Offshore Wind'!AE475","v":102.36024466038589},{"$f":"'Offshore Wind'!AF475","v":101.90015341226814},{"$f":"'Offshore Wind'!AG475","v":101.4614696648311},{"$f":"'Offshore Wind'!AH475","v":101.04228954378813},{"$f":"'Offshore Wind'!AI475","v":100.64095237981888},{"$f":"'Offshore Wind'!AJ475","v":100.25600097149288},{"$f":"'Offshore Wind'!AK475","v":99.88614964645744},{"$f":"'Offshore Wind'!AL475","v":99.5302583535792},{"$f":"'Offshore Wind'!AM475","v":99.187311469047842},{"$f":"'Offshore Wind'!AN475","v":98.856400323227561},{"$f":"'Offshore Wind'!AO475","v":98.536708690925892},{"$f":"'Offshore Wind'!AP475","v":98.227500661705079},{"$f":"'Offshore Wind'!AQ475","v":97.928110436598587},{"$f":"'Offshore Wind'!AR475","v":97.637933695371103}]
["RA3OfOTRG44","RD","Advanced",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L476","v":129.63653878822083},{"$f":"'Offshore Wind'!M476","v":120.42628517941488},{"$f":"'Offshore Wind'!N476","v":111.8787171739005},{"$f":"'Offshore Wind'!O476","v":103.97565269504386},{"$f":"'Offshore Wind'!P476","v":96.694612146490641},{"$f":"'Offshore Wind'!Q476","v":90.009415081234266},{"$f":"'Offshore Wind'!R476","v":83.890783004403133},{"$f":"'Offshore Wind'!S476","v":78.306936381509558},{"$f":"'Offshore Wind'!T476","v":73.224174931592927},{"$f":"'Offshore Wind'!U476","v":68.607431678419417},{"$f":"'Offshore Wind'!V476","v":64.420792958772623},{"$f":"'Offshore Wind'!W476","v":60.627978555826758},{"$f":"'Offshore Wind'!X476","v":57.192778215486086},{"$f":"'Offshore Wind'!Y476","v":54.079442868005245},{"$f":"'Offshore Wind'!Z476","v":51.253030761254884},{"$f":"'Offshore Wind'!AA476","v":49.85989195360164},{"$f":"'Offshore Wind'!AB476","v":48.679216674290863},{"$f":"'Offshore Wind'!AC476","v":47.685695163351966},{"$f":"'Offshore Wind'!AD476","v":46.854683266996105},{"$f":"'Offshore Wind'!AE476","v":46.162092754307743},{"$f":"'Offshore Wind'!AF476","v":45.584288649013011},{"$f":"'Offshore Wind'!AG476","v":45.097996583094606},{"$f":"'Offshore Wind'!AH476","v":44.680222721636483},{"$f":"'Offshore Wind'!AI476","v":44.308188310256732},{"$f":"'Offshore Wind'!AJ476","v":43.959280419160905},{"$f":"'Offshore Wind'!AK476","v":43.611020054089359},{"$f":"'Offshore Wind'!AL476","v":43.241048516021856},{"$f":"'Offshore Wind'!AM476","v":42.827132749901146},{"$f":"'Offshore Wind'!AN476","v":42.347190452603755},{"$f":"'Offshore Wind'!AO476","v":41.779335935926433},{"$f":"'Offshore Wind'!AP476","v":41.101948192758563},{"$f":"'Offshore Wind'!AQ476","v":40.293763343121825},{"$f":"'Offshore Wind'!AR476","v":39.333994723687709}]
["RM3OfOTRG44","RD","Moderate",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L477","v":129.63653878822083},{"$f":"'Offshore Wind'!M477","v":122.1199380364266},{"$f":"'Offshore Wind'!N477","v":115.19611187156212},{"$f":"'Offshore Wind'!O477","v":108.83929682009187},{"$f":"'Offshore Wind'!P477","v":103.02372940848032},{"$f":"'Offshore Wind'!Q477","v":97.723646163191958},{"$f":"'Offshore Wind'!R477","v":92.913283610691266},{"$f":"'Offshore Wind'!S477","v":88.566878277442726},{"$f":"'Offshore Wind'!T477","v":84.658666689910802},{"$f":"'Offshore Wind'!U477","v":81.162885374559963},{"$f":"'Offshore Wind'!V477","v":78.053770857854758},{"$f":"'Offshore Wind'!W477","v":75.305559666259626},{"$f":"'Offshore Wind'!X477","v":72.892488326239018},{"$f":"'Offshore Wind'!Y477","v":70.788793364257458},{"$f":"'Offshore Wind'!Z477","v":68.968711306779383},{"$f":"'Offshore Wind'!AA477","v":67.406478680269316},{"$f":"'Offshore Wind'!AB477","v":66.07633201119171},{"$f":"'Offshore Wind'!AC477","v":64.952507826011086},{"$f":"'Offshore Wind'!AD477","v":64.009242651191855},{"$f":"'Offshore Wind'!AE477","v":63.22077301319856},{"$f":"'Offshore Wind'!AF477","v":62.561335438495675},{"$f":"'Offshore Wind'!AG477","v":62.005166453547631},{"$f":"'Offshore Wind'!AH477","v":61.52650258481895},{"$f":"'Offshore Wind'!AI477","v":61.099580358774155},{"$f":"'Offshore Wind'!AJ477","v":60.698636301877627},{"$f":"'Offshore Wind'!AK477","v":60.297906940593862},{"$f":"'Offshore Wind'!AL477","v":59.871628801387416},{"$f":"'Offshore Wind'!AM477","v":59.394038410722729},{"$f":"'Offshore Wind'!AN477","v":58.839372295064287},{"$f":"'Offshore Wind'!AO477","v":58.181866980876507},{"$f":"'Offshore Wind'!AP477","v":57.395758994624018},{"$f":"'Offshore Wind'!AQ477","v":56.455284862771123},{"$f":"'Offshore Wind'!AR477","v":55.334681111782473}]
["RC3OfOTRG44","RD","Conservative",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L478","v":129.63653878822083},{"$f":"'Offshore Wind'!M478","v":125.22930323444079},{"$f":"'Offshore Wind'!N478","v":121.3701530194957},{"$f":"'Offshore Wind'!O478","v":118.63204236697074},{"$f":"'Offshore Wind'!P478","v":116.50819874443117},{"$f":"'Offshore Wind'!Q478","v":114.77289215202566},{"$f":"'Offshore Wind'!R478","v":113.30571133352079},{"$f":"'Offshore Wind'!S478","v":112.0347814995007},{"$f":"'Offshore Wind'!T478","v":110.91374193708054},{"$f":"'Offshore Wind'!U478","v":109.91093787696111},{"$f":"'Offshore Wind'!V478","v":109.00379126058644},{"$f":"'Offshore Wind'!W478","v":108.17563128455558},{"$f":"'Offshore Wind'!X478","v":107.41379795698673},{"$f":"'Offshore Wind'!Y478","v":106.70845046605075},{"$f":"'Offshore Wind'!Z478","v":106.05178766201601},{"$f":"'Offshore Wind'!AA478","v":105.43752063203067},{"$f":"'Offshore Wind'!AB478","v":104.86050545209203},{"$f":"'Offshore Wind'!AC478","v":104.31648106961049},{"$f":"'Offshore Wind'!AD478","v":103.80187814962014},{"$f":"'Offshore Wind'!AE478","v":103.3136770094911},{"$f":"'Offshore Wind'!AF478","v":102.84930025110566},{"$f":"'Offshore Wind'!AG478","v":102.4065303931164},{"$f":"'Offshore Wind'!AH478","v":101.98344582763966},{"$f":"'Offshore Wind'!AI478","v":101.57837041708555},{"$f":"'Offshore Wind'!AJ478","v":101.18983338695151},{"$f":"'Offshore Wind'!AK478","v":100.81653708951667},{"$f":"'Offshore Wind'!AL478","v":100.45733085466539},{"$f":"'Offshore Wind'!AM478","v":100.11118959858068},{"$f":"'Offshore Wind'!AN478","v":99.777196187842492},{"$f":"'Offshore Wind'!AO478","v":99.45452679454597},{"$f":"'Offshore Wind'!AP478","v":99.142438653631004},{"$f":"'Offshore Wind'!AQ478","v":98.840259764560585},{"$f":"'Offshore Wind'!AR478","v":98.547380178171267}]
["RA3OfOTRG55","RD","Advanced",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L479","v":133.21206594571589},{"$f":"'Offshore Wind'!M479","v":123.7477827846438},{"$f":"'Offshore Wind'!N479","v":114.9644628698303},{"$f":"'Offshore Wind'!O479","v":106.84342264173101},{"$f":"'Offshore Wind'!P479","v":99.361562490467591},{"$f":"'Offshore Wind'!Q479","v":92.49197988172584},{"$f":"'Offshore Wind'!R479","v":86.20458878554777},{"$f":"'Offshore Wind'!S479","v":80.466733150765506},{"$f":"'Offshore Wind'!T479","v":75.243783203307032},{"$f":"'Offshore Wind'!U479","v":70.499704778775154},{"$f":"'Offshore Wind'!V479","v":66.197593673174168},{"$f":"'Offshore Wind'!W479","v":62.300169018922347},{"$f":"'Offshore Wind'!X479","v":58.770221840821762},{"$f":"'Offshore Wind'!Y479","v":55.571017068027949},{"$f":"'Offshore Wind'!Z479","v":52.666649214075278},{"$f":"'Offshore Wind'!AA479","v":51.235086010896758},{"$f":"'Offshore Wind'!AB479","v":50.021846328333481},{"$f":"'Offshore Wind'!AC479","v":49.000922333672605},{"$f":"'Offshore Wind'!AD479","v":48.146990158579008},{"$f":"'Offshore Wind'!AE479","v":47.435297190593026},{"$f":"'Offshore Wind'!AF479","v":46.841556573189088},{"$f":"'Offshore Wind'!AG479","v":46.341852004095117},{"$f":"'Offshore Wind'!AH479","v":45.912555451570896},{"$f":"'Offshore Wind'!AI479","v":45.530259896582677},{"$f":"'Offshore Wind'!AJ479","v":45.17172871831999},{"$f":"'Offshore Wind'!AK479","v":44.813862925605648},{"$f":"'Offshore Wind'!AL479","v":44.433687140385103},{"$f":"'Offshore Wind'!AM479","v":44.008355093974025},{"$f":"'Offshore Wind'!AN479","v":43.515175427536285},{"$f":"'Offshore Wind'!AO479","v":42.931658820025113},{"$f":"'Offshore Wind'!AP479","v":42.235587931700096},{"$f":"'Offshore Wind'!AQ479","v":41.405112399936513},{"$f":"'Offshore Wind'!AR479","v":40.418872240952084}]
["RM3OfOTRG55","RD","Moderate",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L480","v":133.21206594571589},{"$f":"'Offshore Wind'!M480","v":125.4881485656677},{"$f":"'Offshore Wind'!N480","v":118.37335518802773},{"$f":"'Offshore Wind'!O480","v":111.84121175256817},{"$f":"'Offshore Wind'!P480","v":105.86524419906121},{"$f":"'Offshore Wind'!Q480","v":100.41897846727903},{"$f":"'Offshore Wind'!R480","v":95.475940496993843},{"$f":"'Offshore Wind'!S480","v":91.009656227977814},{"$f":"'Offshore Wind'!T480","v":86.993651600003133},{"$f":"'Offshore Wind'!U480","v":83.401452552841974},{"$f":"'Offshore Wind'!V480","v":80.206585026266595},{"$f":"'Offshore Wind'!W480","v":77.382574960049141},{"$f":"'Offshore Wind'!X480","v":74.902948293961771},{"$f":"'Offshore Wind'!Y480","v":72.741230967776715},{"$f":"'Offshore Wind'!Z480","v":70.870948921266134},{"$f":"'Offshore Wind'!AA480","v":69.265628094202228},{"$f":"'Offshore Wind'!AB480","v":67.898794426357185},{"$f":"'Offshore Wind'!AC480","v":66.743973857503221},{"$f":"'Offshore Wind'!AD480","v":65.774692327412467},{"$f":"'Offshore Wind'!AE480","v":64.964475775857167},{"$f":"'Offshore Wind'!AF480","v":64.286850142609495},{"$f":"'Offshore Wind'!AG480","v":63.715341367441603},{"$f":"'Offshore Wind'!AH480","v":63.223475390125721},{"$f":"'Offshore Wind'!AI480","v":62.784778150434079},{"$f":"'Offshore Wind'!AJ480","v":62.372775588138765},{"$f":"'Offshore Wind'!AK480","v":61.960993643011982},{"$f":"'Offshore Wind'!AL480","v":61.522958254826001},{"$f":"'Offshore Wind'!AM480","v":61.032195363352962},{"$f":"'Offshore Wind'!AN480","v":60.462230908365058},{"$f":"'Offshore Wind'!AO480","v":59.78659082963442},{"$f":"'Offshore Wind'!AP480","v":58.978801066933386},{"$f":"'Offshore Wind'!AQ480","v":58.012387560033957},{"$f":"'Offshore Wind'!AR480","v":56.860876248708507}]
["RC3OfOTRG55","RD","Conservative",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L481","v":133.21206594571589},{"$f":"'Offshore Wind'!M481","v":128.68327368763536},{"$f":"'Offshore Wind'!N481","v":124.717683602208},{"$f":"'Offshore Wind'!O481","v":121.90405265972586},{"$f":"'Offshore Wind'!P481","v":119.72163094939062},{"$f":"'Offshore Wind'!Q481","v":117.93846257429848},{"$f":"'Offshore Wind'!R481","v":116.43081519512673},{"$f":"'Offshore Wind'!S481","v":115.12483163181635},{"$f":"'Offshore Wind'!T481","v":113.97287248887109},{"$f":"'Offshore Wind'!U481","v":112.9424099214811},{"$f":"'Offshore Wind'!V481","v":112.0102431418639},{"$f":"'Offshore Wind'!W481","v":111.15924154638896},{"$f":"'Offshore Wind'!X481","v":110.37639596581127},{"$f":"'Offshore Wind'!Y481","v":109.65159416721723},{"$f":"'Offshore Wind'!Z481","v":108.97681983605374},{"$f":"'Offshore Wind'!AA481","v":108.34561060390688},{"$f":"'Offshore Wind'!AB481","v":107.75268067134185},{"$f":"'Offshore Wind'!AC481","v":107.19365146096159},{"$f":"'Offshore Wind'!AD481","v":106.66485519137281},{"$f":"'Offshore Wind'!AE481","v":106.16318889357166},{"$f":"'Offshore Wind'!AF481","v":105.68600408178986},{"$f":"'Offshore Wind'!AG481","v":105.23102211395442},{"$f":"'Offshore Wind'!AH481","v":104.79626838199175},{"$f":"'Offshore Wind'!AI481","v":104.38002051847948},{"$f":"'Offshore Wind'!AJ481","v":103.98076718323638},{"$f":"'Offshore Wind'!AK481","v":103.59717493790178},{"$f":"'Offshore Wind'!AL481","v":103.22806137553422},{"$f":"'Offshore Wind'!AM481","v":102.87237313930774},{"$f":"'Offshore Wind'!AN481","v":102.52916780019132},{"$f":"'Offshore Wind'!AO481","v":102.19759880814426},{"$f":"'Offshore Wind'!AP481","v":101.87690291177853},{"$f":"'Offshore Wind'!AQ481","v":101.56638957599738},{"$f":"'Offshore Wind'!AR481","v":101.26543202852703}]
["RA3OfOTRG66","RD","Advanced",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L482","v":131.33122003306599},{"$f":"'Offshore Wind'!M482","v":122.00056484460501},{"$f":"'Offshore Wind'!N482","v":113.3412582557916},{"$f":"'Offshore Wind'!O482","v":105.33488050373042},{"$f":"'Offshore Wind'!P482","v":97.958658126227363},{"$f":"'Offshore Wind'!Q482","v":91.186068430849232},{"$f":"'Offshore Wind'!R482","v":84.987450177885663},{"$f":"'Offshore Wind'!S482","v":79.330608393023368},{"$f":"'Offshore Wind'!T482","v":74.181402246405398},{"$f":"'Offshore Wind'!U482","v":69.504306346697575},{"$f":"'Offshore Wind'!V482","v":65.262937547217973},{"$f":"'Offshore Wind'!W482","v":61.420541355881788},{"$f":"'Offshore Wind'!X482","v":57.940434157926148},{"$f":"'Offshore Wind'!Y482","v":54.786399551797935},{"$f":"'Offshore Wind'!Z482","v":51.923039007266958},{"$f":"'Offshore Wind'!AA482","v":50.511688310968232},{"$f":"'Offshore Wind'!AB482","v":49.315578584928133},{"$f":"'Offshore Wind'!AC482","v":48.309069205856716},{"$f":"'Offshore Wind'!AD482","v":47.467193857821556},{"$f":"'Offshore Wind'!AE482","v":46.765549415097865},{"$f":"'Offshore Wind'!AF482","v":46.180191931800366},{"$f":"'Offshore Wind'!AG482","v":45.687542784372901},{"$f":"'Offshore Wind'!AH482","v":45.26430754964597},{"$f":"'Offshore Wind'!AI482","v":44.887409696637064},{"$f":"'Offshore Wind'!AJ482","v":44.533940686702785},{"$f":"'Offshore Wind'!AK482","v":44.18112766761466},{"$f":"'Offshore Wind'!AL482","v":43.806319654950173},{"$f":"'Offshore Wind'!AM482","v":43.386992950737877},{"$f":"'Offshore Wind'!AN482","v":42.900776579653574},{"$f":"'Offshore Wind'!AO482","v":42.32549875155334},{"$f":"'Offshore Wind'!AP482","v":41.639255817444976},{"$f":"'Offshore Wind'!AQ482","v":40.820505924033924},{"$f":"'Offshore Wind'!AR482","v":39.848190673118054}]
["RM3OfOTRG66","RD","Moderate",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L483","v":131.33122003306599},{"$f":"'Offshore Wind'!M483","v":123.71635807777061},{"$f":"'Offshore Wind'!N483","v":116.70201978990558},{"$f":"'Offshore Wind'!O483","v":110.26210490141889},{"$f":"'Offshore Wind'!P483","v":104.37051314425851},{"$f":"'Offshore Wind'!Q483","v":99.001144250372406},{"$f":"'Offshore Wind'!R483","v":94.127897951708562},{"$f":"'Offshore Wind'!S483","v":89.724673980214945},{"$f":"'Offshore Wind'!T483","v":85.765372067839522},{"$f":"'Offshore Wind'!U483","v":82.223891946530259},{"$f":"'Offshore Wind'!V483","v":79.074133348235193},{"$f":"'Offshore Wind'!W483","v":76.28999600490225},{"$f":"'Offshore Wind'!X483","v":73.845379648479394},{"$f":"'Offshore Wind'!Y483","v":71.714184010914607},{"$f":"'Offshore Wind'!Z483","v":69.87030882415587},{"$f":"'Offshore Wind'!AA483","v":68.287653820151164},{"$f":"'Offshore Wind'!AB483","v":66.94011873084844},{"$f":"'Offshore Wind'!AC483","v":65.801603288195722},{"$f":"'Offshore Wind'!AD483","v":64.846007224140905},{"$f":"'Offshore Wind'!AE483","v":64.047230270632042},{"$f":"'Offshore Wind'!AF483","v":63.379172159617085},{"$f":"'Offshore Wind'!AG483","v":62.815732623043964},{"$f":"'Offshore Wind'!AH483","v":62.330811392860696},{"$f":"'Offshore Wind'!AI483","v":61.898308201015297},{"$f":"'Offshore Wind'!AJ483","v":61.492122779455642},{"$f":"'Offshore Wind'!AK483","v":61.086154860129717},{"$f":"'Offshore Wind'!AL483","v":60.654304174985583},{"$f":"'Offshore Wind'!AM483","v":60.170470455971163},{"$f":"'Offshore Wind'!AN483","v":59.608553435034445},{"$f":"'Offshore Wind'!AO483","v":58.942452844123331},{"$f":"'Offshore Wind'!AP483","v":58.146068415185951},{"$f":"'Offshore Wind'!AQ483","v":57.193299880170095},{"$f":"'Offshore Wind'!AR483","v":56.058046971023913}]
["RC3OfOTRG66","RD","Conservative",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L484","v":131.33122003306599},{"$f":"'Offshore Wind'!M484","v":126.86637063442076},{"$f":"'Offshore Wind'!N484","v":122.95677145229834},{"$f":"'Offshore Wind'!O484","v":120.18286668792405},{"$f":"'Offshore Wind'!P484","v":118.03125899525622},{"$f":"'Offshore Wind'!Q484","v":116.27326750580167},{"$f":"'Offshore Wind'!R484","v":114.78690688012856},{"$f":"'Offshore Wind'!S484","v":113.49936274142738},{"$f":"'Offshore Wind'!T484","v":112.36366832367924},{"$f":"'Offshore Wind'!U484","v":111.34775504875954},{"$f":"'Offshore Wind'!V484","v":110.42874970511966},{"$f":"'Offshore Wind'!W484","v":109.58976355930496},{"$f":"'Offshore Wind'!X484","v":108.81797112094839},{"$f":"'Offshore Wind'!Y484","v":108.10340293363187},{"$f":"'Offshore Wind'!Z484","v":107.43815586663713},{"$f":"'Offshore Wind'!AA484","v":106.81585879493073},{"$f":"'Offshore Wind'!AB484","v":106.23130055026225},{"$f":"'Offshore Wind'!AC484","v":105.68016437718256},{"$f":"'Offshore Wind'!AD484","v":105.15883428038541},{"$f":"'Offshore Wind'!AE484","v":104.6642511022629},{"$f":"'Offshore Wind'!AF484","v":104.19380375150949},{"$f":"'Offshore Wind'!AG484","v":103.745245758623},{"$f":"'Offshore Wind'!AH484","v":103.31663039538816},{"$f":"'Offshore Wind'!AI484","v":102.9062596128083},{"$f":"'Offshore Wind'!AJ484","v":102.51264340959503},{"$f":"'Offshore Wind'!AK484","v":102.13446717445169},{"$f":"'Offshore Wind'!AL484","v":101.77056519506014},{"$f":"'Offshore Wind'!AM484","v":101.41989898713518},{"$f":"'Offshore Wind'!AN484","v":101.08153942797642},{"$f":"'Offshore Wind'!AO484","v":100.75465192014046},{"$f":"'Offshore Wind'!AP484","v":100.43848398872746},{"$f":"'Offshore Wind'!AQ484","v":100.13235484843402},{"$f":"'Offshore Wind'!AR484","v":99.835646576500551}]
["RA3OfOTRG77","RD","Advanced",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L485","v":125.50522249744894},{"$f":"'Offshore Wind'!M485","v":116.58848544756903},{"$f":"'Offshore Wind'!N485","v":108.31331523420296},{"$f":"'Offshore Wind'!O485","v":100.6621092154203},{"$f":"'Offshore Wind'!P485","v":93.613104184886794},{"$f":"'Offshore Wind'!Q485","v":87.140954026010988},{"$f":"'Offshore Wind'!R485","v":81.217313304337424},{"$f":"'Offshore Wind'!S485","v":75.811415250064741},{"$f":"'Offshore Wind'!T485","v":70.890633558142511},{"$f":"'Offshore Wind'!U485","v":66.421018782714825},{"$f":"'Offshore Wind'!V485","v":62.367801773549736},{"$f":"'Offshore Wind'!W485","v":58.695858508303431},{"$f":"'Offshore Wind'!X485","v":55.370132697757931},{"$f":"'Offshore Wind'!Y485","v":52.356014539812627},{"$f":"'Offshore Wind'!Z485","v":49.619675822017292},{"$f":"'Offshore Wind'!AA485","v":48.270934196710655},{"$f":"'Offshore Wind'!AB485","v":47.127885215210071},{"$f":"'Offshore Wind'!AC485","v":46.166025700508818},{"$f":"'Offshore Wind'!AD485","v":45.361496869940829},{"$f":"'Offshore Wind'!AE485","v":44.690978147309885},{"$f":"'Offshore Wind'!AF485","v":44.131587766535972},{"$f":"'Offshore Wind'!AG485","v":43.660793077767408},{"$f":"'Offshore Wind'!AH485","v":43.256333024097081},{"$f":"'Offshore Wind'!AI485","v":42.896154774867504},{"$f":"'Offshore Wind'!AJ485","v":42.558366039435178},{"$f":"'Offshore Wind'!AK485","v":42.221204194372717},{"$f":"'Offshore Wind'!AL485","v":41.863023077868675},{"$f":"'Offshore Wind'!AM485","v":41.462298167995485},{"$f":"'Offshore Wind'!AN485","v":40.997650890528078},{"$f":"'Offshore Wind'!AO485","v":40.447893020347692},{"$f":"'Offshore Wind'!AP485","v":39.792092578450571},{"$f":"'Offshore Wind'!AQ485","v":39.009663331875046},{"$f":"'Offshore Wind'!AR485","v":38.080481056151612}]
["RM3OfOTRG77","RD","Moderate",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L486","v":125.50522249744894},{"$f":"'Offshore Wind'!M486","v":118.2281642035712},{"$f":"'Offshore Wind'!N486","v":111.52498968597189},{"$f":"'Offshore Wind'!O486","v":105.37075651323002},{"$f":"'Offshore Wind'!P486","v":99.740522253924567},{"$f":"'Offshore Wind'!Q486","v":94.609344476634519},{"$f":"'Offshore Wind'!R486","v":89.952280749938879},{"$f":"'Offshore Wind'!S486","v":85.744388642416624},{"$f":"'Offshore Wind'!T486","v":81.960725722646728},{"$f":"'Offshore Wind'!U486","v":78.576349559208182},{"$f":"'Offshore Wind'!V486","v":75.566317720680033},{"$f":"'Offshore Wind'!W486","v":72.905687775641212},{"$f":"'Offshore Wind'!X486","v":70.569517292670696},{"$f":"'Offshore Wind'!Y486","v":68.532863840347503},{"$f":"'Offshore Wind'!Z486","v":66.770784987250607},{"$f":"'Offshore Wind'!AA486","v":65.258338301959014},{"$f":"'Offshore Wind'!AB486","v":63.970581353051692},{"$f":"'Offshore Wind'!AC486","v":62.882571709107658},{"$f":"'Offshore Wind'!AD486","v":61.969366938705846},{"$f":"'Offshore Wind'!AE486","v":61.206024610425303},{"$f":"'Offshore Wind'!AF486","v":60.56760229284501},{"$f":"'Offshore Wind'!AG486","v":60.0291575545439},{"$f":"'Offshore Wind'!AH486","v":59.565747964101014},{"$f":"'Offshore Wind'!AI486","v":59.152431090095376},{"$f":"'Offshore Wind'!AJ486","v":58.764264501105878},{"$f":"'Offshore Wind'!AK486","v":58.376305765711521},{"$f":"'Offshore Wind'!AL486","v":57.963612452491375},{"$f":"'Offshore Wind'!AM486","v":57.50124213002438},{"$f":"'Offshore Wind'!AN486","v":56.964252366889532},{"$f":"'Offshore Wind'!AO486","v":56.327700731665757},{"$f":"'Offshore Wind'!AP486","v":55.566644792932188},{"$f":"'Offshore Wind'!AQ486","v":54.656142119267635},{"$f":"'Offshore Wind'!AR486","v":53.571250279251267}]
["RC3OfOTRG77","RD","Conservative",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L487","v":125.50522249744894},{"$f":"'Offshore Wind'!M487","v":121.23843873458216},{"$f":"'Offshore Wind'!N487","v":117.50227367722125},{"$f":"'Offshore Wind'!O487","v":114.8514223826709},{"$f":"'Offshore Wind'!P487","v":112.7952623764857},{"$f":"'Offshore Wind'!Q487","v":111.11525732531},{"$f":"'Offshore Wind'!R487","v":109.69483329369297},{"$f":"'Offshore Wind'!S487","v":108.46440603075966},{"$f":"'Offshore Wind'!T487","v":107.37909226794908},{"$f":"'Offshore Wind'!U487","v":106.40824602457445},{"$f":"'Offshore Wind'!V487","v":105.53000876993822},{"$f":"'Offshore Wind'!W487","v":104.72824097339874},{"$f":"'Offshore Wind'!X487","v":103.99068609746442},{"$f":"'Offshore Wind'!Y487","v":103.30781694178172},{"$f":"'Offshore Wind'!Z487","v":102.67208096721353},{"$f":"'Offshore Wind'!AA487","v":102.07738967884843},{"$f":"'Offshore Wind'!AB487","v":101.5187630815979},{"$f":"'Offshore Wind'!AC487","v":100.99207591603783},{"$f":"'Offshore Wind'!AD487","v":100.49387259639556},{"$f":"'Offshore Wind'!AE487","v":100.02122967266324},{"$f":"'Offshore Wind'!AF487","v":99.571651884420831},{"$f":"'Offshore Wind'!AG487","v":99.142992418026964},{"$f":"'Offshore Wind'!AH487","v":98.733390904273662},{"$f":"'Offshore Wind'!AI487","v":98.341224621487513},{"$f":"'Offshore Wind'!AJ487","v":97.965069666478001},{"$f":"'Offshore Wind'!AK487","v":97.603669745553162},{"$f":"'Offshore Wind'!AL487","v":97.255910858676927},{"$f":"'Offshore Wind'!AM487","v":96.920800589870495},{"$f":"'Offshore Wind'!AN487","v":96.597451033339539},{"$f":"'Offshore Wind'!AO487","v":96.285064615302318},{"$f":"'Offshore Wind'!AP487","v":95.982922241474085},{"$f":"'Offshore Wind'!AQ487","v":95.690373326937177},{"$f":"'Offshore Wind'!AR487","v":95.406827360666043}]
["RA3OfOTRG88","RD","Advanced",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L488","v":89.243424892781135},{"$f":"'Offshore Wind'!M488","v":84.03951999678911},{"$f":"'Offshore Wind'!N488","v":79.097705665891624},{"$f":"'Offshore Wind'!O488","v":74.418322949206598},{"$f":"'Offshore Wind'!P488","v":69.999538799627501},{"$f":"'Offshore Wind'!Q488","v":65.83752729113769},{"$f":"'Offshore Wind'!R488","v":61.926664007528338},{"$f":"'Offshore Wind'!S488","v":58.259729689936194},{"$f":"'Offshore Wind'!T488","v":54.828119317500303},{"$f":"'Offshore Wind'!U488","v":51.622052973209158},{"$f":"'Offshore Wind'!V488","v":48.63078510691652},{"$f":"'Offshore Wind'!W488","v":45.842809137160891},{"$f":"'Offshore Wind'!X488","v":43.246054717144787},{"$f":"'Offshore Wind'!Y488","v":40.828075409713705},{"$f":"'Offshore Wind'!Z488","v":38.576224951526619},{"$f":"'Offshore Wind'!AA488","v":37.362182097941847},{"$f":"'Offshore Wind'!AB488","v":36.273016461853459},{"$f":"'Offshore Wind'!AC488","v":35.298086651465212},{"$f":"'Offshore Wind'!AD488","v":34.427042520854933},{"$f":"'Offshore Wind'!AE488","v":33.649798926110222},{"$f":"'Offshore Wind'!AF488","v":32.956509184350182},{"$f":"'Offshore Wind'!AG488","v":32.337538799255967},{"$f":"'Offshore Wind'!AH488","v":31.783440019190103},{"$f":"'Offshore Wind'!AI488","v":31.284927776870617},{"$f":"'Offshore Wind'!AJ488","v":30.832857526070875},{"$f":"'Offshore Wind'!AK488","v":30.418205445363608},{"$f":"'Offshore Wind'!AL488","v":30.032051426693368},{"$f":"'Offshore Wind'!AM488","v":29.665565213023559},{"$f":"'Offshore Wind'!AN488","v":29.309995999838645},{"$f":"'Offshore Wind'!AO488","v":28.956665774925597},{"$f":"'Offshore Wind'!AP488","v":28.59696664418955},{"$f":"'Offshore Wind'!AQ488","v":28.222362382504997},{"$f":"'Offshore Wind'!AR488","v":27.82439446188485}]
["RM3OfOTRG88","RD","Moderate",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L489","v":89.243424892781135},{"$f":"'Offshore Wind'!M489","v":85.017523927482017},{"$f":"'Offshore Wind'!N489","v":81.062534097146113},{"$f":"'Offshore Wind'!O489","v":77.368486810227139},{"$f":"'Offshore Wind'!P489","v":73.925413475178843},{"$f":"'Offshore Wind'!Q489","v":70.723345500454982},{"$f":"'Offshore Wind'!R489","v":67.752314294509262},{"$f":"'Offshore Wind'!S489","v":65.002351265795426},{"$f":"'Offshore Wind'!T489","v":62.463487822767199},{"$f":"'Offshore Wind'!U489","v":60.125755373878327},{"$f":"'Offshore Wind'!V489","v":57.979185327582535},{"$f":"'Offshore Wind'!W489","v":56.013809092333574},{"$f":"'Offshore Wind'!X489","v":54.219658076585155},{"$f":"'Offshore Wind'!Y489","v":52.586763688791031},{"$f":"'Offshore Wind'!Z489","v":51.105157337404933},{"$f":"'Offshore Wind'!AA489","v":49.764870430880606},{"$f":"'Offshore Wind'!AB489","v":48.555934377671775},{"$f":"'Offshore Wind'!AC489","v":47.468380586232172},{"$f":"'Offshore Wind'!AD489","v":46.492240465015527},{"$f":"'Offshore Wind'!AE489","v":45.617545422475587},{"$f":"'Offshore Wind'!AF489","v":44.834326867066061},{"$f":"'Offshore Wind'!AG489","v":44.132616207240723},{"$f":"'Offshore Wind'!AH489","v":43.502444851453291},{"$f":"'Offshore Wind'!AI489","v":42.933844208157495},{"$f":"'Offshore Wind'!AJ489","v":42.416845685807054},{"$f":"'Offshore Wind'!AK489","v":41.941480692855748},{"$f":"'Offshore Wind'!AL489","v":41.497780637757252},{"$f":"'Offshore Wind'!AM489","v":41.075776928965361},{"$f":"'Offshore Wind'!AN489","v":40.665500974933778},{"$f":"'Offshore Wind'!AO489","v":40.256984184116227},{"$f":"'Offshore Wind'!AP489","v":39.840257964966469},{"$f":"'Offshore Wind'!AQ489","v":39.405353725938241},{"$f":"'Offshore Wind'!AR489","v":38.942302875485275}]
["RC3OfOTRG88","RD","Conservative",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L490","v":89.243424892781135},{"$f":"'Offshore Wind'!M490","v":87.985474500636784},{"$f":"'Offshore Wind'!N490","v":85.257941942086589},{"$f":"'Offshore Wind'!O490","v":83.322726794266487},{"$f":"'Offshore Wind'!P490","v":81.82165730821427},{"$f":"'Offshore Wind'!Q490","v":80.595194235716264},{"$f":"'Offshore Wind'!R490","v":79.558234483215614},{"$f":"'Offshore Wind'!S490","v":78.659979087896176},{"$f":"'Offshore Wind'!T490","v":77.867661677166069},{"$f":"'Offshore Wind'!U490","v":77.158909601843973},{"$f":"'Offshore Wind'!V490","v":76.517765361861123},{"$f":"'Offshore Wind'!W490","v":75.932446529345953},{"$f":"'Offshore Wind'!X490","v":75.394005398683134},{"$f":"'Offshore Wind'!Y490","v":74.895486776845289},{"$f":"'Offshore Wind'!Z490","v":74.43137704329375},{"$f":"'Offshore Wind'!AA490","v":73.997231381525864},{"$f":"'Offshore Wind'!AB490","v":73.589414219093214},{"$f":"'Offshore Wind'!AC490","v":73.204913970795758},{"$f":"'Offshore Wind'!AD490","v":72.841207936870688},{"$f":"'Offshore Wind'!AE490","v":72.496161895473634},{"$f":"'Offshore Wind'!AF490","v":72.16795421829508},{"$f":"'Offshore Wind'!AG490","v":71.855017655490784},{"$f":"'Offshore Wind'!AH490","v":71.555994071778258},{"$f":"'Offshore Wind'!AI490","v":71.269698822975627},{"$f":"'Offshore Wind'!AJ490","v":70.995092409421432},{"$f":"'Offshore Wind'!AK490","v":70.731257692312795},{"$f":"'Offshore Wind'!AL490","v":70.477381412245506},{"$f":"'Offshore Wind'!AM490","v":70.232739070474977},{"$f":"'Offshore Wind'!AN490","v":69.99668246438543},{"$f":"'Offshore Wind'!AO490","v":69.768629336923411},{"$f":"'Offshore Wind'!AP490","v":69.548054723842412},{"$f":"'Offshore Wind'!AQ490","v":69.334483675155525},{"$f":"'Offshore Wind'!AR490","v":69.127485096940589}]
["RA3OfOTRG99","RD","Advanced",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L491","v":90.252206749784378},{"$f":"'Offshore Wind'!M491","v":84.989478418329696},{"$f":"'Offshore Wind'!N491","v":79.991803247894978},{"$f":"'Offshore Wind'!O491","v":75.259526142718727},{"$f":"'Offshore Wind'!P491","v":70.790793335460222},{"$f":"'Offshore Wind'!Q491","v":66.581735652941916},{"$f":"'Offshore Wind'!R491","v":62.626665102181349},{"$f":"'Offshore Wind'!S491","v":58.918280819901561},{"$f":"'Offshore Wind'!T491","v":55.447880516575232},{"$f":"'Offshore Wind'!U491","v":52.205573725838256},{"$f":"'Offshore Wind'!V491","v":49.180493432954208},{"$f":"'Offshore Wind'!W491","v":46.361002989393597},{"$f":"'Offshore Wind'!X491","v":43.734895608650675},{"$f":"'Offshore Wind'!Y491","v":41.289584162646065},{"$f":"'Offshore Wind'!Z491","v":39.012279438336485},{"$f":"'Offshore Wind'!AA491","v":37.784513395555514},{"$f":"'Offshore Wind'!AB491","v":36.683036146210711},{"$f":"'Offshore Wind'!AC491","v":35.697086011291518},{"$f":"'Offshore Wind'!AD491","v":34.816195849820538},{"$f":"'Offshore Wind'!AE491","v":34.030166518336202},{"$f":"'Offshore Wind'!AF491","v":33.329040029902963},{"$f":"'Offshore Wind'!AG491","v":32.703072982642823},{"$f":"'Offshore Wind'!AH491","v":32.142710830267013},{"$f":"'Offshore Wind'!AI491","v":31.638563549779164},{"$f":"'Offshore Wind'!AJ491","v":31.181383227647608},{"$f":"'Offshore Wind'!AK491","v":30.762044039778228},{"$f":"'Offshore Wind'!AL491","v":30.371525047794702},{"$f":"'Offshore Wind'!AM491","v":30.000896179989464},{"$f":"'Offshore Wind'!AN491","v":29.641307715284331},{"$f":"'Offshore Wind'!AO491","v":29.283983547726756},{"$f":"'Offshore Wind'!AP491","v":28.920218482077271},{"$f":"'Offshore Wind'!AQ491","v":28.54137980219107},{"$f":"'Offshore Wind'!AR491","v":28.138913367327735}]
["RM3OfOTRG99","RD","Moderate",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L492","v":90.252206749784378},{"$f":"'Offshore Wind'!M492","v":85.978537422520134},{"$f":"'Offshore Wind'!N492","v":81.978841531314544},{"$f":"'Offshore Wind'!O492","v":78.243037802546411},{"$f":"'Offshore Wind'!P492","v":74.761044962594525},{"$f":"'Offshore Wind'!Q492","v":71.52278173783769},{"$f":"'Offshore Wind'!R492","v":68.518166854654694},{"$f":"'Offshore Wind'!S492","v":65.737119039424314},{"$f":"'Offshore Wind'!T492","v":63.169557018525367},{"$f":"'Offshore Wind'!U492","v":60.805399518336635},{"$f":"'Offshore Wind'!V492","v":58.634565265236915},{"$f":"'Offshore Wind'!W492","v":56.646972985605004},{"$f":"'Offshore Wind'!X492","v":54.832541405819683},{"$f":"'Offshore Wind'!Y492","v":53.181189252259756},{"$f":"'Offshore Wind'!Z492","v":51.682835251304013},{"$f":"'Offshore Wind'!AA492","v":50.327398129331264},{"$f":"'Offshore Wind'!AB492","v":49.104796612720293},{"$f":"'Offshore Wind'!AC492","v":48.00494942784988},{"$f":"'Offshore Wind'!AD492","v":47.01777530109883},{"$f":"'Offshore Wind'!AE492","v":46.133192958845939},{"$f":"'Offshore Wind'!AF492","v":45.341121127469982},{"$f":"'Offshore Wind'!AG492","v":44.631478533349792},{"$f":"'Offshore Wind'!AH492","v":43.994183902864137},{"$f":"'Offshore Wind'!AI492","v":43.419155962391812},{"$f":"'Offshore Wind'!AJ492","v":42.896313438311594},{"$f":"'Offshore Wind'!AK492","v":42.415575057002322},{"$f":"'Offshore Wind'!AL492","v":41.966859544842734},{"$f":"'Offshore Wind'!AM492","v":41.540085628211678},{"$f":"'Offshore Wind'!AN492","v":41.125172033487921},{"$f":"'Offshore Wind'!AO492","v":40.712037487050246},{"$f":"'Offshore Wind'!AP492","v":40.290600715277471},{"$f":"'Offshore Wind'!AQ492","v":39.850780444548391},{"$f":"'Offshore Wind'!AR492","v":39.382495401241798}]
["RC3OfOTRG99","RD","Conservative",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L493","v":90.252206749784378},{"$f":"'Offshore Wind'!M493","v":88.980036850330336},{"$f":"'Offshore Wind'!N493","v":86.221673052809237},{"$f":"'Offshore Wind'!O493","v":84.264582792812931},{"$f":"'Offshore Wind'!P493","v":82.746545651547464},{"$f":"'Offshore Wind'!Q493","v":81.506218995291803},{"$f":"'Offshore Wind'!R493","v":80.457537749739743},{"$f":"'Offshore Wind'!S493","v":79.549128735295497},{"$f":"'Offshore Wind'!T493","v":78.747855197770704},{"$f":"'Offshore Wind'!U493","v":78.03109159403003},{"$f":"'Offshore Wind'!V493","v":77.382700045040465},{"$f":"'Offshore Wind'!W493","v":76.790764937774384},{"$f":"'Offshore Wind'!X493","v":76.246237424340734},{"$f":"'Offshore Wind'!Y493","v":75.742083692222309},{"$f":"'Offshore Wind'!Z493","v":75.272727796508931},{"$f":"'Offshore Wind'!AA493","v":74.833674677778077},{"$f":"'Offshore Wind'!AB493","v":74.421247668122177},{"$f":"'Offshore Wind'!AC493","v":74.032401140253285},{"$f":"'Offshore Wind'!AD493","v":73.664583878540327},{"$f":"'Offshore Wind'!AE493","v":73.315637536512597},{"$f":"'Offshore Wind'!AF493","v":72.983719894701196},{"$f":"'Offshore Wind'!AG493","v":72.667245987523032},{"$f":"'Offshore Wind'!AH493","v":72.364842327727274},{"$f":"'Offshore Wind'!AI493","v":72.075310880256964},{"$f":"'Offshore Wind'!AJ493","v":71.797600395247144},{"$f":"'Offshore Wind'!AK493","v":71.530783366823286},{"$f":"'Offshore Wind'!AL493","v":71.274037342732143},{"$f":"'Offshore Wind'!AM493","v":71.026629634704875},{"$f":"'Offshore Wind'!AN493","v":70.787904713030912},{"$f":"'Offshore Wind'!AO493","v":70.557273738991483},{"$f":"'Offshore Wind'!AP493","v":70.334205814296112},{"$f":"'Offshore Wind'!AQ493","v":70.118220620260658},{"$f":"'Offshore Wind'!AR493","v":69.908882190001933}]
["RA3OfOTRG100","RD","Advanced",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L494","v":93.90867852100223},{"$f":"'Offshore Wind'!M494","v":88.43273637155302},{"$f":"'Offshore Wind'!N494","v":83.232585728877808},{"$f":"'Offshore Wind'!O494","v":78.30858547064193},{"$f":"'Offshore Wind'!P494","v":73.658806726100622},{"$f":"'Offshore Wind'!Q494","v":69.279223566657166},{"$f":"'Offshore Wind'!R494","v":65.163917556367892},{"$f":"'Offshore Wind'!S494","v":61.305292045277199},{"$f":"'Offshore Wind'!T494","v":57.694292179891193},{"$f":"'Offshore Wind'!U494","v":54.320626792163615},{"$f":"'Offshore Wind'!V494","v":51.172988601861462},{"$f":"'Offshore Wind'!W494","v":48.239269514067473},{"$f":"'Offshore Wind'!X494","v":45.506768197356919},{"$f":"'Offshore Wind'!Y494","v":42.962387569598768},{"$f":"'Offshore Wind'!Z494","v":40.592820276441607},{"$f":"'Offshore Wind'!AA494","v":39.315312603635618},{"$f":"'Offshore Wind'!AB494","v":38.169210179861189},{"$f":"'Offshore Wind'!AC494","v":37.143315328175625},{"$f":"'Offshore Wind'!AD494","v":36.226736842563248},{"$f":"'Offshore Wind'!AE494","v":35.408862372157387},{"$f":"'Offshore Wind'!AF494","v":34.679330492816455},{"$f":"'Offshore Wind'!AG494","v":34.028003059140886},{"$f":"'Offshore Wind'!AH494","v":33.444938432602846},{"$f":"'Offshore Wind'!AI494","v":32.920366163452385},{"$f":"'Offshore Wind'!AJ494","v":32.444663668817448},{"$f":"'Offshore Wind'!AK494","v":32.008335401586713},{"$f":"'Offshore Wind'!AL494","v":31.601994949699481},{"$f":"'Offshore Wind'!AM494","v":31.216350449129884},{"$f":"'Offshore Wind'!AN494","v":30.842193641801341},{"$f":"'Offshore Wind'!AO494","v":30.47039286720112},{"$f":"'Offshore Wind'!AP494","v":30.091890248401384},{"$f":"'Offshore Wind'!AQ494","v":29.697703323982061},{"$f":"'Offshore Wind'!AR494","v":29.278931391326076}]
["RM3OfOTRG100","RD","Moderate",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L495","v":93.90867852100223},{"$f":"'Offshore Wind'!M495","v":89.461866045028231},{"$f":"'Offshore Wind'!N495","v":85.300126746283652},{"$f":"'Offshore Wind'!O495","v":81.412970919112851},{"$f":"'Offshore Wind'!P495","v":77.789908857860212},{"$f":"'Offshore Wind'!Q495","v":74.420450856870119},{"$f":"'Offshore Wind'!R495","v":71.294107210486928},{"$f":"'Offshore Wind'!S495","v":68.40038821305501},{"$f":"'Offshore Wind'!T495","v":65.728804158918734},{"$f":"'Offshore Wind'!U495","v":63.26886534242248},{"$f":"'Offshore Wind'!V495","v":61.010082057910616},{"$f":"'Offshore Wind'!W495","v":58.94196459972752},{"$f":"'Offshore Wind'!X495","v":57.054023262217548},{"$f":"'Offshore Wind'!Y495","v":55.335768339725085},{"$f":"'Offshore Wind'!Z495","v":53.776710126594509},{"$f":"'Offshore Wind'!AA495","v":52.366358917170196},{"$f":"'Offshore Wind'!AB495","v":51.09422500579651},{"$f":"'Offshore Wind'!AC495","v":49.949818686817821},{"$f":"'Offshore Wind'!AD495","v":48.922650254578492},{"$f":"'Offshore Wind'!AE495","v":48.002230003422916},{"$f":"'Offshore Wind'!AF495","v":47.178068227695434},{"$f":"'Offshore Wind'!AG495","v":46.439675221740458},{"$f":"'Offshore Wind'!AH495","v":45.776561279902339},{"$f":"'Offshore Wind'!AI495","v":45.178236696525445},{"$f":"'Offshore Wind'!AJ495","v":44.634211765954142},{"$f":"'Offshore Wind'!AK495","v":44.13399678253284},{"$f":"'Offshore Wind'!AL495","v":43.667102040605847},{"$f":"'Offshore Wind'!AM495","v":43.223037834517612},{"$f":"'Offshore Wind'!AN495","v":42.791314458612462},{"$f":"'Offshore Wind'!AO495","v":42.361442207234759},{"$f":"'Offshore Wind'!AP495","v":41.922931374728904},{"$f":"'Offshore Wind'!AQ495","v":41.465292255439266},{"$f":"'Offshore Wind'!AR495","v":40.978035143710223}]
["RC3OfOTRG100","RD","Conservative",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L496","v":93.90867852100223},{"$f":"'Offshore Wind'!M496","v":92.584968016691363},{"$f":"'Offshore Wind'!N496","v":89.714852055720712},{"$f":"'Offshore Wind'!O496","v":87.678472373923995},{"$f":"'Offshore Wind'!P496","v":86.098933579074739},{"$f":"'Offshore Wind'!Q496","v":84.808356412953316},{"$f":"'Offshore Wind'!R496","v":83.717188966681562},{"$f":"'Offshore Wind'!S496","v":82.771976731156613},{"$f":"'Offshore Wind'!T496","v":81.938240451982679},{"$f":"'Offshore Wind'!U496","v":81.192437936307357},{"$f":"'Offshore Wind'!V496","v":80.517777496163148},{"$f":"'Offshore Wind'!W496","v":79.901860770185934},{"$f":"'Offshore Wind'!X496","v":79.335272306076121},{"$f":"'Offshore Wind'!Y496","v":78.810693323914151},{"$f":"'Offshore Wind'!Z496","v":78.322321975336678},{"$f":"'Offshore Wind'!AA496","v":77.865481088389203},{"$f":"'Offshore Wind'!AB496","v":77.436345038890366},{"$f":"'Offshore Wind'!AC496","v":77.031744809215269},{"$f":"'Offshore Wind'!AD496","v":76.649025823956094},{"$f":"'Offshore Wind'!AE496","v":76.285942293539946},{"$f":"'Offshore Wind'!AF496","v":75.940577362943486},{"$f":"'Offshore Wind'!AG496","v":75.611281853395724},{"$f":"'Offshore Wind'!AH496","v":75.296626632276684},{"$f":"'Offshore Wind'!AI496","v":74.995365127418509},{"$f":"'Offshore Wind'!AJ496","v":74.70640349869069},{"$f":"'Offshore Wind'!AK496","v":74.428776663308696},{"$f":"'Offshore Wind'!AL496","v":74.161628848244561},{"$f":"'Offshore Wind'!AM496","v":73.904197681146755},{"$f":"'Offshore Wind'!AN496","v":73.655801074218516},{"$f":"'Offshore Wind'!AO496","v":73.415826332569267},{"$f":"'Offshore Wind'!AP496","v":73.18372104913125},{"$f":"'Offshore Wind'!AQ496","v":72.958985445621792},{"$f":"'Offshore Wind'!AR496","v":72.741165892425059}]
["RA3OfOTRG111","RD","Advanced",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L497","v":101.61594889408234},{"$f":"'Offshore Wind'!M497","v":95.690585377429969},{"$f":"'Offshore Wind'!N497","v":90.063648120194088},{"$f":"'Offshore Wind'!O497","v":84.735525453837511},{"$f":"'Offshore Wind'!P497","v":79.704130201390953},{"$f":"'Offshore Wind'!Q497","v":74.965106018361269},{"$f":"'Offshore Wind'!R497","v":70.512048731099568},{"$f":"'Offshore Wind'!S497","v":66.336738217612748},{"$f":"'Offshore Wind'!T497","v":62.42937647473039},{"$f":"'Offshore Wind'!U497","v":58.778827717957185},{"$f":"'Offshore Wind'!V497","v":55.372856656280788},{"$f":"'Offshore Wind'!W497","v":52.198361459564808},{"$f":"'Offshore Wind'!X497","v":49.241598373075696},{"$f":"'Offshore Wind'!Y497","v":46.488395411333009},{"$f":"'Offshore Wind'!Z497","v":43.924353059180248},{"$f":"'Offshore Wind'!AA497","v":42.541997813252493},{"$f":"'Offshore Wind'!AB497","v":41.301832504190024},{"$f":"'Offshore Wind'!AC497","v":40.19174043962893},{"$f":"'Offshore Wind'!AD497","v":39.199936550805475},{"$f":"'Offshore Wind'!AE497","v":38.314937510296666},{"$f":"'Offshore Wind'!AF497","v":37.525531511455654},{"$f":"'Offshore Wind'!AG497","v":36.820748351304069},{"$f":"'Offshore Wind'!AH497","v":36.189830461441673},{"$f":"'Offshore Wind'!AI497","v":35.622205512046563},{"$f":"'Offshore Wind'!AJ497","v":35.10746117590088},{"$f":"'Offshore Wind'!AK497","v":34.635322587622845},{"$f":"'Offshore Wind'!AL497","v":34.195632973810028},{"$f":"'Offshore Wind'!AM497","v":33.778337868838449},{"$f":"'Offshore Wind'!AN497","v":33.373473274738473},{"$f":"'Offshore Wind'!AO497","v":32.971158077617403},{"$f":"'Offshore Wind'!AP497","v":32.561591002731681},{"$f":"'Offshore Wind'!AQ497","v":32.135052380344916},{"$f":"'Offshore Wind'!AR497","v":31.681911009629857}]
["RM3OfOTRG111","RD","Moderate",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L498","v":101.61594889408234},{"$f":"'Offshore Wind'!M498","v":96.804177751981939},{"$f":"'Offshore Wind'!N498","v":92.300876304745159},{"$f":"'Offshore Wind'!O498","v":88.094693935894298},{"$f":"'Offshore Wind'!P498","v":84.174280028951713},{"$f":"'Offshore Wind'!Q498","v":80.528283967439762},{"$f":"'Offshore Wind'!R498","v":77.145355134880745},{"$f":"'Offshore Wind'!S498","v":74.014142914797006},{"$f":"'Offshore Wind'!T498","v":71.123296690710887},{"$f":"'Offshore Wind'!U498","v":68.461465846144719},{"$f":"'Offshore Wind'!V498","v":66.01729976462083},{"$f":"'Offshore Wind'!W498","v":63.779447829661564},{"$f":"'Offshore Wind'!X498","v":61.736559424789235},{"$f":"'Offshore Wind'!Y498","v":59.877283933526193},{"$f":"'Offshore Wind'!Z498","v":58.190270739394784},{"$f":"'Offshore Wind'!AA498","v":56.664169225917341},{"$f":"'Offshore Wind'!AB498","v":55.287628776616188},{"$f":"'Offshore Wind'!AC498","v":54.049298775013661},{"$f":"'Offshore Wind'!AD498","v":52.937828604632095},{"$f":"'Offshore Wind'!AE498","v":51.941867648993835},{"$f":"'Offshore Wind'!AF498","v":51.050065291621188},{"$f":"'Offshore Wind'!AG498","v":50.251070916036525},{"$f":"'Offshore Wind'!AH498","v":49.533533905762162},{"$f":"'Offshore Wind'!AI498","v":48.886103644320436},{"$f":"'Offshore Wind'!AJ498","v":48.297429515233667},{"$f":"'Offshore Wind'!AK498","v":47.756160902024234},{"$f":"'Offshore Wind'!AL498","v":47.250947188214404},{"$f":"'Offshore Wind'!AM498","v":46.77043775732659},{"$f":"'Offshore Wind'!AN498","v":46.303281992883079},{"$f":"'Offshore Wind'!AO498","v":45.8381292784062},{"$f":"'Offshore Wind'!AP498","v":45.36362899741831},{"$f":"'Offshore Wind'!AQ498","v":44.868430533441753},{"$f":"'Offshore Wind'!AR498","v":44.341183269998858}]
["RC3OfOTRG111","RD","Conservative",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L499","v":101.61594889408234},{"$f":"'Offshore Wind'!M499","v":100.18359885918613},{"$f":"'Offshore Wind'!N499","v":97.077926823295897},{"$f":"'Offshore Wind'!O499","v":94.874417446597292},{"$f":"'Offshore Wind'!P499","v":93.16524278903114},{"$f":"'Offshore Wind'!Q499","v":91.768745410706998},{"$f":"'Offshore Wind'!R499","v":90.588023701046907},{"$f":"'Offshore Wind'!S499","v":89.565236034008393},{"$f":"'Offshore Wind'!T499","v":88.663073374816747},{"$f":"'Offshore Wind'!U499","v":87.856061376442284},{"$f":"'Offshore Wind'!V499","v":87.126030223983676},{"$f":"'Offshore Wind'!W499","v":86.459563998118142},{"$f":"'Offshore Wind'!X499","v":85.84647450181474},{"$f":"'Offshore Wind'!Y499","v":85.278842288458023},{"$f":"'Offshore Wind'!Z499","v":84.750389340552019},{"$f":"'Offshore Wind'!AA499","v":84.256054621419537},{"$f":"'Offshore Wind'!AB499","v":83.791698530361032},{"$f":"'Offshore Wind'!AC499","v":83.353891962227863},{"$f":"'Offshore Wind'!AD499","v":82.939762475375474},{"$f":"'Offshore Wind'!AE499","v":82.546879963853385},{"$f":"'Offshore Wind'!AF499","v":82.173170252567758},{"$f":"'Offshore Wind'!AG499","v":81.816848811394763},{"$f":"'Offshore Wind'!AH499","v":81.476369215982942},{"$f":"'Offshore Wind'!AI499","v":81.150382585529229},{"$f":"'Offshore Wind'!AJ499","v":80.837705306287248},{"$f":"'Offshore Wind'!AK499","v":80.537293089225813},{"$f":"'Offshore Wind'!AL499","v":80.248219926337555},{"$f":"'Offshore Wind'!AM499","v":79.969660875869124},{"$f":"'Offshore Wind'!AN499","v":79.700877869733674},{"$f":"'Offshore Wind'!AO499","v":79.441207927963077},{"$f":"'Offshore Wind'!AP499","v":79.190053306352596},{"$f":"'Offshore Wind'!AQ499","v":78.94687320883061},{"$f":"'Offshore Wind'!AR499","v":78.711176775504455}]
["RA3OfOTRG122","RD","Advanced",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L500","v":102.9796716340413},{"$f":"'Offshore Wind'!M500","v":101.79503911374506},{"$f":"'Offshore Wind'!N500","v":95.809138871504331},{"$f":"'Offshore Wind'!O500","v":90.141115699890136},{"$f":"'Offshore Wind'!P500","v":84.78874927325198},{"$f":"'Offshore Wind'!Q500","v":79.747405339888658},{"$f":"'Offshore Wind'!R500","v":75.010271180403535},{"$f":"'Offshore Wind'!S500","v":70.568602281044164},{"$f":"'Offshore Wind'!T500","v":66.411975588047937},{"$f":"'Offshore Wind'!U500","v":62.52854492434534},{"$f":"'Offshore Wind'!V500","v":58.905294464792718},{"$f":"'Offshore Wind'!W500","v":55.528286565410397},{"$f":"'Offshore Wind'!X500","v":52.382900706894922},{"$f":"'Offshore Wind'!Y500","v":49.454060820784456},{"$f":"'Offshore Wind'!Z500","v":46.726448793987821},{"$f":"'Offshore Wind'!AA500","v":45.255908032080249},{"$f":"'Offshore Wind'!AB500","v":43.936628025112086},{"$f":"'Offshore Wind'!AC500","v":42.755719112431244},{"$f":"'Offshore Wind'!AD500","v":41.700644412472712},{"$f":"'Offshore Wind'!AE500","v":40.759188034200108},{"$f":"'Offshore Wind'!AF500","v":39.919422928660261},{"$f":"'Offshore Wind'!AG500","v":39.169679063353527},{"$f":"'Offshore Wind'!AH500","v":38.498512605098668},{"$f":"'Offshore Wind'!AI500","v":37.894676776341775},{"$f":"'Offshore Wind'!AJ500","v":37.347095009286484},{"$f":"'Offshore Wind'!AK500","v":36.844836967167673},{"$f":"'Offshore Wind'!AL500","v":36.377097938720468},{"$f":"'Offshore Wind'!AM500","v":35.933182047047218},{"$f":"'Offshore Wind'!AN500","v":35.502489654168436},{"$f":"'Offshore Wind'!AO500","v":35.074509293661066},{"$f":"'Offshore Wind'!AP500","v":34.638814431483667},{"$f":"'Offshore Wind'!AQ500","v":34.185065344484933},{"$f":"'Offshore Wind'!AR500","v":33.703016422179196}]
["RM3OfOTRG122","RD","Moderate",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L501","v":108.09840332205989},{"$f":"'Offshore Wind'!M501","v":102.9796716340413},{"$f":"'Offshore Wind'!N501","v":98.189088055162102},{"$f":"'Offshore Wind'!O501","v":93.714577871449634},{"$f":"'Offshore Wind'!P501","v":89.54406636893124},{"$f":"'Offshore Wind'!Q501","v":85.665478833634268},{"$f":"'Offshore Wind'!R501","v":82.066740551586051},{"$f":"'Offshore Wind'!S501","v":78.73577680881391},{"$f":"'Offshore Wind'!T501","v":75.660512891345206},{"$f":"'Offshore Wind'!U501","v":72.828874085207261},{"$f":"'Offshore Wind'!V501","v":70.228785676427421},{"$f":"'Offshore Wind'!W501","v":67.848172951033021},{"$f":"'Offshore Wind'!X501","v":65.674961195051395},{"$f":"'Offshore Wind'!Y501","v":63.697075694509884},{"$f":"'Offshore Wind'!Z501","v":61.902441735435829},{"$f":"'Offshore Wind'!AA501","v":60.278984603856578},{"$f":"'Offshore Wind'!AB501","v":58.814629585799459},{"$f":"'Offshore Wind'!AC501","v":57.497301967291804},{"$f":"'Offshore Wind'!AD501","v":56.314927034360956},{"$f":"'Offshore Wind'!AE501","v":55.255430073034262},{"$f":"'Offshore Wind'!AF501","v":54.306736369339028},{"$f":"'Offshore Wind'!AG501","v":53.456771209302644},{"$f":"'Offshore Wind'!AH501","v":52.693459878952417},{"$f":"'Offshore Wind'!AI501","v":52.004727664315688},{"$f":"'Offshore Wind'!AJ501","v":51.378499851419775},{"$f":"'Offshore Wind'!AK501","v":50.802701726292071},{"$f":"'Offshore Wind'!AL501","v":50.265258574959837},{"$f":"'Offshore Wind'!AM501","v":49.754095683450494},{"$f":"'Offshore Wind'!AN501","v":49.257138337791339},{"$f":"'Offshore Wind'!AO501","v":48.762311824009693},{"$f":"'Offshore Wind'!AP501","v":48.257541428132924},{"$f":"'Offshore Wind'!AQ501","v":47.730752436188375},{"$f":"'Offshore Wind'!AR501","v":47.169870134203386}]
["RC3OfOTRG122","RD","Conservative",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L502","v":108.09840332205989},{"$f":"'Offshore Wind'!M502","v":106.57467842005691},{"$f":"'Offshore Wind'!N502","v":103.27088416358997},{"$f":"'Offshore Wind'!O502","v":100.92680483432459},{"$f":"'Offshore Wind'!P502","v":99.108595650705098},{"$f":"'Offshore Wind'!Q502","v":97.623010577857599},{"$f":"'Offshore Wind'!R502","v":96.366966295724424},{"$f":"'Offshore Wind'!S502","v":95.278931248592215},{"$f":"'Offshore Wind'!T502","v":94.319216321390655},{"$f":"'Offshore Wind'!U502","v":93.460722064972742},{"$f":"'Offshore Wind'!V502","v":92.684119545240378},{"$f":"'Offshore Wind'!W502","v":91.975136992125258},{"$f":"'Offshore Wind'!X502","v":91.322936266105344},{"$f":"'Offshore Wind'!Y502","v":90.719092709992069},{"$f":"'Offshore Wind'!Z502","v":90.156927808505813},{"$f":"'Offshore Wind'!AA502","v":89.631057662859874},{"$f":"'Offshore Wind'!AB502","v":89.137078592028985},{"$f":"'Offshore Wind'!AC502","v":88.671342735658314},{"$f":"'Offshore Wind'!AD502","v":88.230794408505545},{"$f":"'Offshore Wind'!AE502","v":87.812848479240387},{"$f":"'Offshore Wind'!AF502","v":87.415298453525111},{"$f":"'Offshore Wind'!AG502","v":87.036245959508008},{"$f":"'Offshore Wind'!AH502","v":86.674045920751098},{"$f":"'Offshore Wind'!AI502","v":86.327263406392888},{"$f":"'Offshore Wind'!AJ502","v":85.994639295620928},{"$f":"'Offshore Wind'!AK502","v":85.67506268037296},{"$f":"'Offshore Wind'!AL502","v":85.367548479191314},{"$f":"'Offshore Wind'!AM502","v":85.071219124259713},{"$f":"'Offshore Wind'!AN502","v":84.785289463418479},{"$f":"'Offshore Wind'!AO502","v":84.509054222773401},{"$f":"'Offshore Wind'!AP502","v":84.241877525822531},{"$f":"'Offshore Wind'!AQ502","v":83.98318407712749},{"$f":"'Offshore Wind'!AR502","v":83.73245170304105}]
["RA3OfOTRG133","RD","Advanced",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L503","v":110.80267835555087},{"$f":"'Offshore Wind'!M503","v":104.34162420981153},{"$f":"'Offshore Wind'!N503","v":98.205975959454221},{"$f":"'Offshore Wind'!O503","v":92.396157043581184},{"$f":"'Offshore Wind'!P503","v":86.90989159112182},{"$f":"'Offshore Wind'!Q503","v":81.74242941627422},{"$f":"'Offshore Wind'!R503","v":76.88678736727266},{"$f":"'Offshore Wind'!S503","v":72.334002170702277},{"$f":"'Offshore Wind'!T503","v":68.073390021455381},{"$f":"'Offshore Wind'!U503","v":64.092808389140828},{"$f":"'Offshore Wind'!V503","v":60.378915834453267},{"$f":"'Offshore Wind'!W503","v":56.917426038303304},{"$f":"'Offshore Wind'!X503","v":53.693352722929312},{"$f":"'Offshore Wind'!Y503","v":50.691242665033762},{"$f":"'Offshore Wind'!Z503","v":47.895394541510143},{"$f":"'Offshore Wind'!AA503","v":46.388065570471404},{"$f":"'Offshore Wind'!AB503","v":45.035781412883196},{"$f":"'Offshore Wind'!AC503","v":43.82532995016232},{"$f":"'Offshore Wind'!AD503","v":42.743860668212925},{"$f":"'Offshore Wind'!AE503","v":41.778852073620357},{"$f":"'Offshore Wind'!AF503","v":40.918078740954883},{"$f":"'Offshore Wind'!AG503","v":40.149578690966848},{"$f":"'Offshore Wind'!AH503","v":39.461621802505846},{"$f":"'Offshore Wind'!AI503","v":38.842679939747967},{"$f":"'Offshore Wind'!AJ503","v":38.28139943472862},{"$f":"'Offshore Wind'!AK503","v":37.766576508745374},{"$f":"'Offshore Wind'!AL503","v":37.287136151342835},{"$f":"'Offshore Wind'!AM503","v":36.832114909119262},{"$f":"'Offshore Wind'!AN503","v":36.390647975179895},{"$f":"'Offshore Wind'!AO503","v":35.951960919955717},{"$f":"'Offshore Wind'!AP503","v":35.505366370994814},{"$f":"'Offshore Wind'!AQ503","v":35.040265938465247},{"$f":"'Offshore Wind'!AR503","v":34.546157699597458}]
["RM3OfOTRG133","RD","Moderate",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L504","v":110.80267835555087},{"$f":"'Offshore Wind'!M504","v":105.55589243285679},{"$f":"'Offshore Wind'!N504","v":100.64546383157132},{"$f":"'Offshore Wind'!O504","v":96.059015767140451},{"$f":"'Offshore Wind'!P504","v":91.784171455010195},{"$f":"'Offshore Wind'!Q504","v":87.808554110626559},{"$f":"'Offshore Wind'!R504","v":84.119786949435536},{"$f":"'Offshore Wind'!S504","v":80.705493186883132},{"$f":"'Offshore Wind'!T504","v":77.553296038415354},{"$f":"'Offshore Wind'!U504","v":74.65081871947821},{"$f":"'Offshore Wind'!V504","v":71.985684445517691},{"$f":"'Offshore Wind'!W504","v":69.54551643197982},{"$f":"'Offshore Wind'!X504","v":67.317937894310575},{"$f":"'Offshore Wind'!Y504","v":65.290572047955976},{"$f":"'Offshore Wind'!Z504","v":63.451042108362024},{"$f":"'Offshore Wind'!AA504","v":61.786971290974734},{"$f":"'Offshore Wind'!AB504","v":60.285982811240103},{"$f":"'Offshore Wind'!AC504","v":58.935699884604126},{"$f":"'Offshore Wind'!AD504","v":57.72374572651281},{"$f":"'Offshore Wind'!AE504","v":56.637743552412168},{"$f":"'Offshore Wind'!AF504","v":55.665316577748172},{"$f":"'Offshore Wind'!AG504","v":54.794088017966878},{"$f":"'Offshore Wind'!AH504","v":54.011681088514258},{"$f":"'Offshore Wind'!AI504","v":53.30571900483632},{"$f":"'Offshore Wind'!AJ504","v":52.663824982379047},{"$f":"'Offshore Wind'!AK504","v":52.073622236588498},{"$f":"'Offshore Wind'!AL504","v":51.522733982910601},{"$f":"'Offshore Wind'!AM504","v":50.998783436791435},{"$f":"'Offshore Wind'!AN504","v":50.489393813676969},{"$f":"'Offshore Wind'!AO504","v":49.982188329013191},{"$f":"'Offshore Wind'!AP504","v":49.464790198246128},{"$f":"'Offshore Wind'!AQ504","v":48.924822636821794},{"$f":"'Offshore Wind'!AR504","v":48.34990886018619}]
["RC3OfOTRG133","RD","Conservative",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L505","v":110.80267835555087},{"$f":"'Offshore Wind'!M505","v":109.24083474796333},{"$f":"'Offshore Wind'!N505","v":105.85439016504395},{"$f":"'Offshore Wind'!O505","v":103.45166949592668},{"$f":"'Offshore Wind'!P505","v":101.5879745553504},{"$f":"'Offshore Wind'!Q505","v":100.06522491300728},{"$f":"'Offshore Wind'!R505","v":98.777758435090021},{"$f":"'Offshore Wind'!S505","v":97.662504243890012},{"$f":"'Offshore Wind'!T505","v":96.678780330087903},{"$f":"'Offshore Wind'!U505","v":95.798809303313732},{"$f":"'Offshore Wind'!V505","v":95.002778681588012},{"$f":"'Offshore Wind'!W505","v":94.276059660970617},{"$f":"'Offshore Wind'!X505","v":93.607542966481248},{"$f":"'Offshore Wind'!Y505","v":92.988593183053354},{"$f":"'Offshore Wind'!Z505","v":92.412364720394351},{"$f":"'Offshore Wind'!AA505","v":91.873338991853345},{"$f":"'Offshore Wind'!AB505","v":91.367002150442488},{"$f":"'Offshore Wind'!AC505","v":90.889615078051236},{"$f":"'Offshore Wind'!AD505","v":90.438045646001896},{"$f":"'Offshore Wind'!AE505","v":90.009644051277064},{"$f":"'Offshore Wind'!AF505","v":89.602148600133972},{"$f":"'Offshore Wind'!AG505","v":89.213613429551344},{"$f":"'Offshore Wind'!AH505","v":88.84235230855974},{"$f":"'Offshore Wind'!AI505","v":88.486894408933949},{"$f":"'Offshore Wind'!AJ505","v":88.145949110700798},{"$f":"'Offshore Wind'!AK505","v":87.81837771444458},{"$f":"'Offshore Wind'!AL505","v":87.50317049513184},{"$f":"'Offshore Wind'!AM505","v":87.1994279310167},{"$f":"'Offshore Wind'!AN505","v":86.906345227952968},{"$f":"'Offshore Wind'!AO505","v":86.623199468357683},{"$f":"'Offshore Wind'!AP505","v":86.349338868140052},{"$f":"'Offshore Wind'!AQ505","v":86.084173739816691},{"$f":"'Offshore Wind'!AR505","v":85.827168846631963}]
["RA3OfOTRG144","RD","Advanced",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L506","v":100.02746756932777},{"$f":"'Offshore Wind'!M506","v":94.194730548722745},{"$f":"'Offshore Wind'!N506","v":88.65575472712726},{"$f":"'Offshore Wind'!O506","v":83.410922365527185},{"$f":"'Offshore Wind'!P506","v":78.458178914131082},{"$f":"'Offshore Wind'!Q506","v":73.793236127715119},{"$f":"'Offshore Wind'!R506","v":69.409789943984521},{"$f":"'Offshore Wind'!S506","v":65.299748739576714},{"$f":"'Offshore Wind'!T506","v":61.453467675713533},{"$f":"'Offshore Wind'!U506","v":57.859985044763576},{"$f":"'Offshore Wind'!V506","v":54.507256820289506},{"$f":"'Offshore Wind'!W506","v":51.382385982646937},{"$f":"'Offshore Wind'!X506","v":48.471843622291161},{"$f":"'Offshore Wind'!Y506","v":45.761679293121261},{"$f":"'Offshore Wind'!Z506","v":43.23771857615079},{"$f":"'Offshore Wind'!AA506","v":41.87697259054319},{"$f":"'Offshore Wind'!AB506","v":40.65619379958634},{"$f":"'Offshore Wind'!AC506","v":39.56345492153293},{"$f":"'Offshore Wind'!AD506","v":38.587155114227791},{"$f":"'Offshore Wind'!AE506","v":37.715990559974081},{"$f":"'Offshore Wind'!AF506","v":36.938924717382697},{"$f":"'Offshore Wind'!AG506","v":36.245158871935026},{"$f":"'Offshore Wind'!AH506","v":35.624103619743266},{"$f":"'Offshore Wind'!AI506","v":35.06535189981058},{"$f":"'Offshore Wind'!AJ506","v":34.558654152550695},{"$f":"'Offshore Wind'!AK506","v":34.093896131381833},{"$f":"'Offshore Wind'!AL506","v":33.661079835663585},{"$f":"'Offshore Wind'!AM506","v":33.25030797323781},{"$f":"'Offshore Wind'!AN506","v":32.851772305391854},{"$f":"'Offshore Wind'!AO506","v":32.455746181829092},{"$f":"'Offshore Wind'!AP506","v":32.052581543340125},{"$f":"'Offshore Wind'!AQ506","v":31.632710660056546},{"$f":"'Offshore Wind'!AR506","v":31.186652888054965}]
["RM3OfOTRG144","RD","Moderate",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L507","v":100.02746756932777},{"$f":"'Offshore Wind'!M507","v":95.290915019204377},{"$f":"'Offshore Wind'!N507","v":90.858010102497772},{"$f":"'Offshore Wind'!O507","v":86.717579637891745},{"$f":"'Offshore Wind'!P507","v":82.858450444070115},{"$f":"'Offshore Wind'!Q507","v":79.269449339716672},{"$f":"'Offshore Wind'!R507","v":75.939403143515207},{"$f":"'Offshore Wind'!S507","v":72.857138674149525},{"$f":"'Offshore Wind'!T507","v":70.011482750303415},{"$f":"'Offshore Wind'!U507","v":67.391262190660683},{"$f":"'Offshore Wind'!V507","v":64.985303813905119},{"$f":"'Offshore Wind'!W507","v":62.782434438720536},{"$f":"'Offshore Wind'!X507","v":60.771480883790709},{"$f":"'Offshore Wind'!Y507","v":58.94126996779945},{"$f":"'Offshore Wind'!Z507","v":57.280628509430557},{"$f":"'Offshore Wind'!AA507","v":55.778383327367834},{"$f":"'Offshore Wind'!AB507","v":54.423361240295073},{"$f":"'Offshore Wind'!AC507","v":53.204389066896063},{"$f":"'Offshore Wind'!AD507","v":52.110293625854602},{"$f":"'Offshore Wind'!AE507","v":51.129901735854503},{"$f":"'Offshore Wind'!AF507","v":50.252040215579534},{"$f":"'Offshore Wind'!AG507","v":49.465535883713535},{"$f":"'Offshore Wind'!AH507","v":48.759215558940276},{"$f":"'Offshore Wind'!AI507","v":48.121906059943562},{"$f":"'Offshore Wind'!AJ507","v":47.542434205407169},{"$f":"'Offshore Wind'!AK507","v":47.009626814014943},{"$f":"'Offshore Wind'!AL507","v":46.51231070445062},{"$f":"'Offshore Wind'!AM507","v":46.039312695398067},{"$f":"'Offshore Wind'!AN507","v":45.579459605541039},{"$f":"'Offshore Wind'!AO507","v":45.121578253563328},{"$f":"'Offshore Wind'!AP507","v":44.654495458148752},{"$f":"'Offshore Wind'!AQ507","v":44.167038037981115},{"$f":"'Offshore Wind'!AR507","v":43.648032811744216}]
["RC3OfOTRG144","RD","Conservative",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L508","v":100.02746756932777},{"$f":"'Offshore Wind'!M508","v":98.617508323532178},{"$f":"'Offshore Wind'!N508","v":95.560384788969856},{"$f":"'Offshore Wind'!O508","v":93.391321122141619},{"$f":"'Offshore Wind'!P508","v":91.70886463287323},{"$f":"'Offshore Wind'!Q508","v":90.334197587579268},{"$f":"'Offshore Wind'!R508","v":89.171933161504469},{"$f":"'Offshore Wind'!S508","v":88.165133920751018},{"$f":"'Offshore Wind'!T508","v":87.277074053016946},{"$f":"'Offshore Wind'!U508","v":86.482677431482628},{"$f":"'Offshore Wind'!V508","v":85.764058275514628},{"$f":"'Offshore Wind'!W508","v":85.108010386188667},{"$f":"'Offshore Wind'!X508","v":84.504504830456412},{"$f":"'Offshore Wind'!Y508","v":83.945745960113854},{"$f":"'Offshore Wind'!Z508","v":83.425553896920306},{"$f":"'Offshore Wind'!AA508","v":82.93894671936043},{"$f":"'Offshore Wind'!AB508","v":82.481849537820651},{"$f":"'Offshore Wind'!AC508","v":82.050886851626345},{"$f":"'Offshore Wind'!AD508","v":81.643231121728974},{"$f":"'Offshore Wind'!AE508","v":81.256490230092027},{"$f":"'Offshore Wind'!AF508","v":80.888622425551517},{"$f":"'Offshore Wind'!AG508","v":80.537871074124013},{"$f":"'Offshore Wind'!AH508","v":80.202713925480225},{"$f":"'Offshore Wind'!AI508","v":79.881823184798066},{"$f":"'Offshore Wind'!AJ508","v":79.574033740823637},{"$f":"'Offshore Wind'!AK508","v":79.278317629065796},{"$f":"'Offshore Wind'!AL508","v":78.993763317063966},{"$f":"'Offshore Wind'!AM508","v":78.719558758723267},{"$f":"'Offshore Wind'!AN508","v":78.454977423588332},{"$f":"'Offshore Wind'!AO508","v":78.199366695529676},{"$f":"'Offshore Wind'!AP508","v":77.952138174402393},{"$f":"'Offshore Wind'!AQ508","v":77.712759517969829},{"$f":"'Offshore Wind'!AR508","v":77.48074753956169}]
["RA3OfOTRG155","RD","Advanced",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RM3OfOTRG155","RD","Moderate",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RC3OfOTRG155","RD","Conservative",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RA3UtSeattle","RD","Advanced",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L184","v":18.760000000000002},{"$f":"'Solar - Utility PV'!M184","v":16.080000000000002},{"$f":"'Solar - Utility PV'!N184","v":15.693644368025145},{"$f":"'Solar - Utility PV'!O184","v":14.9297780480883},{"$f":"'Solar - Utility PV'!P184","v":14.165911728151457},{"$f":"'Solar - Utility PV'!Q184","v":13.402045408214615},{"$f":"'Solar - Utility PV'!R184","v":12.63817908827777},{"$f":"'Solar - Utility PV'!S184","v":11.874312768340927},{"$f":"'Solar - Utility PV'!T184","v":11.110446448404085},{"$f":"'Solar - Utility PV'!U184","v":10.34658012846724},{"$f":"'Solar - Utility PV'!V184","v":9.5827138085303964},{"$f":"'Solar - Utility PV'!W184","v":8.8188474885935548},{"$f":"'Solar - Utility PV'!X184","v":8.0549811686567026},{"$f":"'Solar - Utility PV'!Y184","v":7.9553077009561122},{"$f":"'Solar - Utility PV'!Z184","v":7.8556342332555209},{"$f":"'Solar - Utility PV'!AA184","v":7.7559607655549305},{"$f":"'Solar - Utility PV'!AB184","v":7.6562872978543393},{"$f":"'Solar - Utility PV'!AC184","v":7.556613830153748},{"$f":"'Solar - Utility PV'!AD184","v":7.4569403624531576},{"$f":"'Solar - Utility PV'!AE184","v":7.3572668947525663},{"$f":"'Solar - Utility PV'!AF184","v":7.257593427051976},{"$f":"'Solar - Utility PV'!AG184","v":7.1579199593513856},{"$f":"'Solar - Utility PV'!AH184","v":7.0582464916507943},{"$f":"'Solar - Utility PV'!AI184","v":6.9585730239502039},{"$f":"'Solar - Utility PV'!AJ184","v":6.8588995562496127},{"$f":"'Solar - Utility PV'!AK184","v":6.7592260885490214},{"$f":"'Solar - Utility PV'!AL184","v":6.659552620848431},{"$f":"'Solar - Utility PV'!AM184","v":6.5598791531478398},{"$f":"'Solar - Utility PV'!AN184","v":6.4602056854472494},{"$f":"'Solar - Utility PV'!AO184","v":6.360532217746659},{"$f":"'Solar - Utility PV'!AP184","v":6.2608587500460677},{"$f":"'Solar - Utility PV'!AQ184","v":6.1611852823454765},{"$f":"'Solar - Utility PV'!AR184","v":6.061511814644895}]
["RM3UtSeattle","RD","Moderate",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L185","v":18.760000000000002},{"$f":"'Solar - Utility PV'!M185","v":16.080000000000002},{"$f":"'Solar - Utility PV'!N185","v":15.851846923524111},{"$f":"'Solar - Utility PV'!O185","v":15.246183159086234},{"$f":"'Solar - Utility PV'!P185","v":14.640519394648356},{"$f":"'Solar - Utility PV'!Q185","v":14.03485563021048},{"$f":"'Solar - Utility PV'!R185","v":13.429191865772605},{"$f":"'Solar - Utility PV'!S185","v":12.823528101334729},{"$f":"'Solar - Utility PV'!T185","v":12.21786433689685},{"$f":"'Solar - Utility PV'!U185","v":11.612200572458974},{"$f":"'Solar - Utility PV'!V185","v":11.006536808021099},{"$f":"'Solar - Utility PV'!W185","v":10.400873043583221},{"$f":"'Solar - Utility PV'!X185","v":9.7952092791453467},{"$f":"'Solar - Utility PV'!Y185","v":9.7081978736209145},{"$f":"'Solar - Utility PV'!Z185","v":9.6211864680964823},{"$f":"'Solar - Utility PV'!AA185","v":9.5341750625720483},{"$f":"'Solar - Utility PV'!AB185","v":9.4471636570476178},{"$f":"'Solar - Utility PV'!AC185","v":9.3601522515231839},{"$f":"'Solar - Utility PV'!AD185","v":9.2731408459987517},{"$f":"'Solar - Utility PV'!AE185","v":9.1861294404743195},{"$f":"'Solar - Utility PV'!AF185","v":9.0991180349498872},{"$f":"'Solar - Utility PV'!AG185","v":9.0121066294254533},{"$f":"'Solar - Utility PV'!AH185","v":8.9250952239010211},{"$f":"'Solar - Utility PV'!AI185","v":8.8380838183765889},{"$f":"'Solar - Utility PV'!AJ185","v":8.7510724128521549},{"$f":"'Solar - Utility PV'!AK185","v":8.6640610073277227},{"$f":"'Solar - Utility PV'!AL185","v":8.5770496018032905},{"$f":"'Solar - Utility PV'!AM185","v":8.4900381962788583},{"$f":"'Solar - Utility PV'!AN185","v":8.4030267907544243},{"$f":"'Solar - Utility PV'!AO185","v":8.3160153852299938},{"$f":"'Solar - Utility PV'!AP185","v":8.2290039797055599},{"$f":"'Solar - Utility PV'!AQ185","v":8.1419925741811277},{"$f":"'Solar - Utility PV'!AR185","v":8.0549811686567026}]
["RC3UtSeattle","RD","Conservative",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L186","v":18.760000000000002},{"$f":"'Solar - Utility PV'!M186","v":16.080000000000002},{"$f":"'Solar - Utility PV'!N186","v":16.263857484472211},{"$f":"'Solar - Utility PV'!O186","v":16.070204280982438},{"$f":"'Solar - Utility PV'!P186","v":15.87655107749266},{"$f":"'Solar - Utility PV'!Q186","v":15.682897874002888},{"$f":"'Solar - Utility PV'!R186","v":15.489244670513113},{"$f":"'Solar - Utility PV'!S186","v":15.295591467023337},{"$f":"'Solar - Utility PV'!T186","v":15.101938263533562},{"$f":"'Solar - Utility PV'!U186","v":14.908285060043788},{"$f":"'Solar - Utility PV'!V186","v":14.714631856554012},{"$f":"'Solar - Utility PV'!W186","v":14.520978653064239},{"$f":"'Solar - Utility PV'!X186","v":14.327325449574449},{"$f":"'Solar - Utility PV'!Y186","v":14.100719641052994},{"$f":"'Solar - Utility PV'!Z186","v":13.874113832531537},{"$f":"'Solar - Utility PV'!AA186","v":13.647508024010081},{"$f":"'Solar - Utility PV'!AB186","v":13.420902215488624},{"$f":"'Solar - Utility PV'!AC186","v":13.194296406967167},{"$f":"'Solar - Utility PV'!AD186","v":12.967690598445712},{"$f":"'Solar - Utility PV'!AE186","v":12.741084789924257},{"$f":"'Solar - Utility PV'!AF186","v":12.514478981402799},{"$f":"'Solar - Utility PV'!AG186","v":12.287873172881342},{"$f":"'Solar - Utility PV'!AH186","v":12.061267364359887},{"$f":"'Solar - Utility PV'!AI186","v":11.834661555838432},{"$f":"'Solar - Utility PV'!AJ186","v":11.608055747316977},{"$f":"'Solar - Utility PV'!AK186","v":11.381449938795523},{"$f":"'Solar - Utility PV'!AL186","v":11.154844130274066},{"$f":"'Solar - Utility PV'!AM186","v":10.928238321752612},{"$f":"'Solar - Utility PV'!AN186","v":10.701632513231157},{"$f":"'Solar - Utility PV'!AO186","v":10.475026704709702},{"$f":"'Solar - Utility PV'!AP186","v":10.248420896188247},{"$f":"'Solar - Utility PV'!AQ186","v":10.021815087666791},{"$f":"'Solar - Utility PV'!AR186","v":9.7952092791453467}]
["RA3UtChicago","RD","Advanced",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L187","v":18.760000000000002},{"$f":"'Solar - Utility PV'!M187","v":16.080000000000002},{"$f":"'Solar - Utility PV'!N187","v":15.693644368025145},{"$f":"'Solar - Utility PV'!O187","v":14.9297780480883},{"$f":"'Solar - Utility PV'!P187","v":14.165911728151457},{"$f":"'Solar - Utility PV'!Q187","v":13.402045408214615},{"$f":"'Solar - Utility PV'!R187","v":12.63817908827777},{"$f":"'Solar - Utility PV'!S187","v":11.874312768340927},{"$f":"'Solar - Utility PV'!T187","v":11.110446448404085},{"$f":"'Solar - Utility PV'!U187","v":10.34658012846724},{"$f":"'Solar - Utility PV'!V187","v":9.5827138085303964},{"$f":"'Solar - Utility PV'!W187","v":8.8188474885935548},{"$f":"'Solar - Utility PV'!X187","v":8.0549811686567026},{"$f":"'Solar - Utility PV'!Y187","v":7.9553077009561122},{"$f":"'Solar - Utility PV'!Z187","v":7.8556342332555209},{"$f":"'Solar - Utility PV'!AA187","v":7.7559607655549305},{"$f":"'Solar - Utility PV'!AB187","v":7.6562872978543393},{"$f":"'Solar - Utility PV'!AC187","v":7.556613830153748},{"$f":"'Solar - Utility PV'!AD187","v":7.4569403624531576},{"$f":"'Solar - Utility PV'!AE187","v":7.3572668947525663},{"$f":"'Solar - Utility PV'!AF187","v":7.257593427051976},{"$f":"'Solar - Utility PV'!AG187","v":7.1579199593513856},{"$f":"'Solar - Utility PV'!AH187","v":7.0582464916507943},{"$f":"'Solar - Utility PV'!AI187","v":6.9585730239502039},{"$f":"'Solar - Utility PV'!AJ187","v":6.8588995562496127},{"$f":"'Solar - Utility PV'!AK187","v":6.7592260885490214},{"$f":"'Solar - Utility PV'!AL187","v":6.659552620848431},{"$f":"'Solar - Utility PV'!AM187","v":6.5598791531478398},{"$f":"'Solar - Utility PV'!AN187","v":6.4602056854472494},{"$f":"'Solar - Utility PV'!AO187","v":6.360532217746659},{"$f":"'Solar - Utility PV'!AP187","v":6.2608587500460677},{"$f":"'Solar - Utility PV'!AQ187","v":6.1611852823454765},{"$f":"'Solar - Utility PV'!AR187","v":6.061511814644895}]
["RM3UtChicago","RD","Moderate",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L188","v":18.760000000000002},{"$f":"'Solar - Utility PV'!M188","v":16.080000000000002},{"$f":"'Solar - Utility PV'!N188","v":15.851846923524111},{"$f":"'Solar - Utility PV'!O188","v":15.246183159086234},{"$f":"'Solar - Utility PV'!P188","v":14.640519394648356},{"$f":"'Solar - Utility PV'!Q188","v":14.03485563021048},{"$f":"'Solar - Utility PV'!R188","v":13.429191865772605},{"$f":"'Solar - Utility PV'!S188","v":12.823528101334729},{"$f":"'Solar - Utility PV'!T188","v":12.21786433689685},{"$f":"'Solar - Utility PV'!U188","v":11.612200572458974},{"$f":"'Solar - Utility PV'!V188","v":11.006536808021099},{"$f":"'Solar - Utility PV'!W188","v":10.400873043583221},{"$f":"'Solar - Utility PV'!X188","v":9.7952092791453467},{"$f":"'Solar - Utility PV'!Y188","v":9.7081978736209145},{"$f":"'Solar - Utility PV'!Z188","v":9.6211864680964823},{"$f":"'Solar - Utility PV'!AA188","v":9.5341750625720483},{"$f":"'Solar - Utility PV'!AB188","v":9.4471636570476178},{"$f":"'Solar - Utility PV'!AC188","v":9.3601522515231839},{"$f":"'Solar - Utility PV'!AD188","v":9.2731408459987517},{"$f":"'Solar - Utility PV'!AE188","v":9.1861294404743195},{"$f":"'Solar - Utility PV'!AF188","v":9.0991180349498872},{"$f":"'Solar - Utility PV'!AG188","v":9.0121066294254533},{"$f":"'Solar - Utility PV'!AH188","v":8.9250952239010211},{"$f":"'Solar - Utility PV'!AI188","v":8.8380838183765889},{"$f":"'Solar - Utility PV'!AJ188","v":8.7510724128521549},{"$f":"'Solar - Utility PV'!AK188","v":8.6640610073277227},{"$f":"'Solar - Utility PV'!AL188","v":8.5770496018032905},{"$f":"'Solar - Utility PV'!AM188","v":8.4900381962788583},{"$f":"'Solar - Utility PV'!AN188","v":8.4030267907544243},{"$f":"'Solar - Utility PV'!AO188","v":8.3160153852299938},{"$f":"'Solar - Utility PV'!AP188","v":8.2290039797055599},{"$f":"'Solar - Utility PV'!AQ188","v":8.1419925741811277},{"$f":"'Solar - Utility PV'!AR188","v":8.0549811686567026}]
["RC3UtChicago","RD","Conservative",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L189","v":18.760000000000002},{"$f":"'Solar - Utility PV'!M189","v":16.080000000000002},{"$f":"'Solar - Utility PV'!N189","v":16.263857484472211},{"$f":"'Solar - Utility PV'!O189","v":16.070204280982438},{"$f":"'Solar - Utility PV'!P189","v":15.87655107749266},{"$f":"'Solar - Utility PV'!Q189","v":15.682897874002888},{"$f":"'Solar - Utility PV'!R189","v":15.489244670513113},{"$f":"'Solar - Utility PV'!S189","v":15.295591467023337},{"$f":"'Solar - Utility PV'!T189","v":15.101938263533562},{"$f":"'Solar - Utility PV'!U189","v":14.908285060043788},{"$f":"'Solar - Utility PV'!V189","v":14.714631856554012},{"$f":"'Solar - Utility PV'!W189","v":14.520978653064239},{"$f":"'Solar - Utility PV'!X189","v":14.327325449574449},{"$f":"'Solar - Utility PV'!Y189","v":14.100719641052994},{"$f":"'Solar - Utility PV'!Z189","v":13.874113832531537},{"$f":"'Solar - Utility PV'!AA189","v":13.647508024010081},{"$f":"'Solar - Utility PV'!AB189","v":13.420902215488624},{"$f":"'Solar - Utility PV'!AC189","v":13.194296406967167},{"$f":"'Solar - Utility PV'!AD189","v":12.967690598445712},{"$f":"'Solar - Utility PV'!AE189","v":12.741084789924257},{"$f":"'Solar - Utility PV'!AF189","v":12.514478981402799},{"$f":"'Solar - Utility PV'!AG189","v":12.287873172881342},{"$f":"'Solar - Utility PV'!AH189","v":12.061267364359887},{"$f":"'Solar - Utility PV'!AI189","v":11.834661555838432},{"$f":"'Solar - Utility PV'!AJ189","v":11.608055747316977},{"$f":"'Solar - Utility PV'!AK189","v":11.381449938795523},{"$f":"'Solar - Utility PV'!AL189","v":11.154844130274066},{"$f":"'Solar - Utility PV'!AM189","v":10.928238321752612},{"$f":"'Solar - Utility PV'!AN189","v":10.701632513231157},{"$f":"'Solar - Utility PV'!AO189","v":10.475026704709702},{"$f":"'Solar - Utility PV'!AP189","v":10.248420896188247},{"$f":"'Solar - Utility PV'!AQ189","v":10.021815087666791},{"$f":"'Solar - Utility PV'!AR189","v":9.7952092791453467}]
["RA3UtKansasy","RD","Advanced",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L190","v":18.760000000000002},{"$f":"'Solar - Utility PV'!M190","v":16.080000000000002},{"$f":"'Solar - Utility PV'!N190","v":15.693644368025145},{"$f":"'Solar - Utility PV'!O190","v":14.9297780480883},{"$f":"'Solar - Utility PV'!P190","v":14.165911728151457},{"$f":"'Solar - Utility PV'!Q190","v":13.402045408214615},{"$f":"'Solar - Utility PV'!R190","v":12.63817908827777},{"$f":"'Solar - Utility PV'!S190","v":11.874312768340927},{"$f":"'Solar - Utility PV'!T190","v":11.110446448404085},{"$f":"'Solar - Utility PV'!U190","v":10.34658012846724},{"$f":"'Solar - Utility PV'!V190","v":9.5827138085303964},{"$f":"'Solar - Utility PV'!W190","v":8.8188474885935548},{"$f":"'Solar - Utility PV'!X190","v":8.0549811686567026},{"$f":"'Solar - Utility PV'!Y190","v":7.9553077009561122},{"$f":"'Solar - Utility PV'!Z190","v":7.8556342332555209},{"$f":"'Solar - Utility PV'!AA190","v":7.7559607655549305},{"$f":"'Solar - Utility PV'!AB190","v":7.6562872978543393},{"$f":"'Solar - Utility PV'!AC190","v":7.556613830153748},{"$f":"'Solar - Utility PV'!AD190","v":7.4569403624531576},{"$f":"'Solar - Utility PV'!AE190","v":7.3572668947525663},{"$f":"'Solar - Utility PV'!AF190","v":7.257593427051976},{"$f":"'Solar - Utility PV'!AG190","v":7.1579199593513856},{"$f":"'Solar - Utility PV'!AH190","v":7.0582464916507943},{"$f":"'Solar - Utility PV'!AI190","v":6.9585730239502039},{"$f":"'Solar - Utility PV'!AJ190","v":6.8588995562496127},{"$f":"'Solar - Utility PV'!AK190","v":6.7592260885490214},{"$f":"'Solar - Utility PV'!AL190","v":6.659552620848431},{"$f":"'Solar - Utility PV'!AM190","v":6.5598791531478398},{"$f":"'Solar - Utility PV'!AN190","v":6.4602056854472494},{"$f":"'Solar - Utility PV'!AO190","v":6.360532217746659},{"$f":"'Solar - Utility PV'!AP190","v":6.2608587500460677},{"$f":"'Solar - Utility PV'!AQ190","v":6.1611852823454765},{"$f":"'Solar - Utility PV'!AR190","v":6.061511814644895}]
["RM3UtKansasy","RD","Moderate",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L191","v":18.760000000000002},{"$f":"'Solar - Utility PV'!M191","v":16.080000000000002},{"$f":"'Solar - Utility PV'!N191","v":15.851846923524111},{"$f":"'Solar - Utility PV'!O191","v":15.246183159086234},{"$f":"'Solar - Utility PV'!P191","v":14.640519394648356},{"$f":"'Solar - Utility PV'!Q191","v":14.03485563021048},{"$f":"'Solar - Utility PV'!R191","v":13.429191865772605},{"$f":"'Solar - Utility PV'!S191","v":12.823528101334729},{"$f":"'Solar - Utility PV'!T191","v":12.21786433689685},{"$f":"'Solar - Utility PV'!U191","v":11.612200572458974},{"$f":"'Solar - Utility PV'!V191","v":11.006536808021099},{"$f":"'Solar - Utility PV'!W191","v":10.400873043583221},{"$f":"'Solar - Utility PV'!X191","v":9.7952092791453467},{"$f":"'Solar - Utility PV'!Y191","v":9.7081978736209145},{"$f":"'Solar - Utility PV'!Z191","v":9.6211864680964823},{"$f":"'Solar - Utility PV'!AA191","v":9.5341750625720483},{"$f":"'Solar - Utility PV'!AB191","v":9.4471636570476178},{"$f":"'Solar - Utility PV'!AC191","v":9.3601522515231839},{"$f":"'Solar - Utility PV'!AD191","v":9.2731408459987517},{"$f":"'Solar - Utility PV'!AE191","v":9.1861294404743195},{"$f":"'Solar - Utility PV'!AF191","v":9.0991180349498872},{"$f":"'Solar - Utility PV'!AG191","v":9.0121066294254533},{"$f":"'Solar - Utility PV'!AH191","v":8.9250952239010211},{"$f":"'Solar - Utility PV'!AI191","v":8.8380838183765889},{"$f":"'Solar - Utility PV'!AJ191","v":8.7510724128521549},{"$f":"'Solar - Utility PV'!AK191","v":8.6640610073277227},{"$f":"'Solar - Utility PV'!AL191","v":8.5770496018032905},{"$f":"'Solar - Utility PV'!AM191","v":8.4900381962788583},{"$f":"'Solar - Utility PV'!AN191","v":8.4030267907544243},{"$f":"'Solar - Utility PV'!AO191","v":8.3160153852299938},{"$f":"'Solar - Utility PV'!AP191","v":8.2290039797055599},{"$f":"'Solar - Utility PV'!AQ191","v":8.1419925741811277},{"$f":"'Solar - Utility PV'!AR191","v":8.0549811686567026}]
["RC3UtKansasy","RD","Conservative",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L192","v":18.760000000000002},{"$f":"'Solar - Utility PV'!M192","v":16.080000000000002},{"$f":"'Solar - Utility PV'!N192","v":16.263857484472211},{"$f":"'Solar - Utility PV'!O192","v":16.070204280982438},{"$f":"'Solar - Utility PV'!P192","v":15.87655107749266},{"$f":"'Solar - Utility PV'!Q192","v":15.682897874002888},{"$f":"'Solar - Utility PV'!R192","v":15.489244670513113},{"$f":"'Solar - Utility PV'!S192","v":15.295591467023337},{"$f":"'Solar - Utility PV'!T192","v":15.101938263533562},{"$f":"'Solar - Utility PV'!U192","v":14.908285060043788},{"$f":"'Solar - Utility PV'!V192","v":14.714631856554012},{"$f":"'Solar - Utility PV'!W192","v":14.520978653064239},{"$f":"'Solar - Utility PV'!X192","v":14.327325449574449},{"$f":"'Solar - Utility PV'!Y192","v":14.100719641052994},{"$f":"'Solar - Utility PV'!Z192","v":13.874113832531537},{"$f":"'Solar - Utility PV'!AA192","v":13.647508024010081},{"$f":"'Solar - Utility PV'!AB192","v":13.420902215488624},{"$f":"'Solar - Utility PV'!AC192","v":13.194296406967167},{"$f":"'Solar - Utility PV'!AD192","v":12.967690598445712},{"$f":"'Solar - Utility PV'!AE192","v":12.741084789924257},{"$f":"'Solar - Utility PV'!AF192","v":12.514478981402799},{"$f":"'Solar - Utility PV'!AG192","v":12.287873172881342},{"$f":"'Solar - Utility PV'!AH192","v":12.061267364359887},{"$f":"'Solar - Utility PV'!AI192","v":11.834661555838432},{"$f":"'Solar - Utility PV'!AJ192","v":11.608055747316977},{"$f":"'Solar - Utility PV'!AK192","v":11.381449938795523},{"$f":"'Solar - Utility PV'!AL192","v":11.154844130274066},{"$f":"'Solar - Utility PV'!AM192","v":10.928238321752612},{"$f":"'Solar - Utility PV'!AN192","v":10.701632513231157},{"$f":"'Solar - Utility PV'!AO192","v":10.475026704709702},{"$f":"'Solar - Utility PV'!AP192","v":10.248420896188247},{"$f":"'Solar - Utility PV'!AQ192","v":10.021815087666791},{"$f":"'Solar - Utility PV'!AR192","v":9.7952092791453467}]
["RA3UtLosAngs","RD","Advanced",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L193","v":18.760000000000002},{"$f":"'Solar - Utility PV'!M193","v":16.080000000000002},{"$f":"'Solar - Utility PV'!N193","v":15.693644368025145},{"$f":"'Solar - Utility PV'!O193","v":14.9297780480883},{"$f":"'Solar - Utility PV'!P193","v":14.165911728151457},{"$f":"'Solar - Utility PV'!Q193","v":13.402045408214615},{"$f":"'Solar - Utility PV'!R193","v":12.63817908827777},{"$f":"'Solar - Utility PV'!S193","v":11.874312768340927},{"$f":"'Solar - Utility PV'!T193","v":11.110446448404085},{"$f":"'Solar - Utility PV'!U193","v":10.34658012846724},{"$f":"'Solar - Utility PV'!V193","v":9.5827138085303964},{"$f":"'Solar - Utility PV'!W193","v":8.8188474885935548},{"$f":"'Solar - Utility PV'!X193","v":8.0549811686567026},{"$f":"'Solar - Utility PV'!Y193","v":7.9553077009561122},{"$f":"'Solar - Utility PV'!Z193","v":7.8556342332555209},{"$f":"'Solar - Utility PV'!AA193","v":7.7559607655549305},{"$f":"'Solar - Utility PV'!AB193","v":7.6562872978543393},{"$f":"'Solar - Utility PV'!AC193","v":7.556613830153748},{"$f":"'Solar - Utility PV'!AD193","v":7.4569403624531576},{"$f":"'Solar - Utility PV'!AE193","v":7.3572668947525663},{"$f":"'Solar - Utility PV'!AF193","v":7.257593427051976},{"$f":"'Solar - Utility PV'!AG193","v":7.1579199593513856},{"$f":"'Solar - Utility PV'!AH193","v":7.0582464916507943},{"$f":"'Solar - Utility PV'!AI193","v":6.9585730239502039},{"$f":"'Solar - Utility PV'!AJ193","v":6.8588995562496127},{"$f":"'Solar - Utility PV'!AK193","v":6.7592260885490214},{"$f":"'Solar - Utility PV'!AL193","v":6.659552620848431},{"$f":"'Solar - Utility PV'!AM193","v":6.5598791531478398},{"$f":"'Solar - Utility PV'!AN193","v":6.4602056854472494},{"$f":"'Solar - Utility PV'!AO193","v":6.360532217746659},{"$f":"'Solar - Utility PV'!AP193","v":6.2608587500460677},{"$f":"'Solar - Utility PV'!AQ193","v":6.1611852823454765},{"$f":"'Solar - Utility PV'!AR193","v":6.061511814644895}]
["RM3UtLosAngs","RD","Moderate",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L194","v":18.760000000000002},{"$f":"'Solar - Utility PV'!M194","v":16.080000000000002},{"$f":"'Solar - Utility PV'!N194","v":15.851846923524111},{"$f":"'Solar - Utility PV'!O194","v":15.246183159086234},{"$f":"'Solar - Utility PV'!P194","v":14.640519394648356},{"$f":"'Solar - Utility PV'!Q194","v":14.03485563021048},{"$f":"'Solar - Utility PV'!R194","v":13.429191865772605},{"$f":"'Solar - Utility PV'!S194","v":12.823528101334729},{"$f":"'Solar - Utility PV'!T194","v":12.21786433689685},{"$f":"'Solar - Utility PV'!U194","v":11.612200572458974},{"$f":"'Solar - Utility PV'!V194","v":11.006536808021099},{"$f":"'Solar - Utility PV'!W194","v":10.400873043583221},{"$f":"'Solar - Utility PV'!X194","v":9.7952092791453467},{"$f":"'Solar - Utility PV'!Y194","v":9.7081978736209145},{"$f":"'Solar - Utility PV'!Z194","v":9.6211864680964823},{"$f":"'Solar - Utility PV'!AA194","v":9.5341750625720483},{"$f":"'Solar - Utility PV'!AB194","v":9.4471636570476178},{"$f":"'Solar - Utility PV'!AC194","v":9.3601522515231839},{"$f":"'Solar - Utility PV'!AD194","v":9.2731408459987517},{"$f":"'Solar - Utility PV'!AE194","v":9.1861294404743195},{"$f":"'Solar - Utility PV'!AF194","v":9.0991180349498872},{"$f":"'Solar - Utility PV'!AG194","v":9.0121066294254533},{"$f":"'Solar - Utility PV'!AH194","v":8.9250952239010211},{"$f":"'Solar - Utility PV'!AI194","v":8.8380838183765889},{"$f":"'Solar - Utility PV'!AJ194","v":8.7510724128521549},{"$f":"'Solar - Utility PV'!AK194","v":8.6640610073277227},{"$f":"'Solar - Utility PV'!AL194","v":8.5770496018032905},{"$f":"'Solar - Utility PV'!AM194","v":8.4900381962788583},{"$f":"'Solar - Utility PV'!AN194","v":8.4030267907544243},{"$f":"'Solar - Utility PV'!AO194","v":8.3160153852299938},{"$f":"'Solar - Utility PV'!AP194","v":8.2290039797055599},{"$f":"'Solar - Utility PV'!AQ194","v":8.1419925741811277},{"$f":"'Solar - Utility PV'!AR194","v":8.0549811686567026}]
[{"$f":"_xlfn.CONCAT(LEFT(B67,1), LEFT(C67,1), LEFT(D67,1),LEFT(E67,2),LEFT(F67,6),RIGHT(F67,1))","v":"RC3UtLosAngs"},"RD","Conservative",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L195","v":18.760000000000002},{"$f":"'Solar - Utility PV'!M195","v":16.080000000000002},{"$f":"'Solar - Utility PV'!N195","v":16.263857484472211},{"$f":"'Solar - Utility PV'!O195","v":16.070204280982438},{"$f":"'Solar - Utility PV'!P195","v":15.87655107749266},{"$f":"'Solar - Utility PV'!Q195","v":15.682897874002888},{"$f":"'Solar - Utility PV'!R195","v":15.489244670513113},{"$f":"'Solar - Utility PV'!S195","v":15.295591467023337},{"$f":"'Solar - Utility PV'!T195","v":15.101938263533562},{"$f":"'Solar - Utility PV'!U195","v":14.908285060043788},{"$f":"'Solar - Utility PV'!V195","v":14.714631856554012},{"$f":"'Solar - Utility PV'!W195","v":14.520978653064239},{"$f":"'Solar - Utility PV'!X195","v":14.327325449574449},{"$f":"'Solar - Utility PV'!Y195","v":14.100719641052994},{"$f":"'Solar - Utility PV'!Z195","v":13.874113832531537},{"$f":"'Solar - Utility PV'!AA195","v":13.647508024010081},{"$f":"'Solar - Utility PV'!AB195","v":13.420902215488624},{"$f":"'Solar - Utility PV'!AC195","v":13.194296406967167},{"$f":"'Solar - Utility PV'!AD195","v":12.967690598445712},{"$f":"'Solar - Utility PV'!AE195","v":12.741084789924257},{"$f":"'Solar - Utility PV'!AF195","v":12.514478981402799},{"$f":"'Solar - Utility PV'!AG195","v":12.287873172881342},{"$f":"'Solar - Utility PV'!AH195","v":12.061267364359887},{"$f":"'Solar - Utility PV'!AI195","v":11.834661555838432},{"$f":"'Solar - Utility PV'!AJ195","v":11.608055747316977},{"$f":"'Solar - Utility PV'!AK195","v":11.381449938795523},{"$f":"'Solar - Utility PV'!AL195","v":11.154844130274066},{"$f":"'Solar - Utility PV'!AM195","v":10.928238321752612},{"$f":"'Solar - Utility PV'!AN195","v":10.701632513231157},{"$f":"'Solar - Utility PV'!AO195","v":10.475026704709702},{"$f":"'Solar - Utility PV'!AP195","v":10.248420896188247},{"$f":"'Solar - Utility PV'!AQ195","v":10.021815087666791},{"$f":"'Solar - Utility PV'!AR195","v":9.7952092791453467}]
["RA3UtDaggett","RD","Advanced",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L196","v":18.760000000000002},{"$f":"'Solar - Utility PV'!M196","v":16.080000000000002},{"$f":"'Solar - Utility PV'!N196","v":15.693644368025145},{"$f":"'Solar - Utility PV'!O196","v":14.9297780480883},{"$f":"'Solar - Utility PV'!P196","v":14.165911728151457},{"$f":"'Solar - Utility PV'!Q196","v":13.402045408214615},{"$f":"'Solar - Utility PV'!R196","v":12.63817908827777},{"$f":"'Solar - Utility PV'!S196","v":11.874312768340927},{"$f":"'Solar - Utility PV'!T196","v":11.110446448404085},{"$f":"'Solar - Utility PV'!U196","v":10.34658012846724},{"$f":"'Solar - Utility PV'!V196","v":9.5827138085303964},{"$f":"'Solar - Utility PV'!W196","v":8.8188474885935548},{"$f":"'Solar - Utility PV'!X196","v":8.0549811686567026},{"$f":"'Solar - Utility PV'!Y196","v":7.9553077009561122},{"$f":"'Solar - Utility PV'!Z196","v":7.8556342332555209},{"$f":"'Solar - Utility PV'!AA196","v":7.7559607655549305},{"$f":"'Solar - Utility PV'!AB196","v":7.6562872978543393},{"$f":"'Solar - Utility PV'!AC196","v":7.556613830153748},{"$f":"'Solar - Utility PV'!AD196","v":7.4569403624531576},{"$f":"'Solar - Utility PV'!AE196","v":7.3572668947525663},{"$f":"'Solar - Utility PV'!AF196","v":7.257593427051976},{"$f":"'Solar - Utility PV'!AG196","v":7.1579199593513856},{"$f":"'Solar - Utility PV'!AH196","v":7.0582464916507943},{"$f":"'Solar - Utility PV'!AI196","v":6.9585730239502039},{"$f":"'Solar - Utility PV'!AJ196","v":6.8588995562496127},{"$f":"'Solar - Utility PV'!AK196","v":6.7592260885490214},{"$f":"'Solar - Utility PV'!AL196","v":6.659552620848431},{"$f":"'Solar - Utility PV'!AM196","v":6.5598791531478398},{"$f":"'Solar - Utility PV'!AN196","v":6.4602056854472494},{"$f":"'Solar - Utility PV'!AO196","v":6.360532217746659},{"$f":"'Solar - Utility PV'!AP196","v":6.2608587500460677},{"$f":"'Solar - Utility PV'!AQ196","v":6.1611852823454765},{"$f":"'Solar - Utility PV'!AR196","v":6.061511814644895}]
["RM3UtDaggett","RD","Moderate",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L197","v":18.760000000000002},{"$f":"'Solar - Utility PV'!M197","v":16.080000000000002},{"$f":"'Solar - Utility PV'!N197","v":15.851846923524111},{"$f":"'Solar - Utility PV'!O197","v":15.246183159086234},{"$f":"'Solar - Utility PV'!P197","v":14.640519394648356},{"$f":"'Solar - Utility PV'!Q197","v":14.03485563021048},{"$f":"'Solar - Utility PV'!R197","v":13.429191865772605},{"$f":"'Solar - Utility PV'!S197","v":12.823528101334729},{"$f":"'Solar - Utility PV'!T197","v":12.21786433689685},{"$f":"'Solar - Utility PV'!U197","v":11.612200572458974},{"$f":"'Solar - Utility PV'!V197","v":11.006536808021099},{"$f":"'Solar - Utility PV'!W197","v":10.400873043583221},{"$f":"'Solar - Utility PV'!X197","v":9.7952092791453467},{"$f":"'Solar - Utility PV'!Y197","v":9.7081978736209145},{"$f":"'Solar - Utility PV'!Z197","v":9.6211864680964823},{"$f":"'Solar - Utility PV'!AA197","v":9.5341750625720483},{"$f":"'Solar - Utility PV'!AB197","v":9.4471636570476178},{"$f":"'Solar - Utility PV'!AC197","v":9.3601522515231839},{"$f":"'Solar - Utility PV'!AD197","v":9.2731408459987517},{"$f":"'Solar - Utility PV'!AE197","v":9.1861294404743195},{"$f":"'Solar - Utility PV'!AF197","v":9.0991180349498872},{"$f":"'Solar - Utility PV'!AG197","v":9.0121066294254533},{"$f":"'Solar - Utility PV'!AH197","v":8.9250952239010211},{"$f":"'Solar - Utility PV'!AI197","v":8.8380838183765889},{"$f":"'Solar - Utility PV'!AJ197","v":8.7510724128521549},{"$f":"'Solar - Utility PV'!AK197","v":8.6640610073277227},{"$f":"'Solar - Utility PV'!AL197","v":8.5770496018032905},{"$f":"'Solar - Utility PV'!AM197","v":8.4900381962788583},{"$f":"'Solar - Utility PV'!AN197","v":8.4030267907544243},{"$f":"'Solar - Utility PV'!AO197","v":8.3160153852299938},{"$f":"'Solar - Utility PV'!AP197","v":8.2290039797055599},{"$f":"'Solar - Utility PV'!AQ197","v":8.1419925741811277},{"$f":"'Solar - Utility PV'!AR197","v":8.0549811686567026}]
["RC3UtDaggett","RD","Conservative",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L198","v":18.760000000000002},{"$f":"'Solar - Utility PV'!M198","v":16.080000000000002},{"$f":"'Solar - Utility PV'!N198","v":16.263857484472211},{"$f":"'Solar - Utility PV'!O198","v":16.070204280982438},{"$f":"'Solar - Utility PV'!P198","v":15.87655107749266},{"$f":"'Solar - Utility PV'!Q198","v":15.682897874002888},{"$f":"'Solar - Utility PV'!R198","v":15.489244670513113},{"$f":"'Solar - Utility PV'!S198","v":15.295591467023337},{"$f":"'Solar - Utility PV'!T198","v":15.101938263533562},{"$f":"'Solar - Utility PV'!U198","v":14.908285060043788},{"$f":"'Solar - Utility PV'!V198","v":14.714631856554012},{"$f":"'Solar - Utility PV'!W198","v":14.520978653064239},{"$f":"'Solar - Utility PV'!X198","v":14.327325449574449},{"$f":"'Solar - Utility PV'!Y198","v":14.100719641052994},{"$f":"'Solar - Utility PV'!Z198","v":13.874113832531537},{"$f":"'Solar - Utility PV'!AA198","v":13.647508024010081},{"$f":"'Solar - Utility PV'!AB198","v":13.420902215488624},{"$f":"'Solar - Utility PV'!AC198","v":13.194296406967167},{"$f":"'Solar - Utility PV'!AD198","v":12.967690598445712},{"$f":"'Solar - Utility PV'!AE198","v":12.741084789924257},{"$f":"'Solar - Utility PV'!AF198","v":12.514478981402799},{"$f":"'Solar - Utility PV'!AG198","v":12.287873172881342},{"$f":"'Solar - Utility PV'!AH198","v":12.061267364359887},{"$f":"'Solar - Utility PV'!AI198","v":11.834661555838432},{"$f":"'Solar - Utility PV'!AJ198","v":11.608055747316977},{"$f":"'Solar - Utility PV'!AK198","v":11.381449938795523},{"$f":"'Solar - Utility PV'!AL198","v":11.154844130274066},{"$f":"'Solar - Utility PV'!AM198","v":10.928238321752612},{"$f":"'Solar - Utility PV'!AN198","v":10.701632513231157},{"$f":"'Solar - Utility PV'!AO198","v":10.475026704709702},{"$f":"'Solar - Utility PV'!AP198","v":10.248420896188247},{"$f":"'Solar - Utility PV'!AQ198","v":10.021815087666791},{"$f":"'Solar - Utility PV'!AR198","v":9.7952092791453467}]
["RA3LaLTRG11","RD","Advanced",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L325","v":43.205384615384602},{"$f":"'Land-Based Wind'!M325","v":42.469935897435882},{"$f":"'Land-Based Wind'!N325","v":41.734487179487168},{"$f":"'Land-Based Wind'!O325","v":40.999038461538454},{"$f":"'Land-Based Wind'!P325","v":40.263589743589733},{"$f":"'Land-Based Wind'!Q325","v":39.52814102564102},{"$f":"'Land-Based Wind'!R325","v":38.792692307692299},{"$f":"'Land-Based Wind'!S325","v":38.057243589743585},{"$f":"'Land-Based Wind'!T325","v":37.321794871794872},{"$f":"'Land-Based Wind'!U325","v":36.586346153846151},{"$f":"'Land-Based Wind'!V325","v":35.85089743589743},{"$f":"'Land-Based Wind'!W325","v":35.115448717948716},{"$f":"'Land-Based Wind'!X325","v":34.380000000000003},{"$f":"'Land-Based Wind'!Y325","v":33.8643},{"$f":"'Land-Based Wind'!Z325","v":33.348599999999998},{"$f":"'Land-Based Wind'!AA325","v":32.832900000000002},{"$f":"'Land-Based Wind'!AB325","v":32.3172},{"$f":"'Land-Based Wind'!AC325","v":31.801500000000004},{"$f":"'Land-Based Wind'!AD325","v":31.285800000000002},{"$f":"'Land-Based Wind'!AE325","v":30.770100000000003},{"$f":"'Land-Based Wind'!AF325","v":30.254400000000004},{"$f":"'Land-Based Wind'!AG325","v":29.738700000000001},{"$f":"'Land-Based Wind'!AH325","v":29.223000000000003},{"$f":"'Land-Based Wind'!AI325","v":28.707299999999996},{"$f":"'Land-Based Wind'!AJ325","v":28.191600000000001},{"$f":"'Land-Based Wind'!AK325","v":27.675900000000002},{"$f":"'Land-Based Wind'!AL325","v":27.160199999999996},{"$f":"'Land-Based Wind'!AM325","v":26.644500000000001},{"$f":"'Land-Based Wind'!AN325","v":26.128800000000002},{"$f":"'Land-Based Wind'!AO325","v":25.613099999999996},{"$f":"'Land-Based Wind'!AP325","v":25.0974},{"$f":"'Land-Based Wind'!AQ325","v":24.581699999999998},{"$f":"'Land-Based Wind'!AR325","v":24.065999999999999}]
["RM3LaLTRG11","RD","Moderate",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L326","v":43.205384615384602},{"$f":"'Land-Based Wind'!M326","v":42.850769230769224},{"$f":"'Land-Based Wind'!N326","v":42.496153846153838},{"$f":"'Land-Based Wind'!O326","v":42.141538461538453},{"$f":"'Land-Based Wind'!P326","v":41.786923076923067},{"$f":"'Land-Based Wind'!Q326","v":41.432307692307681},{"$f":"'Land-Based Wind'!R326","v":41.077692307692303},{"$f":"'Land-Based Wind'!S326","v":40.723076923076924},{"$f":"'Land-Based Wind'!T326","v":40.368461538461538},{"$f":"'Land-Based Wind'!U326","v":40.013846153846153},{"$f":"'Land-Based Wind'!V326","v":39.659230769230767},{"$f":"'Land-Based Wind'!W326","v":39.304615384615389},{"$f":"'Land-Based Wind'!X326","v":38.950000000000003},{"$f":"'Land-Based Wind'!Y326","v":38.657875000000004},{"$f":"'Land-Based Wind'!Z326","v":38.365750000000006},{"$f":"'Land-Based Wind'!AA326","v":38.073625000000007},{"$f":"'Land-Based Wind'!AB326","v":37.781500000000008},{"$f":"'Land-Based Wind'!AC326","v":37.489375000000003},{"$f":"'Land-Based Wind'!AD326","v":37.197250000000004},{"$f":"'Land-Based Wind'!AE326","v":36.905124999999998},{"$f":"'Land-Based Wind'!AF326","v":36.613},{"$f":"'Land-Based Wind'!AG326","v":36.320875000000001},{"$f":"'Land-Based Wind'!AH326","v":36.028750000000002},{"$f":"'Land-Based Wind'!AI326","v":35.736625000000004},{"$f":"'Land-Based Wind'!AJ326","v":35.444500000000005},{"$f":"'Land-Based Wind'!AK326","v":35.152375000000006},{"$f":"'Land-Based Wind'!AL326","v":34.860250000000001},{"$f":"'Land-Based Wind'!AM326","v":34.568124999999995},{"$f":"'Land-Based Wind'!AN326","v":34.275999999999996},{"$f":"'Land-Based Wind'!AO326","v":33.983874999999998},{"$f":"'Land-Based Wind'!AP326","v":33.691749999999999},{"$f":"'Land-Based Wind'!AQ326","v":33.399625},{"$f":"'Land-Based Wind'!AR326","v":33.107500000000002}]
["RC3LaLTRG11","RD","Conservative",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L327","v":43.205384615384602},{"$f":"'Land-Based Wind'!M327","v":43.205769230769221},{"$f":"'Land-Based Wind'!N327","v":43.206153846153832},{"$f":"'Land-Based Wind'!O327","v":43.206538461538457},{"$f":"'Land-Based Wind'!P327","v":43.206923076923069},{"$f":"'Land-Based Wind'!Q327","v":43.207307692307687},{"$f":"'Land-Based Wind'!R327","v":43.207692307692298},{"$f":"'Land-Based Wind'!S327","v":43.208076923076923},{"$f":"'Land-Based Wind'!T327","v":43.208461538461535},{"$f":"'Land-Based Wind'!U327","v":43.208846153846146},{"$f":"'Land-Based Wind'!V327","v":43.209230769230771},{"$f":"'Land-Based Wind'!W327","v":43.209615384615383},{"$f":"'Land-Based Wind'!X327","v":43.21},{"$f":"'Land-Based Wind'!Y327","v":43.101974999999996},{"$f":"'Land-Based Wind'!Z327","v":42.993949999999998},{"$f":"'Land-Based Wind'!AA327","v":42.885925},{"$f":"'Land-Based Wind'!AB327","v":42.777900000000002},{"$f":"'Land-Based Wind'!AC327","v":42.669875000000005},{"$f":"'Land-Based Wind'!AD327","v":42.561850000000007},{"$f":"'Land-Based Wind'!AE327","v":42.453825000000002},{"$f":"'Land-Based Wind'!AF327","v":42.345799999999997},{"$f":"'Land-Based Wind'!AG327","v":42.237774999999999},{"$f":"'Land-Based Wind'!AH327","v":42.129750000000001},{"$f":"'Land-Based Wind'!AI327","v":42.021725000000004},{"$f":"'Land-Based Wind'!AJ327","v":41.913700000000006},{"$f":"'Land-Based Wind'!AK327","v":41.805675000000001},{"$f":"'Land-Based Wind'!AL327","v":41.697649999999996},{"$f":"'Land-Based Wind'!AM327","v":41.589624999999998},{"$f":"'Land-Based Wind'!AN327","v":41.4816},{"$f":"'Land-Based Wind'!AO327","v":41.373575000000002},{"$f":"'Land-Based Wind'!AP327","v":41.265550000000005},{"$f":"'Land-Based Wind'!AQ327","v":41.157525000000007},{"$f":"'Land-Based Wind'!AR327","v":41.049500000000002}]
["RA3LaLTRG22","RD","Advanced",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L328","v":43.205384615384602},{"$f":"'Land-Based Wind'!M328","v":42.469935897435882},{"$f":"'Land-Based Wind'!N328","v":41.734487179487168},{"$f":"'Land-Based Wind'!O328","v":40.999038461538454},{"$f":"'Land-Based Wind'!P328","v":40.263589743589733},{"$f":"'Land-Based Wind'!Q328","v":39.52814102564102},{"$f":"'Land-Based Wind'!R328","v":38.792692307692299},{"$f":"'Land-Based Wind'!S328","v":38.057243589743585},{"$f":"'Land-Based Wind'!T328","v":37.321794871794872},{"$f":"'Land-Based Wind'!U328","v":36.586346153846151},{"$f":"'Land-Based Wind'!V328","v":35.85089743589743},{"$f":"'Land-Based Wind'!W328","v":35.115448717948716},{"$f":"'Land-Based Wind'!X328","v":34.380000000000003},{"$f":"'Land-Based Wind'!Y328","v":33.8643},{"$f":"'Land-Based Wind'!Z328","v":33.348599999999998},{"$f":"'Land-Based Wind'!AA328","v":32.832900000000002},{"$f":"'Land-Based Wind'!AB328","v":32.3172},{"$f":"'Land-Based Wind'!AC328","v":31.801500000000004},{"$f":"'Land-Based Wind'!AD328","v":31.285800000000002},{"$f":"'Land-Based Wind'!AE328","v":30.770100000000003},{"$f":"'Land-Based Wind'!AF328","v":30.254400000000004},{"$f":"'Land-Based Wind'!AG328","v":29.738700000000001},{"$f":"'Land-Based Wind'!AH328","v":29.223000000000003},{"$f":"'Land-Based Wind'!AI328","v":28.707299999999996},{"$f":"'Land-Based Wind'!AJ328","v":28.191600000000001},{"$f":"'Land-Based Wind'!AK328","v":27.675900000000002},{"$f":"'Land-Based Wind'!AL328","v":27.160199999999996},{"$f":"'Land-Based Wind'!AM328","v":26.644500000000001},{"$f":"'Land-Based Wind'!AN328","v":26.128800000000002},{"$f":"'Land-Based Wind'!AO328","v":25.613099999999996},{"$f":"'Land-Based Wind'!AP328","v":25.0974},{"$f":"'Land-Based Wind'!AQ328","v":24.581699999999998},{"$f":"'Land-Based Wind'!AR328","v":24.065999999999999}]
["RM3LaLTRG22","RD","Moderate",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L329","v":43.205384615384602},{"$f":"'Land-Based Wind'!M329","v":42.850769230769224},{"$f":"'Land-Based Wind'!N329","v":42.496153846153838},{"$f":"'Land-Based Wind'!O329","v":42.141538461538453},{"$f":"'Land-Based Wind'!P329","v":41.786923076923067},{"$f":"'Land-Based Wind'!Q329","v":41.432307692307681},{"$f":"'Land-Based Wind'!R329","v":41.077692307692303},{"$f":"'Land-Based Wind'!S329","v":40.723076923076924},{"$f":"'Land-Based Wind'!T329","v":40.368461538461538},{"$f":"'Land-Based Wind'!U329","v":40.013846153846153},{"$f":"'Land-Based Wind'!V329","v":39.659230769230767},{"$f":"'Land-Based Wind'!W329","v":39.304615384615389},{"$f":"'Land-Based Wind'!X329","v":38.950000000000003},{"$f":"'Land-Based Wind'!Y329","v":38.657875000000004},{"$f":"'Land-Based Wind'!Z329","v":38.365750000000006},{"$f":"'Land-Based Wind'!AA329","v":38.073625000000007},{"$f":"'Land-Based Wind'!AB329","v":37.781500000000008},{"$f":"'Land-Based Wind'!AC329","v":37.489375000000003},{"$f":"'Land-Based Wind'!AD329","v":37.197250000000004},{"$f":"'Land-Based Wind'!AE329","v":36.905124999999998},{"$f":"'Land-Based Wind'!AF329","v":36.613},{"$f":"'Land-Based Wind'!AG329","v":36.320875000000001},{"$f":"'Land-Based Wind'!AH329","v":36.028750000000002},{"$f":"'Land-Based Wind'!AI329","v":35.736625000000004},{"$f":"'Land-Based Wind'!AJ329","v":35.444500000000005},{"$f":"'Land-Based Wind'!AK329","v":35.152375000000006},{"$f":"'Land-Based Wind'!AL329","v":34.860250000000001},{"$f":"'Land-Based Wind'!AM329","v":34.568124999999995},{"$f":"'Land-Based Wind'!AN329","v":34.275999999999996},{"$f":"'Land-Based Wind'!AO329","v":33.983874999999998},{"$f":"'Land-Based Wind'!AP329","v":33.691749999999999},{"$f":"'Land-Based Wind'!AQ329","v":33.399625},{"$f":"'Land-Based Wind'!AR329","v":33.107500000000002}]
["RC3LaLTRG22","RD","Conservative",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L330","v":43.205384615384602},{"$f":"'Land-Based Wind'!M330","v":43.205769230769221},{"$f":"'Land-Based Wind'!N330","v":43.206153846153832},{"$f":"'Land-Based Wind'!O330","v":43.206538461538457},{"$f":"'Land-Based Wind'!P330","v":43.206923076923069},{"$f":"'Land-Based Wind'!Q330","v":43.207307692307687},{"$f":"'Land-Based Wind'!R330","v":43.207692307692298},{"$f":"'Land-Based Wind'!S330","v":43.208076923076923},{"$f":"'Land-Based Wind'!T330","v":43.208461538461535},{"$f":"'Land-Based Wind'!U330","v":43.208846153846146},{"$f":"'Land-Based Wind'!V330","v":43.209230769230771},{"$f":"'Land-Based Wind'!W330","v":43.209615384615383},{"$f":"'Land-Based Wind'!X330","v":43.21},{"$f":"'Land-Based Wind'!Y330","v":43.101974999999996},{"$f":"'Land-Based Wind'!Z330","v":42.993949999999998},{"$f":"'Land-Based Wind'!AA330","v":42.885925},{"$f":"'Land-Based Wind'!AB330","v":42.777900000000002},{"$f":"'Land-Based Wind'!AC330","v":42.669875000000005},{"$f":"'Land-Based Wind'!AD330","v":42.561850000000007},{"$f":"'Land-Based Wind'!AE330","v":42.453825000000002},{"$f":"'Land-Based Wind'!AF330","v":42.345799999999997},{"$f":"'Land-Based Wind'!AG330","v":42.237774999999999},{"$f":"'Land-Based Wind'!AH330","v":42.129750000000001},{"$f":"'Land-Based Wind'!AI330","v":42.021725000000004},{"$f":"'Land-Based Wind'!AJ330","v":41.913700000000006},{"$f":"'Land-Based Wind'!AK330","v":41.805675000000001},{"$f":"'Land-Based Wind'!AL330","v":41.697649999999996},{"$f":"'Land-Based Wind'!AM330","v":41.589624999999998},{"$f":"'Land-Based Wind'!AN330","v":41.4816},{"$f":"'Land-Based Wind'!AO330","v":41.373575000000002},{"$f":"'Land-Based Wind'!AP330","v":41.265550000000005},{"$f":"'Land-Based Wind'!AQ330","v":41.157525000000007},{"$f":"'Land-Based Wind'!AR330","v":41.049500000000002}]
["RA3LaLTRG33","RD","Advanced",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L331","v":43.205384615384602},{"$f":"'Land-Based Wind'!M331","v":42.469935897435882},{"$f":"'Land-Based Wind'!N331","v":41.734487179487168},{"$f":"'Land-Based Wind'!O331","v":40.999038461538454},{"$f":"'Land-Based Wind'!P331","v":40.263589743589733},{"$f":"'Land-Based Wind'!Q331","v":39.52814102564102},{"$f":"'Land-Based Wind'!R331","v":38.792692307692299},{"$f":"'Land-Based Wind'!S331","v":38.057243589743585},{"$f":"'Land-Based Wind'!T331","v":37.321794871794872},{"$f":"'Land-Based Wind'!U331","v":36.586346153846151},{"$f":"'Land-Based Wind'!V331","v":35.85089743589743},{"$f":"'Land-Based Wind'!W331","v":35.115448717948716},{"$f":"'Land-Based Wind'!X331","v":34.380000000000003},{"$f":"'Land-Based Wind'!Y331","v":33.8643},{"$f":"'Land-Based Wind'!Z331","v":33.348599999999998},{"$f":"'Land-Based Wind'!AA331","v":32.832900000000002},{"$f":"'Land-Based Wind'!AB331","v":32.3172},{"$f":"'Land-Based Wind'!AC331","v":31.801500000000004},{"$f":"'Land-Based Wind'!AD331","v":31.285800000000002},{"$f":"'Land-Based Wind'!AE331","v":30.770100000000003},{"$f":"'Land-Based Wind'!AF331","v":30.254400000000004},{"$f":"'Land-Based Wind'!AG331","v":29.738700000000001},{"$f":"'Land-Based Wind'!AH331","v":29.223000000000003},{"$f":"'Land-Based Wind'!AI331","v":28.707299999999996},{"$f":"'Land-Based Wind'!AJ331","v":28.191600000000001},{"$f":"'Land-Based Wind'!AK331","v":27.675900000000002},{"$f":"'Land-Based Wind'!AL331","v":27.160199999999996},{"$f":"'Land-Based Wind'!AM331","v":26.644500000000001},{"$f":"'Land-Based Wind'!AN331","v":26.128800000000002},{"$f":"'Land-Based Wind'!AO331","v":25.613099999999996},{"$f":"'Land-Based Wind'!AP331","v":25.0974},{"$f":"'Land-Based Wind'!AQ331","v":24.581699999999998},{"$f":"'Land-Based Wind'!AR331","v":24.065999999999999}]
["RM3LaLTRG33","RD","Moderate",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L332","v":43.205384615384602},{"$f":"'Land-Based Wind'!M332","v":42.850769230769224},{"$f":"'Land-Based Wind'!N332","v":42.496153846153838},{"$f":"'Land-Based Wind'!O332","v":42.141538461538453},{"$f":"'Land-Based Wind'!P332","v":41.786923076923067},{"$f":"'Land-Based Wind'!Q332","v":41.432307692307681},{"$f":"'Land-Based Wind'!R332","v":41.077692307692303},{"$f":"'Land-Based Wind'!S332","v":40.723076923076924},{"$f":"'Land-Based Wind'!T332","v":40.368461538461538},{"$f":"'Land-Based Wind'!U332","v":40.013846153846153},{"$f":"'Land-Based Wind'!V332","v":39.659230769230767},{"$f":"'Land-Based Wind'!W332","v":39.304615384615389},{"$f":"'Land-Based Wind'!X332","v":38.950000000000003},{"$f":"'Land-Based Wind'!Y332","v":38.657875000000004},{"$f":"'Land-Based Wind'!Z332","v":38.365750000000006},{"$f":"'Land-Based Wind'!AA332","v":38.073625000000007},{"$f":"'Land-Based Wind'!AB332","v":37.781500000000008},{"$f":"'Land-Based Wind'!AC332","v":37.489375000000003},{"$f":"'Land-Based Wind'!AD332","v":37.197250000000004},{"$f":"'Land-Based Wind'!AE332","v":36.905124999999998},{"$f":"'Land-Based Wind'!AF332","v":36.613},{"$f":"'Land-Based Wind'!AG332","v":36.320875000000001},{"$f":"'Land-Based Wind'!AH332","v":36.028750000000002},{"$f":"'Land-Based Wind'!AI332","v":35.736625000000004},{"$f":"'Land-Based Wind'!AJ332","v":35.444500000000005},{"$f":"'Land-Based Wind'!AK332","v":35.152375000000006},{"$f":"'Land-Based Wind'!AL332","v":34.860250000000001},{"$f":"'Land-Based Wind'!AM332","v":34.568124999999995},{"$f":"'Land-Based Wind'!AN332","v":34.275999999999996},{"$f":"'Land-Based Wind'!AO332","v":33.983874999999998},{"$f":"'Land-Based Wind'!AP332","v":33.691749999999999},{"$f":"'Land-Based Wind'!AQ332","v":33.399625},{"$f":"'Land-Based Wind'!AR332","v":33.107500000000002}]
["RC3LaLTRG33","RD","Conservative",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L333","v":43.205384615384602},{"$f":"'Land-Based Wind'!M333","v":43.205769230769221},{"$f":"'Land-Based Wind'!N333","v":43.206153846153832},{"$f":"'Land-Based Wind'!O333","v":43.206538461538457},{"$f":"'Land-Based Wind'!P333","v":43.206923076923069},{"$f":"'Land-Based Wind'!Q333","v":43.207307692307687},{"$f":"'Land-Based Wind'!R333","v":43.207692307692298},{"$f":"'Land-Based Wind'!S333","v":43.208076923076923},{"$f":"'Land-Based Wind'!T333","v":43.208461538461535},{"$f":"'Land-Based Wind'!U333","v":43.208846153846146},{"$f":"'Land-Based Wind'!V333","v":43.209230769230771},{"$f":"'Land-Based Wind'!W333","v":43.209615384615383},{"$f":"'Land-Based Wind'!X333","v":43.21},{"$f":"'Land-Based Wind'!Y333","v":43.101974999999996},{"$f":"'Land-Based Wind'!Z333","v":42.993949999999998},{"$f":"'Land-Based Wind'!AA333","v":42.885925},{"$f":"'Land-Based Wind'!AB333","v":42.777900000000002},{"$f":"'Land-Based Wind'!AC333","v":42.669875000000005},{"$f":"'Land-Based Wind'!AD333","v":42.561850000000007},{"$f":"'Land-Based Wind'!AE333","v":42.453825000000002},{"$f":"'Land-Based Wind'!AF333","v":42.345799999999997},{"$f":"'Land-Based Wind'!AG333","v":42.237774999999999},{"$f":"'Land-Based Wind'!AH333","v":42.129750000000001},{"$f":"'Land-Based Wind'!AI333","v":42.021725000000004},{"$f":"'Land-Based Wind'!AJ333","v":41.913700000000006},{"$f":"'Land-Based Wind'!AK333","v":41.805675000000001},{"$f":"'Land-Based Wind'!AL333","v":41.697649999999996},{"$f":"'Land-Based Wind'!AM333","v":41.589624999999998},{"$f":"'Land-Based Wind'!AN333","v":41.4816},{"$f":"'Land-Based Wind'!AO333","v":41.373575000000002},{"$f":"'Land-Based Wind'!AP333","v":41.265550000000005},{"$f":"'Land-Based Wind'!AQ333","v":41.157525000000007},{"$f":"'Land-Based Wind'!AR333","v":41.049500000000002}]
["RA3LaLTRG44","RD","Advanced",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L334","v":43.205384615384602},{"$f":"'Land-Based Wind'!M334","v":42.469935897435882},{"$f":"'Land-Based Wind'!N334","v":41.734487179487168},{"$f":"'Land-Based Wind'!O334","v":40.999038461538454},{"$f":"'Land-Based Wind'!P334","v":40.263589743589733},{"$f":"'Land-Based Wind'!Q334","v":39.52814102564102},{"$f":"'Land-Based Wind'!R334","v":38.792692307692299},{"$f":"'Land-Based Wind'!S334","v":38.057243589743585},{"$f":"'Land-Based Wind'!T334","v":37.321794871794872},{"$f":"'Land-Based Wind'!U334","v":36.586346153846151},{"$f":"'Land-Based Wind'!V334","v":35.85089743589743},{"$f":"'Land-Based Wind'!W334","v":35.115448717948716},{"$f":"'Land-Based Wind'!X334","v":34.380000000000003},{"$f":"'Land-Based Wind'!Y334","v":33.8643},{"$f":"'Land-Based Wind'!Z334","v":33.348599999999998},{"$f":"'Land-Based Wind'!AA334","v":32.832900000000002},{"$f":"'Land-Based Wind'!AB334","v":32.3172},{"$f":"'Land-Based Wind'!AC334","v":31.801500000000004},{"$f":"'Land-Based Wind'!AD334","v":31.285800000000002},{"$f":"'Land-Based Wind'!AE334","v":30.770100000000003},{"$f":"'Land-Based Wind'!AF334","v":30.254400000000004},{"$f":"'Land-Based Wind'!AG334","v":29.738700000000001},{"$f":"'Land-Based Wind'!AH334","v":29.223000000000003},{"$f":"'Land-Based Wind'!AI334","v":28.707299999999996},{"$f":"'Land-Based Wind'!AJ334","v":28.191600000000001},{"$f":"'Land-Based Wind'!AK334","v":27.675900000000002},{"$f":"'Land-Based Wind'!AL334","v":27.160199999999996},{"$f":"'Land-Based Wind'!AM334","v":26.644500000000001},{"$f":"'Land-Based Wind'!AN334","v":26.128800000000002},{"$f":"'Land-Based Wind'!AO334","v":25.613099999999996},{"$f":"'Land-Based Wind'!AP334","v":25.0974},{"$f":"'Land-Based Wind'!AQ334","v":24.581699999999998},{"$f":"'Land-Based Wind'!AR334","v":24.065999999999999}]
["RM3LaLTRG44","RD","Moderate",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L335","v":43.205384615384602},{"$f":"'Land-Based Wind'!M335","v":42.850769230769224},{"$f":"'Land-Based Wind'!N335","v":42.496153846153838},{"$f":"'Land-Based Wind'!O335","v":42.141538461538453},{"$f":"'Land-Based Wind'!P335","v":41.786923076923067},{"$f":"'Land-Based Wind'!Q335","v":41.432307692307681},{"$f":"'Land-Based Wind'!R335","v":41.077692307692303},{"$f":"'Land-Based Wind'!S335","v":40.723076923076924},{"$f":"'Land-Based Wind'!T335","v":40.368461538461538},{"$f":"'Land-Based Wind'!U335","v":40.013846153846153},{"$f":"'Land-Based Wind'!V335","v":39.659230769230767},{"$f":"'Land-Based Wind'!W335","v":39.304615384615389},{"$f":"'Land-Based Wind'!X335","v":38.950000000000003},{"$f":"'Land-Based Wind'!Y335","v":38.657875000000004},{"$f":"'Land-Based Wind'!Z335","v":38.365750000000006},{"$f":"'Land-Based Wind'!AA335","v":38.073625000000007},{"$f":"'Land-Based Wind'!AB335","v":37.781500000000008},{"$f":"'Land-Based Wind'!AC335","v":37.489375000000003},{"$f":"'Land-Based Wind'!AD335","v":37.197250000000004},{"$f":"'Land-Based Wind'!AE335","v":36.905124999999998},{"$f":"'Land-Based Wind'!AF335","v":36.613},{"$f":"'Land-Based Wind'!AG335","v":36.320875000000001},{"$f":"'Land-Based Wind'!AH335","v":36.028750000000002},{"$f":"'Land-Based Wind'!AI335","v":35.736625000000004},{"$f":"'Land-Based Wind'!AJ335","v":35.444500000000005},{"$f":"'Land-Based Wind'!AK335","v":35.152375000000006},{"$f":"'Land-Based Wind'!AL335","v":34.860250000000001},{"$f":"'Land-Based Wind'!AM335","v":34.568124999999995},{"$f":"'Land-Based Wind'!AN335","v":34.275999999999996},{"$f":"'Land-Based Wind'!AO335","v":33.983874999999998},{"$f":"'Land-Based Wind'!AP335","v":33.691749999999999},{"$f":"'Land-Based Wind'!AQ335","v":33.399625},{"$f":"'Land-Based Wind'!AR335","v":33.107500000000002}]
["RC3LaLTRG44","RD","Conservative",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L336","v":43.205384615384602},{"$f":"'Land-Based Wind'!M336","v":43.205769230769221},{"$f":"'Land-Based Wind'!N336","v":43.206153846153832},{"$f":"'Land-Based Wind'!O336","v":43.206538461538457},{"$f":"'Land-Based Wind'!P336","v":43.206923076923069},{"$f":"'Land-Based Wind'!Q336","v":43.207307692307687},{"$f":"'Land-Based Wind'!R336","v":43.207692307692298},{"$f":"'Land-Based Wind'!S336","v":43.208076923076923},{"$f":"'Land-Based Wind'!T336","v":43.208461538461535},{"$f":"'Land-Based Wind'!U336","v":43.208846153846146},{"$f":"'Land-Based Wind'!V336","v":43.209230769230771},{"$f":"'Land-Based Wind'!W336","v":43.209615384615383},{"$f":"'Land-Based Wind'!X336","v":43.21},{"$f":"'Land-Based Wind'!Y336","v":43.101974999999996},{"$f":"'Land-Based Wind'!Z336","v":42.993949999999998},{"$f":"'Land-Based Wind'!AA336","v":42.885925},{"$f":"'Land-Based Wind'!AB336","v":42.777900000000002},{"$f":"'Land-Based Wind'!AC336","v":42.669875000000005},{"$f":"'Land-Based Wind'!AD336","v":42.561850000000007},{"$f":"'Land-Based Wind'!AE336","v":42.453825000000002},{"$f":"'Land-Based Wind'!AF336","v":42.345799999999997},{"$f":"'Land-Based Wind'!AG336","v":42.237774999999999},{"$f":"'Land-Based Wind'!AH336","v":42.129750000000001},{"$f":"'Land-Based Wind'!AI336","v":42.021725000000004},{"$f":"'Land-Based Wind'!AJ336","v":41.913700000000006},{"$f":"'Land-Based Wind'!AK336","v":41.805675000000001},{"$f":"'Land-Based Wind'!AL336","v":41.697649999999996},{"$f":"'Land-Based Wind'!AM336","v":41.589624999999998},{"$f":"'Land-Based Wind'!AN336","v":41.4816},{"$f":"'Land-Based Wind'!AO336","v":41.373575000000002},{"$f":"'Land-Based Wind'!AP336","v":41.265550000000005},{"$f":"'Land-Based Wind'!AQ336","v":41.157525000000007},{"$f":"'Land-Based Wind'!AR336","v":41.049500000000002}]
["RA3LaLTRG55","RD","Advanced",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L337","v":43.205384615384602},{"$f":"'Land-Based Wind'!M337","v":42.469935897435882},{"$f":"'Land-Based Wind'!N337","v":41.734487179487168},{"$f":"'Land-Based Wind'!O337","v":40.999038461538454},{"$f":"'Land-Based Wind'!P337","v":40.263589743589733},{"$f":"'Land-Based Wind'!Q337","v":39.52814102564102},{"$f":"'Land-Based Wind'!R337","v":38.792692307692299},{"$f":"'Land-Based Wind'!S337","v":38.057243589743585},{"$f":"'Land-Based Wind'!T337","v":37.321794871794872},{"$f":"'Land-Based Wind'!U337","v":36.586346153846151},{"$f":"'Land-Based Wind'!V337","v":35.85089743589743},{"$f":"'Land-Based Wind'!W337","v":35.115448717948716},{"$f":"'Land-Based Wind'!X337","v":34.380000000000003},{"$f":"'Land-Based Wind'!Y337","v":33.8643},{"$f":"'Land-Based Wind'!Z337","v":33.348599999999998},{"$f":"'Land-Based Wind'!AA337","v":32.832900000000002},{"$f":"'Land-Based Wind'!AB337","v":32.3172},{"$f":"'Land-Based Wind'!AC337","v":31.801500000000004},{"$f":"'Land-Based Wind'!AD337","v":31.285800000000002},{"$f":"'Land-Based Wind'!AE337","v":30.770100000000003},{"$f":"'Land-Based Wind'!AF337","v":30.254400000000004},{"$f":"'Land-Based Wind'!AG337","v":29.738700000000001},{"$f":"'Land-Based Wind'!AH337","v":29.223000000000003},{"$f":"'Land-Based Wind'!AI337","v":28.707299999999996},{"$f":"'Land-Based Wind'!AJ337","v":28.191600000000001},{"$f":"'Land-Based Wind'!AK337","v":27.675900000000002},{"$f":"'Land-Based Wind'!AL337","v":27.160199999999996},{"$f":"'Land-Based Wind'!AM337","v":26.644500000000001},{"$f":"'Land-Based Wind'!AN337","v":26.128800000000002},{"$f":"'Land-Based Wind'!AO337","v":25.613099999999996},{"$f":"'Land-Based Wind'!AP337","v":25.0974},{"$f":"'Land-Based Wind'!AQ337","v":24.581699999999998},{"$f":"'Land-Based Wind'!AR337","v":24.065999999999999}]
["RM3LaLTRG55","RD","Moderate",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L338","v":43.205384615384602},{"$f":"'Land-Based Wind'!M338","v":42.850769230769224},{"$f":"'Land-Based Wind'!N338","v":42.496153846153838},{"$f":"'Land-Based Wind'!O338","v":42.141538461538453},{"$f":"'Land-Based Wind'!P338","v":41.786923076923067},{"$f":"'Land-Based Wind'!Q338","v":41.432307692307681},{"$f":"'Land-Based Wind'!R338","v":41.077692307692303},{"$f":"'Land-Based Wind'!S338","v":40.723076923076924},{"$f":"'Land-Based Wind'!T338","v":40.368461538461538},{"$f":"'Land-Based Wind'!U338","v":40.013846153846153},{"$f":"'Land-Based Wind'!V338","v":39.659230769230767},{"$f":"'Land-Based Wind'!W338","v":39.304615384615389},{"$f":"'Land-Based Wind'!X338","v":38.950000000000003},{"$f":"'Land-Based Wind'!Y338","v":38.657875000000004},{"$f":"'Land-Based Wind'!Z338","v":38.365750000000006},{"$f":"'Land-Based Wind'!AA338","v":38.073625000000007},{"$f":"'Land-Based Wind'!AB338","v":37.781500000000008},{"$f":"'Land-Based Wind'!AC338","v":37.489375000000003},{"$f":"'Land-Based Wind'!AD338","v":37.197250000000004},{"$f":"'Land-Based Wind'!AE338","v":36.905124999999998},{"$f":"'Land-Based Wind'!AF338","v":36.613},{"$f":"'Land-Based Wind'!AG338","v":36.320875000000001},{"$f":"'Land-Based Wind'!AH338","v":36.028750000000002},{"$f":"'Land-Based Wind'!AI338","v":35.736625000000004},{"$f":"'Land-Based Wind'!AJ338","v":35.444500000000005},{"$f":"'Land-Based Wind'!AK338","v":35.152375000000006},{"$f":"'Land-Based Wind'!AL338","v":34.860250000000001},{"$f":"'Land-Based Wind'!AM338","v":34.568124999999995},{"$f":"'Land-Based Wind'!AN338","v":34.275999999999996},{"$f":"'Land-Based Wind'!AO338","v":33.983874999999998},{"$f":"'Land-Based Wind'!AP338","v":33.691749999999999},{"$f":"'Land-Based Wind'!AQ338","v":33.399625},{"$f":"'Land-Based Wind'!AR338","v":33.107500000000002}]
["RC3LaLTRG55","RD","Conservative",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L339","v":43.205384615384602},{"$f":"'Land-Based Wind'!M339","v":43.205769230769221},{"$f":"'Land-Based Wind'!N339","v":43.206153846153832},{"$f":"'Land-Based Wind'!O339","v":43.206538461538457},{"$f":"'Land-Based Wind'!P339","v":43.206923076923069},{"$f":"'Land-Based Wind'!Q339","v":43.207307692307687},{"$f":"'Land-Based Wind'!R339","v":43.207692307692298},{"$f":"'Land-Based Wind'!S339","v":43.208076923076923},{"$f":"'Land-Based Wind'!T339","v":43.208461538461535},{"$f":"'Land-Based Wind'!U339","v":43.208846153846146},{"$f":"'Land-Based Wind'!V339","v":43.209230769230771},{"$f":"'Land-Based Wind'!W339","v":43.209615384615383},{"$f":"'Land-Based Wind'!X339","v":43.21},{"$f":"'Land-Based Wind'!Y339","v":43.101974999999996},{"$f":"'Land-Based Wind'!Z339","v":42.993949999999998},{"$f":"'Land-Based Wind'!AA339","v":42.885925},{"$f":"'Land-Based Wind'!AB339","v":42.777900000000002},{"$f":"'Land-Based Wind'!AC339","v":42.669875000000005},{"$f":"'Land-Based Wind'!AD339","v":42.561850000000007},{"$f":"'Land-Based Wind'!AE339","v":42.453825000000002},{"$f":"'Land-Based Wind'!AF339","v":42.345799999999997},{"$f":"'Land-Based Wind'!AG339","v":42.237774999999999},{"$f":"'Land-Based Wind'!AH339","v":42.129750000000001},{"$f":"'Land-Based Wind'!AI339","v":42.021725000000004},{"$f":"'Land-Based Wind'!AJ339","v":41.913700000000006},{"$f":"'Land-Based Wind'!AK339","v":41.805675000000001},{"$f":"'Land-Based Wind'!AL339","v":41.697649999999996},{"$f":"'Land-Based Wind'!AM339","v":41.589624999999998},{"$f":"'Land-Based Wind'!AN339","v":41.4816},{"$f":"'Land-Based Wind'!AO339","v":41.373575000000002},{"$f":"'Land-Based Wind'!AP339","v":41.265550000000005},{"$f":"'Land-Based Wind'!AQ339","v":41.157525000000007},{"$f":"'Land-Based Wind'!AR339","v":41.049500000000002}]
["RA3LaLTRG66","RD","Advanced",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L340","v":43.205384615384602},{"$f":"'Land-Based Wind'!M340","v":42.469935897435882},{"$f":"'Land-Based Wind'!N340","v":41.734487179487168},{"$f":"'Land-Based Wind'!O340","v":40.999038461538454},{"$f":"'Land-Based Wind'!P340","v":40.263589743589733},{"$f":"'Land-Based Wind'!Q340","v":39.52814102564102},{"$f":"'Land-Based Wind'!R340","v":38.792692307692299},{"$f":"'Land-Based Wind'!S340","v":38.057243589743585},{"$f":"'Land-Based Wind'!T340","v":37.321794871794872},{"$f":"'Land-Based Wind'!U340","v":36.586346153846151},{"$f":"'Land-Based Wind'!V340","v":35.85089743589743},{"$f":"'Land-Based Wind'!W340","v":35.115448717948716},{"$f":"'Land-Based Wind'!X340","v":34.380000000000003},{"$f":"'Land-Based Wind'!Y340","v":33.8643},{"$f":"'Land-Based Wind'!Z340","v":33.348599999999998},{"$f":"'Land-Based Wind'!AA340","v":32.832900000000002},{"$f":"'Land-Based Wind'!AB340","v":32.3172},{"$f":"'Land-Based Wind'!AC340","v":31.801500000000004},{"$f":"'Land-Based Wind'!AD340","v":31.285800000000002},{"$f":"'Land-Based Wind'!AE340","v":30.770100000000003},{"$f":"'Land-Based Wind'!AF340","v":30.254400000000004},{"$f":"'Land-Based Wind'!AG340","v":29.738700000000001},{"$f":"'Land-Based Wind'!AH340","v":29.223000000000003},{"$f":"'Land-Based Wind'!AI340","v":28.707299999999996},{"$f":"'Land-Based Wind'!AJ340","v":28.191600000000001},{"$f":"'Land-Based Wind'!AK340","v":27.675900000000002},{"$f":"'Land-Based Wind'!AL340","v":27.160199999999996},{"$f":"'Land-Based Wind'!AM340","v":26.644500000000001},{"$f":"'Land-Based Wind'!AN340","v":26.128800000000002},{"$f":"'Land-Based Wind'!AO340","v":25.613099999999996},{"$f":"'Land-Based Wind'!AP340","v":25.0974},{"$f":"'Land-Based Wind'!AQ340","v":24.581699999999998},{"$f":"'Land-Based Wind'!AR340","v":24.065999999999999}]
["RM3LaLTRG66","RD","Moderate",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L341","v":43.205384615384602},{"$f":"'Land-Based Wind'!M341","v":42.850769230769224},{"$f":"'Land-Based Wind'!N341","v":42.496153846153838},{"$f":"'Land-Based Wind'!O341","v":42.141538461538453},{"$f":"'Land-Based Wind'!P341","v":41.786923076923067},{"$f":"'Land-Based Wind'!Q341","v":41.432307692307681},{"$f":"'Land-Based Wind'!R341","v":41.077692307692303},{"$f":"'Land-Based Wind'!S341","v":40.723076923076924},{"$f":"'Land-Based Wind'!T341","v":40.368461538461538},{"$f":"'Land-Based Wind'!U341","v":40.013846153846153},{"$f":"'Land-Based Wind'!V341","v":39.659230769230767},{"$f":"'Land-Based Wind'!W341","v":39.304615384615389},{"$f":"'Land-Based Wind'!X341","v":38.950000000000003},{"$f":"'Land-Based Wind'!Y341","v":38.657875000000004},{"$f":"'Land-Based Wind'!Z341","v":38.365750000000006},{"$f":"'Land-Based Wind'!AA341","v":38.073625000000007},{"$f":"'Land-Based Wind'!AB341","v":37.781500000000008},{"$f":"'Land-Based Wind'!AC341","v":37.489375000000003},{"$f":"'Land-Based Wind'!AD341","v":37.197250000000004},{"$f":"'Land-Based Wind'!AE341","v":36.905124999999998},{"$f":"'Land-Based Wind'!AF341","v":36.613},{"$f":"'Land-Based Wind'!AG341","v":36.320875000000001},{"$f":"'Land-Based Wind'!AH341","v":36.028750000000002},{"$f":"'Land-Based Wind'!AI341","v":35.736625000000004},{"$f":"'Land-Based Wind'!AJ341","v":35.444500000000005},{"$f":"'Land-Based Wind'!AK341","v":35.152375000000006},{"$f":"'Land-Based Wind'!AL341","v":34.860250000000001},{"$f":"'Land-Based Wind'!AM341","v":34.568124999999995},{"$f":"'Land-Based Wind'!AN341","v":34.275999999999996},{"$f":"'Land-Based Wind'!AO341","v":33.983874999999998},{"$f":"'Land-Based Wind'!AP341","v":33.691749999999999},{"$f":"'Land-Based Wind'!AQ341","v":33.399625},{"$f":"'Land-Based Wind'!AR341","v":33.107500000000002}]
["RC3LaLTRG66","RD","Conservative",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L342","v":43.205384615384602},{"$f":"'Land-Based Wind'!M342","v":43.205769230769221},{"$f":"'Land-Based Wind'!N342","v":43.206153846153832},{"$f":"'Land-Based Wind'!O342","v":43.206538461538457},{"$f":"'Land-Based Wind'!P342","v":43.206923076923069},{"$f":"'Land-Based Wind'!Q342","v":43.207307692307687},{"$f":"'Land-Based Wind'!R342","v":43.207692307692298},{"$f":"'Land-Based Wind'!S342","v":43.208076923076923},{"$f":"'Land-Based Wind'!T342","v":43.208461538461535},{"$f":"'Land-Based Wind'!U342","v":43.208846153846146},{"$f":"'Land-Based Wind'!V342","v":43.209230769230771},{"$f":"'Land-Based Wind'!W342","v":43.209615384615383},{"$f":"'Land-Based Wind'!X342","v":43.21},{"$f":"'Land-Based Wind'!Y342","v":43.101974999999996},{"$f":"'Land-Based Wind'!Z342","v":42.993949999999998},{"$f":"'Land-Based Wind'!AA342","v":42.885925},{"$f":"'Land-Based Wind'!AB342","v":42.777900000000002},{"$f":"'Land-Based Wind'!AC342","v":42.669875000000005},{"$f":"'Land-Based Wind'!AD342","v":42.561850000000007},{"$f":"'Land-Based Wind'!AE342","v":42.453825000000002},{"$f":"'Land-Based Wind'!AF342","v":42.345799999999997},{"$f":"'Land-Based Wind'!AG342","v":42.237774999999999},{"$f":"'Land-Based Wind'!AH342","v":42.129750000000001},{"$f":"'Land-Based Wind'!AI342","v":42.021725000000004},{"$f":"'Land-Based Wind'!AJ342","v":41.913700000000006},{"$f":"'Land-Based Wind'!AK342","v":41.805675000000001},{"$f":"'Land-Based Wind'!AL342","v":41.697649999999996},{"$f":"'Land-Based Wind'!AM342","v":41.589624999999998},{"$f":"'Land-Based Wind'!AN342","v":41.4816},{"$f":"'Land-Based Wind'!AO342","v":41.373575000000002},{"$f":"'Land-Based Wind'!AP342","v":41.265550000000005},{"$f":"'Land-Based Wind'!AQ342","v":41.157525000000007},{"$f":"'Land-Based Wind'!AR342","v":41.049500000000002}]
["RA3LaLTRG77","RD","Advanced",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L343","v":43.205384615384602},{"$f":"'Land-Based Wind'!M343","v":42.469935897435882},{"$f":"'Land-Based Wind'!N343","v":41.734487179487168},{"$f":"'Land-Based Wind'!O343","v":40.999038461538454},{"$f":"'Land-Based Wind'!P343","v":40.263589743589733},{"$f":"'Land-Based Wind'!Q343","v":39.52814102564102},{"$f":"'Land-Based Wind'!R343","v":38.792692307692299},{"$f":"'Land-Based Wind'!S343","v":38.057243589743585},{"$f":"'Land-Based Wind'!T343","v":37.321794871794872},{"$f":"'Land-Based Wind'!U343","v":36.586346153846151},{"$f":"'Land-Based Wind'!V343","v":35.85089743589743},{"$f":"'Land-Based Wind'!W343","v":35.115448717948716},{"$f":"'Land-Based Wind'!X343","v":34.380000000000003},{"$f":"'Land-Based Wind'!Y343","v":33.8643},{"$f":"'Land-Based Wind'!Z343","v":33.348599999999998},{"$f":"'Land-Based Wind'!AA343","v":32.832900000000002},{"$f":"'Land-Based Wind'!AB343","v":32.3172},{"$f":"'Land-Based Wind'!AC343","v":31.801500000000004},{"$f":"'Land-Based Wind'!AD343","v":31.285800000000002},{"$f":"'Land-Based Wind'!AE343","v":30.770100000000003},{"$f":"'Land-Based Wind'!AF343","v":30.254400000000004},{"$f":"'Land-Based Wind'!AG343","v":29.738700000000001},{"$f":"'Land-Based Wind'!AH343","v":29.223000000000003},{"$f":"'Land-Based Wind'!AI343","v":28.707299999999996},{"$f":"'Land-Based Wind'!AJ343","v":28.191600000000001},{"$f":"'Land-Based Wind'!AK343","v":27.675900000000002},{"$f":"'Land-Based Wind'!AL343","v":27.160199999999996},{"$f":"'Land-Based Wind'!AM343","v":26.644500000000001},{"$f":"'Land-Based Wind'!AN343","v":26.128800000000002},{"$f":"'Land-Based Wind'!AO343","v":25.613099999999996},{"$f":"'Land-Based Wind'!AP343","v":25.0974},{"$f":"'Land-Based Wind'!AQ343","v":24.581699999999998},{"$f":"'Land-Based Wind'!AR343","v":24.065999999999999}]
["RM3LaLTRG77","RD","Moderate",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L344","v":43.205384615384602},{"$f":"'Land-Based Wind'!M344","v":42.850769230769224},{"$f":"'Land-Based Wind'!N344","v":42.496153846153838},{"$f":"'Land-Based Wind'!O344","v":42.141538461538453},{"$f":"'Land-Based Wind'!P344","v":41.786923076923067},{"$f":"'Land-Based Wind'!Q344","v":41.432307692307681},{"$f":"'Land-Based Wind'!R344","v":41.077692307692303},{"$f":"'Land-Based Wind'!S344","v":40.723076923076924},{"$f":"'Land-Based Wind'!T344","v":40.368461538461538},{"$f":"'Land-Based Wind'!U344","v":40.013846153846153},{"$f":"'Land-Based Wind'!V344","v":39.659230769230767},{"$f":"'Land-Based Wind'!W344","v":39.304615384615389},{"$f":"'Land-Based Wind'!X344","v":38.950000000000003},{"$f":"'Land-Based Wind'!Y344","v":38.657875000000004},{"$f":"'Land-Based Wind'!Z344","v":38.365750000000006},{"$f":"'Land-Based Wind'!AA344","v":38.073625000000007},{"$f":"'Land-Based Wind'!AB344","v":37.781500000000008},{"$f":"'Land-Based Wind'!AC344","v":37.489375000000003},{"$f":"'Land-Based Wind'!AD344","v":37.197250000000004},{"$f":"'Land-Based Wind'!AE344","v":36.905124999999998},{"$f":"'Land-Based Wind'!AF344","v":36.613},{"$f":"'Land-Based Wind'!AG344","v":36.320875000000001},{"$f":"'Land-Based Wind'!AH344","v":36.028750000000002},{"$f":"'Land-Based Wind'!AI344","v":35.736625000000004},{"$f":"'Land-Based Wind'!AJ344","v":35.444500000000005},{"$f":"'Land-Based Wind'!AK344","v":35.152375000000006},{"$f":"'Land-Based Wind'!AL344","v":34.860250000000001},{"$f":"'Land-Based Wind'!AM344","v":34.568124999999995},{"$f":"'Land-Based Wind'!AN344","v":34.275999999999996},{"$f":"'Land-Based Wind'!AO344","v":33.983874999999998},{"$f":"'Land-Based Wind'!AP344","v":33.691749999999999},{"$f":"'Land-Based Wind'!AQ344","v":33.399625},{"$f":"'Land-Based Wind'!AR344","v":33.107500000000002}]
["RC3LaLTRG77","RD","Conservative",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L345","v":43.205384615384602},{"$f":"'Land-Based Wind'!M345","v":43.205769230769221},{"$f":"'Land-Based Wind'!N345","v":43.206153846153832},{"$f":"'Land-Based Wind'!O345","v":43.206538461538457},{"$f":"'Land-Based Wind'!P345","v":43.206923076923069},{"$f":"'Land-Based Wind'!Q345","v":43.207307692307687},{"$f":"'Land-Based Wind'!R345","v":43.207692307692298},{"$f":"'Land-Based Wind'!S345","v":43.208076923076923},{"$f":"'Land-Based Wind'!T345","v":43.208461538461535},{"$f":"'Land-Based Wind'!U345","v":43.208846153846146},{"$f":"'Land-Based Wind'!V345","v":43.209230769230771},{"$f":"'Land-Based Wind'!W345","v":43.209615384615383},{"$f":"'Land-Based Wind'!X345","v":43.21},{"$f":"'Land-Based Wind'!Y345","v":43.101974999999996},{"$f":"'Land-Based Wind'!Z345","v":42.993949999999998},{"$f":"'Land-Based Wind'!AA345","v":42.885925},{"$f":"'Land-Based Wind'!AB345","v":42.777900000000002},{"$f":"'Land-Based Wind'!AC345","v":42.669875000000005},{"$f":"'Land-Based Wind'!AD345","v":42.561850000000007},{"$f":"'Land-Based Wind'!AE345","v":42.453825000000002},{"$f":"'Land-Based Wind'!AF345","v":42.345799999999997},{"$f":"'Land-Based Wind'!AG345","v":42.237774999999999},{"$f":"'Land-Based Wind'!AH345","v":42.129750000000001},{"$f":"'Land-Based Wind'!AI345","v":42.021725000000004},{"$f":"'Land-Based Wind'!AJ345","v":41.913700000000006},{"$f":"'Land-Based Wind'!AK345","v":41.805675000000001},{"$f":"'Land-Based Wind'!AL345","v":41.697649999999996},{"$f":"'Land-Based Wind'!AM345","v":41.589624999999998},{"$f":"'Land-Based Wind'!AN345","v":41.4816},{"$f":"'Land-Based Wind'!AO345","v":41.373575000000002},{"$f":"'Land-Based Wind'!AP345","v":41.265550000000005},{"$f":"'Land-Based Wind'!AQ345","v":41.157525000000007},{"$f":"'Land-Based Wind'!AR345","v":41.049500000000002}]
["RA3LaLTRG88","RD","Advanced",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L346","v":43.205384615384602},{"$f":"'Land-Based Wind'!M346","v":42.469935897435882},{"$f":"'Land-Based Wind'!N346","v":41.734487179487168},{"$f":"'Land-Based Wind'!O346","v":40.999038461538454},{"$f":"'Land-Based Wind'!P346","v":40.263589743589733},{"$f":"'Land-Based Wind'!Q346","v":39.52814102564102},{"$f":"'Land-Based Wind'!R346","v":38.792692307692299},{"$f":"'Land-Based Wind'!S346","v":38.057243589743585},{"$f":"'Land-Based Wind'!T346","v":37.321794871794872},{"$f":"'Land-Based Wind'!U346","v":36.586346153846151},{"$f":"'Land-Based Wind'!V346","v":35.85089743589743},{"$f":"'Land-Based Wind'!W346","v":35.115448717948716},{"$f":"'Land-Based Wind'!X346","v":34.380000000000003},{"$f":"'Land-Based Wind'!Y346","v":33.8643},{"$f":"'Land-Based Wind'!Z346","v":33.348599999999998},{"$f":"'Land-Based Wind'!AA346","v":32.832900000000002},{"$f":"'Land-Based Wind'!AB346","v":32.3172},{"$f":"'Land-Based Wind'!AC346","v":31.801500000000004},{"$f":"'Land-Based Wind'!AD346","v":31.285800000000002},{"$f":"'Land-Based Wind'!AE346","v":30.770100000000003},{"$f":"'Land-Based Wind'!AF346","v":30.254400000000004},{"$f":"'Land-Based Wind'!AG346","v":29.738700000000001},{"$f":"'Land-Based Wind'!AH346","v":29.223000000000003},{"$f":"'Land-Based Wind'!AI346","v":28.707299999999996},{"$f":"'Land-Based Wind'!AJ346","v":28.191600000000001},{"$f":"'Land-Based Wind'!AK346","v":27.675900000000002},{"$f":"'Land-Based Wind'!AL346","v":27.160199999999996},{"$f":"'Land-Based Wind'!AM346","v":26.644500000000001},{"$f":"'Land-Based Wind'!AN346","v":26.128800000000002},{"$f":"'Land-Based Wind'!AO346","v":25.613099999999996},{"$f":"'Land-Based Wind'!AP346","v":25.0974},{"$f":"'Land-Based Wind'!AQ346","v":24.581699999999998},{"$f":"'Land-Based Wind'!AR346","v":24.065999999999999}]
["RM3LaLTRG88","RD","Moderate",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L347","v":43.205384615384602},{"$f":"'Land-Based Wind'!M347","v":42.850769230769224},{"$f":"'Land-Based Wind'!N347","v":42.496153846153838},{"$f":"'Land-Based Wind'!O347","v":42.141538461538453},{"$f":"'Land-Based Wind'!P347","v":41.786923076923067},{"$f":"'Land-Based Wind'!Q347","v":41.432307692307681},{"$f":"'Land-Based Wind'!R347","v":41.077692307692303},{"$f":"'Land-Based Wind'!S347","v":40.723076923076924},{"$f":"'Land-Based Wind'!T347","v":40.368461538461538},{"$f":"'Land-Based Wind'!U347","v":40.013846153846153},{"$f":"'Land-Based Wind'!V347","v":39.659230769230767},{"$f":"'Land-Based Wind'!W347","v":39.304615384615389},{"$f":"'Land-Based Wind'!X347","v":38.950000000000003},{"$f":"'Land-Based Wind'!Y347","v":38.657875000000004},{"$f":"'Land-Based Wind'!Z347","v":38.365750000000006},{"$f":"'Land-Based Wind'!AA347","v":38.073625000000007},{"$f":"'Land-Based Wind'!AB347","v":37.781500000000008},{"$f":"'Land-Based Wind'!AC347","v":37.489375000000003},{"$f":"'Land-Based Wind'!AD347","v":37.197250000000004},{"$f":"'Land-Based Wind'!AE347","v":36.905124999999998},{"$f":"'Land-Based Wind'!AF347","v":36.613},{"$f":"'Land-Based Wind'!AG347","v":36.320875000000001},{"$f":"'Land-Based Wind'!AH347","v":36.028750000000002},{"$f":"'Land-Based Wind'!AI347","v":35.736625000000004},{"$f":"'Land-Based Wind'!AJ347","v":35.444500000000005},{"$f":"'Land-Based Wind'!AK347","v":35.152375000000006},{"$f":"'Land-Based Wind'!AL347","v":34.860250000000001},{"$f":"'Land-Based Wind'!AM347","v":34.568124999999995},{"$f":"'Land-Based Wind'!AN347","v":34.275999999999996},{"$f":"'Land-Based Wind'!AO347","v":33.983874999999998},{"$f":"'Land-Based Wind'!AP347","v":33.691749999999999},{"$f":"'Land-Based Wind'!AQ347","v":33.399625},{"$f":"'Land-Based Wind'!AR347","v":33.107500000000002}]
["RC3LaLTRG88","RD","Conservative",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L348","v":43.205384615384602},{"$f":"'Land-Based Wind'!M348","v":43.205769230769221},{"$f":"'Land-Based Wind'!N348","v":43.206153846153832},{"$f":"'Land-Based Wind'!O348","v":43.206538461538457},{"$f":"'Land-Based Wind'!P348","v":43.206923076923069},{"$f":"'Land-Based Wind'!Q348","v":43.207307692307687},{"$f":"'Land-Based Wind'!R348","v":43.207692307692298},{"$f":"'Land-Based Wind'!S348","v":43.208076923076923},{"$f":"'Land-Based Wind'!T348","v":43.208461538461535},{"$f":"'Land-Based Wind'!U348","v":43.208846153846146},{"$f":"'Land-Based Wind'!V348","v":43.209230769230771},{"$f":"'Land-Based Wind'!W348","v":43.209615384615383},{"$f":"'Land-Based Wind'!X348","v":43.21},{"$f":"'Land-Based Wind'!Y348","v":43.101974999999996},{"$f":"'Land-Based Wind'!Z348","v":42.993949999999998},{"$f":"'Land-Based Wind'!AA348","v":42.885925},{"$f":"'Land-Based Wind'!AB348","v":42.777900000000002},{"$f":"'Land-Based Wind'!AC348","v":42.669875000000005},{"$f":"'Land-Based Wind'!AD348","v":42.561850000000007},{"$f":"'Land-Based Wind'!AE348","v":42.453825000000002},{"$f":"'Land-Based Wind'!AF348","v":42.345799999999997},{"$f":"'Land-Based Wind'!AG348","v":42.237774999999999},{"$f":"'Land-Based Wind'!AH348","v":42.129750000000001},{"$f":"'Land-Based Wind'!AI348","v":42.021725000000004},{"$f":"'Land-Based Wind'!AJ348","v":41.913700000000006},{"$f":"'Land-Based Wind'!AK348","v":41.805675000000001},{"$f":"'Land-Based Wind'!AL348","v":41.697649999999996},{"$f":"'Land-Based Wind'!AM348","v":41.589624999999998},{"$f":"'Land-Based Wind'!AN348","v":41.4816},{"$f":"'Land-Based Wind'!AO348","v":41.373575000000002},{"$f":"'Land-Based Wind'!AP348","v":41.265550000000005},{"$f":"'Land-Based Wind'!AQ348","v":41.157525000000007},{"$f":"'Land-Based Wind'!AR348","v":41.049500000000002}]
["RA3LaLTRG99","RD","Advanced",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L349","v":43.205384615384602},{"$f":"'Land-Based Wind'!M349","v":42.469935897435882},{"$f":"'Land-Based Wind'!N349","v":41.734487179487168},{"$f":"'Land-Based Wind'!O349","v":40.999038461538454},{"$f":"'Land-Based Wind'!P349","v":40.263589743589733},{"$f":"'Land-Based Wind'!Q349","v":39.52814102564102},{"$f":"'Land-Based Wind'!R349","v":38.792692307692299},{"$f":"'Land-Based Wind'!S349","v":38.057243589743585},{"$f":"'Land-Based Wind'!T349","v":37.321794871794872},{"$f":"'Land-Based Wind'!U349","v":36.586346153846151},{"$f":"'Land-Based Wind'!V349","v":35.85089743589743},{"$f":"'Land-Based Wind'!W349","v":35.115448717948716},{"$f":"'Land-Based Wind'!X349","v":34.380000000000003},{"$f":"'Land-Based Wind'!Y349","v":33.8643},{"$f":"'Land-Based Wind'!Z349","v":33.348599999999998},{"$f":"'Land-Based Wind'!AA349","v":32.832900000000002},{"$f":"'Land-Based Wind'!AB349","v":32.3172},{"$f":"'Land-Based Wind'!AC349","v":31.801500000000004},{"$f":"'Land-Based Wind'!AD349","v":31.285800000000002},{"$f":"'Land-Based Wind'!AE349","v":30.770100000000003},{"$f":"'Land-Based Wind'!AF349","v":30.254400000000004},{"$f":"'Land-Based Wind'!AG349","v":29.738700000000001},{"$f":"'Land-Based Wind'!AH349","v":29.223000000000003},{"$f":"'Land-Based Wind'!AI349","v":28.707299999999996},{"$f":"'Land-Based Wind'!AJ349","v":28.191600000000001},{"$f":"'Land-Based Wind'!AK349","v":27.675900000000002},{"$f":"'Land-Based Wind'!AL349","v":27.160199999999996},{"$f":"'Land-Based Wind'!AM349","v":26.644500000000001},{"$f":"'Land-Based Wind'!AN349","v":26.128800000000002},{"$f":"'Land-Based Wind'!AO349","v":25.613099999999996},{"$f":"'Land-Based Wind'!AP349","v":25.0974},{"$f":"'Land-Based Wind'!AQ349","v":24.581699999999998},{"$f":"'Land-Based Wind'!AR349","v":24.065999999999999}]
["RM3LaLTRG99","RD","Moderate",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L350","v":43.205384615384602},{"$f":"'Land-Based Wind'!M350","v":42.850769230769224},{"$f":"'Land-Based Wind'!N350","v":42.496153846153838},{"$f":"'Land-Based Wind'!O350","v":42.141538461538453},{"$f":"'Land-Based Wind'!P350","v":41.786923076923067},{"$f":"'Land-Based Wind'!Q350","v":41.432307692307681},{"$f":"'Land-Based Wind'!R350","v":41.077692307692303},{"$f":"'Land-Based Wind'!S350","v":40.723076923076924},{"$f":"'Land-Based Wind'!T350","v":40.368461538461538},{"$f":"'Land-Based Wind'!U350","v":40.013846153846153},{"$f":"'Land-Based Wind'!V350","v":39.659230769230767},{"$f":"'Land-Based Wind'!W350","v":39.304615384615389},{"$f":"'Land-Based Wind'!X350","v":38.950000000000003},{"$f":"'Land-Based Wind'!Y350","v":38.657875000000004},{"$f":"'Land-Based Wind'!Z350","v":38.365750000000006},{"$f":"'Land-Based Wind'!AA350","v":38.073625000000007},{"$f":"'Land-Based Wind'!AB350","v":37.781500000000008},{"$f":"'Land-Based Wind'!AC350","v":37.489375000000003},{"$f":"'Land-Based Wind'!AD350","v":37.197250000000004},{"$f":"'Land-Based Wind'!AE350","v":36.905124999999998},{"$f":"'Land-Based Wind'!AF350","v":36.613},{"$f":"'Land-Based Wind'!AG350","v":36.320875000000001},{"$f":"'Land-Based Wind'!AH350","v":36.028750000000002},{"$f":"'Land-Based Wind'!AI350","v":35.736625000000004},{"$f":"'Land-Based Wind'!AJ350","v":35.444500000000005},{"$f":"'Land-Based Wind'!AK350","v":35.152375000000006},{"$f":"'Land-Based Wind'!AL350","v":34.860250000000001},{"$f":"'Land-Based Wind'!AM350","v":34.568124999999995},{"$f":"'Land-Based Wind'!AN350","v":34.275999999999996},{"$f":"'Land-Based Wind'!AO350","v":33.983874999999998},{"$f":"'Land-Based Wind'!AP350","v":33.691749999999999},{"$f":"'Land-Based Wind'!AQ350","v":33.399625},{"$f":"'Land-Based Wind'!AR350","v":33.107500000000002}]
["RC3LaLTRG99","RD","Conservative",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L351","v":43.205384615384602},{"$f":"'Land-Based Wind'!M351","v":43.205769230769221},{"$f":"'Land-Based Wind'!N351","v":43.206153846153832},{"$f":"'Land-Based Wind'!O351","v":43.206538461538457},{"$f":"'Land-Based Wind'!P351","v":43.206923076923069},{"$f":"'Land-Based Wind'!Q351","v":43.207307692307687},{"$f":"'Land-Based Wind'!R351","v":43.207692307692298},{"$f":"'Land-Based Wind'!S351","v":43.208076923076923},{"$f":"'Land-Based Wind'!T351","v":43.208461538461535},{"$f":"'Land-Based Wind'!U351","v":43.208846153846146},{"$f":"'Land-Based Wind'!V351","v":43.209230769230771},{"$f":"'Land-Based Wind'!W351","v":43.209615384615383},{"$f":"'Land-Based Wind'!X351","v":43.21},{"$f":"'Land-Based Wind'!Y351","v":43.101974999999996},{"$f":"'Land-Based Wind'!Z351","v":42.993949999999998},{"$f":"'Land-Based Wind'!AA351","v":42.885925},{"$f":"'Land-Based Wind'!AB351","v":42.777900000000002},{"$f":"'Land-Based Wind'!AC351","v":42.669875000000005},{"$f":"'Land-Based Wind'!AD351","v":42.561850000000007},{"$f":"'Land-Based Wind'!AE351","v":42.453825000000002},{"$f":"'Land-Based Wind'!AF351","v":42.345799999999997},{"$f":"'Land-Based Wind'!AG351","v":42.237774999999999},{"$f":"'Land-Based Wind'!AH351","v":42.129750000000001},{"$f":"'Land-Based Wind'!AI351","v":42.021725000000004},{"$f":"'Land-Based Wind'!AJ351","v":41.913700000000006},{"$f":"'Land-Based Wind'!AK351","v":41.805675000000001},{"$f":"'Land-Based Wind'!AL351","v":41.697649999999996},{"$f":"'Land-Based Wind'!AM351","v":41.589624999999998},{"$f":"'Land-Based Wind'!AN351","v":41.4816},{"$f":"'Land-Based Wind'!AO351","v":41.373575000000002},{"$f":"'Land-Based Wind'!AP351","v":41.265550000000005},{"$f":"'Land-Based Wind'!AQ351","v":41.157525000000007},{"$f":"'Land-Based Wind'!AR351","v":41.049500000000002}]
["RA3LaLTRG100","RD","Advanced",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L352","v":43.205384615384602},{"$f":"'Land-Based Wind'!M352","v":42.469935897435882},{"$f":"'Land-Based Wind'!N352","v":41.734487179487168},{"$f":"'Land-Based Wind'!O352","v":40.999038461538454},{"$f":"'Land-Based Wind'!P352","v":40.263589743589733},{"$f":"'Land-Based Wind'!Q352","v":39.52814102564102},{"$f":"'Land-Based Wind'!R352","v":38.792692307692299},{"$f":"'Land-Based Wind'!S352","v":38.057243589743585},{"$f":"'Land-Based Wind'!T352","v":37.321794871794872},{"$f":"'Land-Based Wind'!U352","v":36.586346153846151},{"$f":"'Land-Based Wind'!V352","v":35.85089743589743},{"$f":"'Land-Based Wind'!W352","v":35.115448717948716},{"$f":"'Land-Based Wind'!X352","v":34.380000000000003},{"$f":"'Land-Based Wind'!Y352","v":33.8643},{"$f":"'Land-Based Wind'!Z352","v":33.348599999999998},{"$f":"'Land-Based Wind'!AA352","v":32.832900000000002},{"$f":"'Land-Based Wind'!AB352","v":32.3172},{"$f":"'Land-Based Wind'!AC352","v":31.801500000000004},{"$f":"'Land-Based Wind'!AD352","v":31.285800000000002},{"$f":"'Land-Based Wind'!AE352","v":30.770100000000003},{"$f":"'Land-Based Wind'!AF352","v":30.254400000000004},{"$f":"'Land-Based Wind'!AG352","v":29.738700000000001},{"$f":"'Land-Based Wind'!AH352","v":29.223000000000003},{"$f":"'Land-Based Wind'!AI352","v":28.707299999999996},{"$f":"'Land-Based Wind'!AJ352","v":28.191600000000001},{"$f":"'Land-Based Wind'!AK352","v":27.675900000000002},{"$f":"'Land-Based Wind'!AL352","v":27.160199999999996},{"$f":"'Land-Based Wind'!AM352","v":26.644500000000001},{"$f":"'Land-Based Wind'!AN352","v":26.128800000000002},{"$f":"'Land-Based Wind'!AO352","v":25.613099999999996},{"$f":"'Land-Based Wind'!AP352","v":25.0974},{"$f":"'Land-Based Wind'!AQ352","v":24.581699999999998},{"$f":"'Land-Based Wind'!AR352","v":24.065999999999999}]
["RM3LaLTRG100","RD","Moderate",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L353","v":43.205384615384602},{"$f":"'Land-Based Wind'!M353","v":42.850769230769224},{"$f":"'Land-Based Wind'!N353","v":42.496153846153838},{"$f":"'Land-Based Wind'!O353","v":42.141538461538453},{"$f":"'Land-Based Wind'!P353","v":41.786923076923067},{"$f":"'Land-Based Wind'!Q353","v":41.432307692307681},{"$f":"'Land-Based Wind'!R353","v":41.077692307692303},{"$f":"'Land-Based Wind'!S353","v":40.723076923076924},{"$f":"'Land-Based Wind'!T353","v":40.368461538461538},{"$f":"'Land-Based Wind'!U353","v":40.013846153846153},{"$f":"'Land-Based Wind'!V353","v":39.659230769230767},{"$f":"'Land-Based Wind'!W353","v":39.304615384615389},{"$f":"'Land-Based Wind'!X353","v":38.950000000000003},{"$f":"'Land-Based Wind'!Y353","v":38.657875000000004},{"$f":"'Land-Based Wind'!Z353","v":38.365750000000006},{"$f":"'Land-Based Wind'!AA353","v":38.073625000000007},{"$f":"'Land-Based Wind'!AB353","v":37.781500000000008},{"$f":"'Land-Based Wind'!AC353","v":37.489375000000003},{"$f":"'Land-Based Wind'!AD353","v":37.197250000000004},{"$f":"'Land-Based Wind'!AE353","v":36.905124999999998},{"$f":"'Land-Based Wind'!AF353","v":36.613},{"$f":"'Land-Based Wind'!AG353","v":36.320875000000001},{"$f":"'Land-Based Wind'!AH353","v":36.028750000000002},{"$f":"'Land-Based Wind'!AI353","v":35.736625000000004},{"$f":"'Land-Based Wind'!AJ353","v":35.444500000000005},{"$f":"'Land-Based Wind'!AK353","v":35.152375000000006},{"$f":"'Land-Based Wind'!AL353","v":34.860250000000001},{"$f":"'Land-Based Wind'!AM353","v":34.568124999999995},{"$f":"'Land-Based Wind'!AN353","v":34.275999999999996},{"$f":"'Land-Based Wind'!AO353","v":33.983874999999998},{"$f":"'Land-Based Wind'!AP353","v":33.691749999999999},{"$f":"'Land-Based Wind'!AQ353","v":33.399625},{"$f":"'Land-Based Wind'!AR353","v":33.107500000000002}]
["RC3LaLTRG100","RD","Conservative",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L354","v":43.205384615384602},{"$f":"'Land-Based Wind'!M354","v":43.205769230769221},{"$f":"'Land-Based Wind'!N354","v":43.206153846153832},{"$f":"'Land-Based Wind'!O354","v":43.206538461538457},{"$f":"'Land-Based Wind'!P354","v":43.206923076923069},{"$f":"'Land-Based Wind'!Q354","v":43.207307692307687},{"$f":"'Land-Based Wind'!R354","v":43.207692307692298},{"$f":"'Land-Based Wind'!S354","v":43.208076923076923},{"$f":"'Land-Based Wind'!T354","v":43.208461538461535},{"$f":"'Land-Based Wind'!U354","v":43.208846153846146},{"$f":"'Land-Based Wind'!V354","v":43.209230769230771},{"$f":"'Land-Based Wind'!W354","v":43.209615384615383},{"$f":"'Land-Based Wind'!X354","v":43.21},{"$f":"'Land-Based Wind'!Y354","v":43.101974999999996},{"$f":"'Land-Based Wind'!Z354","v":42.993949999999998},{"$f":"'Land-Based Wind'!AA354","v":42.885925},{"$f":"'Land-Based Wind'!AB354","v":42.777900000000002},{"$f":"'Land-Based Wind'!AC354","v":42.669875000000005},{"$f":"'Land-Based Wind'!AD354","v":42.561850000000007},{"$f":"'Land-Based Wind'!AE354","v":42.453825000000002},{"$f":"'Land-Based Wind'!AF354","v":42.345799999999997},{"$f":"'Land-Based Wind'!AG354","v":42.237774999999999},{"$f":"'Land-Based Wind'!AH354","v":42.129750000000001},{"$f":"'Land-Based Wind'!AI354","v":42.021725000000004},{"$f":"'Land-Based Wind'!AJ354","v":41.913700000000006},{"$f":"'Land-Based Wind'!AK354","v":41.805675000000001},{"$f":"'Land-Based Wind'!AL354","v":41.697649999999996},{"$f":"'Land-Based Wind'!AM354","v":41.589624999999998},{"$f":"'Land-Based Wind'!AN354","v":41.4816},{"$f":"'Land-Based Wind'!AO354","v":41.373575000000002},{"$f":"'Land-Based Wind'!AP354","v":41.265550000000005},{"$f":"'Land-Based Wind'!AQ354","v":41.157525000000007},{"$f":"'Land-Based Wind'!AR354","v":41.049500000000002}]
["RA3CoSeattle","RD","Advanced",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L168","v":18},{"$f":"'Solar - PV Dist. Comm'!M168","v":13},{"$f":"'Solar - PV Dist. Comm'!N168","v":12.333113765571367},{"$f":"'Solar - PV Dist. Comm'!O168","v":11.67042206550248},{"$f":"'Solar - PV Dist. Comm'!P168","v":11.007730365433593},{"$f":"'Solar - PV Dist. Comm'!Q168","v":10.345038665364706},{"$f":"'Solar - PV Dist. Comm'!R168","v":9.682346965295821},{"$f":"'Solar - PV Dist. Comm'!S168","v":9.0196552652269339},{"$f":"'Solar - PV Dist. Comm'!T168","v":8.3569635651580469},{"$f":"'Solar - PV Dist. Comm'!U168","v":7.6942718650891608},{"$f":"'Solar - PV Dist. Comm'!V168","v":7.0315801650202738},{"$f":"'Solar - PV Dist. Comm'!W168","v":6.3688884649513859},{"$f":"'Solar - PV Dist. Comm'!X168","v":5.7061967648824936},{"$f":"'Solar - PV Dist. Comm'!Y168","v":5.6310995016027494},{"$f":"'Solar - PV Dist. Comm'!Z168","v":5.5560022383230061},{"$f":"'Solar - PV Dist. Comm'!AA168","v":5.4809049750432619},{"$f":"'Solar - PV Dist. Comm'!AB168","v":5.4058077117635186},{"$f":"'Solar - PV Dist. Comm'!AC168","v":5.3307104484837753},{"$f":"'Solar - PV Dist. Comm'!AD168","v":5.2556131852040311},{"$f":"'Solar - PV Dist. Comm'!AE168","v":5.1805159219242869},{"$f":"'Solar - PV Dist. Comm'!AF168","v":5.1054186586445436},{"$f":"'Solar - PV Dist. Comm'!AG168","v":5.0303213953648003},{"$f":"'Solar - PV Dist. Comm'!AH168","v":4.955224132085057},{"$f":"'Solar - PV Dist. Comm'!AI168","v":4.8801268688053128},{"$f":"'Solar - PV Dist. Comm'!AJ168","v":4.8050296055255686},{"$f":"'Solar - PV Dist. Comm'!AK168","v":4.7299323422458253},{"$f":"'Solar - PV Dist. Comm'!AL168","v":4.6548350789660811},{"$f":"'Solar - PV Dist. Comm'!AM168","v":4.5797378156863386},{"$f":"'Solar - PV Dist. Comm'!AN168","v":4.5046405524065944},{"$f":"'Solar - PV Dist. Comm'!AO168","v":4.4295432891268502},{"$f":"'Solar - PV Dist. Comm'!AP168","v":4.3544460258471069},{"$f":"'Solar - PV Dist. Comm'!AQ168","v":4.2793487625673627},{"$f":"'Solar - PV Dist. Comm'!AR168","v":4.2042514992876177}]
["RM3CoSeattle","RD","Moderate",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L169","v":18},{"$f":"'Solar - PV Dist. Comm'!M169","v":13},{"$f":"'Solar - PV Dist. Comm'!N169","v":12.490545120180542},{"$f":"'Solar - PV Dist. Comm'!O169","v":11.98528477472083},{"$f":"'Solar - PV Dist. Comm'!P169","v":11.480024429261118},{"$f":"'Solar - PV Dist. Comm'!Q169","v":10.974764083801407},{"$f":"'Solar - PV Dist. Comm'!R169","v":10.469503738341695},{"$f":"'Solar - PV Dist. Comm'!S169","v":9.9642433928819827},{"$f":"'Solar - PV Dist. Comm'!T169","v":9.4589830474222723},{"$f":"'Solar - PV Dist. Comm'!U169","v":8.9537227019625618},{"$f":"'Solar - PV Dist. Comm'!V169","v":8.4484623565028496},{"$f":"'Solar - PV Dist. Comm'!W169","v":7.9432020110431383},{"$f":"'Solar - PV Dist. Comm'!X169","v":7.4379416655834332},{"$f":"'Solar - PV Dist. Comm'!Y169","v":7.3513544205483861},{"$f":"'Solar - PV Dist. Comm'!Z169","v":7.2647671755133389},{"$f":"'Solar - PV Dist. Comm'!AA169","v":7.1781799304782927},{"$f":"'Solar - PV Dist. Comm'!AB169","v":7.0915926854432447},{"$f":"'Solar - PV Dist. Comm'!AC169","v":7.0050054404081976},{"$f":"'Solar - PV Dist. Comm'!AD169","v":6.9184181953731496},{"$f":"'Solar - PV Dist. Comm'!AE169","v":6.8318309503381034},{"$f":"'Solar - PV Dist. Comm'!AF169","v":6.7452437053030563},{"$f":"'Solar - PV Dist. Comm'!AG169","v":6.6586564602680083},{"$f":"'Solar - PV Dist. Comm'!AH169","v":6.5720692152329612},{"$f":"'Solar - PV Dist. Comm'!AI169","v":6.4854819701979149},{"$f":"'Solar - PV Dist. Comm'!AJ169","v":6.3988947251628669},{"$f":"'Solar - PV Dist. Comm'!AK169","v":6.3123074801278198},{"$f":"'Solar - PV Dist. Comm'!AL169","v":6.2257202350927718},{"$f":"'Solar - PV Dist. Comm'!AM169","v":6.1391329900577256},{"$f":"'Solar - PV Dist. Comm'!AN169","v":6.0525457450226785},{"$f":"'Solar - PV Dist. Comm'!AO169","v":5.9659584999876305},{"$f":"'Solar - PV Dist. Comm'!AP169","v":5.8793712549525834},{"$f":"'Solar - PV Dist. Comm'!AQ169","v":5.7927840099175363},{"$f":"'Solar - PV Dist. Comm'!AR169","v":5.7061967648824936}]
["RC3CoSeattle","RD","Conservative",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L170","v":18},{"$f":"'Solar - PV Dist. Comm'!M170","v":13},{"$f":"'Solar - PV Dist. Comm'!N170","v":12.864513281660116},{"$f":"'Solar - PV Dist. Comm'!O170","v":12.733221097679978},{"$f":"'Solar - PV Dist. Comm'!P170","v":12.601928913699842},{"$f":"'Solar - PV Dist. Comm'!Q170","v":12.470636729719706},{"$f":"'Solar - PV Dist. Comm'!R170","v":12.339344545739566},{"$f":"'Solar - PV Dist. Comm'!S170","v":12.20805236175943},{"$f":"'Solar - PV Dist. Comm'!T170","v":12.076760177779294},{"$f":"'Solar - PV Dist. Comm'!U170","v":11.945467993799156},{"$f":"'Solar - PV Dist. Comm'!V170","v":11.814175809819019},{"$f":"'Solar - PV Dist. Comm'!W170","v":11.68288362583888},{"$f":"'Solar - PV Dist. Comm'!X170","v":11.551591441858752},{"$f":"'Solar - PV Dist. Comm'!Y170","v":11.345908953044987},{"$f":"'Solar - PV Dist. Comm'!Z170","v":11.140226464231221},{"$f":"'Solar - PV Dist. Comm'!AA170","v":10.934543975417457},{"$f":"'Solar - PV Dist. Comm'!AB170","v":10.728861486603691},{"$f":"'Solar - PV Dist. Comm'!AC170","v":10.523178997789925},{"$f":"'Solar - PV Dist. Comm'!AD170","v":10.317496508976161},{"$f":"'Solar - PV Dist. Comm'!AE170","v":10.111814020162395},{"$f":"'Solar - PV Dist. Comm'!AF170","v":9.9061315313486293},{"$f":"'Solar - PV Dist. Comm'!AG170","v":9.7004490425348635},{"$f":"'Solar - PV Dist. Comm'!AH170","v":9.4947665537210977},{"$f":"'Solar - PV Dist. Comm'!AI170","v":9.2890840649073319},{"$f":"'Solar - PV Dist. Comm'!AJ170","v":9.0834015760935678},{"$f":"'Solar - PV Dist. Comm'!AK170","v":8.877719087279802},{"$f":"'Solar - PV Dist. Comm'!AL170","v":8.6720365984660361},{"$f":"'Solar - PV Dist. Comm'!AM170","v":8.4663541096522703},{"$f":"'Solar - PV Dist. Comm'!AN170","v":8.2606716208385063},{"$f":"'Solar - PV Dist. Comm'!AO170","v":8.0549891320247404},{"$f":"'Solar - PV Dist. Comm'!AP170","v":7.8493066432109746},{"$f":"'Solar - PV Dist. Comm'!AQ170","v":7.6436241543972097},{"$f":"'Solar - PV Dist. Comm'!AR170","v":7.4379416655834332}]
["RA3CoChicago","RD","Advanced",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L171","v":18},{"$f":"'Solar - PV Dist. Comm'!M171","v":13},{"$f":"'Solar - PV Dist. Comm'!N171","v":12.333113765571367},{"$f":"'Solar - PV Dist. Comm'!O171","v":11.67042206550248},{"$f":"'Solar - PV Dist. Comm'!P171","v":11.007730365433593},{"$f":"'Solar - PV Dist. Comm'!Q171","v":10.345038665364706},{"$f":"'Solar - PV Dist. Comm'!R171","v":9.682346965295821},{"$f":"'Solar - PV Dist. Comm'!S171","v":9.0196552652269339},{"$f":"'Solar - PV Dist. Comm'!T171","v":8.3569635651580469},{"$f":"'Solar - PV Dist. Comm'!U171","v":7.6942718650891608},{"$f":"'Solar - PV Dist. Comm'!V171","v":7.0315801650202738},{"$f":"'Solar - PV Dist. Comm'!W171","v":6.3688884649513859},{"$f":"'Solar - PV Dist. Comm'!X171","v":5.7061967648824936},{"$f":"'Solar - PV Dist. Comm'!Y171","v":5.6310995016027494},{"$f":"'Solar - PV Dist. Comm'!Z171","v":5.5560022383230061},{"$f":"'Solar - PV Dist. Comm'!AA171","v":5.4809049750432619},{"$f":"'Solar - PV Dist. Comm'!AB171","v":5.4058077117635186},{"$f":"'Solar - PV Dist. Comm'!AC171","v":5.3307104484837753},{"$f":"'Solar - PV Dist. Comm'!AD171","v":5.2556131852040311},{"$f":"'Solar - PV Dist. Comm'!AE171","v":5.1805159219242869},{"$f":"'Solar - PV Dist. Comm'!AF171","v":5.1054186586445436},{"$f":"'Solar - PV Dist. Comm'!AG171","v":5.0303213953648003},{"$f":"'Solar - PV Dist. Comm'!AH171","v":4.955224132085057},{"$f":"'Solar - PV Dist. Comm'!AI171","v":4.8801268688053128},{"$f":"'Solar - PV Dist. Comm'!AJ171","v":4.8050296055255686},{"$f":"'Solar - PV Dist. Comm'!AK171","v":4.7299323422458253},{"$f":"'Solar - PV Dist. Comm'!AL171","v":4.6548350789660811},{"$f":"'Solar - PV Dist. Comm'!AM171","v":4.5797378156863386},{"$f":"'Solar - PV Dist. Comm'!AN171","v":4.5046405524065944},{"$f":"'Solar - PV Dist. Comm'!AO171","v":4.4295432891268502},{"$f":"'Solar - PV Dist. Comm'!AP171","v":4.3544460258471069},{"$f":"'Solar - PV Dist. Comm'!AQ171","v":4.2793487625673627},{"$f":"'Solar - PV Dist. Comm'!AR171","v":4.2042514992876177}]
["RM3CoChicago","RD","Moderate",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L172","v":18},{"$f":"'Solar - PV Dist. Comm'!M172","v":13},{"$f":"'Solar - PV Dist. Comm'!N172","v":12.490545120180542},{"$f":"'Solar - PV Dist. Comm'!O172","v":11.98528477472083},{"$f":"'Solar - PV Dist. Comm'!P172","v":11.480024429261118},{"$f":"'Solar - PV Dist. Comm'!Q172","v":10.974764083801407},{"$f":"'Solar - PV Dist. Comm'!R172","v":10.469503738341695},{"$f":"'Solar - PV Dist. Comm'!S172","v":9.9642433928819827},{"$f":"'Solar - PV Dist. Comm'!T172","v":9.4589830474222723},{"$f":"'Solar - PV Dist. Comm'!U172","v":8.9537227019625618},{"$f":"'Solar - PV Dist. Comm'!V172","v":8.4484623565028496},{"$f":"'Solar - PV Dist. Comm'!W172","v":7.9432020110431383},{"$f":"'Solar - PV Dist. Comm'!X172","v":7.4379416655834332},{"$f":"'Solar - PV Dist. Comm'!Y172","v":7.3513544205483861},{"$f":"'Solar - PV Dist. Comm'!Z172","v":7.2647671755133389},{"$f":"'Solar - PV Dist. Comm'!AA172","v":7.1781799304782927},{"$f":"'Solar - PV Dist. Comm'!AB172","v":7.0915926854432447},{"$f":"'Solar - PV Dist. Comm'!AC172","v":7.0050054404081976},{"$f":"'Solar - PV Dist. Comm'!AD172","v":6.9184181953731496},{"$f":"'Solar - PV Dist. Comm'!AE172","v":6.8318309503381034},{"$f":"'Solar - PV Dist. Comm'!AF172","v":6.7452437053030563},{"$f":"'Solar - PV Dist. Comm'!AG172","v":6.6586564602680083},{"$f":"'Solar - PV Dist. Comm'!AH172","v":6.5720692152329612},{"$f":"'Solar - PV Dist. Comm'!AI172","v":6.4854819701979149},{"$f":"'Solar - PV Dist. Comm'!AJ172","v":6.3988947251628669},{"$f":"'Solar - PV Dist. Comm'!AK172","v":6.3123074801278198},{"$f":"'Solar - PV Dist. Comm'!AL172","v":6.2257202350927718},{"$f":"'Solar - PV Dist. Comm'!AM172","v":6.1391329900577256},{"$f":"'Solar - PV Dist. Comm'!AN172","v":6.0525457450226785},{"$f":"'Solar - PV Dist. Comm'!AO172","v":5.9659584999876305},{"$f":"'Solar - PV Dist. Comm'!AP172","v":5.8793712549525834},{"$f":"'Solar - PV Dist. Comm'!AQ172","v":5.7927840099175363},{"$f":"'Solar - PV Dist. Comm'!AR172","v":5.7061967648824936}]
["RC3CoChicago","RD","Conservative",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L173","v":18},{"$f":"'Solar - PV Dist. Comm'!M173","v":13},{"$f":"'Solar - PV Dist. Comm'!N173","v":12.864513281660116},{"$f":"'Solar - PV Dist. Comm'!O173","v":12.733221097679978},{"$f":"'Solar - PV Dist. Comm'!P173","v":12.601928913699842},{"$f":"'Solar - PV Dist. Comm'!Q173","v":12.470636729719706},{"$f":"'Solar - PV Dist. Comm'!R173","v":12.339344545739566},{"$f":"'Solar - PV Dist. Comm'!S173","v":12.20805236175943},{"$f":"'Solar - PV Dist. Comm'!T173","v":12.076760177779294},{"$f":"'Solar - PV Dist. Comm'!U173","v":11.945467993799156},{"$f":"'Solar - PV Dist. Comm'!V173","v":11.814175809819019},{"$f":"'Solar - PV Dist. Comm'!W173","v":11.68288362583888},{"$f":"'Solar - PV Dist. Comm'!X173","v":11.551591441858752},{"$f":"'Solar - PV Dist. Comm'!Y173","v":11.345908953044987},{"$f":"'Solar - PV Dist. Comm'!Z173","v":11.140226464231221},{"$f":"'Solar - PV Dist. Comm'!AA173","v":10.934543975417457},{"$f":"'Solar - PV Dist. Comm'!AB173","v":10.728861486603691},{"$f":"'Solar - PV Dist. Comm'!AC173","v":10.523178997789925},{"$f":"'Solar - PV Dist. Comm'!AD173","v":10.317496508976161},{"$f":"'Solar - PV Dist. Comm'!AE173","v":10.111814020162395},{"$f":"'Solar - PV Dist. Comm'!AF173","v":9.9061315313486293},{"$f":"'Solar - PV Dist. Comm'!AG173","v":9.7004490425348635},{"$f":"'Solar - PV Dist. Comm'!AH173","v":9.4947665537210977},{"$f":"'Solar - PV Dist. Comm'!AI173","v":9.2890840649073319},{"$f":"'Solar - PV Dist. Comm'!AJ173","v":9.0834015760935678},{"$f":"'Solar - PV Dist. Comm'!AK173","v":8.877719087279802},{"$f":"'Solar - PV Dist. Comm'!AL173","v":8.6720365984660361},{"$f":"'Solar - PV Dist. Comm'!AM173","v":8.4663541096522703},{"$f":"'Solar - PV Dist. Comm'!AN173","v":8.2606716208385063},{"$f":"'Solar - PV Dist. Comm'!AO173","v":8.0549891320247404},{"$f":"'Solar - PV Dist. Comm'!AP173","v":7.8493066432109746},{"$f":"'Solar - PV Dist. Comm'!AQ173","v":7.6436241543972097},{"$f":"'Solar - PV Dist. Comm'!AR173","v":7.4379416655834332}]
["RA3CoKansasy","RD","Advanced",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L174","v":18},{"$f":"'Solar - PV Dist. Comm'!M174","v":13},{"$f":"'Solar - PV Dist. Comm'!N174","v":12.333113765571367},{"$f":"'Solar - PV Dist. Comm'!O174","v":11.67042206550248},{"$f":"'Solar - PV Dist. Comm'!P174","v":11.007730365433593},{"$f":"'Solar - PV Dist. Comm'!Q174","v":10.345038665364706},{"$f":"'Solar - PV Dist. Comm'!R174","v":9.682346965295821},{"$f":"'Solar - PV Dist. Comm'!S174","v":9.0196552652269339},{"$f":"'Solar - PV Dist. Comm'!T174","v":8.3569635651580469},{"$f":"'Solar - PV Dist. Comm'!U174","v":7.6942718650891608},{"$f":"'Solar - PV Dist. Comm'!V174","v":7.0315801650202738},{"$f":"'Solar - PV Dist. Comm'!W174","v":6.3688884649513859},{"$f":"'Solar - PV Dist. Comm'!X174","v":5.7061967648824936},{"$f":"'Solar - PV Dist. Comm'!Y174","v":5.6310995016027494},{"$f":"'Solar - PV Dist. Comm'!Z174","v":5.5560022383230061},{"$f":"'Solar - PV Dist. Comm'!AA174","v":5.4809049750432619},{"$f":"'Solar - PV Dist. Comm'!AB174","v":5.4058077117635186},{"$f":"'Solar - PV Dist. Comm'!AC174","v":5.3307104484837753},{"$f":"'Solar - PV Dist. Comm'!AD174","v":5.2556131852040311},{"$f":"'Solar - PV Dist. Comm'!AE174","v":5.1805159219242869},{"$f":"'Solar - PV Dist. Comm'!AF174","v":5.1054186586445436},{"$f":"'Solar - PV Dist. Comm'!AG174","v":5.0303213953648003},{"$f":"'Solar - PV Dist. Comm'!AH174","v":4.955224132085057},{"$f":"'Solar - PV Dist. Comm'!AI174","v":4.8801268688053128},{"$f":"'Solar - PV Dist. Comm'!AJ174","v":4.8050296055255686},{"$f":"'Solar - PV Dist. Comm'!AK174","v":4.7299323422458253},{"$f":"'Solar - PV Dist. Comm'!AL174","v":4.6548350789660811},{"$f":"'Solar - PV Dist. Comm'!AM174","v":4.5797378156863386},{"$f":"'Solar - PV Dist. Comm'!AN174","v":4.5046405524065944},{"$f":"'Solar - PV Dist. Comm'!AO174","v":4.4295432891268502},{"$f":"'Solar - PV Dist. Comm'!AP174","v":4.3544460258471069},{"$f":"'Solar - PV Dist. Comm'!AQ174","v":4.2793487625673627},{"$f":"'Solar - PV Dist. Comm'!AR174","v":4.2042514992876177}]
["RM3CoKansasy","RD","Moderate",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L175","v":18},{"$f":"'Solar - PV Dist. Comm'!M175","v":13},{"$f":"'Solar - PV Dist. Comm'!N175","v":12.490545120180542},{"$f":"'Solar - PV Dist. Comm'!O175","v":11.98528477472083},{"$f":"'Solar - PV Dist. Comm'!P175","v":11.480024429261118},{"$f":"'Solar - PV Dist. Comm'!Q175","v":10.974764083801407},{"$f":"'Solar - PV Dist. Comm'!R175","v":10.469503738341695},{"$f":"'Solar - PV Dist. Comm'!S175","v":9.9642433928819827},{"$f":"'Solar - PV Dist. Comm'!T175","v":9.4589830474222723},{"$f":"'Solar - PV Dist. Comm'!U175","v":8.9537227019625618},{"$f":"'Solar - PV Dist. Comm'!V175","v":8.4484623565028496},{"$f":"'Solar - PV Dist. Comm'!W175","v":7.9432020110431383},{"$f":"'Solar - PV Dist. Comm'!X175","v":7.4379416655834332},{"$f":"'Solar - PV Dist. Comm'!Y175","v":7.3513544205483861},{"$f":"'Solar - PV Dist. Comm'!Z175","v":7.2647671755133389},{"$f":"'Solar - PV Dist. Comm'!AA175","v":7.1781799304782927},{"$f":"'Solar - PV Dist. Comm'!AB175","v":7.0915926854432447},{"$f":"'Solar - PV Dist. Comm'!AC175","v":7.0050054404081976},{"$f":"'Solar - PV Dist. Comm'!AD175","v":6.9184181953731496},{"$f":"'Solar - PV Dist. Comm'!AE175","v":6.8318309503381034},{"$f":"'Solar - PV Dist. Comm'!AF175","v":6.7452437053030563},{"$f":"'Solar - PV Dist. Comm'!AG175","v":6.6586564602680083},{"$f":"'Solar - PV Dist. Comm'!AH175","v":6.5720692152329612},{"$f":"'Solar - PV Dist. Comm'!AI175","v":6.4854819701979149},{"$f":"'Solar - PV Dist. Comm'!AJ175","v":6.3988947251628669},{"$f":"'Solar - PV Dist. Comm'!AK175","v":6.3123074801278198},{"$f":"'Solar - PV Dist. Comm'!AL175","v":6.2257202350927718},{"$f":"'Solar - PV Dist. Comm'!AM175","v":6.1391329900577256},{"$f":"'Solar - PV Dist. Comm'!AN175","v":6.0525457450226785},{"$f":"'Solar - PV Dist. Comm'!AO175","v":5.9659584999876305},{"$f":"'Solar - PV Dist. Comm'!AP175","v":5.8793712549525834},{"$f":"'Solar - PV Dist. Comm'!AQ175","v":5.7927840099175363},{"$f":"'Solar - PV Dist. Comm'!AR175","v":5.7061967648824936}]
["RC3CoKansasy","RD","Conservative",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L176","v":18},{"$f":"'Solar - PV Dist. Comm'!M176","v":13},{"$f":"'Solar - PV Dist. Comm'!N176","v":12.864513281660116},{"$f":"'Solar - PV Dist. Comm'!O176","v":12.733221097679978},{"$f":"'Solar - PV Dist. Comm'!P176","v":12.601928913699842},{"$f":"'Solar - PV Dist. Comm'!Q176","v":12.470636729719706},{"$f":"'Solar - PV Dist. Comm'!R176","v":12.339344545739566},{"$f":"'Solar - PV Dist. Comm'!S176","v":12.20805236175943},{"$f":"'Solar - PV Dist. Comm'!T176","v":12.076760177779294},{"$f":"'Solar - PV Dist. Comm'!U176","v":11.945467993799156},{"$f":"'Solar - PV Dist. Comm'!V176","v":11.814175809819019},{"$f":"'Solar - PV Dist. Comm'!W176","v":11.68288362583888},{"$f":"'Solar - PV Dist. Comm'!X176","v":11.551591441858752},{"$f":"'Solar - PV Dist. Comm'!Y176","v":11.345908953044987},{"$f":"'Solar - PV Dist. Comm'!Z176","v":11.140226464231221},{"$f":"'Solar - PV Dist. Comm'!AA176","v":10.934543975417457},{"$f":"'Solar - PV Dist. Comm'!AB176","v":10.728861486603691},{"$f":"'Solar - PV Dist. Comm'!AC176","v":10.523178997789925},{"$f":"'Solar - PV Dist. Comm'!AD176","v":10.317496508976161},{"$f":"'Solar - PV Dist. Comm'!AE176","v":10.111814020162395},{"$f":"'Solar - PV Dist. Comm'!AF176","v":9.9061315313486293},{"$f":"'Solar - PV Dist. Comm'!AG176","v":9.7004490425348635},{"$f":"'Solar - PV Dist. Comm'!AH176","v":9.4947665537210977},{"$f":"'Solar - PV Dist. Comm'!AI176","v":9.2890840649073319},{"$f":"'Solar - PV Dist. Comm'!AJ176","v":9.0834015760935678},{"$f":"'Solar - PV Dist. Comm'!AK176","v":8.877719087279802},{"$f":"'Solar - PV Dist. Comm'!AL176","v":8.6720365984660361},{"$f":"'Solar - PV Dist. Comm'!AM176","v":8.4663541096522703},{"$f":"'Solar - PV Dist. Comm'!AN176","v":8.2606716208385063},{"$f":"'Solar - PV Dist. Comm'!AO176","v":8.0549891320247404},{"$f":"'Solar - PV Dist. Comm'!AP176","v":7.8493066432109746},{"$f":"'Solar - PV Dist. Comm'!AQ176","v":7.6436241543972097},{"$f":"'Solar - PV Dist. Comm'!AR176","v":7.4379416655834332}]
["RA3CoLosAngs","RD","Advanced",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L177","v":18},{"$f":"'Solar - PV Dist. Comm'!M177","v":13},{"$f":"'Solar - PV Dist. Comm'!N177","v":12.333113765571367},{"$f":"'Solar - PV Dist. Comm'!O177","v":11.67042206550248},{"$f":"'Solar - PV Dist. Comm'!P177","v":11.007730365433593},{"$f":"'Solar - PV Dist. Comm'!Q177","v":10.345038665364706},{"$f":"'Solar - PV Dist. Comm'!R177","v":9.682346965295821},{"$f":"'Solar - PV Dist. Comm'!S177","v":9.0196552652269339},{"$f":"'Solar - PV Dist. Comm'!T177","v":8.3569635651580469},{"$f":"'Solar - PV Dist. Comm'!U177","v":7.6942718650891608},{"$f":"'Solar - PV Dist. Comm'!V177","v":7.0315801650202738},{"$f":"'Solar - PV Dist. Comm'!W177","v":6.3688884649513859},{"$f":"'Solar - PV Dist. Comm'!X177","v":5.7061967648824936},{"$f":"'Solar - PV Dist. Comm'!Y177","v":5.6310995016027494},{"$f":"'Solar - PV Dist. Comm'!Z177","v":5.5560022383230061},{"$f":"'Solar - PV Dist. Comm'!AA177","v":5.4809049750432619},{"$f":"'Solar - PV Dist. Comm'!AB177","v":5.4058077117635186},{"$f":"'Solar - PV Dist. Comm'!AC177","v":5.3307104484837753},{"$f":"'Solar - PV Dist. Comm'!AD177","v":5.2556131852040311},{"$f":"'Solar - PV Dist. Comm'!AE177","v":5.1805159219242869},{"$f":"'Solar - PV Dist. Comm'!AF177","v":5.1054186586445436},{"$f":"'Solar - PV Dist. Comm'!AG177","v":5.0303213953648003},{"$f":"'Solar - PV Dist. Comm'!AH177","v":4.955224132085057},{"$f":"'Solar - PV Dist. Comm'!AI177","v":4.8801268688053128},{"$f":"'Solar - PV Dist. Comm'!AJ177","v":4.8050296055255686},{"$f":"'Solar - PV Dist. Comm'!AK177","v":4.7299323422458253},{"$f":"'Solar - PV Dist. Comm'!AL177","v":4.6548350789660811},{"$f":"'Solar - PV Dist. Comm'!AM177","v":4.5797378156863386},{"$f":"'Solar - PV Dist. Comm'!AN177","v":4.5046405524065944},{"$f":"'Solar - PV Dist. Comm'!AO177","v":4.4295432891268502},{"$f":"'Solar - PV Dist. Comm'!AP177","v":4.3544460258471069},{"$f":"'Solar - PV Dist. Comm'!AQ177","v":4.2793487625673627},{"$f":"'Solar - PV Dist. Comm'!AR177","v":4.2042514992876177}]
["RM3CoLosAngs","RD","Moderate",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L178","v":18},{"$f":"'Solar - PV Dist. Comm'!M178","v":13},{"$f":"'Solar - PV Dist. Comm'!N178","v":12.490545120180542},{"$f":"'Solar - PV Dist. Comm'!O178","v":11.98528477472083},{"$f":"'Solar - PV Dist. Comm'!P178","v":11.480024429261118},{"$f":"'Solar - PV Dist. Comm'!Q178","v":10.974764083801407},{"$f":"'Solar - PV Dist. Comm'!R178","v":10.469503738341695},{"$f":"'Solar - PV Dist. Comm'!S178","v":9.9642433928819827},{"$f":"'Solar - PV Dist. Comm'!T178","v":9.4589830474222723},{"$f":"'Solar - PV Dist. Comm'!U178","v":8.9537227019625618},{"$f":"'Solar - PV Dist. Comm'!V178","v":8.4484623565028496},{"$f":"'Solar - PV Dist. Comm'!W178","v":7.9432020110431383},{"$f":"'Solar - PV Dist. Comm'!X178","v":7.4379416655834332},{"$f":"'Solar - PV Dist. Comm'!Y178","v":7.3513544205483861},{"$f":"'Solar - PV Dist. Comm'!Z178","v":7.2647671755133389},{"$f":"'Solar - PV Dist. Comm'!AA178","v":7.1781799304782927},{"$f":"'Solar - PV Dist. Comm'!AB178","v":7.0915926854432447},{"$f":"'Solar - PV Dist. Comm'!AC178","v":7.0050054404081976},{"$f":"'Solar - PV Dist. Comm'!AD178","v":6.9184181953731496},{"$f":"'Solar - PV Dist. Comm'!AE178","v":6.8318309503381034},{"$f":"'Solar - PV Dist. Comm'!AF178","v":6.7452437053030563},{"$f":"'Solar - PV Dist. Comm'!AG178","v":6.6586564602680083},{"$f":"'Solar - PV Dist. Comm'!AH178","v":6.5720692152329612},{"$f":"'Solar - PV Dist. Comm'!AI178","v":6.4854819701979149},{"$f":"'Solar - PV Dist. Comm'!AJ178","v":6.3988947251628669},{"$f":"'Solar - PV Dist. Comm'!AK178","v":6.3123074801278198},{"$f":"'Solar - PV Dist. Comm'!AL178","v":6.2257202350927718},{"$f":"'Solar - PV Dist. Comm'!AM178","v":6.1391329900577256},{"$f":"'Solar - PV Dist. Comm'!AN178","v":6.0525457450226785},{"$f":"'Solar - PV Dist. Comm'!AO178","v":5.9659584999876305},{"$f":"'Solar - PV Dist. Comm'!AP178","v":5.8793712549525834},{"$f":"'Solar - PV Dist. Comm'!AQ178","v":5.7927840099175363},{"$f":"'Solar - PV Dist. Comm'!AR178","v":5.7061967648824936}]
["RC3CoLosAngs","RD","Conservative",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L179","v":18},{"$f":"'Solar - PV Dist. Comm'!M179","v":13},{"$f":"'Solar - PV Dist. Comm'!N179","v":12.864513281660116},{"$f":"'Solar - PV Dist. Comm'!O179","v":12.733221097679978},{"$f":"'Solar - PV Dist. Comm'!P179","v":12.601928913699842},{"$f":"'Solar - PV Dist. Comm'!Q179","v":12.470636729719706},{"$f":"'Solar - PV Dist. Comm'!R179","v":12.339344545739566},{"$f":"'Solar - PV Dist. Comm'!S179","v":12.20805236175943},{"$f":"'Solar - PV Dist. Comm'!T179","v":12.076760177779294},{"$f":"'Solar - PV Dist. Comm'!U179","v":11.945467993799156},{"$f":"'Solar - PV Dist. Comm'!V179","v":11.814175809819019},{"$f":"'Solar - PV Dist. Comm'!W179","v":11.68288362583888},{"$f":"'Solar - PV Dist. Comm'!X179","v":11.551591441858752},{"$f":"'Solar - PV Dist. Comm'!Y179","v":11.345908953044987},{"$f":"'Solar - PV Dist. Comm'!Z179","v":11.140226464231221},{"$f":"'Solar - PV Dist. Comm'!AA179","v":10.934543975417457},{"$f":"'Solar - PV Dist. Comm'!AB179","v":10.728861486603691},{"$f":"'Solar - PV Dist. Comm'!AC179","v":10.523178997789925},{"$f":"'Solar - PV Dist. Comm'!AD179","v":10.317496508976161},{"$f":"'Solar - PV Dist. Comm'!AE179","v":10.111814020162395},{"$f":"'Solar - PV Dist. Comm'!AF179","v":9.9061315313486293},{"$f":"'Solar - PV Dist. Comm'!AG179","v":9.7004490425348635},{"$f":"'Solar - PV Dist. Comm'!AH179","v":9.4947665537210977},{"$f":"'Solar - PV Dist. Comm'!AI179","v":9.2890840649073319},{"$f":"'Solar - PV Dist. Comm'!AJ179","v":9.0834015760935678},{"$f":"'Solar - PV Dist. Comm'!AK179","v":8.877719087279802},{"$f":"'Solar - PV Dist. Comm'!AL179","v":8.6720365984660361},{"$f":"'Solar - PV Dist. Comm'!AM179","v":8.4663541096522703},{"$f":"'Solar - PV Dist. Comm'!AN179","v":8.2606716208385063},{"$f":"'Solar - PV Dist. Comm'!AO179","v":8.0549891320247404},{"$f":"'Solar - PV Dist. Comm'!AP179","v":7.8493066432109746},{"$f":"'Solar - PV Dist. Comm'!AQ179","v":7.6436241543972097},{"$f":"'Solar - PV Dist. Comm'!AR179","v":7.4379416655834332}]
["RA3CoDaggett","RD","Advanced",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L180","v":18},{"$f":"'Solar - PV Dist. Comm'!M180","v":13},{"$f":"'Solar - PV Dist. Comm'!N180","v":12.333113765571367},{"$f":"'Solar - PV Dist. Comm'!O180","v":11.67042206550248},{"$f":"'Solar - PV Dist. Comm'!P180","v":11.007730365433593},{"$f":"'Solar - PV Dist. Comm'!Q180","v":10.345038665364706},{"$f":"'Solar - PV Dist. Comm'!R180","v":9.682346965295821},{"$f":"'Solar - PV Dist. Comm'!S180","v":9.0196552652269339},{"$f":"'Solar - PV Dist. Comm'!T180","v":8.3569635651580469},{"$f":"'Solar - PV Dist. Comm'!U180","v":7.6942718650891608},{"$f":"'Solar - PV Dist. Comm'!V180","v":7.0315801650202738},{"$f":"'Solar - PV Dist. Comm'!W180","v":6.3688884649513859},{"$f":"'Solar - PV Dist. Comm'!X180","v":5.7061967648824936},{"$f":"'Solar - PV Dist. Comm'!Y180","v":5.6310995016027494},{"$f":"'Solar - PV Dist. Comm'!Z180","v":5.5560022383230061},{"$f":"'Solar - PV Dist. Comm'!AA180","v":5.4809049750432619},{"$f":"'Solar - PV Dist. Comm'!AB180","v":5.4058077117635186},{"$f":"'Solar - PV Dist. Comm'!AC180","v":5.3307104484837753},{"$f":"'Solar - PV Dist. Comm'!AD180","v":5.2556131852040311},{"$f":"'Solar - PV Dist. Comm'!AE180","v":5.1805159219242869},{"$f":"'Solar - PV Dist. Comm'!AF180","v":5.1054186586445436},{"$f":"'Solar - PV Dist. Comm'!AG180","v":5.0303213953648003},{"$f":"'Solar - PV Dist. Comm'!AH180","v":4.955224132085057},{"$f":"'Solar - PV Dist. Comm'!AI180","v":4.8801268688053128},{"$f":"'Solar - PV Dist. Comm'!AJ180","v":4.8050296055255686},{"$f":"'Solar - PV Dist. Comm'!AK180","v":4.7299323422458253},{"$f":"'Solar - PV Dist. Comm'!AL180","v":4.6548350789660811},{"$f":"'Solar - PV Dist. Comm'!AM180","v":4.5797378156863386},{"$f":"'Solar - PV Dist. Comm'!AN180","v":4.5046405524065944},{"$f":"'Solar - PV Dist. Comm'!AO180","v":4.4295432891268502},{"$f":"'Solar - PV Dist. Comm'!AP180","v":4.3544460258471069},{"$f":"'Solar - PV Dist. Comm'!AQ180","v":4.2793487625673627},{"$f":"'Solar - PV Dist. Comm'!AR180","v":4.2042514992876177}]
["RM3CoDaggett","RD","Moderate",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L181","v":18},{"$f":"'Solar - PV Dist. Comm'!M181","v":13},{"$f":"'Solar - PV Dist. Comm'!N181","v":12.490545120180542},{"$f":"'Solar - PV Dist. Comm'!O181","v":11.98528477472083},{"$f":"'Solar - PV Dist. Comm'!P181","v":11.480024429261118},{"$f":"'Solar - PV Dist. Comm'!Q181","v":10.974764083801407},{"$f":"'Solar - PV Dist. Comm'!R181","v":10.469503738341695},{"$f":"'Solar - PV Dist. Comm'!S181","v":9.9642433928819827},{"$f":"'Solar - PV Dist. Comm'!T181","v":9.4589830474222723},{"$f":"'Solar - PV Dist. Comm'!U181","v":8.9537227019625618},{"$f":"'Solar - PV Dist. Comm'!V181","v":8.4484623565028496},{"$f":"'Solar - PV Dist. Comm'!W181","v":7.9432020110431383},{"$f":"'Solar - PV Dist. Comm'!X181","v":7.4379416655834332},{"$f":"'Solar - PV Dist. Comm'!Y181","v":7.3513544205483861},{"$f":"'Solar - PV Dist. Comm'!Z181","v":7.2647671755133389},{"$f":"'Solar - PV Dist. Comm'!AA181","v":7.1781799304782927},{"$f":"'Solar - PV Dist. Comm'!AB181","v":7.0915926854432447},{"$f":"'Solar - PV Dist. Comm'!AC181","v":7.0050054404081976},{"$f":"'Solar - PV Dist. Comm'!AD181","v":6.9184181953731496},{"$f":"'Solar - PV Dist. Comm'!AE181","v":6.8318309503381034},{"$f":"'Solar - PV Dist. Comm'!AF181","v":6.7452437053030563},{"$f":"'Solar - PV Dist. Comm'!AG181","v":6.6586564602680083},{"$f":"'Solar - PV Dist. Comm'!AH181","v":6.5720692152329612},{"$f":"'Solar - PV Dist. Comm'!AI181","v":6.4854819701979149},{"$f":"'Solar - PV Dist. Comm'!AJ181","v":6.3988947251628669},{"$f":"'Solar - PV Dist. Comm'!AK181","v":6.3123074801278198},{"$f":"'Solar - PV Dist. Comm'!AL181","v":6.2257202350927718},{"$f":"'Solar - PV Dist. Comm'!AM181","v":6.1391329900577256},{"$f":"'Solar - PV Dist. Comm'!AN181","v":6.0525457450226785},{"$f":"'Solar - PV Dist. Comm'!AO181","v":5.9659584999876305},{"$f":"'Solar - PV Dist. Comm'!AP181","v":5.8793712549525834},{"$f":"'Solar - PV Dist. Comm'!AQ181","v":5.7927840099175363},{"$f":"'Solar - PV Dist. Comm'!AR181","v":5.7061967648824936}]
["RC3CoDaggett","RD","Conservative",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L182","v":18},{"$f":"'Solar - PV Dist. Comm'!M182","v":13},{"$f":"'Solar - PV Dist. Comm'!N182","v":12.864513281660116},{"$f":"'Solar - PV Dist. Comm'!O182","v":12.733221097679978},{"$f":"'Solar - PV Dist. Comm'!P182","v":12.601928913699842},{"$f":"'Solar - PV Dist. Comm'!Q182","v":12.470636729719706},{"$f":"'Solar - PV Dist. Comm'!R182","v":12.339344545739566},{"$f":"'Solar - PV Dist. Comm'!S182","v":12.20805236175943},{"$f":"'Solar - PV Dist. Comm'!T182","v":12.076760177779294},{"$f":"'Solar - PV Dist. Comm'!U182","v":11.945467993799156},{"$f":"'Solar - PV Dist. Comm'!V182","v":11.814175809819019},{"$f":"'Solar - PV Dist. Comm'!W182","v":11.68288362583888},{"$f":"'Solar - PV Dist. Comm'!X182","v":11.551591441858752},{"$f":"'Solar - PV Dist. Comm'!Y182","v":11.345908953044987},{"$f":"'Solar - PV Dist. Comm'!Z182","v":11.140226464231221},{"$f":"'Solar - PV Dist. Comm'!AA182","v":10.934543975417457},{"$f":"'Solar - PV Dist. Comm'!AB182","v":10.728861486603691},{"$f":"'Solar - PV Dist. Comm'!AC182","v":10.523178997789925},{"$f":"'Solar - PV Dist. Comm'!AD182","v":10.317496508976161},{"$f":"'Solar - PV Dist. Comm'!AE182","v":10.111814020162395},{"$f":"'Solar - PV Dist. Comm'!AF182","v":9.9061315313486293},{"$f":"'Solar - PV Dist. Comm'!AG182","v":9.7004490425348635},{"$f":"'Solar - PV Dist. Comm'!AH182","v":9.4947665537210977},{"$f":"'Solar - PV Dist. Comm'!AI182","v":9.2890840649073319},{"$f":"'Solar - PV Dist. Comm'!AJ182","v":9.0834015760935678},{"$f":"'Solar - PV Dist. Comm'!AK182","v":8.877719087279802},{"$f":"'Solar - PV Dist. Comm'!AL182","v":8.6720365984660361},{"$f":"'Solar - PV Dist. Comm'!AM182","v":8.4663541096522703},{"$f":"'Solar - PV Dist. Comm'!AN182","v":8.2606716208385063},{"$f":"'Solar - PV Dist. Comm'!AO182","v":8.0549891320247404},{"$f":"'Solar - PV Dist. Comm'!AP182","v":7.8493066432109746},{"$f":"'Solar - PV Dist. Comm'!AQ182","v":7.6436241543972097},{"$f":"'Solar - PV Dist. Comm'!AR182","v":7.4379416655834332}]
["RA3ReSeattle","RD","Advanced",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L168","v":22},{"$f":"'Solar - PV Dist. Res'!M168","v":21},{"$f":"'Solar - PV Dist. Res'!N168","v":19.650073496866035},{"$f":"'Solar - PV Dist. Res'!O168","v":18.328308959702465},{"$f":"'Solar - PV Dist. Res'!P168","v":17.006544422538891},{"$f":"'Solar - PV Dist. Res'!Q168","v":15.684779885375317},{"$f":"'Solar - PV Dist. Res'!R168","v":14.363015348211748},{"$f":"'Solar - PV Dist. Res'!S168","v":13.041250811048178},{"$f":"'Solar - PV Dist. Res'!T168","v":11.719486273884607},{"$f":"'Solar - PV Dist. Res'!U168","v":10.397721736721035},{"$f":"'Solar - PV Dist. Res'!V168","v":9.0759571995574646},{"$f":"'Solar - PV Dist. Res'!W168","v":7.754192662393895},{"$f":"'Solar - PV Dist. Res'!X168","v":6.4324281252303264},{"$f":"'Solar - PV Dist. Res'!Y168","v":6.336714564439661},{"$f":"'Solar - PV Dist. Res'!Z168","v":6.2410010036489956},{"$f":"'Solar - PV Dist. Res'!AA168","v":6.1452874428583302},{"$f":"'Solar - PV Dist. Res'!AB168","v":6.0495738820676657},{"$f":"'Solar - PV Dist. Res'!AC168","v":5.9538603212770003},{"$f":"'Solar - PV Dist. Res'!AD168","v":5.858146760486334},{"$f":"'Solar - PV Dist. Res'!AE168","v":5.7624331996956686},{"$f":"'Solar - PV Dist. Res'!AF168","v":5.6667196389050032},{"$f":"'Solar - PV Dist. Res'!AG168","v":5.5710060781143387},{"$f":"'Solar - PV Dist. Res'!AH168","v":5.4752925173236733},{"$f":"'Solar - PV Dist. Res'!AI168","v":5.3795789565330079},{"$f":"'Solar - PV Dist. Res'!AJ168","v":5.2838653957423425},{"$f":"'Solar - PV Dist. Res'!AK168","v":5.1881518349516762},{"$f":"'Solar - PV Dist. Res'!AL168","v":5.0924382741610108},{"$f":"'Solar - PV Dist. Res'!AM168","v":4.9967247133703463},{"$f":"'Solar - PV Dist. Res'!AN168","v":4.9010111525796809},{"$f":"'Solar - PV Dist. Res'!AO168","v":4.8052975917890155},{"$f":"'Solar - PV Dist. Res'!AP168","v":4.7095840309983501},{"$f":"'Solar - PV Dist. Res'!AQ168","v":4.6138704702076847},{"$f":"'Solar - PV Dist. Res'!AR168","v":4.5181569094170184}]
["RM3ReSeattle","RD","Moderate",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L169","v":22},{"$f":"'Solar - PV Dist. Res'!M169","v":21},{"$f":"'Solar - PV Dist. Res'!N169","v":19.832089973221773},{"$f":"'Solar - PV Dist. Res'!O169","v":18.692341912413944},{"$f":"'Solar - PV Dist. Res'!P169","v":17.552593851606112},{"$f":"'Solar - PV Dist. Res'!Q169","v":16.412845790798276},{"$f":"'Solar - PV Dist. Res'!R169","v":15.273097729990445},{"$f":"'Solar - PV Dist. Res'!S169","v":14.133349669182614},{"$f":"'Solar - PV Dist. Res'!T169","v":12.993601608374783},{"$f":"'Solar - PV Dist. Res'!U169","v":11.853853547566951},{"$f":"'Solar - PV Dist. Res'!V169","v":10.71410548675912},{"$f":"'Solar - PV Dist. Res'!W169","v":9.5743574259512894},{"$f":"'Solar - PV Dist. Res'!X169","v":8.4346093651434675},{"$f":"'Solar - PV Dist. Res'!Y169","v":8.3345003031478111},{"$f":"'Solar - PV Dist. Res'!Z169","v":8.2343912411521547},{"$f":"'Solar - PV Dist. Res'!AA169","v":8.1342821791564965},{"$f":"'Solar - PV Dist. Res'!AB169","v":8.0341731171608401},{"$f":"'Solar - PV Dist. Res'!AC169","v":7.9340640551651829},{"$f":"'Solar - PV Dist. Res'!AD169","v":7.8339549931695265},{"$f":"'Solar - PV Dist. Res'!AE169","v":7.7338459311738692},{"$f":"'Solar - PV Dist. Res'!AF169","v":7.6337368691782128},{"$f":"'Solar - PV Dist. Res'!AG169","v":7.5336278071825555},{"$f":"'Solar - PV Dist. Res'!AH169","v":7.4335187451868991},{"$f":"'Solar - PV Dist. Res'!AI169","v":7.3334096831912419},{"$f":"'Solar - PV Dist. Res'!AJ169","v":7.2333006211955855},{"$f":"'Solar - PV Dist. Res'!AK169","v":7.1331915591999282},{"$f":"'Solar - PV Dist. Res'!AL169","v":7.0330824972042709},{"$f":"'Solar - PV Dist. Res'!AM169","v":6.9329734352086154},{"$f":"'Solar - PV Dist. Res'!AN169","v":6.8328643732129581},{"$f":"'Solar - PV Dist. Res'!AO169","v":6.7327553112173009},{"$f":"'Solar - PV Dist. Res'!AP169","v":6.6326462492216445},{"$f":"'Solar - PV Dist. Res'!AQ169","v":6.5325371872259872},{"$f":"'Solar - PV Dist. Res'!AR169","v":6.4324281252303264}]
["RC3ReSeattle","RD","Conservative",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L170","v":22},{"$f":"'Solar - PV Dist. Res'!M170","v":21},{"$f":"'Solar - PV Dist. Res'!N170","v":20.72224040588744},{"$f":"'Solar - PV Dist. Res'!O170","v":20.472642777745275},{"$f":"'Solar - PV Dist. Res'!P170","v":20.223045149603109},{"$f":"'Solar - PV Dist. Res'!Q170","v":19.973447521460944},{"$f":"'Solar - PV Dist. Res'!R170","v":19.723849893318775},{"$f":"'Solar - PV Dist. Res'!S170","v":19.474252265176609},{"$f":"'Solar - PV Dist. Res'!T170","v":19.224654637034444},{"$f":"'Solar - PV Dist. Res'!U170","v":18.975057008892275},{"$f":"'Solar - PV Dist. Res'!V170","v":18.725459380750113},{"$f":"'Solar - PV Dist. Res'!W170","v":18.475861752607944},{"$f":"'Solar - PV Dist. Res'!X170","v":18.226264124465775},{"$f":"'Solar - PV Dist. Res'!Y170","v":17.736681386499658},{"$f":"'Solar - PV Dist. Res'!Z170","v":17.247098648533544},{"$f":"'Solar - PV Dist. Res'!AA170","v":16.757515910567431},{"$f":"'Solar - PV Dist. Res'!AB170","v":16.267933172601317},{"$f":"'Solar - PV Dist. Res'!AC170","v":15.778350434635202},{"$f":"'Solar - PV Dist. Res'!AD170","v":15.288767696669087},{"$f":"'Solar - PV Dist. Res'!AE170","v":14.799184958702972},{"$f":"'Solar - PV Dist. Res'!AF170","v":14.309602220736855},{"$f":"'Solar - PV Dist. Res'!AG170","v":13.820019482770739},{"$f":"'Solar - PV Dist. Res'!AH170","v":13.330436744804624},{"$f":"'Solar - PV Dist. Res'!AI170","v":12.840854006838507},{"$f":"'Solar - PV Dist. Res'!AJ170","v":12.351271268872392},{"$f":"'Solar - PV Dist. Res'!AK170","v":11.861688530906275},{"$f":"'Solar - PV Dist. Res'!AL170","v":11.372105792940159},{"$f":"'Solar - PV Dist. Res'!AM170","v":10.882523054974042},{"$f":"'Solar - PV Dist. Res'!AN170","v":10.392940317007927},{"$f":"'Solar - PV Dist. Res'!AO170","v":9.9033575790418116},{"$f":"'Solar - PV Dist. Res'!AP170","v":9.4137748410756945},{"$f":"'Solar - PV Dist. Res'!AQ170","v":8.9241921031095792},{"$f":"'Solar - PV Dist. Res'!AR170","v":8.4346093651434675}]
["RA3ReChicago","RD","Advanced",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L171","v":22},{"$f":"'Solar - PV Dist. Res'!M171","v":21},{"$f":"'Solar - PV Dist. Res'!N171","v":19.650073496866035},{"$f":"'Solar - PV Dist. Res'!O171","v":18.328308959702465},{"$f":"'Solar - PV Dist. Res'!P171","v":17.006544422538891},{"$f":"'Solar - PV Dist. Res'!Q171","v":15.684779885375317},{"$f":"'Solar - PV Dist. Res'!R171","v":14.363015348211748},{"$f":"'Solar - PV Dist. Res'!S171","v":13.041250811048178},{"$f":"'Solar - PV Dist. Res'!T171","v":11.719486273884607},{"$f":"'Solar - PV Dist. Res'!U171","v":10.397721736721035},{"$f":"'Solar - PV Dist. Res'!V171","v":9.0759571995574646},{"$f":"'Solar - PV Dist. Res'!W171","v":7.754192662393895},{"$f":"'Solar - PV Dist. Res'!X171","v":6.4324281252303264},{"$f":"'Solar - PV Dist. Res'!Y171","v":6.336714564439661},{"$f":"'Solar - PV Dist. Res'!Z171","v":6.2410010036489956},{"$f":"'Solar - PV Dist. Res'!AA171","v":6.1452874428583302},{"$f":"'Solar - PV Dist. Res'!AB171","v":6.0495738820676657},{"$f":"'Solar - PV Dist. Res'!AC171","v":5.9538603212770003},{"$f":"'Solar - PV Dist. Res'!AD171","v":5.858146760486334},{"$f":"'Solar - PV Dist. Res'!AE171","v":5.7624331996956686},{"$f":"'Solar - PV Dist. Res'!AF171","v":5.6667196389050032},{"$f":"'Solar - PV Dist. Res'!AG171","v":5.5710060781143387},{"$f":"'Solar - PV Dist. Res'!AH171","v":5.4752925173236733},{"$f":"'Solar - PV Dist. Res'!AI171","v":5.3795789565330079},{"$f":"'Solar - PV Dist. Res'!AJ171","v":5.2838653957423425},{"$f":"'Solar - PV Dist. Res'!AK171","v":5.1881518349516762},{"$f":"'Solar - PV Dist. Res'!AL171","v":5.0924382741610108},{"$f":"'Solar - PV Dist. Res'!AM171","v":4.9967247133703463},{"$f":"'Solar - PV Dist. Res'!AN171","v":4.9010111525796809},{"$f":"'Solar - PV Dist. Res'!AO171","v":4.8052975917890155},{"$f":"'Solar - PV Dist. Res'!AP171","v":4.7095840309983501},{"$f":"'Solar - PV Dist. Res'!AQ171","v":4.6138704702076847},{"$f":"'Solar - PV Dist. Res'!AR171","v":4.5181569094170184}]
["RM3ReChicago","RD","Moderate",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L172","v":22},{"$f":"'Solar - PV Dist. Res'!M172","v":21},{"$f":"'Solar - PV Dist. Res'!N172","v":19.832089973221773},{"$f":"'Solar - PV Dist. Res'!O172","v":18.692341912413944},{"$f":"'Solar - PV Dist. Res'!P172","v":17.552593851606112},{"$f":"'Solar - PV Dist. Res'!Q172","v":16.412845790798276},{"$f":"'Solar - PV Dist. Res'!R172","v":15.273097729990445},{"$f":"'Solar - PV Dist. Res'!S172","v":14.133349669182614},{"$f":"'Solar - PV Dist. Res'!T172","v":12.993601608374783},{"$f":"'Solar - PV Dist. Res'!U172","v":11.853853547566951},{"$f":"'Solar - PV Dist. Res'!V172","v":10.71410548675912},{"$f":"'Solar - PV Dist. Res'!W172","v":9.5743574259512894},{"$f":"'Solar - PV Dist. Res'!X172","v":8.4346093651434675},{"$f":"'Solar - PV Dist. Res'!Y172","v":8.3345003031478111},{"$f":"'Solar - PV Dist. Res'!Z172","v":8.2343912411521547},{"$f":"'Solar - PV Dist. Res'!AA172","v":8.1342821791564965},{"$f":"'Solar - PV Dist. Res'!AB172","v":8.0341731171608401},{"$f":"'Solar - PV Dist. Res'!AC172","v":7.9340640551651829},{"$f":"'Solar - PV Dist. Res'!AD172","v":7.8339549931695265},{"$f":"'Solar - PV Dist. Res'!AE172","v":7.7338459311738692},{"$f":"'Solar - PV Dist. Res'!AF172","v":7.6337368691782128},{"$f":"'Solar - PV Dist. Res'!AG172","v":7.5336278071825555},{"$f":"'Solar - PV Dist. Res'!AH172","v":7.4335187451868991},{"$f":"'Solar - PV Dist. Res'!AI172","v":7.3334096831912419},{"$f":"'Solar - PV Dist. Res'!AJ172","v":7.2333006211955855},{"$f":"'Solar - PV Dist. Res'!AK172","v":7.1331915591999282},{"$f":"'Solar - PV Dist. Res'!AL172","v":7.0330824972042709},{"$f":"'Solar - PV Dist. Res'!AM172","v":6.9329734352086154},{"$f":"'Solar - PV Dist. Res'!AN172","v":6.8328643732129581},{"$f":"'Solar - PV Dist. Res'!AO172","v":6.7327553112173009},{"$f":"'Solar - PV Dist. Res'!AP172","v":6.6326462492216445},{"$f":"'Solar - PV Dist. Res'!AQ172","v":6.5325371872259872},{"$f":"'Solar - PV Dist. Res'!AR172","v":6.4324281252303264}]
["RC3ReChicago","RD","Conservative",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L173","v":22},{"$f":"'Solar - PV Dist. Res'!M173","v":21},{"$f":"'Solar - PV Dist. Res'!N173","v":20.72224040588744},{"$f":"'Solar - PV Dist. Res'!O173","v":20.472642777745275},{"$f":"'Solar - PV Dist. Res'!P173","v":20.223045149603109},{"$f":"'Solar - PV Dist. Res'!Q173","v":19.973447521460944},{"$f":"'Solar - PV Dist. Res'!R173","v":19.723849893318775},{"$f":"'Solar - PV Dist. Res'!S173","v":19.474252265176609},{"$f":"'Solar - PV Dist. Res'!T173","v":19.224654637034444},{"$f":"'Solar - PV Dist. Res'!U173","v":18.975057008892275},{"$f":"'Solar - PV Dist. Res'!V173","v":18.725459380750113},{"$f":"'Solar - PV Dist. Res'!W173","v":18.475861752607944},{"$f":"'Solar - PV Dist. Res'!X173","v":18.226264124465775},{"$f":"'Solar - PV Dist. Res'!Y173","v":17.736681386499658},{"$f":"'Solar - PV Dist. Res'!Z173","v":17.247098648533544},{"$f":"'Solar - PV Dist. Res'!AA173","v":16.757515910567431},{"$f":"'Solar - PV Dist. Res'!AB173","v":16.267933172601317},{"$f":"'Solar - PV Dist. Res'!AC173","v":15.778350434635202},{"$f":"'Solar - PV Dist. Res'!AD173","v":15.288767696669087},{"$f":"'Solar - PV Dist. Res'!AE173","v":14.799184958702972},{"$f":"'Solar - PV Dist. Res'!AF173","v":14.309602220736855},{"$f":"'Solar - PV Dist. Res'!AG173","v":13.820019482770739},{"$f":"'Solar - PV Dist. Res'!AH173","v":13.330436744804624},{"$f":"'Solar - PV Dist. Res'!AI173","v":12.840854006838507},{"$f":"'Solar - PV Dist. Res'!AJ173","v":12.351271268872392},{"$f":"'Solar - PV Dist. Res'!AK173","v":11.861688530906275},{"$f":"'Solar - PV Dist. Res'!AL173","v":11.372105792940159},{"$f":"'Solar - PV Dist. Res'!AM173","v":10.882523054974042},{"$f":"'Solar - PV Dist. Res'!AN173","v":10.392940317007927},{"$f":"'Solar - PV Dist. Res'!AO173","v":9.9033575790418116},{"$f":"'Solar - PV Dist. Res'!AP173","v":9.4137748410756945},{"$f":"'Solar - PV Dist. Res'!AQ173","v":8.9241921031095792},{"$f":"'Solar - PV Dist. Res'!AR173","v":8.4346093651434675}]
["RA3ReKansasy","RD","Advanced",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L174","v":22},{"$f":"'Solar - PV Dist. Res'!M174","v":21},{"$f":"'Solar - PV Dist. Res'!N174","v":19.650073496866035},{"$f":"'Solar - PV Dist. Res'!O174","v":18.328308959702465},{"$f":"'Solar - PV Dist. Res'!P174","v":17.006544422538891},{"$f":"'Solar - PV Dist. Res'!Q174","v":15.684779885375317},{"$f":"'Solar - PV Dist. Res'!R174","v":14.363015348211748},{"$f":"'Solar - PV Dist. Res'!S174","v":13.041250811048178},{"$f":"'Solar - PV Dist. Res'!T174","v":11.719486273884607},{"$f":"'Solar - PV Dist. Res'!U174","v":10.397721736721035},{"$f":"'Solar - PV Dist. Res'!V174","v":9.0759571995574646},{"$f":"'Solar - PV Dist. Res'!W174","v":7.754192662393895},{"$f":"'Solar - PV Dist. Res'!X174","v":6.4324281252303264},{"$f":"'Solar - PV Dist. Res'!Y174","v":6.336714564439661},{"$f":"'Solar - PV Dist. Res'!Z174","v":6.2410010036489956},{"$f":"'Solar - PV Dist. Res'!AA174","v":6.1452874428583302},{"$f":"'Solar - PV Dist. Res'!AB174","v":6.0495738820676657},{"$f":"'Solar - PV Dist. Res'!AC174","v":5.9538603212770003},{"$f":"'Solar - PV Dist. Res'!AD174","v":5.858146760486334},{"$f":"'Solar - PV Dist. Res'!AE174","v":5.7624331996956686},{"$f":"'Solar - PV Dist. Res'!AF174","v":5.6667196389050032},{"$f":"'Solar - PV Dist. Res'!AG174","v":5.5710060781143387},{"$f":"'Solar - PV Dist. Res'!AH174","v":5.4752925173236733},{"$f":"'Solar - PV Dist. Res'!AI174","v":5.3795789565330079},{"$f":"'Solar - PV Dist. Res'!AJ174","v":5.2838653957423425},{"$f":"'Solar - PV Dist. Res'!AK174","v":5.1881518349516762},{"$f":"'Solar - PV Dist. Res'!AL174","v":5.0924382741610108},{"$f":"'Solar - PV Dist. Res'!AM174","v":4.9967247133703463},{"$f":"'Solar - PV Dist. Res'!AN174","v":4.9010111525796809},{"$f":"'Solar - PV Dist. Res'!AO174","v":4.8052975917890155},{"$f":"'Solar - PV Dist. Res'!AP174","v":4.7095840309983501},{"$f":"'Solar - PV Dist. Res'!AQ174","v":4.6138704702076847},{"$f":"'Solar - PV Dist. Res'!AR174","v":4.5181569094170184}]
["RM3ReKansasy","RD","Moderate",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L175","v":22},{"$f":"'Solar - PV Dist. Res'!M175","v":21},{"$f":"'Solar - PV Dist. Res'!N175","v":19.832089973221773},{"$f":"'Solar - PV Dist. Res'!O175","v":18.692341912413944},{"$f":"'Solar - PV Dist. Res'!P175","v":17.552593851606112},{"$f":"'Solar - PV Dist. Res'!Q175","v":16.412845790798276},{"$f":"'Solar - PV Dist. Res'!R175","v":15.273097729990445},{"$f":"'Solar - PV Dist. Res'!S175","v":14.133349669182614},{"$f":"'Solar - PV Dist. Res'!T175","v":12.993601608374783},{"$f":"'Solar - PV Dist. Res'!U175","v":11.853853547566951},{"$f":"'Solar - PV Dist. Res'!V175","v":10.71410548675912},{"$f":"'Solar - PV Dist. Res'!W175","v":9.5743574259512894},{"$f":"'Solar - PV Dist. Res'!X175","v":8.4346093651434675},{"$f":"'Solar - PV Dist. Res'!Y175","v":8.3345003031478111},{"$f":"'Solar - PV Dist. Res'!Z175","v":8.2343912411521547},{"$f":"'Solar - PV Dist. Res'!AA175","v":8.1342821791564965},{"$f":"'Solar - PV Dist. Res'!AB175","v":8.0341731171608401},{"$f":"'Solar - PV Dist. Res'!AC175","v":7.9340640551651829},{"$f":"'Solar - PV Dist. Res'!AD175","v":7.8339549931695265},{"$f":"'Solar - PV Dist. Res'!AE175","v":7.7338459311738692},{"$f":"'Solar - PV Dist. Res'!AF175","v":7.6337368691782128},{"$f":"'Solar - PV Dist. Res'!AG175","v":7.5336278071825555},{"$f":"'Solar - PV Dist. Res'!AH175","v":7.4335187451868991},{"$f":"'Solar - PV Dist. Res'!AI175","v":7.3334096831912419},{"$f":"'Solar - PV Dist. Res'!AJ175","v":7.2333006211955855},{"$f":"'Solar - PV Dist. Res'!AK175","v":7.1331915591999282},{"$f":"'Solar - PV Dist. Res'!AL175","v":7.0330824972042709},{"$f":"'Solar - PV Dist. Res'!AM175","v":6.9329734352086154},{"$f":"'Solar - PV Dist. Res'!AN175","v":6.8328643732129581},{"$f":"'Solar - PV Dist. Res'!AO175","v":6.7327553112173009},{"$f":"'Solar - PV Dist. Res'!AP175","v":6.6326462492216445},{"$f":"'Solar - PV Dist. Res'!AQ175","v":6.5325371872259872},{"$f":"'Solar - PV Dist. Res'!AR175","v":6.4324281252303264}]
["RC3ReKansasy","RD","Conservative",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L176","v":22},{"$f":"'Solar - PV Dist. Res'!M176","v":21},{"$f":"'Solar - PV Dist. Res'!N176","v":20.72224040588744},{"$f":"'Solar - PV Dist. Res'!O176","v":20.472642777745275},{"$f":"'Solar - PV Dist. Res'!P176","v":20.223045149603109},{"$f":"'Solar - PV Dist. Res'!Q176","v":19.973447521460944},{"$f":"'Solar - PV Dist. Res'!R176","v":19.723849893318775},{"$f":"'Solar - PV Dist. Res'!S176","v":19.474252265176609},{"$f":"'Solar - PV Dist. Res'!T176","v":19.224654637034444},{"$f":"'Solar - PV Dist. Res'!U176","v":18.975057008892275},{"$f":"'Solar - PV Dist. Res'!V176","v":18.725459380750113},{"$f":"'Solar - PV Dist. Res'!W176","v":18.475861752607944},{"$f":"'Solar - PV Dist. Res'!X176","v":18.226264124465775},{"$f":"'Solar - PV Dist. Res'!Y176","v":17.736681386499658},{"$f":"'Solar - PV Dist. Res'!Z176","v":17.247098648533544},{"$f":"'Solar - PV Dist. Res'!AA176","v":16.757515910567431},{"$f":"'Solar - PV Dist. Res'!AB176","v":16.267933172601317},{"$f":"'Solar - PV Dist. Res'!AC176","v":15.778350434635202},{"$f":"'Solar - PV Dist. Res'!AD176","v":15.288767696669087},{"$f":"'Solar - PV Dist. Res'!AE176","v":14.799184958702972},{"$f":"'Solar - PV Dist. Res'!AF176","v":14.309602220736855},{"$f":"'Solar - PV Dist. Res'!AG176","v":13.820019482770739},{"$f":"'Solar - PV Dist. Res'!AH176","v":13.330436744804624},{"$f":"'Solar - PV Dist. Res'!AI176","v":12.840854006838507},{"$f":"'Solar - PV Dist. Res'!AJ176","v":12.351271268872392},{"$f":"'Solar - PV Dist. Res'!AK176","v":11.861688530906275},{"$f":"'Solar - PV Dist. Res'!AL176","v":11.372105792940159},{"$f":"'Solar - PV Dist. Res'!AM176","v":10.882523054974042},{"$f":"'Solar - PV Dist. Res'!AN176","v":10.392940317007927},{"$f":"'Solar - PV Dist. Res'!AO176","v":9.9033575790418116},{"$f":"'Solar - PV Dist. Res'!AP176","v":9.4137748410756945},{"$f":"'Solar - PV Dist. Res'!AQ176","v":8.9241921031095792},{"$f":"'Solar - PV Dist. Res'!AR176","v":8.4346093651434675}]
["RA3ReLosAngs","RD","Advanced",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L177","v":22},{"$f":"'Solar - PV Dist. Res'!M177","v":21},{"$f":"'Solar - PV Dist. Res'!N177","v":19.650073496866035},{"$f":"'Solar - PV Dist. Res'!O177","v":18.328308959702465},{"$f":"'Solar - PV Dist. Res'!P177","v":17.006544422538891},{"$f":"'Solar - PV Dist. Res'!Q177","v":15.684779885375317},{"$f":"'Solar - PV Dist. Res'!R177","v":14.363015348211748},{"$f":"'Solar - PV Dist. Res'!S177","v":13.041250811048178},{"$f":"'Solar - PV Dist. Res'!T177","v":11.719486273884607},{"$f":"'Solar - PV Dist. Res'!U177","v":10.397721736721035},{"$f":"'Solar - PV Dist. Res'!V177","v":9.0759571995574646},{"$f":"'Solar - PV Dist. Res'!W177","v":7.754192662393895},{"$f":"'Solar - PV Dist. Res'!X177","v":6.4324281252303264},{"$f":"'Solar - PV Dist. Res'!Y177","v":6.336714564439661},{"$f":"'Solar - PV Dist. Res'!Z177","v":6.2410010036489956},{"$f":"'Solar - PV Dist. Res'!AA177","v":6.1452874428583302},{"$f":"'Solar - PV Dist. Res'!AB177","v":6.0495738820676657},{"$f":"'Solar - PV Dist. Res'!AC177","v":5.9538603212770003},{"$f":"'Solar - PV Dist. Res'!AD177","v":5.858146760486334},{"$f":"'Solar - PV Dist. Res'!AE177","v":5.7624331996956686},{"$f":"'Solar - PV Dist. Res'!AF177","v":5.6667196389050032},{"$f":"'Solar - PV Dist. Res'!AG177","v":5.5710060781143387},{"$f":"'Solar - PV Dist. Res'!AH177","v":5.4752925173236733},{"$f":"'Solar - PV Dist. Res'!AI177","v":5.3795789565330079},{"$f":"'Solar - PV Dist. Res'!AJ177","v":5.2838653957423425},{"$f":"'Solar - PV Dist. Res'!AK177","v":5.1881518349516762},{"$f":"'Solar - PV Dist. Res'!AL177","v":5.0924382741610108},{"$f":"'Solar - PV Dist. Res'!AM177","v":4.9967247133703463},{"$f":"'Solar - PV Dist. Res'!AN177","v":4.9010111525796809},{"$f":"'Solar - PV Dist. Res'!AO177","v":4.8052975917890155},{"$f":"'Solar - PV Dist. Res'!AP177","v":4.7095840309983501},{"$f":"'Solar - PV Dist. Res'!AQ177","v":4.6138704702076847},{"$f":"'Solar - PV Dist. Res'!AR177","v":4.5181569094170184}]
["RM3ReLosAngs","RD","Moderate",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L178","v":22},{"$f":"'Solar - PV Dist. Res'!M178","v":21},{"$f":"'Solar - PV Dist. Res'!N178","v":19.832089973221773},{"$f":"'Solar - PV Dist. Res'!O178","v":18.692341912413944},{"$f":"'Solar - PV Dist. Res'!P178","v":17.552593851606112},{"$f":"'Solar - PV Dist. Res'!Q178","v":16.412845790798276},{"$f":"'Solar - PV Dist. Res'!R178","v":15.273097729990445},{"$f":"'Solar - PV Dist. Res'!S178","v":14.133349669182614},{"$f":"'Solar - PV Dist. Res'!T178","v":12.993601608374783},{"$f":"'Solar - PV Dist. Res'!U178","v":11.853853547566951},{"$f":"'Solar - PV Dist. Res'!V178","v":10.71410548675912},{"$f":"'Solar - PV Dist. Res'!W178","v":9.5743574259512894},{"$f":"'Solar - PV Dist. Res'!X178","v":8.4346093651434675},{"$f":"'Solar - PV Dist. Res'!Y178","v":8.3345003031478111},{"$f":"'Solar - PV Dist. Res'!Z178","v":8.2343912411521547},{"$f":"'Solar - PV Dist. Res'!AA178","v":8.1342821791564965},{"$f":"'Solar - PV Dist. Res'!AB178","v":8.0341731171608401},{"$f":"'Solar - PV Dist. Res'!AC178","v":7.9340640551651829},{"$f":"'Solar - PV Dist. Res'!AD178","v":7.8339549931695265},{"$f":"'Solar - PV Dist. Res'!AE178","v":7.7338459311738692},{"$f":"'Solar - PV Dist. Res'!AF178","v":7.6337368691782128},{"$f":"'Solar - PV Dist. Res'!AG178","v":7.5336278071825555},{"$f":"'Solar - PV Dist. Res'!AH178","v":7.4335187451868991},{"$f":"'Solar - PV Dist. Res'!AI178","v":7.3334096831912419},{"$f":"'Solar - PV Dist. Res'!AJ178","v":7.2333006211955855},{"$f":"'Solar - PV Dist. Res'!AK178","v":7.1331915591999282},{"$f":"'Solar - PV Dist. Res'!AL178","v":7.0330824972042709},{"$f":"'Solar - PV Dist. Res'!AM178","v":6.9329734352086154},{"$f":"'Solar - PV Dist. Res'!AN178","v":6.8328643732129581},{"$f":"'Solar - PV Dist. Res'!AO178","v":6.7327553112173009},{"$f":"'Solar - PV Dist. Res'!AP178","v":6.6326462492216445},{"$f":"'Solar - PV Dist. Res'!AQ178","v":6.5325371872259872},{"$f":"'Solar - PV Dist. Res'!AR178","v":6.4324281252303264}]
["RC3ReLosAngs","RD","Conservative",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L179","v":22},{"$f":"'Solar - PV Dist. Res'!M179","v":21},{"$f":"'Solar - PV Dist. Res'!N179","v":20.72224040588744},{"$f":"'Solar - PV Dist. Res'!O179","v":20.472642777745275},{"$f":"'Solar - PV Dist. Res'!P179","v":20.223045149603109},{"$f":"'Solar - PV Dist. Res'!Q179","v":19.973447521460944},{"$f":"'Solar - PV Dist. Res'!R179","v":19.723849893318775},{"$f":"'Solar - PV Dist. Res'!S179","v":19.474252265176609},{"$f":"'Solar - PV Dist. Res'!T179","v":19.224654637034444},{"$f":"'Solar - PV Dist. Res'!U179","v":18.975057008892275},{"$f":"'Solar - PV Dist. Res'!V179","v":18.725459380750113},{"$f":"'Solar - PV Dist. Res'!W179","v":18.475861752607944},{"$f":"'Solar - PV Dist. Res'!X179","v":18.226264124465775},{"$f":"'Solar - PV Dist. Res'!Y179","v":17.736681386499658},{"$f":"'Solar - PV Dist. Res'!Z179","v":17.247098648533544},{"$f":"'Solar - PV Dist. Res'!AA179","v":16.757515910567431},{"$f":"'Solar - PV Dist. Res'!AB179","v":16.267933172601317},{"$f":"'Solar - PV Dist. Res'!AC179","v":15.778350434635202},{"$f":"'Solar - PV Dist. Res'!AD179","v":15.288767696669087},{"$f":"'Solar - PV Dist. Res'!AE179","v":14.799184958702972},{"$f":"'Solar - PV Dist. Res'!AF179","v":14.309602220736855},{"$f":"'Solar - PV Dist. Res'!AG179","v":13.820019482770739},{"$f":"'Solar - PV Dist. Res'!AH179","v":13.330436744804624},{"$f":"'Solar - PV Dist. Res'!AI179","v":12.840854006838507},{"$f":"'Solar - PV Dist. Res'!AJ179","v":12.351271268872392},{"$f":"'Solar - PV Dist. Res'!AK179","v":11.861688530906275},{"$f":"'Solar - PV Dist. Res'!AL179","v":11.372105792940159},{"$f":"'Solar - PV Dist. Res'!AM179","v":10.882523054974042},{"$f":"'Solar - PV Dist. Res'!AN179","v":10.392940317007927},{"$f":"'Solar - PV Dist. Res'!AO179","v":9.9033575790418116},{"$f":"'Solar - PV Dist. Res'!AP179","v":9.4137748410756945},{"$f":"'Solar - PV Dist. Res'!AQ179","v":8.9241921031095792},{"$f":"'Solar - PV Dist. Res'!AR179","v":8.4346093651434675}]
["RA3ReDaggett","RD","Advanced",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L180","v":22},{"$f":"'Solar - PV Dist. Res'!M180","v":21},{"$f":"'Solar - PV Dist. Res'!N180","v":19.650073496866035},{"$f":"'Solar - PV Dist. Res'!O180","v":18.328308959702465},{"$f":"'Solar - PV Dist. Res'!P180","v":17.006544422538891},{"$f":"'Solar - PV Dist. Res'!Q180","v":15.684779885375317},{"$f":"'Solar - PV Dist. Res'!R180","v":14.363015348211748},{"$f":"'Solar - PV Dist. Res'!S180","v":13.041250811048178},{"$f":"'Solar - PV Dist. Res'!T180","v":11.719486273884607},{"$f":"'Solar - PV Dist. Res'!U180","v":10.397721736721035},{"$f":"'Solar - PV Dist. Res'!V180","v":9.0759571995574646},{"$f":"'Solar - PV Dist. Res'!W180","v":7.754192662393895},{"$f":"'Solar - PV Dist. Res'!X180","v":6.4324281252303264},{"$f":"'Solar - PV Dist. Res'!Y180","v":6.336714564439661},{"$f":"'Solar - PV Dist. Res'!Z180","v":6.2410010036489956},{"$f":"'Solar - PV Dist. Res'!AA180","v":6.1452874428583302},{"$f":"'Solar - PV Dist. Res'!AB180","v":6.0495738820676657},{"$f":"'Solar - PV Dist. Res'!AC180","v":5.9538603212770003},{"$f":"'Solar - PV Dist. Res'!AD180","v":5.858146760486334},{"$f":"'Solar - PV Dist. Res'!AE180","v":5.7624331996956686},{"$f":"'Solar - PV Dist. Res'!AF180","v":5.6667196389050032},{"$f":"'Solar - PV Dist. Res'!AG180","v":5.5710060781143387},{"$f":"'Solar - PV Dist. Res'!AH180","v":5.4752925173236733},{"$f":"'Solar - PV Dist. Res'!AI180","v":5.3795789565330079},{"$f":"'Solar - PV Dist. Res'!AJ180","v":5.2838653957423425},{"$f":"'Solar - PV Dist. Res'!AK180","v":5.1881518349516762},{"$f":"'Solar - PV Dist. Res'!AL180","v":5.0924382741610108},{"$f":"'Solar - PV Dist. Res'!AM180","v":4.9967247133703463},{"$f":"'Solar - PV Dist. Res'!AN180","v":4.9010111525796809},{"$f":"'Solar - PV Dist. Res'!AO180","v":4.8052975917890155},{"$f":"'Solar - PV Dist. Res'!AP180","v":4.7095840309983501},{"$f":"'Solar - PV Dist. Res'!AQ180","v":4.6138704702076847},{"$f":"'Solar - PV Dist. Res'!AR180","v":4.5181569094170184}]
["RM3ReDaggett","RD","Moderate",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L181","v":22},{"$f":"'Solar - PV Dist. Res'!M181","v":21},{"$f":"'Solar - PV Dist. Res'!N181","v":19.832089973221773},{"$f":"'Solar - PV Dist. Res'!O181","v":18.692341912413944},{"$f":"'Solar - PV Dist. Res'!P181","v":17.552593851606112},{"$f":"'Solar - PV Dist. Res'!Q181","v":16.412845790798276},{"$f":"'Solar - PV Dist. Res'!R181","v":15.273097729990445},{"$f":"'Solar - PV Dist. Res'!S181","v":14.133349669182614},{"$f":"'Solar - PV Dist. Res'!T181","v":12.993601608374783},{"$f":"'Solar - PV Dist. Res'!U181","v":11.853853547566951},{"$f":"'Solar - PV Dist. Res'!V181","v":10.71410548675912},{"$f":"'Solar - PV Dist. Res'!W181","v":9.5743574259512894},{"$f":"'Solar - PV Dist. Res'!X181","v":8.4346093651434675},{"$f":"'Solar - PV Dist. Res'!Y181","v":8.3345003031478111},{"$f":"'Solar - PV Dist. Res'!Z181","v":8.2343912411521547},{"$f":"'Solar - PV Dist. Res'!AA181","v":8.1342821791564965},{"$f":"'Solar - PV Dist. Res'!AB181","v":8.0341731171608401},{"$f":"'Solar - PV Dist. Res'!AC181","v":7.9340640551651829},{"$f":"'Solar - PV Dist. Res'!AD181","v":7.8339549931695265},{"$f":"'Solar - PV Dist. Res'!AE181","v":7.7338459311738692},{"$f":"'Solar - PV Dist. Res'!AF181","v":7.6337368691782128},{"$f":"'Solar - PV Dist. Res'!AG181","v":7.5336278071825555},{"$f":"'Solar - PV Dist. Res'!AH181","v":7.4335187451868991},{"$f":"'Solar - PV Dist. Res'!AI181","v":7.3334096831912419},{"$f":"'Solar - PV Dist. Res'!AJ181","v":7.2333006211955855},{"$f":"'Solar - PV Dist. Res'!AK181","v":7.1331915591999282},{"$f":"'Solar - PV Dist. Res'!AL181","v":7.0330824972042709},{"$f":"'Solar - PV Dist. Res'!AM181","v":6.9329734352086154},{"$f":"'Solar - PV Dist. Res'!AN181","v":6.8328643732129581},{"$f":"'Solar - PV Dist. Res'!AO181","v":6.7327553112173009},{"$f":"'Solar - PV Dist. Res'!AP181","v":6.6326462492216445},{"$f":"'Solar - PV Dist. Res'!AQ181","v":6.5325371872259872},{"$f":"'Solar - PV Dist. Res'!AR181","v":6.4324281252303264}]
["RC3ReDaggett","RD","Conservative",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L182","v":22},{"$f":"'Solar - PV Dist. Res'!M182","v":21},{"$f":"'Solar - PV Dist. Res'!N182","v":20.72224040588744},{"$f":"'Solar - PV Dist. Res'!O182","v":20.472642777745275},{"$f":"'Solar - PV Dist. Res'!P182","v":20.223045149603109},{"$f":"'Solar - PV Dist. Res'!Q182","v":19.973447521460944},{"$f":"'Solar - PV Dist. Res'!R182","v":19.723849893318775},{"$f":"'Solar - PV Dist. Res'!S182","v":19.474252265176609},{"$f":"'Solar - PV Dist. Res'!T182","v":19.224654637034444},{"$f":"'Solar - PV Dist. Res'!U182","v":18.975057008892275},{"$f":"'Solar - PV Dist. Res'!V182","v":18.725459380750113},{"$f":"'Solar - PV Dist. Res'!W182","v":18.475861752607944},{"$f":"'Solar - PV Dist. Res'!X182","v":18.226264124465775},{"$f":"'Solar - PV Dist. Res'!Y182","v":17.736681386499658},{"$f":"'Solar - PV Dist. Res'!Z182","v":17.247098648533544},{"$f":"'Solar - PV Dist. Res'!AA182","v":16.757515910567431},{"$f":"'Solar - PV Dist. Res'!AB182","v":16.267933172601317},{"$f":"'Solar - PV Dist. Res'!AC182","v":15.778350434635202},{"$f":"'Solar - PV Dist. Res'!AD182","v":15.288767696669087},{"$f":"'Solar - PV Dist. Res'!AE182","v":14.799184958702972},{"$f":"'Solar - PV Dist. Res'!AF182","v":14.309602220736855},{"$f":"'Solar - PV Dist. Res'!AG182","v":13.820019482770739},{"$f":"'Solar - PV Dist. Res'!AH182","v":13.330436744804624},{"$f":"'Solar - PV Dist. Res'!AI182","v":12.840854006838507},{"$f":"'Solar - PV Dist. Res'!AJ182","v":12.351271268872392},{"$f":"'Solar - PV Dist. Res'!AK182","v":11.861688530906275},{"$f":"'Solar - PV Dist. Res'!AL182","v":11.372105792940159},{"$f":"'Solar - PV Dist. Res'!AM182","v":10.882523054974042},{"$f":"'Solar - PV Dist. Res'!AN182","v":10.392940317007927},{"$f":"'Solar - PV Dist. Res'!AO182","v":9.9033575790418116},{"$f":"'Solar - PV Dist. Res'!AP182","v":9.4137748410756945},{"$f":"'Solar - PV Dist. Res'!AQ182","v":8.9241921031095792},{"$f":"'Solar - PV Dist. Res'!AR182","v":8.4346093651434675}]
[{"$f":"_xlfn.CONCAT(LEFT(B131,1), LEFT(C131,1), LEFT(D131,1),LEFT(E131,2),LEFT(F131,6),RIGHT(F131,1))","v":"RA3GeHydroFh"},"RD","Advanced",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L215","v":137.43481147518759},{"$f":"Geothermal!M215","v":136.46199999999976},{"$f":"Geothermal!N215","v":135.45249999999987},{"$f":"Geothermal!O215","v":134.44299999999976},{"$f":"Geothermal!P215","v":133.43349999999987},{"$f":"Geothermal!Q215","v":132.42399999999975},{"$f":"Geothermal!R215","v":131.41449999999986},{"$f":"Geothermal!S215","v":130.40499999999975},{"$f":"Geothermal!T215","v":129.39549999999986},{"$f":"Geothermal!U215","v":128.38599999999974},{"$f":"Geothermal!V215","v":127.37649999999985},{"$f":"Geothermal!W215","v":126.36699999999973},{"$f":"Geothermal!X215","v":125.35749999999962},{"$f":"Geothermal!Y215","v":125.35749999999962},{"$f":"Geothermal!Z215","v":125.35749999999962},{"$f":"Geothermal!AA215","v":125.35749999999962},{"$f":"Geothermal!AB215","v":125.35749999999962},{"$f":"Geothermal!AC215","v":125.35749999999962},{"$f":"Geothermal!AD215","v":125.35749999999962},{"$f":"Geothermal!AE215","v":125.35749999999962},{"$f":"Geothermal!AF215","v":125.35749999999962},{"$f":"Geothermal!AG215","v":125.35749999999962},{"$f":"Geothermal!AH215","v":125.35749999999962},{"$f":"Geothermal!AI215","v":125.35749999999962},{"$f":"Geothermal!AJ215","v":125.35749999999962},{"$f":"Geothermal!AK215","v":125.35749999999962},{"$f":"Geothermal!AL215","v":125.35749999999962},{"$f":"Geothermal!AM215","v":125.35749999999962},{"$f":"Geothermal!AN215","v":125.35749999999962},{"$f":"Geothermal!AO215","v":125.35749999999962},{"$f":"Geothermal!AP215","v":125.35749999999962},{"$f":"Geothermal!AQ215","v":125.35749999999962},{"$f":"Geothermal!AR215","v":125.35749999999962}]
["RM3GeHydroFh","RD","Moderate",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L216","v":137.43481147518759},{"$f":"Geothermal!M216","v":136.55770000000007},{"$f":"Geothermal!N216","v":135.64920000000006},{"$f":"Geothermal!O216","v":134.74070000000006},{"$f":"Geothermal!P216","v":133.83220000000006},{"$f":"Geothermal!Q216","v":132.92370000000005},{"$f":"Geothermal!R216","v":132.01520000000005},{"$f":"Geothermal!S216","v":131.10670000000005},{"$f":"Geothermal!T216","v":130.19820000000004},{"$f":"Geothermal!U216","v":129.28970000000004},{"$f":"Geothermal!V216","v":128.38120000000004},{"$f":"Geothermal!W216","v":127.47270000000003},{"$f":"Geothermal!X216","v":126.56420000000003},{"$f":"Geothermal!Y216","v":126.56420000000003},{"$f":"Geothermal!Z216","v":126.56420000000003},{"$f":"Geothermal!AA216","v":126.56420000000003},{"$f":"Geothermal!AB216","v":126.56420000000003},{"$f":"Geothermal!AC216","v":126.56420000000003},{"$f":"Geothermal!AD216","v":126.56420000000003},{"$f":"Geothermal!AE216","v":126.56420000000003},{"$f":"Geothermal!AF216","v":126.56420000000003},{"$f":"Geothermal!AG216","v":126.56420000000003},{"$f":"Geothermal!AH216","v":126.56420000000003},{"$f":"Geothermal!AI216","v":126.56420000000003},{"$f":"Geothermal!AJ216","v":126.56420000000003},{"$f":"Geothermal!AK216","v":126.56420000000003},{"$f":"Geothermal!AL216","v":126.56420000000003},{"$f":"Geothermal!AM216","v":126.56420000000003},{"$f":"Geothermal!AN216","v":126.56420000000003},{"$f":"Geothermal!AO216","v":126.56420000000003},{"$f":"Geothermal!AP216","v":126.56420000000003},{"$f":"Geothermal!AQ216","v":126.56420000000003},{"$f":"Geothermal!AR216","v":126.56420000000003}]
["RC3GeHydroFh","RD","Conservative",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L217","v":137.43481147518759},{"$f":"Geothermal!M217","v":137.43481147518759},{"$f":"Geothermal!N217","v":137.43481147518759},{"$f":"Geothermal!O217","v":137.43481147518759},{"$f":"Geothermal!P217","v":137.43481147518759},{"$f":"Geothermal!Q217","v":137.43481147518759},{"$f":"Geothermal!R217","v":137.43481147518759},{"$f":"Geothermal!S217","v":137.43481147518759},{"$f":"Geothermal!T217","v":137.43481147518759},{"$f":"Geothermal!U217","v":137.43481147518759},{"$f":"Geothermal!V217","v":137.43481147518759},{"$f":"Geothermal!W217","v":137.43481147518759},{"$f":"Geothermal!X217","v":137.43481147518759},{"$f":"Geothermal!Y217","v":137.43481147518759},{"$f":"Geothermal!Z217","v":137.43481147518759},{"$f":"Geothermal!AA217","v":137.43481147518759},{"$f":"Geothermal!AB217","v":137.43481147518759},{"$f":"Geothermal!AC217","v":137.43481147518759},{"$f":"Geothermal!AD217","v":137.43481147518759},{"$f":"Geothermal!AE217","v":137.43481147518759},{"$f":"Geothermal!AF217","v":137.43481147518759},{"$f":"Geothermal!AG217","v":137.43481147518759},{"$f":"Geothermal!AH217","v":137.43481147518759},{"$f":"Geothermal!AI217","v":137.43481147518759},{"$f":"Geothermal!AJ217","v":137.43481147518759},{"$f":"Geothermal!AK217","v":137.43481147518759},{"$f":"Geothermal!AL217","v":137.43481147518759},{"$f":"Geothermal!AM217","v":137.43481147518759},{"$f":"Geothermal!AN217","v":137.43481147518759},{"$f":"Geothermal!AO217","v":137.43481147518759},{"$f":"Geothermal!AP217","v":137.43481147518759},{"$f":"Geothermal!AQ217","v":137.43481147518759},{"$f":"Geothermal!AR217","v":137.43481147518759}]
["RA3GeHydroBy","RD","Advanced",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L218","v":181.45788029842794},{"$f":"Geothermal!M218","v":180.71109999999999},{"$f":"Geothermal!N218","v":180.01060000000007},{"$f":"Geothermal!O218","v":179.31010000000015},{"$f":"Geothermal!P218","v":178.6096},{"$f":"Geothermal!Q218","v":177.90910000000008},{"$f":"Geothermal!R218","v":177.20859999999993},{"$f":"Geothermal!S218","v":176.50810000000001},{"$f":"Geothermal!T218","v":175.80760000000009},{"$f":"Geothermal!U218","v":175.10709999999995},{"$f":"Geothermal!V218","v":174.40660000000003},{"$f":"Geothermal!W218","v":173.70610000000011},{"$f":"Geothermal!X218","v":173.05215529677037},{"$f":"Geothermal!Y218","v":173.05215529677037},{"$f":"Geothermal!Z218","v":173.05215529677037},{"$f":"Geothermal!AA218","v":173.05215529677037},{"$f":"Geothermal!AB218","v":173.05215529677037},{"$f":"Geothermal!AC218","v":173.05215529677037},{"$f":"Geothermal!AD218","v":173.05215529677037},{"$f":"Geothermal!AE218","v":173.05215529677037},{"$f":"Geothermal!AF218","v":173.05215529677037},{"$f":"Geothermal!AG218","v":173.05215529677037},{"$f":"Geothermal!AH218","v":173.05215529677037},{"$f":"Geothermal!AI218","v":173.05215529677037},{"$f":"Geothermal!AJ218","v":173.05215529677037},{"$f":"Geothermal!AK218","v":173.05215529677037},{"$f":"Geothermal!AL218","v":173.05215529677037},{"$f":"Geothermal!AM218","v":173.05215529677037},{"$f":"Geothermal!AN218","v":173.05215529677037},{"$f":"Geothermal!AO218","v":173.05215529677037},{"$f":"Geothermal!AP218","v":173.05215529677037},{"$f":"Geothermal!AQ218","v":173.05215529677037},{"$f":"Geothermal!AR218","v":173.05215529677037}]
["RM3GeHydroBy","RD","Moderate",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L219","v":181.45788029842794},{"$f":"Geothermal!M219","v":180.71109999999999},{"$f":"Geothermal!N219","v":180.01060000000007},{"$f":"Geothermal!O219","v":179.31010000000015},{"$f":"Geothermal!P219","v":178.6096},{"$f":"Geothermal!Q219","v":177.90910000000008},{"$f":"Geothermal!R219","v":177.20859999999993},{"$f":"Geothermal!S219","v":176.50810000000001},{"$f":"Geothermal!T219","v":175.80760000000009},{"$f":"Geothermal!U219","v":175.10709999999995},{"$f":"Geothermal!V219","v":174.40660000000003},{"$f":"Geothermal!W219","v":173.70610000000011},{"$f":"Geothermal!X219","v":173.10478456666965},{"$f":"Geothermal!Y219","v":173.10478456666965},{"$f":"Geothermal!Z219","v":173.10478456666965},{"$f":"Geothermal!AA219","v":173.10478456666965},{"$f":"Geothermal!AB219","v":173.10478456666965},{"$f":"Geothermal!AC219","v":173.10478456666965},{"$f":"Geothermal!AD219","v":173.10478456666965},{"$f":"Geothermal!AE219","v":173.10478456666965},{"$f":"Geothermal!AF219","v":173.10478456666965},{"$f":"Geothermal!AG219","v":173.10478456666965},{"$f":"Geothermal!AH219","v":173.10478456666965},{"$f":"Geothermal!AI219","v":173.10478456666965},{"$f":"Geothermal!AJ219","v":173.10478456666965},{"$f":"Geothermal!AK219","v":173.10478456666965},{"$f":"Geothermal!AL219","v":173.10478456666965},{"$f":"Geothermal!AM219","v":173.10478456666965},{"$f":"Geothermal!AN219","v":173.10478456666965},{"$f":"Geothermal!AO219","v":173.10478456666965},{"$f":"Geothermal!AP219","v":173.10478456666965},{"$f":"Geothermal!AQ219","v":173.10478456666965},{"$f":"Geothermal!AR219","v":173.10478456666965}]
["RC3GeHydroBy","RD","Conservative",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L220","v":181.45788029842794},{"$f":"Geothermal!M220","v":181.45788029842794},{"$f":"Geothermal!N220","v":181.45788029842794},{"$f":"Geothermal!O220","v":181.45788029842794},{"$f":"Geothermal!P220","v":181.45788029842794},{"$f":"Geothermal!Q220","v":181.45788029842794},{"$f":"Geothermal!R220","v":181.45788029842794},{"$f":"Geothermal!S220","v":181.45788029842794},{"$f":"Geothermal!T220","v":181.45788029842794},{"$f":"Geothermal!U220","v":181.45788029842794},{"$f":"Geothermal!V220","v":181.45788029842794},{"$f":"Geothermal!W220","v":181.45788029842794},{"$f":"Geothermal!X220","v":181.45788029842794},{"$f":"Geothermal!Y220","v":181.45788029842794},{"$f":"Geothermal!Z220","v":181.45788029842794},{"$f":"Geothermal!AA220","v":181.45788029842794},{"$f":"Geothermal!AB220","v":181.45788029842794},{"$f":"Geothermal!AC220","v":181.45788029842794},{"$f":"Geothermal!AD220","v":181.45788029842794},{"$f":"Geothermal!AE220","v":181.45788029842794},{"$f":"Geothermal!AF220","v":181.45788029842794},{"$f":"Geothermal!AG220","v":181.45788029842794},{"$f":"Geothermal!AH220","v":181.45788029842794},{"$f":"Geothermal!AI220","v":181.45788029842794},{"$f":"Geothermal!AJ220","v":181.45788029842794},{"$f":"Geothermal!AK220","v":181.45788029842794},{"$f":"Geothermal!AL220","v":181.45788029842794},{"$f":"Geothermal!AM220","v":181.45788029842794},{"$f":"Geothermal!AN220","v":181.45788029842794},{"$f":"Geothermal!AO220","v":181.45788029842794},{"$f":"Geothermal!AP220","v":181.45788029842794},{"$f":"Geothermal!AQ220","v":181.45788029842794},{"$f":"Geothermal!AR220","v":181.45788029842794}]
["RA3GeNFEGSFh","RD","Advanced",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L221","v":268.09504087452069},{"$f":"Geothermal!M221","v":257.70490000000063},{"$f":"Geothermal!N221","v":247.375},{"$f":"Geothermal!O221","v":237.04509999999937},{"$f":"Geothermal!P221","v":226.71519999999873},{"$f":"Geothermal!Q221","v":216.38530000000173},{"$f":"Geothermal!R221","v":206.0554000000011},{"$f":"Geothermal!S221","v":195.72550000000047},{"$f":"Geothermal!T221","v":185.39559999999983},{"$f":"Geothermal!U221","v":175.0656999999992},{"$f":"Geothermal!V221","v":164.7358000000022},{"$f":"Geothermal!W221","v":154.40590000000157},{"$f":"Geothermal!X221","v":144.13659927247912},{"$f":"Geothermal!Y221","v":144.13659927247912},{"$f":"Geothermal!Z221","v":144.13659927247912},{"$f":"Geothermal!AA221","v":144.13659927247912},{"$f":"Geothermal!AB221","v":144.13659927247912},{"$f":"Geothermal!AC221","v":144.13659927247912},{"$f":"Geothermal!AD221","v":144.13659927247912},{"$f":"Geothermal!AE221","v":144.13659927247912},{"$f":"Geothermal!AF221","v":144.13659927247912},{"$f":"Geothermal!AG221","v":144.13659927247912},{"$f":"Geothermal!AH221","v":144.13659927247912},{"$f":"Geothermal!AI221","v":144.13659927247912},{"$f":"Geothermal!AJ221","v":144.13659927247912},{"$f":"Geothermal!AK221","v":144.13659927247912},{"$f":"Geothermal!AL221","v":144.13659927247912},{"$f":"Geothermal!AM221","v":144.13659927247912},{"$f":"Geothermal!AN221","v":144.13659927247912},{"$f":"Geothermal!AO221","v":144.13659927247912},{"$f":"Geothermal!AP221","v":144.13659927247912},{"$f":"Geothermal!AQ221","v":144.13659927247912},{"$f":"Geothermal!AR221","v":144.13659927247912}]
["RM3GeNFEGSFh","RD","Moderate",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L222","v":268.09504087452069},{"$f":"Geothermal!M222","v":264.19720000000052},{"$f":"Geothermal!N222","v":260.26800000000094},{"$f":"Geothermal!O222","v":256.33880000000045},{"$f":"Geothermal!P222","v":252.40960000000086},{"$f":"Geothermal!Q222","v":248.48040000000037},{"$f":"Geothermal!R222","v":244.55120000000079},{"$f":"Geothermal!S222","v":240.62200000000121},{"$f":"Geothermal!T222","v":236.69280000000072},{"$f":"Geothermal!U222","v":232.76360000000113},{"$f":"Geothermal!V222","v":228.83440000000064},{"$f":"Geothermal!W222","v":224.90520000000106},{"$f":"Geothermal!X222","v":220.94445447170881},{"$f":"Geothermal!Y222","v":220.94445447170881},{"$f":"Geothermal!Z222","v":220.94445447170881},{"$f":"Geothermal!AA222","v":220.94445447170881},{"$f":"Geothermal!AB222","v":220.94445447170881},{"$f":"Geothermal!AC222","v":220.94445447170881},{"$f":"Geothermal!AD222","v":220.94445447170881},{"$f":"Geothermal!AE222","v":220.94445447170881},{"$f":"Geothermal!AF222","v":220.94445447170881},{"$f":"Geothermal!AG222","v":220.94445447170881},{"$f":"Geothermal!AH222","v":220.94445447170881},{"$f":"Geothermal!AI222","v":220.94445447170881},{"$f":"Geothermal!AJ222","v":220.94445447170881},{"$f":"Geothermal!AK222","v":220.94445447170881},{"$f":"Geothermal!AL222","v":220.94445447170881},{"$f":"Geothermal!AM222","v":220.94445447170881},{"$f":"Geothermal!AN222","v":220.94445447170881},{"$f":"Geothermal!AO222","v":220.94445447170881},{"$f":"Geothermal!AP222","v":220.94445447170881},{"$f":"Geothermal!AQ222","v":220.94445447170881},{"$f":"Geothermal!AR222","v":220.94445447170881}]
["RC3GeNFEGSFh","RD","Conservative",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L223","v":268.09504087452069},{"$f":"Geothermal!M223","v":268.09504087452069},{"$f":"Geothermal!N223","v":268.09504087452069},{"$f":"Geothermal!O223","v":268.09504087452069},{"$f":"Geothermal!P223","v":268.09504087452069},{"$f":"Geothermal!Q223","v":268.09504087452069},{"$f":"Geothermal!R223","v":268.09504087452069},{"$f":"Geothermal!S223","v":268.09504087452069},{"$f":"Geothermal!T223","v":268.09504087452069},{"$f":"Geothermal!U223","v":268.09504087452069},{"$f":"Geothermal!V223","v":268.09504087452069},{"$f":"Geothermal!W223","v":268.09504087452069},{"$f":"Geothermal!X223","v":268.09504087452069},{"$f":"Geothermal!Y223","v":268.09504087452069},{"$f":"Geothermal!Z223","v":268.09504087452069},{"$f":"Geothermal!AA223","v":268.09504087452069},{"$f":"Geothermal!AB223","v":268.09504087452069},{"$f":"Geothermal!AC223","v":268.09504087452069},{"$f":"Geothermal!AD223","v":268.09504087452069},{"$f":"Geothermal!AE223","v":268.09504087452069},{"$f":"Geothermal!AF223","v":268.09504087452069},{"$f":"Geothermal!AG223","v":268.09504087452069},{"$f":"Geothermal!AH223","v":268.09504087452069},{"$f":"Geothermal!AI223","v":268.09504087452069},{"$f":"Geothermal!AJ223","v":268.09504087452069},{"$f":"Geothermal!AK223","v":268.09504087452069},{"$f":"Geothermal!AL223","v":268.09504087452069},{"$f":"Geothermal!AM223","v":268.09504087452069},{"$f":"Geothermal!AN223","v":268.09504087452069},{"$f":"Geothermal!AO223","v":268.09504087452069},{"$f":"Geothermal!AP223","v":268.09504087452069},{"$f":"Geothermal!AQ223","v":268.09504087452069},{"$f":"Geothermal!AR223","v":268.09504087452069}]
["RA3GeNFEGSBy","RD","Advanced",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L224","v":699.02822299856496},{"$f":"Geothermal!M224","v":656.62920000001031},{"$f":"Geothermal!N224","v":614.26830000001064},{"$f":"Geothermal!O224","v":571.90740000001097},{"$f":"Geothermal!P224","v":529.54650000001129},{"$f":"Geothermal!Q224","v":487.18560000001162},{"$f":"Geothermal!R224","v":444.82470000001194},{"$f":"Geothermal!S224","v":402.46380000001227},{"$f":"Geothermal!T224","v":360.10289999999804},{"$f":"Geothermal!U224","v":317.74199999999837},{"$f":"Geothermal!V224","v":275.3810999999987},{"$f":"Geothermal!W224","v":233.02019999999902},{"$f":"Geothermal!X224","v":190.69764966802535},{"$f":"Geothermal!Y224","v":190.69764966802535},{"$f":"Geothermal!Z224","v":190.69764966802535},{"$f":"Geothermal!AA224","v":190.69764966802535},{"$f":"Geothermal!AB224","v":190.69764966802535},{"$f":"Geothermal!AC224","v":190.69764966802535},{"$f":"Geothermal!AD224","v":190.69764966802535},{"$f":"Geothermal!AE224","v":190.69764966802535},{"$f":"Geothermal!AF224","v":190.69764966802535},{"$f":"Geothermal!AG224","v":190.69764966802535},{"$f":"Geothermal!AH224","v":190.69764966802535},{"$f":"Geothermal!AI224","v":190.69764966802535},{"$f":"Geothermal!AJ224","v":190.69764966802535},{"$f":"Geothermal!AK224","v":190.69764966802535},{"$f":"Geothermal!AL224","v":190.69764966802535},{"$f":"Geothermal!AM224","v":190.69764966802535},{"$f":"Geothermal!AN224","v":190.69764966802535},{"$f":"Geothermal!AO224","v":190.69764966802535},{"$f":"Geothermal!AP224","v":190.69764966802535},{"$f":"Geothermal!AQ224","v":190.69764966802535},{"$f":"Geothermal!AR224","v":190.69764966802535}]
["RM3GeNFEGSBy","RD","Moderate",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L225","v":699.02822299856496},{"$f":"Geothermal!M225","v":691.49699999999939},{"$f":"Geothermal!N225","v":684.06630000000041},{"$f":"Geothermal!O225","v":676.63559999999961},{"$f":"Geothermal!P225","v":669.20490000000063},{"$f":"Geothermal!Q225","v":661.77419999999984},{"$f":"Geothermal!R225","v":654.34349999999904},{"$f":"Geothermal!S225","v":646.91280000000006},{"$f":"Geothermal!T225","v":639.48209999999926},{"$f":"Geothermal!U225","v":632.05140000000029},{"$f":"Geothermal!V225","v":624.62069999999949},{"$f":"Geothermal!W225","v":617.19000000000051},{"$f":"Geothermal!X225","v":609.86042046264504},{"$f":"Geothermal!Y225","v":609.86042046264504},{"$f":"Geothermal!Z225","v":609.86042046264504},{"$f":"Geothermal!AA225","v":609.86042046264504},{"$f":"Geothermal!AB225","v":609.86042046264504},{"$f":"Geothermal!AC225","v":609.86042046264504},{"$f":"Geothermal!AD225","v":609.86042046264504},{"$f":"Geothermal!AE225","v":609.86042046264504},{"$f":"Geothermal!AF225","v":609.86042046264504},{"$f":"Geothermal!AG225","v":609.86042046264504},{"$f":"Geothermal!AH225","v":609.86042046264504},{"$f":"Geothermal!AI225","v":609.86042046264504},{"$f":"Geothermal!AJ225","v":609.86042046264504},{"$f":"Geothermal!AK225","v":609.86042046264504},{"$f":"Geothermal!AL225","v":609.86042046264504},{"$f":"Geothermal!AM225","v":609.86042046264504},{"$f":"Geothermal!AN225","v":609.86042046264504},{"$f":"Geothermal!AO225","v":609.86042046264504},{"$f":"Geothermal!AP225","v":609.86042046264504},{"$f":"Geothermal!AQ225","v":609.86042046264504},{"$f":"Geothermal!AR225","v":609.86042046264504}]
["RC3GeNFEGSBy","RD","Conservative",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L226","v":699.02822299856496},{"$f":"Geothermal!M226","v":699.02822299856496},{"$f":"Geothermal!N226","v":699.02822299856496},{"$f":"Geothermal!O226","v":699.02822299856496},{"$f":"Geothermal!P226","v":699.02822299856496},{"$f":"Geothermal!Q226","v":699.02822299856496},{"$f":"Geothermal!R226","v":699.02822299856496},{"$f":"Geothermal!S226","v":699.02822299856496},{"$f":"Geothermal!T226","v":699.02822299856496},{"$f":"Geothermal!U226","v":699.02822299856496},{"$f":"Geothermal!V226","v":699.02822299856496},{"$f":"Geothermal!W226","v":699.02822299856496},{"$f":"Geothermal!X226","v":699.02822299856496},{"$f":"Geothermal!Y226","v":699.02822299856496},{"$f":"Geothermal!Z226","v":699.02822299856496},{"$f":"Geothermal!AA226","v":699.02822299856496},{"$f":"Geothermal!AB226","v":699.02822299856496},{"$f":"Geothermal!AC226","v":699.02822299856496},{"$f":"Geothermal!AD226","v":699.02822299856496},{"$f":"Geothermal!AE226","v":699.02822299856496},{"$f":"Geothermal!AF226","v":699.02822299856496},{"$f":"Geothermal!AG226","v":699.02822299856496},{"$f":"Geothermal!AH226","v":699.02822299856496},{"$f":"Geothermal!AI226","v":699.02822299856496},{"$f":"Geothermal!AJ226","v":699.02822299856496},{"$f":"Geothermal!AK226","v":699.02822299856496},{"$f":"Geothermal!AL226","v":699.02822299856496},{"$f":"Geothermal!AM226","v":699.02822299856496},{"$f":"Geothermal!AN226","v":699.02822299856496},{"$f":"Geothermal!AO226","v":699.02822299856496},{"$f":"Geothermal!AP226","v":699.02822299856496},{"$f":"Geothermal!AQ226","v":699.02822299856496},{"$f":"Geothermal!AR226","v":699.02822299856496}]
["RA3GeDeepEGh","RD","Advanced",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L227","v":268.09504087452069},{"$f":"Geothermal!M227","v":257.70490000000063},{"$f":"Geothermal!N227","v":247.375},{"$f":"Geothermal!O227","v":237.04509999999937},{"$f":"Geothermal!P227","v":226.71519999999873},{"$f":"Geothermal!Q227","v":216.38530000000173},{"$f":"Geothermal!R227","v":206.0554000000011},{"$f":"Geothermal!S227","v":195.72550000000047},{"$f":"Geothermal!T227","v":185.39559999999983},{"$f":"Geothermal!U227","v":175.0656999999992},{"$f":"Geothermal!V227","v":164.7358000000022},{"$f":"Geothermal!W227","v":154.40590000000157},{"$f":"Geothermal!X227","v":144.13659927247912},{"$f":"Geothermal!Y227","v":144.13659927247912},{"$f":"Geothermal!Z227","v":144.13659927247912},{"$f":"Geothermal!AA227","v":144.13659927247912},{"$f":"Geothermal!AB227","v":144.13659927247912},{"$f":"Geothermal!AC227","v":144.13659927247912},{"$f":"Geothermal!AD227","v":144.13659927247912},{"$f":"Geothermal!AE227","v":144.13659927247912},{"$f":"Geothermal!AF227","v":144.13659927247912},{"$f":"Geothermal!AG227","v":144.13659927247912},{"$f":"Geothermal!AH227","v":144.13659927247912},{"$f":"Geothermal!AI227","v":144.13659927247912},{"$f":"Geothermal!AJ227","v":144.13659927247912},{"$f":"Geothermal!AK227","v":144.13659927247912},{"$f":"Geothermal!AL227","v":144.13659927247912},{"$f":"Geothermal!AM227","v":144.13659927247912},{"$f":"Geothermal!AN227","v":144.13659927247912},{"$f":"Geothermal!AO227","v":144.13659927247912},{"$f":"Geothermal!AP227","v":144.13659927247912},{"$f":"Geothermal!AQ227","v":144.13659927247912},{"$f":"Geothermal!AR227","v":144.13659927247912}]
["RM3GeDeepEGh","RD","Moderate",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L228","v":268.09504087452069},{"$f":"Geothermal!M228","v":264.19720000000052},{"$f":"Geothermal!N228","v":260.26800000000094},{"$f":"Geothermal!O228","v":256.33880000000045},{"$f":"Geothermal!P228","v":252.40960000000086},{"$f":"Geothermal!Q228","v":248.48040000000037},{"$f":"Geothermal!R228","v":244.55120000000079},{"$f":"Geothermal!S228","v":240.62200000000121},{"$f":"Geothermal!T228","v":236.69280000000072},{"$f":"Geothermal!U228","v":232.76360000000113},{"$f":"Geothermal!V228","v":228.83440000000064},{"$f":"Geothermal!W228","v":224.90520000000106},{"$f":"Geothermal!X228","v":220.94445447170881},{"$f":"Geothermal!Y228","v":220.94445447170881},{"$f":"Geothermal!Z228","v":220.94445447170881},{"$f":"Geothermal!AA228","v":220.94445447170881},{"$f":"Geothermal!AB228","v":220.94445447170881},{"$f":"Geothermal!AC228","v":220.94445447170881},{"$f":"Geothermal!AD228","v":220.94445447170881},{"$f":"Geothermal!AE228","v":220.94445447170881},{"$f":"Geothermal!AF228","v":220.94445447170881},{"$f":"Geothermal!AG228","v":220.94445447170881},{"$f":"Geothermal!AH228","v":220.94445447170881},{"$f":"Geothermal!AI228","v":220.94445447170881},{"$f":"Geothermal!AJ228","v":220.94445447170881},{"$f":"Geothermal!AK228","v":220.94445447170881},{"$f":"Geothermal!AL228","v":220.94445447170881},{"$f":"Geothermal!AM228","v":220.94445447170881},{"$f":"Geothermal!AN228","v":220.94445447170881},{"$f":"Geothermal!AO228","v":220.94445447170881},{"$f":"Geothermal!AP228","v":220.94445447170881},{"$f":"Geothermal!AQ228","v":220.94445447170881},{"$f":"Geothermal!AR228","v":220.94445447170881}]
["RC3GeDeepEGh","RD","Conservative",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L229","v":268.09504087452069},{"$f":"Geothermal!M229","v":268.09504087452069},{"$f":"Geothermal!N229","v":268.09504087452069},{"$f":"Geothermal!O229","v":268.09504087452069},{"$f":"Geothermal!P229","v":268.09504087452069},{"$f":"Geothermal!Q229","v":268.09504087452069},{"$f":"Geothermal!R229","v":268.09504087452069},{"$f":"Geothermal!S229","v":268.09504087452069},{"$f":"Geothermal!T229","v":268.09504087452069},{"$f":"Geothermal!U229","v":268.09504087452069},{"$f":"Geothermal!V229","v":268.09504087452069},{"$f":"Geothermal!W229","v":268.09504087452069},{"$f":"Geothermal!X229","v":268.09504087452069},{"$f":"Geothermal!Y229","v":268.09504087452069},{"$f":"Geothermal!Z229","v":268.09504087452069},{"$f":"Geothermal!AA229","v":268.09504087452069},{"$f":"Geothermal!AB229","v":268.09504087452069},{"$f":"Geothermal!AC229","v":268.09504087452069},{"$f":"Geothermal!AD229","v":268.09504087452069},{"$f":"Geothermal!AE229","v":268.09504087452069},{"$f":"Geothermal!AF229","v":268.09504087452069},{"$f":"Geothermal!AG229","v":268.09504087452069},{"$f":"Geothermal!AH229","v":268.09504087452069},{"$f":"Geothermal!AI229","v":268.09504087452069},{"$f":"Geothermal!AJ229","v":268.09504087452069},{"$f":"Geothermal!AK229","v":268.09504087452069},{"$f":"Geothermal!AL229","v":268.09504087452069},{"$f":"Geothermal!AM229","v":268.09504087452069},{"$f":"Geothermal!AN229","v":268.09504087452069},{"$f":"Geothermal!AO229","v":268.09504087452069},{"$f":"Geothermal!AP229","v":268.09504087452069},{"$f":"Geothermal!AQ229","v":268.09504087452069},{"$f":"Geothermal!AR229","v":268.09504087452069}]
["RA3GeDeepEGy","RD","Advanced",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L230","v":699.02822299856496},{"$f":"Geothermal!M230","v":656.62920000001031},{"$f":"Geothermal!N230","v":614.26830000001064},{"$f":"Geothermal!O230","v":571.90740000001097},{"$f":"Geothermal!P230","v":529.54650000001129},{"$f":"Geothermal!Q230","v":487.18560000001162},{"$f":"Geothermal!R230","v":444.82470000001194},{"$f":"Geothermal!S230","v":402.46380000001227},{"$f":"Geothermal!T230","v":360.10289999999804},{"$f":"Geothermal!U230","v":317.74199999999837},{"$f":"Geothermal!V230","v":275.3810999999987},{"$f":"Geothermal!W230","v":233.02019999999902},{"$f":"Geothermal!X230","v":190.69764966802535},{"$f":"Geothermal!Y230","v":190.69764966802535},{"$f":"Geothermal!Z230","v":190.69764966802535},{"$f":"Geothermal!AA230","v":190.69764966802535},{"$f":"Geothermal!AB230","v":190.69764966802535},{"$f":"Geothermal!AC230","v":190.69764966802535},{"$f":"Geothermal!AD230","v":190.69764966802535},{"$f":"Geothermal!AE230","v":190.69764966802535},{"$f":"Geothermal!AF230","v":190.69764966802535},{"$f":"Geothermal!AG230","v":190.69764966802535},{"$f":"Geothermal!AH230","v":190.69764966802535},{"$f":"Geothermal!AI230","v":190.69764966802535},{"$f":"Geothermal!AJ230","v":190.69764966802535},{"$f":"Geothermal!AK230","v":190.69764966802535},{"$f":"Geothermal!AL230","v":190.69764966802535},{"$f":"Geothermal!AM230","v":190.69764966802535},{"$f":"Geothermal!AN230","v":190.69764966802535},{"$f":"Geothermal!AO230","v":190.69764966802535},{"$f":"Geothermal!AP230","v":190.69764966802535},{"$f":"Geothermal!AQ230","v":190.69764966802535},{"$f":"Geothermal!AR230","v":190.69764966802535}]
["RM3GeDeepEGy","RD","Moderate",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L231","v":699.02822299856496},{"$f":"Geothermal!M231","v":691.49699999999939},{"$f":"Geothermal!N231","v":684.06630000000041},{"$f":"Geothermal!O231","v":676.63559999999961},{"$f":"Geothermal!P231","v":669.20490000000063},{"$f":"Geothermal!Q231","v":661.77419999999984},{"$f":"Geothermal!R231","v":654.34349999999904},{"$f":"Geothermal!S231","v":646.91280000000006},{"$f":"Geothermal!T231","v":639.48209999999926},{"$f":"Geothermal!U231","v":632.05140000000029},{"$f":"Geothermal!V231","v":624.62069999999949},{"$f":"Geothermal!W231","v":617.19000000000051},{"$f":"Geothermal!X231","v":609.86042046264504},{"$f":"Geothermal!Y231","v":609.86042046264504},{"$f":"Geothermal!Z231","v":609.86042046264504},{"$f":"Geothermal!AA231","v":609.86042046264504},{"$f":"Geothermal!AB231","v":609.86042046264504},{"$f":"Geothermal!AC231","v":609.86042046264504},{"$f":"Geothermal!AD231","v":609.86042046264504},{"$f":"Geothermal!AE231","v":609.86042046264504},{"$f":"Geothermal!AF231","v":609.86042046264504},{"$f":"Geothermal!AG231","v":609.86042046264504},{"$f":"Geothermal!AH231","v":609.86042046264504},{"$f":"Geothermal!AI231","v":609.86042046264504},{"$f":"Geothermal!AJ231","v":609.86042046264504},{"$f":"Geothermal!AK231","v":609.86042046264504},{"$f":"Geothermal!AL231","v":609.86042046264504},{"$f":"Geothermal!AM231","v":609.86042046264504},{"$f":"Geothermal!AN231","v":609.86042046264504},{"$f":"Geothermal!AO231","v":609.86042046264504},{"$f":"Geothermal!AP231","v":609.86042046264504},{"$f":"Geothermal!AQ231","v":609.86042046264504},{"$f":"Geothermal!AR231","v":609.86042046264504}]
["RC3GeDeepEGy","RD","Conservative",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L232","v":699.02822299856496},{"$f":"Geothermal!M232","v":699.02822299856496},{"$f":"Geothermal!N232","v":699.02822299856496},{"$f":"Geothermal!O232","v":699.02822299856496},{"$f":"Geothermal!P232","v":699.02822299856496},{"$f":"Geothermal!Q232","v":699.02822299856496},{"$f":"Geothermal!R232","v":699.02822299856496},{"$f":"Geothermal!S232","v":699.02822299856496},{"$f":"Geothermal!T232","v":699.02822299856496},{"$f":"Geothermal!U232","v":699.02822299856496},{"$f":"Geothermal!V232","v":699.02822299856496},{"$f":"Geothermal!W232","v":699.02822299856496},{"$f":"Geothermal!X232","v":699.02822299856496},{"$f":"Geothermal!Y232","v":699.02822299856496},{"$f":"Geothermal!Z232","v":699.02822299856496},{"$f":"Geothermal!AA232","v":699.02822299856496},{"$f":"Geothermal!AB232","v":699.02822299856496},{"$f":"Geothermal!AC232","v":699.02822299856496},{"$f":"Geothermal!AD232","v":699.02822299856496},{"$f":"Geothermal!AE232","v":699.02822299856496},{"$f":"Geothermal!AF232","v":699.02822299856496},{"$f":"Geothermal!AG232","v":699.02822299856496},{"$f":"Geothermal!AH232","v":699.02822299856496},{"$f":"Geothermal!AI232","v":699.02822299856496},{"$f":"Geothermal!AJ232","v":699.02822299856496},{"$f":"Geothermal!AK232","v":699.02822299856496},{"$f":"Geothermal!AL232","v":699.02822299856496},{"$f":"Geothermal!AM232","v":699.02822299856496},{"$f":"Geothermal!AN232","v":699.02822299856496},{"$f":"Geothermal!AO232","v":699.02822299856496},{"$f":"Geothermal!AP232","v":699.02822299856496},{"$f":"Geothermal!AQ232","v":699.02822299856496},{"$f":"Geothermal!AR232","v":699.02822299856496}]
["RA3ConewAvgF","RD","Advanced",30,"Coal","newAvgCF",{"$f":"Coal!L323","v":39.695481335952849},{"$f":"Coal!M323","v":39.695481335952849},{"$f":"Coal!N323","v":39.695481335952849},{"$f":"Coal!O323","v":39.695481335952849},{"$f":"Coal!P323","v":39.695481335952849},{"$f":"Coal!Q323","v":39.695481335952849},{"$f":"Coal!R323","v":39.695481335952849},{"$f":"Coal!S323","v":39.695481335952849},{"$f":"Coal!T323","v":39.695481335952849},{"$f":"Coal!U323","v":39.695481335952849},{"$f":"Coal!V323","v":39.695481335952849},{"$f":"Coal!W323","v":39.695481335952849},{"$f":"Coal!X323","v":39.695481335952849},{"$f":"Coal!Y323","v":39.695481335952849},{"$f":"Coal!Z323","v":39.695481335952849},{"$f":"Coal!AA323","v":39.695481335952849},{"$f":"Coal!AB323","v":39.695481335952849},{"$f":"Coal!AC323","v":39.695481335952849},{"$f":"Coal!AD323","v":39.695481335952849},{"$f":"Coal!AE323","v":39.695481335952849},{"$f":"Coal!AF323","v":39.695481335952849},{"$f":"Coal!AG323","v":39.695481335952849},{"$f":"Coal!AH323","v":39.695481335952849},{"$f":"Coal!AI323","v":39.695481335952849},{"$f":"Coal!AJ323","v":39.695481335952849},{"$f":"Coal!AK323","v":39.695481335952849},{"$f":"Coal!AL323","v":39.695481335952849},{"$f":"Coal!AM323","v":39.695481335952849},{"$f":"Coal!AN323","v":39.695481335952849},{"$f":"Coal!AO323","v":39.695481335952849},{"$f":"Coal!AP323","v":39.695481335952849},{"$f":"Coal!AQ323","v":39.695481335952849},{"$f":"Coal!AR323","v":39.695481335952849}]
["RM3ConewAvgF","RD","Moderate",30,"Coal","newAvgCF",{"$f":"Coal!L324","v":39.695481335952849},{"$f":"Coal!M324","v":39.695481335952849},{"$f":"Coal!N324","v":39.695481335952849},{"$f":"Coal!O324","v":39.695481335952849},{"$f":"Coal!P324","v":39.695481335952849},{"$f":"Coal!Q324","v":39.695481335952849},{"$f":"Coal!R324","v":39.695481335952849},{"$f":"Coal!S324","v":39.695481335952849},{"$f":"Coal!T324","v":39.695481335952849},{"$f":"Coal!U324","v":39.695481335952849},{"$f":"Coal!V324","v":39.695481335952849},{"$f":"Coal!W324","v":39.695481335952849},{"$f":"Coal!X324","v":39.695481335952849},{"$f":"Coal!Y324","v":39.695481335952849},{"$f":"Coal!Z324","v":39.695481335952849},{"$f":"Coal!AA324","v":39.695481335952849},{"$f":"Coal!AB324","v":39.695481335952849},{"$f":"Coal!AC324","v":39.695481335952849},{"$f":"Coal!AD324","v":39.695481335952849},{"$f":"Coal!AE324","v":39.695481335952849},{"$f":"Coal!AF324","v":39.695481335952849},{"$f":"Coal!AG324","v":39.695481335952849},{"$f":"Coal!AH324","v":39.695481335952849},{"$f":"Coal!AI324","v":39.695481335952849},{"$f":"Coal!AJ324","v":39.695481335952849},{"$f":"Coal!AK324","v":39.695481335952849},{"$f":"Coal!AL324","v":39.695481335952849},{"$f":"Coal!AM324","v":39.695481335952849},{"$f":"Coal!AN324","v":39.695481335952849},{"$f":"Coal!AO324","v":39.695481335952849},{"$f":"Coal!AP324","v":39.695481335952849},{"$f":"Coal!AQ324","v":39.695481335952849},{"$f":"Coal!AR324","v":39.695481335952849}]
["RC3ConewAvgF","RD","Conservative",30,"Coal","newAvgCF",{"$f":"Coal!L325","v":39.695481335952849},{"$f":"Coal!M325","v":39.695481335952849},{"$f":"Coal!N325","v":39.695481335952849},{"$f":"Coal!O325","v":39.695481335952849},{"$f":"Coal!P325","v":39.695481335952849},{"$f":"Coal!Q325","v":39.695481335952849},{"$f":"Coal!R325","v":39.695481335952849},{"$f":"Coal!S325","v":39.695481335952849},{"$f":"Coal!T325","v":39.695481335952849},{"$f":"Coal!U325","v":39.695481335952849},{"$f":"Coal!V325","v":39.695481335952849},{"$f":"Coal!W325","v":39.695481335952849},{"$f":"Coal!X325","v":39.695481335952849},{"$f":"Coal!Y325","v":39.695481335952849},{"$f":"Coal!Z325","v":39.695481335952849},{"$f":"Coal!AA325","v":39.695481335952849},{"$f":"Coal!AB325","v":39.695481335952849},{"$f":"Coal!AC325","v":39.695481335952849},{"$f":"Coal!AD325","v":39.695481335952849},{"$f":"Coal!AE325","v":39.695481335952849},{"$f":"Coal!AF325","v":39.695481335952849},{"$f":"Coal!AG325","v":39.695481335952849},{"$f":"Coal!AH325","v":39.695481335952849},{"$f":"Coal!AI325","v":39.695481335952849},{"$f":"Coal!AJ325","v":39.695481335952849},{"$f":"Coal!AK325","v":39.695481335952849},{"$f":"Coal!AL325","v":39.695481335952849},{"$f":"Coal!AM325","v":39.695481335952849},{"$f":"Coal!AN325","v":39.695481335952849},{"$f":"Coal!AO325","v":39.695481335952849},{"$f":"Coal!AP325","v":39.695481335952849},{"$f":"Coal!AQ325","v":39.695481335952849},{"$f":"Coal!AR325","v":39.695481335952849}]
["RA3ConewHigF","RD","Advanced",30,"Coal","newHighCF",{"$f":"Coal!L326","v":39.695481335952849},{"$f":"Coal!M326","v":39.695481335952849},{"$f":"Coal!N326","v":39.695481335952849},{"$f":"Coal!O326","v":39.695481335952849},{"$f":"Coal!P326","v":39.695481335952849},{"$f":"Coal!Q326","v":39.695481335952849},{"$f":"Coal!R326","v":39.695481335952849},{"$f":"Coal!S326","v":39.695481335952849},{"$f":"Coal!T326","v":39.695481335952849},{"$f":"Coal!U326","v":39.695481335952849},{"$f":"Coal!V326","v":39.695481335952849},{"$f":"Coal!W326","v":39.695481335952849},{"$f":"Coal!X326","v":39.695481335952849},{"$f":"Coal!Y326","v":39.695481335952849},{"$f":"Coal!Z326","v":39.695481335952849},{"$f":"Coal!AA326","v":39.695481335952849},{"$f":"Coal!AB326","v":39.695481335952849},{"$f":"Coal!AC326","v":39.695481335952849},{"$f":"Coal!AD326","v":39.695481335952849},{"$f":"Coal!AE326","v":39.695481335952849},{"$f":"Coal!AF326","v":39.695481335952849},{"$f":"Coal!AG326","v":39.695481335952849},{"$f":"Coal!AH326","v":39.695481335952849},{"$f":"Coal!AI326","v":39.695481335952849},{"$f":"Coal!AJ326","v":39.695481335952849},{"$f":"Coal!AK326","v":39.695481335952849},{"$f":"Coal!AL326","v":39.695481335952849},{"$f":"Coal!AM326","v":39.695481335952849},{"$f":"Coal!AN326","v":39.695481335952849},{"$f":"Coal!AO326","v":39.695481335952849},{"$f":"Coal!AP326","v":39.695481335952849},{"$f":"Coal!AQ326","v":39.695481335952849},{"$f":"Coal!AR326","v":39.695481335952849}]
["RM3ConewHigF","RD","Moderate",30,"Coal","newHighCF",{"$f":"Coal!L327","v":39.695481335952849},{"$f":"Coal!M327","v":39.695481335952849},{"$f":"Coal!N327","v":39.695481335952849},{"$f":"Coal!O327","v":39.695481335952849},{"$f":"Coal!P327","v":39.695481335952849},{"$f":"Coal!Q327","v":39.695481335952849},{"$f":"Coal!R327","v":39.695481335952849},{"$f":"Coal!S327","v":39.695481335952849},{"$f":"Coal!T327","v":39.695481335952849},{"$f":"Coal!U327","v":39.695481335952849},{"$f":"Coal!V327","v":39.695481335952849},{"$f":"Coal!W327","v":39.695481335952849},{"$f":"Coal!X327","v":39.695481335952849},{"$f":"Coal!Y327","v":39.695481335952849},{"$f":"Coal!Z327","v":39.695481335952849},{"$f":"Coal!AA327","v":39.695481335952849},{"$f":"Coal!AB327","v":39.695481335952849},{"$f":"Coal!AC327","v":39.695481335952849},{"$f":"Coal!AD327","v":39.695481335952849},{"$f":"Coal!AE327","v":39.695481335952849},{"$f":"Coal!AF327","v":39.695481335952849},{"$f":"Coal!AG327","v":39.695481335952849},{"$f":"Coal!AH327","v":39.695481335952849},{"$f":"Coal!AI327","v":39.695481335952849},{"$f":"Coal!AJ327","v":39.695481335952849},{"$f":"Coal!AK327","v":39.695481335952849},{"$f":"Coal!AL327","v":39.695481335952849},{"$f":"Coal!AM327","v":39.695481335952849},{"$f":"Coal!AN327","v":39.695481335952849},{"$f":"Coal!AO327","v":39.695481335952849},{"$f":"Coal!AP327","v":39.695481335952849},{"$f":"Coal!AQ327","v":39.695481335952849},{"$f":"Coal!AR327","v":39.695481335952849}]
["RC3ConewHigF","RD","Conservative",30,"Coal","newHighCF",{"$f":"Coal!L328","v":39.695481335952849},{"$f":"Coal!M328","v":39.695481335952849},{"$f":"Coal!N328","v":39.695481335952849},{"$f":"Coal!O328","v":39.695481335952849},{"$f":"Coal!P328","v":39.695481335952849},{"$f":"Coal!Q328","v":39.695481335952849},{"$f":"Coal!R328","v":39.695481335952849},{"$f":"Coal!S328","v":39.695481335952849},{"$f":"Coal!T328","v":39.695481335952849},{"$f":"Coal!U328","v":39.695481335952849},{"$f":"Coal!V328","v":39.695481335952849},{"$f":"Coal!W328","v":39.695481335952849},{"$f":"Coal!X328","v":39.695481335952849},{"$f":"Coal!Y328","v":39.695481335952849},{"$f":"Coal!Z328","v":39.695481335952849},{"$f":"Coal!AA328","v":39.695481335952849},{"$f":"Coal!AB328","v":39.695481335952849},{"$f":"Coal!AC328","v":39.695481335952849},{"$f":"Coal!AD328","v":39.695481335952849},{"$f":"Coal!AE328","v":39.695481335952849},{"$f":"Coal!AF328","v":39.695481335952849},{"$f":"Coal!AG328","v":39.695481335952849},{"$f":"Coal!AH328","v":39.695481335952849},{"$f":"Coal!AI328","v":39.695481335952849},{"$f":"Coal!AJ328","v":39.695481335952849},{"$f":"Coal!AK328","v":39.695481335952849},{"$f":"Coal!AL328","v":39.695481335952849},{"$f":"Coal!AM328","v":39.695481335952849},{"$f":"Coal!AN328","v":39.695481335952849},{"$f":"Coal!AO328","v":39.695481335952849},{"$f":"Coal!AP328","v":39.695481335952849},{"$f":"Coal!AQ328","v":39.695481335952849},{"$f":"Coal!AR328","v":39.695481335952849}]
["RA3CoIGCCAvF","RD","Advanced",30,"Coal","IGCCAvgCF",{"$f":"Coal!L329","v":56.070672261119995},{"$f":"Coal!M329","v":56.070672261119995},{"$f":"Coal!N329","v":56.070672261119995},{"$f":"Coal!O329","v":56.070672261119995},{"$f":"Coal!P329","v":56.070672261119995},{"$f":"Coal!Q329","v":56.070672261119995},{"$f":"Coal!R329","v":56.070672261119995},{"$f":"Coal!S329","v":56.070672261119995},{"$f":"Coal!T329","v":56.070672261119995},{"$f":"Coal!U329","v":56.070672261119995},{"$f":"Coal!V329","v":56.070672261119995},{"$f":"Coal!W329","v":56.070672261119995},{"$f":"Coal!X329","v":56.070672261119995},{"$f":"Coal!Y329","v":56.070672261119995},{"$f":"Coal!Z329","v":56.070672261119995},{"$f":"Coal!AA329","v":56.070672261119995},{"$f":"Coal!AB329","v":56.070672261119995},{"$f":"Coal!AC329","v":56.070672261119995},{"$f":"Coal!AD329","v":56.070672261119995},{"$f":"Coal!AE329","v":56.070672261119995},{"$f":"Coal!AF329","v":56.070672261119995},{"$f":"Coal!AG329","v":56.070672261119995},{"$f":"Coal!AH329","v":56.070672261119995},{"$f":"Coal!AI329","v":56.070672261119995},{"$f":"Coal!AJ329","v":56.070672261119995},{"$f":"Coal!AK329","v":56.070672261119995},{"$f":"Coal!AL329","v":56.070672261119995},{"$f":"Coal!AM329","v":56.070672261119995},{"$f":"Coal!AN329","v":56.070672261119995},{"$f":"Coal!AO329","v":56.070672261119995},{"$f":"Coal!AP329","v":56.070672261119995},{"$f":"Coal!AQ329","v":56.070672261119995},{"$f":"Coal!AR329","v":56.070672261119995}]
["RM3CoIGCCAvF","RD","Moderate",30,"Coal","IGCCAvgCF",{"$f":"Coal!L330","v":56.070672261119995},{"$f":"Coal!M330","v":56.070672261119995},{"$f":"Coal!N330","v":56.070672261119995},{"$f":"Coal!O330","v":56.070672261119995},{"$f":"Coal!P330","v":56.070672261119995},{"$f":"Coal!Q330","v":56.070672261119995},{"$f":"Coal!R330","v":56.070672261119995},{"$f":"Coal!S330","v":56.070672261119995},{"$f":"Coal!T330","v":56.070672261119995},{"$f":"Coal!U330","v":56.070672261119995},{"$f":"Coal!V330","v":56.070672261119995},{"$f":"Coal!W330","v":56.070672261119995},{"$f":"Coal!X330","v":56.070672261119995},{"$f":"Coal!Y330","v":56.070672261119995},{"$f":"Coal!Z330","v":56.070672261119995},{"$f":"Coal!AA330","v":56.070672261119995},{"$f":"Coal!AB330","v":56.070672261119995},{"$f":"Coal!AC330","v":56.070672261119995},{"$f":"Coal!AD330","v":56.070672261119995},{"$f":"Coal!AE330","v":56.070672261119995},{"$f":"Coal!AF330","v":56.070672261119995},{"$f":"Coal!AG330","v":56.070672261119995},{"$f":"Coal!AH330","v":56.070672261119995},{"$f":"Coal!AI330","v":56.070672261119995},{"$f":"Coal!AJ330","v":56.070672261119995},{"$f":"Coal!AK330","v":56.070672261119995},{"$f":"Coal!AL330","v":56.070672261119995},{"$f":"Coal!AM330","v":56.070672261119995},{"$f":"Coal!AN330","v":56.070672261119995},{"$f":"Coal!AO330","v":56.070672261119995},{"$f":"Coal!AP330","v":56.070672261119995},{"$f":"Coal!AQ330","v":56.070672261119995},{"$f":"Coal!AR330","v":56.070672261119995}]
["RC3CoIGCCAvF","RD","Conservative",30,"Coal","IGCCAvgCF",{"$f":"Coal!L331","v":56.070672261119995},{"$f":"Coal!M331","v":56.070672261119995},{"$f":"Coal!N331","v":56.070672261119995},{"$f":"Coal!O331","v":56.070672261119995},{"$f":"Coal!P331","v":56.070672261119995},{"$f":"Coal!Q331","v":56.070672261119995},{"$f":"Coal!R331","v":56.070672261119995},{"$f":"Coal!S331","v":56.070672261119995},{"$f":"Coal!T331","v":56.070672261119995},{"$f":"Coal!U331","v":56.070672261119995},{"$f":"Coal!V331","v":56.070672261119995},{"$f":"Coal!W331","v":56.070672261119995},{"$f":"Coal!X331","v":56.070672261119995},{"$f":"Coal!Y331","v":56.070672261119995},{"$f":"Coal!Z331","v":56.070672261119995},{"$f":"Coal!AA331","v":56.070672261119995},{"$f":"Coal!AB331","v":56.070672261119995},{"$f":"Coal!AC331","v":56.070672261119995},{"$f":"Coal!AD331","v":56.070672261119995},{"$f":"Coal!AE331","v":56.070672261119995},{"$f":"Coal!AF331","v":56.070672261119995},{"$f":"Coal!AG331","v":56.070672261119995},{"$f":"Coal!AH331","v":56.070672261119995},{"$f":"Coal!AI331","v":56.070672261119995},{"$f":"Coal!AJ331","v":56.070672261119995},{"$f":"Coal!AK331","v":56.070672261119995},{"$f":"Coal!AL331","v":56.070672261119995},{"$f":"Coal!AM331","v":56.070672261119995},{"$f":"Coal!AN331","v":56.070672261119995},{"$f":"Coal!AO331","v":56.070672261119995},{"$f":"Coal!AP331","v":56.070672261119995},{"$f":"Coal!AQ331","v":56.070672261119995},{"$f":"Coal!AR331","v":56.070672261119995}]
["RA3CoIGCCHiF","RD","Advanced",30,"Coal","IGCCHighCF",{"$f":"Coal!L332","v":54},{"$f":"Coal!M332","v":56.070672261119995},{"$f":"Coal!N332","v":56.070672261119995},{"$f":"Coal!O332","v":56.070672261119995},{"$f":"Coal!P332","v":56.070672261119995},{"$f":"Coal!Q332","v":56.070672261119995},{"$f":"Coal!R332","v":56.070672261119995},{"$f":"Coal!S332","v":56.070672261119995},{"$f":"Coal!T332","v":56.070672261119995},{"$f":"Coal!U332","v":56.070672261119995},{"$f":"Coal!V332","v":56.070672261119995},{"$f":"Coal!W332","v":56.070672261119995},{"$f":"Coal!X332","v":56.070672261119995},{"$f":"Coal!Y332","v":56.070672261119995},{"$f":"Coal!Z332","v":56.070672261119995},{"$f":"Coal!AA332","v":56.070672261119995},{"$f":"Coal!AB332","v":56.070672261119995},{"$f":"Coal!AC332","v":56.070672261119995},{"$f":"Coal!AD332","v":56.070672261119995},{"$f":"Coal!AE332","v":56.070672261119995},{"$f":"Coal!AF332","v":56.070672261119995},{"$f":"Coal!AG332","v":56.070672261119995},{"$f":"Coal!AH332","v":56.070672261119995},{"$f":"Coal!AI332","v":56.070672261119995},{"$f":"Coal!AJ332","v":56.070672261119995},{"$f":"Coal!AK332","v":56.070672261119995},{"$f":"Coal!AL332","v":56.070672261119995},{"$f":"Coal!AM332","v":56.070672261119995},{"$f":"Coal!AN332","v":56.070672261119995},{"$f":"Coal!AO332","v":56.070672261119995},{"$f":"Coal!AP332","v":56.070672261119995},{"$f":"Coal!AQ332","v":56.070672261119995},{"$f":"Coal!AR332","v":56.070672261119995}]
["RM3CoIGCCHiF","RD","Moderate",30,"Coal","IGCCHighCF",{"$f":"Coal!L333","v":56.070672261119995},{"$f":"Coal!M333","v":56.070672261119995},{"$f":"Coal!N333","v":56.070672261119995},{"$f":"Coal!O333","v":56.070672261119995},{"$f":"Coal!P333","v":56.070672261119995},{"$f":"Coal!Q333","v":56.070672261119995},{"$f":"Coal!R333","v":56.070672261119995},{"$f":"Coal!S333","v":56.070672261119995},{"$f":"Coal!T333","v":56.070672261119995},{"$f":"Coal!U333","v":56.070672261119995},{"$f":"Coal!V333","v":56.070672261119995},{"$f":"Coal!W333","v":56.070672261119995},{"$f":"Coal!X333","v":56.070672261119995},{"$f":"Coal!Y333","v":56.070672261119995},{"$f":"Coal!Z333","v":56.070672261119995},{"$f":"Coal!AA333","v":56.070672261119995},{"$f":"Coal!AB333","v":56.070672261119995},{"$f":"Coal!AC333","v":56.070672261119995},{"$f":"Coal!AD333","v":56.070672261119995},{"$f":"Coal!AE333","v":56.070672261119995},{"$f":"Coal!AF333","v":56.070672261119995},{"$f":"Coal!AG333","v":56.070672261119995},{"$f":"Coal!AH333","v":56.070672261119995},{"$f":"Coal!AI333","v":56.070672261119995},{"$f":"Coal!AJ333","v":56.070672261119995},{"$f":"Coal!AK333","v":56.070672261119995},{"$f":"Coal!AL333","v":56.070672261119995},{"$f":"Coal!AM333","v":56.070672261119995},{"$f":"Coal!AN333","v":56.070672261119995},{"$f":"Coal!AO333","v":56.070672261119995},{"$f":"Coal!AP333","v":56.070672261119995},{"$f":"Coal!AQ333","v":56.070672261119995},{"$f":"Coal!AR333","v":56.070672261119995}]
["RC3CoIGCCHiF","RD","Conservative",30,"Coal","IGCCHighCF",{"$f":"Coal!L334","v":56.070672261119995},{"$f":"Coal!M334","v":56.070672261119995},{"$f":"Coal!N334","v":56.070672261119995},{"$f":"Coal!O334","v":56.070672261119995},{"$f":"Coal!P334","v":56.070672261119995},{"$f":"Coal!Q334","v":56.070672261119995},{"$f":"Coal!R334","v":56.070672261119995},{"$f":"Coal!S334","v":56.070672261119995},{"$f":"Coal!T334","v":56.070672261119995},{"$f":"Coal!U334","v":56.070672261119995},{"$f":"Coal!V334","v":56.070672261119995},{"$f":"Coal!W334","v":56.070672261119995},{"$f":"Coal!X334","v":56.070672261119995},{"$f":"Coal!Y334","v":56.070672261119995},{"$f":"Coal!Z334","v":56.070672261119995},{"$f":"Coal!AA334","v":56.070672261119995},{"$f":"Coal!AB334","v":56.070672261119995},{"$f":"Coal!AC334","v":56.070672261119995},{"$f":"Coal!AD334","v":56.070672261119995},{"$f":"Coal!AE334","v":56.070672261119995},{"$f":"Coal!AF334","v":56.070672261119995},{"$f":"Coal!AG334","v":56.070672261119995},{"$f":"Coal!AH334","v":56.070672261119995},{"$f":"Coal!AI334","v":56.070672261119995},{"$f":"Coal!AJ334","v":56.070672261119995},{"$f":"Coal!AK334","v":56.070672261119995},{"$f":"Coal!AL334","v":56.070672261119995},{"$f":"Coal!AM334","v":56.070672261119995},{"$f":"Coal!AN334","v":56.070672261119995},{"$f":"Coal!AO334","v":56.070672261119995},{"$f":"Coal!AP334","v":56.070672261119995},{"$f":"Coal!AQ334","v":56.070672261119995},{"$f":"Coal!AR334","v":56.070672261119995}]
["RA3CoCCS30AF","RD","Advanced",30,"Coal","CCS30AvgCF",{"$f":"Coal!L335","v":53.113948919449903},{"$f":"Coal!M335","v":53.113948919449903},{"$f":"Coal!N335","v":53.113948919449903},{"$f":"Coal!O335","v":53.113948919449903},{"$f":"Coal!P335","v":53.113948919449903},{"$f":"Coal!Q335","v":53.113948919449903},{"$f":"Coal!R335","v":53.113948919449903},{"$f":"Coal!S335","v":53.113948919449903},{"$f":"Coal!T335","v":53.113948919449903},{"$f":"Coal!U335","v":53.113948919449903},{"$f":"Coal!V335","v":53.113948919449903},{"$f":"Coal!W335","v":53.113948919449903},{"$f":"Coal!X335","v":53.113948919449903},{"$f":"Coal!Y335","v":53.113948919449903},{"$f":"Coal!Z335","v":53.113948919449903},{"$f":"Coal!AA335","v":53.113948919449903},{"$f":"Coal!AB335","v":53.113948919449903},{"$f":"Coal!AC335","v":53.113948919449903},{"$f":"Coal!AD335","v":53.113948919449903},{"$f":"Coal!AE335","v":53.113948919449903},{"$f":"Coal!AF335","v":53.113948919449903},{"$f":"Coal!AG335","v":53.113948919449903},{"$f":"Coal!AH335","v":53.113948919449903},{"$f":"Coal!AI335","v":53.113948919449903},{"$f":"Coal!AJ335","v":53.113948919449903},{"$f":"Coal!AK335","v":53.113948919449903},{"$f":"Coal!AL335","v":53.113948919449903},{"$f":"Coal!AM335","v":53.113948919449903},{"$f":"Coal!AN335","v":53.113948919449903},{"$f":"Coal!AO335","v":53.113948919449903},{"$f":"Coal!AP335","v":53.113948919449903},{"$f":"Coal!AQ335","v":53.113948919449903},{"$f":"Coal!AR335","v":53.113948919449903}]
["RM3CoCCS30AF","RD","Moderate",30,"Coal","CCS30AvgCF",{"$f":"Coal!L336","v":53.113948919449903},{"$f":"Coal!M336","v":53.113948919449903},{"$f":"Coal!N336","v":53.113948919449903},{"$f":"Coal!O336","v":53.113948919449903},{"$f":"Coal!P336","v":53.113948919449903},{"$f":"Coal!Q336","v":53.113948919449903},{"$f":"Coal!R336","v":53.113948919449903},{"$f":"Coal!S336","v":53.113948919449903},{"$f":"Coal!T336","v":53.113948919449903},{"$f":"Coal!U336","v":53.113948919449903},{"$f":"Coal!V336","v":53.113948919449903},{"$f":"Coal!W336","v":53.113948919449903},{"$f":"Coal!X336","v":53.113948919449903},{"$f":"Coal!Y336","v":53.113948919449903},{"$f":"Coal!Z336","v":53.113948919449903},{"$f":"Coal!AA336","v":53.113948919449903},{"$f":"Coal!AB336","v":53.113948919449903},{"$f":"Coal!AC336","v":53.113948919449903},{"$f":"Coal!AD336","v":53.113948919449903},{"$f":"Coal!AE336","v":53.113948919449903},{"$f":"Coal!AF336","v":53.113948919449903},{"$f":"Coal!AG336","v":53.113948919449903},{"$f":"Coal!AH336","v":53.113948919449903},{"$f":"Coal!AI336","v":53.113948919449903},{"$f":"Coal!AJ336","v":53.113948919449903},{"$f":"Coal!AK336","v":53.113948919449903},{"$f":"Coal!AL336","v":53.113948919449903},{"$f":"Coal!AM336","v":53.113948919449903},{"$f":"Coal!AN336","v":53.113948919449903},{"$f":"Coal!AO336","v":53.113948919449903},{"$f":"Coal!AP336","v":53.113948919449903},{"$f":"Coal!AQ336","v":53.113948919449903},{"$f":"Coal!AR336","v":53.113948919449903}]
["RC3CoCCS30AF","RD","Conservative",30,"Coal","CCS30AvgCF",{"$f":"Coal!L337","v":53.113948919449903},{"$f":"Coal!M337","v":53.113948919449903},{"$f":"Coal!N337","v":53.113948919449903},{"$f":"Coal!O337","v":53.113948919449903},{"$f":"Coal!P337","v":53.113948919449903},{"$f":"Coal!Q337","v":53.113948919449903},{"$f":"Coal!R337","v":53.113948919449903},{"$f":"Coal!S337","v":53.113948919449903},{"$f":"Coal!T337","v":53.113948919449903},{"$f":"Coal!U337","v":53.113948919449903},{"$f":"Coal!V337","v":53.113948919449903},{"$f":"Coal!W337","v":53.113948919449903},{"$f":"Coal!X337","v":53.113948919449903},{"$f":"Coal!Y337","v":53.113948919449903},{"$f":"Coal!Z337","v":53.113948919449903},{"$f":"Coal!AA337","v":53.113948919449903},{"$f":"Coal!AB337","v":53.113948919449903},{"$f":"Coal!AC337","v":53.113948919449903},{"$f":"Coal!AD337","v":53.113948919449903},{"$f":"Coal!AE337","v":53.113948919449903},{"$f":"Coal!AF337","v":53.113948919449903},{"$f":"Coal!AG337","v":53.113948919449903},{"$f":"Coal!AH337","v":53.113948919449903},{"$f":"Coal!AI337","v":53.113948919449903},{"$f":"Coal!AJ337","v":53.113948919449903},{"$f":"Coal!AK337","v":53.113948919449903},{"$f":"Coal!AL337","v":53.113948919449903},{"$f":"Coal!AM337","v":53.113948919449903},{"$f":"Coal!AN337","v":53.113948919449903},{"$f":"Coal!AO337","v":53.113948919449903},{"$f":"Coal!AP337","v":53.113948919449903},{"$f":"Coal!AQ337","v":53.113948919449903},{"$f":"Coal!AR337","v":53.113948919449903}]
["RA3CoCCS90AF","RD","Advanced",30,"Coal","CCS90AvgCF",{"$f":"Coal!L338","v":58.241650294695482},{"$f":"Coal!M338","v":58.241650294695482},{"$f":"Coal!N338","v":58.241650294695482},{"$f":"Coal!O338","v":58.241650294695482},{"$f":"Coal!P338","v":58.241650294695482},{"$f":"Coal!Q338","v":58.241650294695482},{"$f":"Coal!R338","v":58.241650294695482},{"$f":"Coal!S338","v":58.241650294695482},{"$f":"Coal!T338","v":58.241650294695482},{"$f":"Coal!U338","v":58.241650294695482},{"$f":"Coal!V338","v":58.241650294695482},{"$f":"Coal!W338","v":58.241650294695482},{"$f":"Coal!X338","v":58.241650294695482},{"$f":"Coal!Y338","v":58.241650294695482},{"$f":"Coal!Z338","v":58.241650294695482},{"$f":"Coal!AA338","v":58.241650294695482},{"$f":"Coal!AB338","v":58.241650294695482},{"$f":"Coal!AC338","v":58.241650294695482},{"$f":"Coal!AD338","v":58.241650294695482},{"$f":"Coal!AE338","v":58.241650294695482},{"$f":"Coal!AF338","v":58.241650294695482},{"$f":"Coal!AG338","v":58.241650294695482},{"$f":"Coal!AH338","v":58.241650294695482},{"$f":"Coal!AI338","v":58.241650294695482},{"$f":"Coal!AJ338","v":58.241650294695482},{"$f":"Coal!AK338","v":58.241650294695482},{"$f":"Coal!AL338","v":58.241650294695482},{"$f":"Coal!AM338","v":58.241650294695482},{"$f":"Coal!AN338","v":58.241650294695482},{"$f":"Coal!AO338","v":58.241650294695482},{"$f":"Coal!AP338","v":58.241650294695482},{"$f":"Coal!AQ338","v":58.241650294695482},{"$f":"Coal!AR338","v":58.241650294695482}]
["RM3CoCCS90AF","RD","Moderate",30,"Coal","CCS90AvgCF",{"$f":"Coal!L339","v":58.241650294695482},{"$f":"Coal!M339","v":58.241650294695482},{"$f":"Coal!N339","v":58.241650294695482},{"$f":"Coal!O339","v":58.241650294695482},{"$f":"Coal!P339","v":58.241650294695482},{"$f":"Coal!Q339","v":58.241650294695482},{"$f":"Coal!R339","v":58.241650294695482},{"$f":"Coal!S339","v":58.241650294695482},{"$f":"Coal!T339","v":58.241650294695482},{"$f":"Coal!U339","v":58.241650294695482},{"$f":"Coal!V339","v":58.241650294695482},{"$f":"Coal!W339","v":58.241650294695482},{"$f":"Coal!X339","v":58.241650294695482},{"$f":"Coal!Y339","v":58.241650294695482},{"$f":"Coal!Z339","v":58.241650294695482},{"$f":"Coal!AA339","v":58.241650294695482},{"$f":"Coal!AB339","v":58.241650294695482},{"$f":"Coal!AC339","v":58.241650294695482},{"$f":"Coal!AD339","v":58.241650294695482},{"$f":"Coal!AE339","v":58.241650294695482},{"$f":"Coal!AF339","v":58.241650294695482},{"$f":"Coal!AG339","v":58.241650294695482},{"$f":"Coal!AH339","v":58.241650294695482},{"$f":"Coal!AI339","v":58.241650294695482},{"$f":"Coal!AJ339","v":58.241650294695482},{"$f":"Coal!AK339","v":58.241650294695482},{"$f":"Coal!AL339","v":58.241650294695482},{"$f":"Coal!AM339","v":58.241650294695482},{"$f":"Coal!AN339","v":58.241650294695482},{"$f":"Coal!AO339","v":58.241650294695482},{"$f":"Coal!AP339","v":58.241650294695482},{"$f":"Coal!AQ339","v":58.241650294695482},{"$f":"Coal!AR339","v":58.241650294695482}]
["RC3CoCCS90AF","RD","Conservative",30,"Coal","CCS90AvgCF",{"$f":"Coal!L340","v":58.241650294695482},{"$f":"Coal!M340","v":58.241650294695482},{"$f":"Coal!N340","v":58.241650294695482},{"$f":"Coal!O340","v":58.241650294695482},{"$f":"Coal!P340","v":58.241650294695482},{"$f":"Coal!Q340","v":58.241650294695482},{"$f":"Coal!R340","v":58.241650294695482},{"$f":"Coal!S340","v":58.241650294695482},{"$f":"Coal!T340","v":58.241650294695482},{"$f":"Coal!U340","v":58.241650294695482},{"$f":"Coal!V340","v":58.241650294695482},{"$f":"Coal!W340","v":58.241650294695482},{"$f":"Coal!X340","v":58.241650294695482},{"$f":"Coal!Y340","v":58.241650294695482},{"$f":"Coal!Z340","v":58.241650294695482},{"$f":"Coal!AA340","v":58.241650294695482},{"$f":"Coal!AB340","v":58.241650294695482},{"$f":"Coal!AC340","v":58.241650294695482},{"$f":"Coal!AD340","v":58.241650294695482},{"$f":"Coal!AE340","v":58.241650294695482},{"$f":"Coal!AF340","v":58.241650294695482},{"$f":"Coal!AG340","v":58.241650294695482},{"$f":"Coal!AH340","v":58.241650294695482},{"$f":"Coal!AI340","v":58.241650294695482},{"$f":"Coal!AJ340","v":58.241650294695482},{"$f":"Coal!AK340","v":58.241650294695482},{"$f":"Coal!AL340","v":58.241650294695482},{"$f":"Coal!AM340","v":58.241650294695482},{"$f":"Coal!AN340","v":58.241650294695482},{"$f":"Coal!AO340","v":58.241650294695482},{"$f":"Coal!AP340","v":58.241650294695482},{"$f":"Coal!AQ340","v":58.241650294695482},{"$f":"Coal!AR340","v":58.241650294695482}]
["RA3CoCCS30HF","RD","Advanced",30,"Coal","CCS30HighCF",{"$f":"Coal!L341","v":53.113948919449903},{"$f":"Coal!M341","v":53.113948919449903},{"$f":"Coal!N341","v":53.113948919449903},{"$f":"Coal!O341","v":53.113948919449903},{"$f":"Coal!P341","v":53.113948919449903},{"$f":"Coal!Q341","v":53.113948919449903},{"$f":"Coal!R341","v":53.113948919449903},{"$f":"Coal!S341","v":53.113948919449903},{"$f":"Coal!T341","v":53.113948919449903},{"$f":"Coal!U341","v":53.113948919449903},{"$f":"Coal!V341","v":53.113948919449903},{"$f":"Coal!W341","v":53.113948919449903},{"$f":"Coal!X341","v":53.113948919449903},{"$f":"Coal!Y341","v":53.113948919449903},{"$f":"Coal!Z341","v":53.113948919449903},{"$f":"Coal!AA341","v":53.113948919449903},{"$f":"Coal!AB341","v":53.113948919449903},{"$f":"Coal!AC341","v":53.113948919449903},{"$f":"Coal!AD341","v":53.113948919449903},{"$f":"Coal!AE341","v":53.113948919449903},{"$f":"Coal!AF341","v":53.113948919449903},{"$f":"Coal!AG341","v":53.113948919449903},{"$f":"Coal!AH341","v":53.113948919449903},{"$f":"Coal!AI341","v":53.113948919449903},{"$f":"Coal!AJ341","v":53.113948919449903},{"$f":"Coal!AK341","v":53.113948919449903},{"$f":"Coal!AL341","v":53.113948919449903},{"$f":"Coal!AM341","v":53.113948919449903},{"$f":"Coal!AN341","v":53.113948919449903},{"$f":"Coal!AO341","v":53.113948919449903},{"$f":"Coal!AP341","v":53.113948919449903},{"$f":"Coal!AQ341","v":53.113948919449903},{"$f":"Coal!AR341","v":53.113948919449903}]
["RM3CoCCS30HF","RD","Moderate",30,"Coal","CCS30HighCF",{"$f":"Coal!L342","v":53.113948919449903},{"$f":"Coal!M342","v":53.113948919449903},{"$f":"Coal!N342","v":53.113948919449903},{"$f":"Coal!O342","v":53.113948919449903},{"$f":"Coal!P342","v":53.113948919449903},{"$f":"Coal!Q342","v":53.113948919449903},{"$f":"Coal!R342","v":53.113948919449903},{"$f":"Coal!S342","v":53.113948919449903},{"$f":"Coal!T342","v":53.113948919449903},{"$f":"Coal!U342","v":53.113948919449903},{"$f":"Coal!V342","v":53.113948919449903},{"$f":"Coal!W342","v":53.113948919449903},{"$f":"Coal!X342","v":53.113948919449903},{"$f":"Coal!Y342","v":53.113948919449903},{"$f":"Coal!Z342","v":53.113948919449903},{"$f":"Coal!AA342","v":53.113948919449903},{"$f":"Coal!AB342","v":53.113948919449903},{"$f":"Coal!AC342","v":53.113948919449903},{"$f":"Coal!AD342","v":53.113948919449903},{"$f":"Coal!AE342","v":53.113948919449903},{"$f":"Coal!AF342","v":53.113948919449903},{"$f":"Coal!AG342","v":53.113948919449903},{"$f":"Coal!AH342","v":53.113948919449903},{"$f":"Coal!AI342","v":53.113948919449903},{"$f":"Coal!AJ342","v":53.113948919449903},{"$f":"Coal!AK342","v":53.113948919449903},{"$f":"Coal!AL342","v":53.113948919449903},{"$f":"Coal!AM342","v":53.113948919449903},{"$f":"Coal!AN342","v":53.113948919449903},{"$f":"Coal!AO342","v":53.113948919449903},{"$f":"Coal!AP342","v":53.113948919449903},{"$f":"Coal!AQ342","v":53.113948919449903},{"$f":"Coal!AR342","v":53.113948919449903}]
["RC3CoCCS30HF","RD","Conservative",30,"Coal","CCS30HighCF",{"$f":"Coal!L343","v":53.113948919449903},{"$f":"Coal!M343","v":53.113948919449903},{"$f":"Coal!N343","v":53.113948919449903},{"$f":"Coal!O343","v":53.113948919449903},{"$f":"Coal!P343","v":53.113948919449903},{"$f":"Coal!Q343","v":53.113948919449903},{"$f":"Coal!R343","v":53.113948919449903},{"$f":"Coal!S343","v":53.113948919449903},{"$f":"Coal!T343","v":53.113948919449903},{"$f":"Coal!U343","v":53.113948919449903},{"$f":"Coal!V343","v":53.113948919449903},{"$f":"Coal!W343","v":53.113948919449903},{"$f":"Coal!X343","v":53.113948919449903},{"$f":"Coal!Y343","v":53.113948919449903},{"$f":"Coal!Z343","v":53.113948919449903},{"$f":"Coal!AA343","v":53.113948919449903},{"$f":"Coal!AB343","v":53.113948919449903},{"$f":"Coal!AC343","v":53.113948919449903},{"$f":"Coal!AD343","v":53.113948919449903},{"$f":"Coal!AE343","v":53.113948919449903},{"$f":"Coal!AF343","v":53.113948919449903},{"$f":"Coal!AG343","v":53.113948919449903},{"$f":"Coal!AH343","v":53.113948919449903},{"$f":"Coal!AI343","v":53.113948919449903},{"$f":"Coal!AJ343","v":53.113948919449903},{"$f":"Coal!AK343","v":53.113948919449903},{"$f":"Coal!AL343","v":53.113948919449903},{"$f":"Coal!AM343","v":53.113948919449903},{"$f":"Coal!AN343","v":53.113948919449903},{"$f":"Coal!AO343","v":53.113948919449903},{"$f":"Coal!AP343","v":53.113948919449903},{"$f":"Coal!AQ343","v":53.113948919449903},{"$f":"Coal!AR343","v":53.113948919449903}]
["RA3CoCCS90HF","RD","Advanced",30,"Coal","CCS90HighCF",{"$f":"Coal!L344","v":58.241650294695482},{"$f":"Coal!M344","v":58.241650294695482},{"$f":"Coal!N344","v":58.241650294695482},{"$f":"Coal!O344","v":58.241650294695482},{"$f":"Coal!P344","v":58.241650294695482},{"$f":"Coal!Q344","v":58.241650294695482},{"$f":"Coal!R344","v":58.241650294695482},{"$f":"Coal!S344","v":58.241650294695482},{"$f":"Coal!T344","v":58.241650294695482},{"$f":"Coal!U344","v":58.241650294695482},{"$f":"Coal!V344","v":58.241650294695482},{"$f":"Coal!W344","v":58.241650294695482},{"$f":"Coal!X344","v":58.241650294695482},{"$f":"Coal!Y344","v":58.241650294695482},{"$f":"Coal!Z344","v":58.241650294695482},{"$f":"Coal!AA344","v":58.241650294695482},{"$f":"Coal!AB344","v":58.241650294695482},{"$f":"Coal!AC344","v":58.241650294695482},{"$f":"Coal!AD344","v":58.241650294695482},{"$f":"Coal!AE344","v":58.241650294695482},{"$f":"Coal!AF344","v":58.241650294695482},{"$f":"Coal!AG344","v":58.241650294695482},{"$f":"Coal!AH344","v":58.241650294695482},{"$f":"Coal!AI344","v":58.241650294695482},{"$f":"Coal!AJ344","v":58.241650294695482},{"$f":"Coal!AK344","v":58.241650294695482},{"$f":"Coal!AL344","v":58.241650294695482},{"$f":"Coal!AM344","v":58.241650294695482},{"$f":"Coal!AN344","v":58.241650294695482},{"$f":"Coal!AO344","v":58.241650294695482},{"$f":"Coal!AP344","v":58.241650294695482},{"$f":"Coal!AQ344","v":58.241650294695482},{"$f":"Coal!AR344","v":58.241650294695482}]
["RM3CoCCS90HF","RD","Moderate",30,"Coal","CCS90HighCF",{"$f":"Coal!L345","v":58.241650294695482},{"$f":"Coal!M345","v":58.241650294695482},{"$f":"Coal!N345","v":58.241650294695482},{"$f":"Coal!O345","v":58.241650294695482},{"$f":"Coal!P345","v":58.241650294695482},{"$f":"Coal!Q345","v":58.241650294695482},{"$f":"Coal!R345","v":58.241650294695482},{"$f":"Coal!S345","v":58.241650294695482},{"$f":"Coal!T345","v":58.241650294695482},{"$f":"Coal!U345","v":58.241650294695482},{"$f":"Coal!V345","v":58.241650294695482},{"$f":"Coal!W345","v":58.241650294695482},{"$f":"Coal!X345","v":58.241650294695482},{"$f":"Coal!Y345","v":58.241650294695482},{"$f":"Coal!Z345","v":58.241650294695482},{"$f":"Coal!AA345","v":58.241650294695482},{"$f":"Coal!AB345","v":58.241650294695482},{"$f":"Coal!AC345","v":58.241650294695482},{"$f":"Coal!AD345","v":58.241650294695482},{"$f":"Coal!AE345","v":58.241650294695482},{"$f":"Coal!AF345","v":58.241650294695482},{"$f":"Coal!AG345","v":58.241650294695482},{"$f":"Coal!AH345","v":58.241650294695482},{"$f":"Coal!AI345","v":58.241650294695482},{"$f":"Coal!AJ345","v":58.241650294695482},{"$f":"Coal!AK345","v":58.241650294695482},{"$f":"Coal!AL345","v":58.241650294695482},{"$f":"Coal!AM345","v":58.241650294695482},{"$f":"Coal!AN345","v":58.241650294695482},{"$f":"Coal!AO345","v":58.241650294695482},{"$f":"Coal!AP345","v":58.241650294695482},{"$f":"Coal!AQ345","v":58.241650294695482},{"$f":"Coal!AR345","v":58.241650294695482}]
["RC3CoCCS90HF","RD","Conservative",30,"Coal","CCS90HighCF",{"$f":"Coal!L346","v":58.241650294695482},{"$f":"Coal!M346","v":58.241650294695482},{"$f":"Coal!N346","v":58.241650294695482},{"$f":"Coal!O346","v":58.241650294695482},{"$f":"Coal!P346","v":58.241650294695482},{"$f":"Coal!Q346","v":58.241650294695482},{"$f":"Coal!R346","v":58.241650294695482},{"$f":"Coal!S346","v":58.241650294695482},{"$f":"Coal!T346","v":58.241650294695482},{"$f":"Coal!U346","v":58.241650294695482},{"$f":"Coal!V346","v":58.241650294695482},{"$f":"Coal!W346","v":58.241650294695482},{"$f":"Coal!X346","v":58.241650294695482},{"$f":"Coal!Y346","v":58.241650294695482},{"$f":"Coal!Z346","v":58.241650294695482},{"$f":"Coal!AA346","v":58.241650294695482},{"$f":"Coal!AB346","v":58.241650294695482},{"$f":"Coal!AC346","v":58.241650294695482},{"$f":"Coal!AD346","v":58.241650294695482},{"$f":"Coal!AE346","v":58.241650294695482},{"$f":"Coal!AF346","v":58.241650294695482},{"$f":"Coal!AG346","v":58.241650294695482},{"$f":"Coal!AH346","v":58.241650294695482},{"$f":"Coal!AI346","v":58.241650294695482},{"$f":"Coal!AJ346","v":58.241650294695482},{"$f":"Coal!AK346","v":58.241650294695482},{"$f":"Coal!AL346","v":58.241650294695482},{"$f":"Coal!AM346","v":58.241650294695482},{"$f":"Coal!AN346","v":58.241650294695482},{"$f":"Coal!AO346","v":58.241650294695482},{"$f":"Coal!AP346","v":58.241650294695482},{"$f":"Coal!AQ346","v":58.241650294695482},{"$f":"Coal!AR346","v":58.241650294695482}]
["RA3NaCTAvgCF","RD","Advanced",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L255","v":11.394891944990176},{"$f":"'Natural Gas'!M255","v":11.394891944990176},{"$f":"'Natural Gas'!N255","v":11.394891944990176},{"$f":"'Natural Gas'!O255","v":11.394891944990176},{"$f":"'Natural Gas'!P255","v":11.394891944990176},{"$f":"'Natural Gas'!Q255","v":11.394891944990176},{"$f":"'Natural Gas'!R255","v":11.394891944990176},{"$f":"'Natural Gas'!S255","v":11.394891944990176},{"$f":"'Natural Gas'!T255","v":11.394891944990176},{"$f":"'Natural Gas'!U255","v":11.394891944990176},{"$f":"'Natural Gas'!V255","v":11.394891944990176},{"$f":"'Natural Gas'!W255","v":11.394891944990176},{"$f":"'Natural Gas'!X255","v":11.394891944990176},{"$f":"'Natural Gas'!Y255","v":11.394891944990176},{"$f":"'Natural Gas'!Z255","v":11.394891944990176},{"$f":"'Natural Gas'!AA255","v":11.394891944990176},{"$f":"'Natural Gas'!AB255","v":11.394891944990176},{"$f":"'Natural Gas'!AC255","v":11.394891944990176},{"$f":"'Natural Gas'!AD255","v":11.394891944990176},{"$f":"'Natural Gas'!AE255","v":11.394891944990176},{"$f":"'Natural Gas'!AF255","v":11.394891944990176},{"$f":"'Natural Gas'!AG255","v":11.394891944990176},{"$f":"'Natural Gas'!AH255","v":11.394891944990176},{"$f":"'Natural Gas'!AI255","v":11.394891944990176},{"$f":"'Natural Gas'!AJ255","v":11.394891944990176},{"$f":"'Natural Gas'!AK255","v":11.394891944990176},{"$f":"'Natural Gas'!AL255","v":11.394891944990176},{"$f":"'Natural Gas'!AM255","v":11.394891944990176},{"$f":"'Natural Gas'!AN255","v":11.394891944990176},{"$f":"'Natural Gas'!AO255","v":11.394891944990176},{"$f":"'Natural Gas'!AP255","v":11.394891944990176},{"$f":"'Natural Gas'!AQ255","v":11.394891944990176},{"$f":"'Natural Gas'!AR255","v":11.394891944990176}]
["RM3NaCTAvgCF","RD","Moderate",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L256","v":11.394891944990176},{"$f":"'Natural Gas'!M256","v":11.394891944990176},{"$f":"'Natural Gas'!N256","v":11.394891944990176},{"$f":"'Natural Gas'!O256","v":11.394891944990176},{"$f":"'Natural Gas'!P256","v":11.394891944990176},{"$f":"'Natural Gas'!Q256","v":11.394891944990176},{"$f":"'Natural Gas'!R256","v":11.394891944990176},{"$f":"'Natural Gas'!S256","v":11.394891944990176},{"$f":"'Natural Gas'!T256","v":11.394891944990176},{"$f":"'Natural Gas'!U256","v":11.394891944990176},{"$f":"'Natural Gas'!V256","v":11.394891944990176},{"$f":"'Natural Gas'!W256","v":11.394891944990176},{"$f":"'Natural Gas'!X256","v":11.394891944990176},{"$f":"'Natural Gas'!Y256","v":11.394891944990176},{"$f":"'Natural Gas'!Z256","v":11.394891944990176},{"$f":"'Natural Gas'!AA256","v":11.394891944990176},{"$f":"'Natural Gas'!AB256","v":11.394891944990176},{"$f":"'Natural Gas'!AC256","v":11.394891944990176},{"$f":"'Natural Gas'!AD256","v":11.394891944990176},{"$f":"'Natural Gas'!AE256","v":11.394891944990176},{"$f":"'Natural Gas'!AF256","v":11.394891944990176},{"$f":"'Natural Gas'!AG256","v":11.394891944990176},{"$f":"'Natural Gas'!AH256","v":11.394891944990176},{"$f":"'Natural Gas'!AI256","v":11.394891944990176},{"$f":"'Natural Gas'!AJ256","v":11.394891944990176},{"$f":"'Natural Gas'!AK256","v":11.394891944990176},{"$f":"'Natural Gas'!AL256","v":11.394891944990176},{"$f":"'Natural Gas'!AM256","v":11.394891944990176},{"$f":"'Natural Gas'!AN256","v":11.394891944990176},{"$f":"'Natural Gas'!AO256","v":11.394891944990176},{"$f":"'Natural Gas'!AP256","v":11.394891944990176},{"$f":"'Natural Gas'!AQ256","v":11.394891944990176},{"$f":"'Natural Gas'!AR256","v":11.394891944990176}]
["RC3NaCTAvgCF","RD","Conservative",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L257","v":11.394891944990176},{"$f":"'Natural Gas'!M257","v":11.394891944990176},{"$f":"'Natural Gas'!N257","v":11.394891944990176},{"$f":"'Natural Gas'!O257","v":11.394891944990176},{"$f":"'Natural Gas'!P257","v":11.394891944990176},{"$f":"'Natural Gas'!Q257","v":11.394891944990176},{"$f":"'Natural Gas'!R257","v":11.394891944990176},{"$f":"'Natural Gas'!S257","v":11.394891944990176},{"$f":"'Natural Gas'!T257","v":11.394891944990176},{"$f":"'Natural Gas'!U257","v":11.394891944990176},{"$f":"'Natural Gas'!V257","v":11.394891944990176},{"$f":"'Natural Gas'!W257","v":11.394891944990176},{"$f":"'Natural Gas'!X257","v":11.394891944990176},{"$f":"'Natural Gas'!Y257","v":11.394891944990176},{"$f":"'Natural Gas'!Z257","v":11.394891944990176},{"$f":"'Natural Gas'!AA257","v":11.394891944990176},{"$f":"'Natural Gas'!AB257","v":11.394891944990176},{"$f":"'Natural Gas'!AC257","v":11.394891944990176},{"$f":"'Natural Gas'!AD257","v":11.394891944990176},{"$f":"'Natural Gas'!AE257","v":11.394891944990176},{"$f":"'Natural Gas'!AF257","v":11.394891944990176},{"$f":"'Natural Gas'!AG257","v":11.394891944990176},{"$f":"'Natural Gas'!AH257","v":11.394891944990176},{"$f":"'Natural Gas'!AI257","v":11.394891944990176},{"$f":"'Natural Gas'!AJ257","v":11.394891944990176},{"$f":"'Natural Gas'!AK257","v":11.394891944990176},{"$f":"'Natural Gas'!AL257","v":11.394891944990176},{"$f":"'Natural Gas'!AM257","v":11.394891944990176},{"$f":"'Natural Gas'!AN257","v":11.394891944990176},{"$f":"'Natural Gas'!AO257","v":11.394891944990176},{"$f":"'Natural Gas'!AP257","v":11.394891944990176},{"$f":"'Natural Gas'!AQ257","v":11.394891944990176},{"$f":"'Natural Gas'!AR257","v":11.394891944990176}]
["RA3NaCTHighF","RD","Advanced",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L258","v":11.394891944990176},{"$f":"'Natural Gas'!M258","v":11.394891944990176},{"$f":"'Natural Gas'!N258","v":11.394891944990176},{"$f":"'Natural Gas'!O258","v":11.394891944990176},{"$f":"'Natural Gas'!P258","v":11.394891944990176},{"$f":"'Natural Gas'!Q258","v":11.394891944990176},{"$f":"'Natural Gas'!R258","v":11.394891944990176},{"$f":"'Natural Gas'!S258","v":11.394891944990176},{"$f":"'Natural Gas'!T258","v":11.394891944990176},{"$f":"'Natural Gas'!U258","v":11.394891944990176},{"$f":"'Natural Gas'!V258","v":11.394891944990176},{"$f":"'Natural Gas'!W258","v":11.394891944990176},{"$f":"'Natural Gas'!X258","v":11.394891944990176},{"$f":"'Natural Gas'!Y258","v":11.394891944990176},{"$f":"'Natural Gas'!Z258","v":11.394891944990176},{"$f":"'Natural Gas'!AA258","v":11.394891944990176},{"$f":"'Natural Gas'!AB258","v":11.394891944990176},{"$f":"'Natural Gas'!AC258","v":11.394891944990176},{"$f":"'Natural Gas'!AD258","v":11.394891944990176},{"$f":"'Natural Gas'!AE258","v":11.394891944990176},{"$f":"'Natural Gas'!AF258","v":11.394891944990176},{"$f":"'Natural Gas'!AG258","v":11.394891944990176},{"$f":"'Natural Gas'!AH258","v":11.394891944990176},{"$f":"'Natural Gas'!AI258","v":11.394891944990176},{"$f":"'Natural Gas'!AJ258","v":11.394891944990176},{"$f":"'Natural Gas'!AK258","v":11.394891944990176},{"$f":"'Natural Gas'!AL258","v":11.394891944990176},{"$f":"'Natural Gas'!AM258","v":11.394891944990176},{"$f":"'Natural Gas'!AN258","v":11.394891944990176},{"$f":"'Natural Gas'!AO258","v":11.394891944990176},{"$f":"'Natural Gas'!AP258","v":11.394891944990176},{"$f":"'Natural Gas'!AQ258","v":11.394891944990176},{"$f":"'Natural Gas'!AR258","v":11.394891944990176}]
["RM3NaCTHighF","RD","Moderate",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L259","v":11.394891944990176},{"$f":"'Natural Gas'!M259","v":11.394891944990176},{"$f":"'Natural Gas'!N259","v":11.394891944990176},{"$f":"'Natural Gas'!O259","v":11.394891944990176},{"$f":"'Natural Gas'!P259","v":11.394891944990176},{"$f":"'Natural Gas'!Q259","v":11.394891944990176},{"$f":"'Natural Gas'!R259","v":11.394891944990176},{"$f":"'Natural Gas'!S259","v":11.394891944990176},{"$f":"'Natural Gas'!T259","v":11.394891944990176},{"$f":"'Natural Gas'!U259","v":11.394891944990176},{"$f":"'Natural Gas'!V259","v":11.394891944990176},{"$f":"'Natural Gas'!W259","v":11.394891944990176},{"$f":"'Natural Gas'!X259","v":11.394891944990176},{"$f":"'Natural Gas'!Y259","v":11.394891944990176},{"$f":"'Natural Gas'!Z259","v":11.394891944990176},{"$f":"'Natural Gas'!AA259","v":11.394891944990176},{"$f":"'Natural Gas'!AB259","v":11.394891944990176},{"$f":"'Natural Gas'!AC259","v":11.394891944990176},{"$f":"'Natural Gas'!AD259","v":11.394891944990176},{"$f":"'Natural Gas'!AE259","v":11.394891944990176},{"$f":"'Natural Gas'!AF259","v":11.394891944990176},{"$f":"'Natural Gas'!AG259","v":11.394891944990176},{"$f":"'Natural Gas'!AH259","v":11.394891944990176},{"$f":"'Natural Gas'!AI259","v":11.394891944990176},{"$f":"'Natural Gas'!AJ259","v":11.394891944990176},{"$f":"'Natural Gas'!AK259","v":11.394891944990176},{"$f":"'Natural Gas'!AL259","v":11.394891944990176},{"$f":"'Natural Gas'!AM259","v":11.394891944990176},{"$f":"'Natural Gas'!AN259","v":11.394891944990176},{"$f":"'Natural Gas'!AO259","v":11.394891944990176},{"$f":"'Natural Gas'!AP259","v":11.394891944990176},{"$f":"'Natural Gas'!AQ259","v":11.394891944990176},{"$f":"'Natural Gas'!AR259","v":11.394891944990176}]
["RC3NaCTHighF","RD","Conservative",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L260","v":11.394891944990176},{"$f":"'Natural Gas'!M260","v":11.394891944990176},{"$f":"'Natural Gas'!N260","v":11.394891944990176},{"$f":"'Natural Gas'!O260","v":11.394891944990176},{"$f":"'Natural Gas'!P260","v":11.394891944990176},{"$f":"'Natural Gas'!Q260","v":11.394891944990176},{"$f":"'Natural Gas'!R260","v":11.394891944990176},{"$f":"'Natural Gas'!S260","v":11.394891944990176},{"$f":"'Natural Gas'!T260","v":11.394891944990176},{"$f":"'Natural Gas'!U260","v":11.394891944990176},{"$f":"'Natural Gas'!V260","v":11.394891944990176},{"$f":"'Natural Gas'!W260","v":11.394891944990176},{"$f":"'Natural Gas'!X260","v":11.394891944990176},{"$f":"'Natural Gas'!Y260","v":11.394891944990176},{"$f":"'Natural Gas'!Z260","v":11.394891944990176},{"$f":"'Natural Gas'!AA260","v":11.394891944990176},{"$f":"'Natural Gas'!AB260","v":11.394891944990176},{"$f":"'Natural Gas'!AC260","v":11.394891944990176},{"$f":"'Natural Gas'!AD260","v":11.394891944990176},{"$f":"'Natural Gas'!AE260","v":11.394891944990176},{"$f":"'Natural Gas'!AF260","v":11.394891944990176},{"$f":"'Natural Gas'!AG260","v":11.394891944990176},{"$f":"'Natural Gas'!AH260","v":11.394891944990176},{"$f":"'Natural Gas'!AI260","v":11.394891944990176},{"$f":"'Natural Gas'!AJ260","v":11.394891944990176},{"$f":"'Natural Gas'!AK260","v":11.394891944990176},{"$f":"'Natural Gas'!AL260","v":11.394891944990176},{"$f":"'Natural Gas'!AM260","v":11.394891944990176},{"$f":"'Natural Gas'!AN260","v":11.394891944990176},{"$f":"'Natural Gas'!AO260","v":11.394891944990176},{"$f":"'Natural Gas'!AP260","v":11.394891944990176},{"$f":"'Natural Gas'!AQ260","v":11.394891944990176},{"$f":"'Natural Gas'!AR260","v":11.394891944990176}]
["RA3NaCCAvgCF","RD","Advanced",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L261","v":12.86345776031434},{"$f":"'Natural Gas'!M261","v":12.86345776031434},{"$f":"'Natural Gas'!N261","v":12.86345776031434},{"$f":"'Natural Gas'!O261","v":12.86345776031434},{"$f":"'Natural Gas'!P261","v":12.86345776031434},{"$f":"'Natural Gas'!Q261","v":12.86345776031434},{"$f":"'Natural Gas'!R261","v":12.86345776031434},{"$f":"'Natural Gas'!S261","v":12.86345776031434},{"$f":"'Natural Gas'!T261","v":12.86345776031434},{"$f":"'Natural Gas'!U261","v":12.86345776031434},{"$f":"'Natural Gas'!V261","v":12.86345776031434},{"$f":"'Natural Gas'!W261","v":12.86345776031434},{"$f":"'Natural Gas'!X261","v":12.86345776031434},{"$f":"'Natural Gas'!Y261","v":12.86345776031434},{"$f":"'Natural Gas'!Z261","v":12.86345776031434},{"$f":"'Natural Gas'!AA261","v":12.86345776031434},{"$f":"'Natural Gas'!AB261","v":12.86345776031434},{"$f":"'Natural Gas'!AC261","v":12.86345776031434},{"$f":"'Natural Gas'!AD261","v":12.86345776031434},{"$f":"'Natural Gas'!AE261","v":12.86345776031434},{"$f":"'Natural Gas'!AF261","v":12.86345776031434},{"$f":"'Natural Gas'!AG261","v":12.86345776031434},{"$f":"'Natural Gas'!AH261","v":12.86345776031434},{"$f":"'Natural Gas'!AI261","v":12.86345776031434},{"$f":"'Natural Gas'!AJ261","v":12.86345776031434},{"$f":"'Natural Gas'!AK261","v":12.86345776031434},{"$f":"'Natural Gas'!AL261","v":12.86345776031434},{"$f":"'Natural Gas'!AM261","v":12.86345776031434},{"$f":"'Natural Gas'!AN261","v":12.86345776031434},{"$f":"'Natural Gas'!AO261","v":12.86345776031434},{"$f":"'Natural Gas'!AP261","v":12.86345776031434},{"$f":"'Natural Gas'!AQ261","v":12.86345776031434},{"$f":"'Natural Gas'!AR261","v":12.86345776031434}]
["RM3NaCCAvgCF","RD","Moderate",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L262","v":12.86345776031434},{"$f":"'Natural Gas'!M262","v":12.86345776031434},{"$f":"'Natural Gas'!N262","v":12.86345776031434},{"$f":"'Natural Gas'!O262","v":12.86345776031434},{"$f":"'Natural Gas'!P262","v":12.86345776031434},{"$f":"'Natural Gas'!Q262","v":12.86345776031434},{"$f":"'Natural Gas'!R262","v":12.86345776031434},{"$f":"'Natural Gas'!S262","v":12.86345776031434},{"$f":"'Natural Gas'!T262","v":12.86345776031434},{"$f":"'Natural Gas'!U262","v":12.86345776031434},{"$f":"'Natural Gas'!V262","v":12.86345776031434},{"$f":"'Natural Gas'!W262","v":12.86345776031434},{"$f":"'Natural Gas'!X262","v":12.86345776031434},{"$f":"'Natural Gas'!Y262","v":12.86345776031434},{"$f":"'Natural Gas'!Z262","v":12.86345776031434},{"$f":"'Natural Gas'!AA262","v":12.86345776031434},{"$f":"'Natural Gas'!AB262","v":12.86345776031434},{"$f":"'Natural Gas'!AC262","v":12.86345776031434},{"$f":"'Natural Gas'!AD262","v":12.86345776031434},{"$f":"'Natural Gas'!AE262","v":12.86345776031434},{"$f":"'Natural Gas'!AF262","v":12.86345776031434},{"$f":"'Natural Gas'!AG262","v":12.86345776031434},{"$f":"'Natural Gas'!AH262","v":12.86345776031434},{"$f":"'Natural Gas'!AI262","v":12.86345776031434},{"$f":"'Natural Gas'!AJ262","v":12.86345776031434},{"$f":"'Natural Gas'!AK262","v":12.86345776031434},{"$f":"'Natural Gas'!AL262","v":12.86345776031434},{"$f":"'Natural Gas'!AM262","v":12.86345776031434},{"$f":"'Natural Gas'!AN262","v":12.86345776031434},{"$f":"'Natural Gas'!AO262","v":12.86345776031434},{"$f":"'Natural Gas'!AP262","v":12.86345776031434},{"$f":"'Natural Gas'!AQ262","v":12.86345776031434},{"$f":"'Natural Gas'!AR262","v":12.86345776031434}]
["RC3NaCCAvgCF","RD","Conservative",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L263","v":12.86345776031434},{"$f":"'Natural Gas'!M263","v":12.86345776031434},{"$f":"'Natural Gas'!N263","v":12.86345776031434},{"$f":"'Natural Gas'!O263","v":12.86345776031434},{"$f":"'Natural Gas'!P263","v":12.86345776031434},{"$f":"'Natural Gas'!Q263","v":12.86345776031434},{"$f":"'Natural Gas'!R263","v":12.86345776031434},{"$f":"'Natural Gas'!S263","v":12.86345776031434},{"$f":"'Natural Gas'!T263","v":12.86345776031434},{"$f":"'Natural Gas'!U263","v":12.86345776031434},{"$f":"'Natural Gas'!V263","v":12.86345776031434},{"$f":"'Natural Gas'!W263","v":12.86345776031434},{"$f":"'Natural Gas'!X263","v":12.86345776031434},{"$f":"'Natural Gas'!Y263","v":12.86345776031434},{"$f":"'Natural Gas'!Z263","v":12.86345776031434},{"$f":"'Natural Gas'!AA263","v":12.86345776031434},{"$f":"'Natural Gas'!AB263","v":12.86345776031434},{"$f":"'Natural Gas'!AC263","v":12.86345776031434},{"$f":"'Natural Gas'!AD263","v":12.86345776031434},{"$f":"'Natural Gas'!AE263","v":12.86345776031434},{"$f":"'Natural Gas'!AF263","v":12.86345776031434},{"$f":"'Natural Gas'!AG263","v":12.86345776031434},{"$f":"'Natural Gas'!AH263","v":12.86345776031434},{"$f":"'Natural Gas'!AI263","v":12.86345776031434},{"$f":"'Natural Gas'!AJ263","v":12.86345776031434},{"$f":"'Natural Gas'!AK263","v":12.86345776031434},{"$f":"'Natural Gas'!AL263","v":12.86345776031434},{"$f":"'Natural Gas'!AM263","v":12.86345776031434},{"$f":"'Natural Gas'!AN263","v":12.86345776031434},{"$f":"'Natural Gas'!AO263","v":12.86345776031434},{"$f":"'Natural Gas'!AP263","v":12.86345776031434},{"$f":"'Natural Gas'!AQ263","v":12.86345776031434},{"$f":"'Natural Gas'!AR263","v":12.86345776031434}]
["RA3NaCCHighF","RD","Advanced",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L264","v":12.86345776031434},{"$f":"'Natural Gas'!M264","v":12.86345776031434},{"$f":"'Natural Gas'!N264","v":12.86345776031434},{"$f":"'Natural Gas'!O264","v":12.86345776031434},{"$f":"'Natural Gas'!P264","v":12.86345776031434},{"$f":"'Natural Gas'!Q264","v":12.86345776031434},{"$f":"'Natural Gas'!R264","v":12.86345776031434},{"$f":"'Natural Gas'!S264","v":12.86345776031434},{"$f":"'Natural Gas'!T264","v":12.86345776031434},{"$f":"'Natural Gas'!U264","v":12.86345776031434},{"$f":"'Natural Gas'!V264","v":12.86345776031434},{"$f":"'Natural Gas'!W264","v":12.86345776031434},{"$f":"'Natural Gas'!X264","v":12.86345776031434},{"$f":"'Natural Gas'!Y264","v":12.86345776031434},{"$f":"'Natural Gas'!Z264","v":12.86345776031434},{"$f":"'Natural Gas'!AA264","v":12.86345776031434},{"$f":"'Natural Gas'!AB264","v":12.86345776031434},{"$f":"'Natural Gas'!AC264","v":12.86345776031434},{"$f":"'Natural Gas'!AD264","v":12.86345776031434},{"$f":"'Natural Gas'!AE264","v":12.86345776031434},{"$f":"'Natural Gas'!AF264","v":12.86345776031434},{"$f":"'Natural Gas'!AG264","v":12.86345776031434},{"$f":"'Natural Gas'!AH264","v":12.86345776031434},{"$f":"'Natural Gas'!AI264","v":12.86345776031434},{"$f":"'Natural Gas'!AJ264","v":12.86345776031434},{"$f":"'Natural Gas'!AK264","v":12.86345776031434},{"$f":"'Natural Gas'!AL264","v":12.86345776031434},{"$f":"'Natural Gas'!AM264","v":12.86345776031434},{"$f":"'Natural Gas'!AN264","v":12.86345776031434},{"$f":"'Natural Gas'!AO264","v":12.86345776031434},{"$f":"'Natural Gas'!AP264","v":12.86345776031434},{"$f":"'Natural Gas'!AQ264","v":12.86345776031434},{"$f":"'Natural Gas'!AR264","v":12.86345776031434}]
["RM3NaCCHighF","RD","Moderate",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L265","v":12.86345776031434},{"$f":"'Natural Gas'!M265","v":12.86345776031434},{"$f":"'Natural Gas'!N265","v":12.86345776031434},{"$f":"'Natural Gas'!O265","v":12.86345776031434},{"$f":"'Natural Gas'!P265","v":12.86345776031434},{"$f":"'Natural Gas'!Q265","v":12.86345776031434},{"$f":"'Natural Gas'!R265","v":12.86345776031434},{"$f":"'Natural Gas'!S265","v":12.86345776031434},{"$f":"'Natural Gas'!T265","v":12.86345776031434},{"$f":"'Natural Gas'!U265","v":12.86345776031434},{"$f":"'Natural Gas'!V265","v":12.86345776031434},{"$f":"'Natural Gas'!W265","v":12.86345776031434},{"$f":"'Natural Gas'!X265","v":12.86345776031434},{"$f":"'Natural Gas'!Y265","v":12.86345776031434},{"$f":"'Natural Gas'!Z265","v":12.86345776031434},{"$f":"'Natural Gas'!AA265","v":12.86345776031434},{"$f":"'Natural Gas'!AB265","v":12.86345776031434},{"$f":"'Natural Gas'!AC265","v":12.86345776031434},{"$f":"'Natural Gas'!AD265","v":12.86345776031434},{"$f":"'Natural Gas'!AE265","v":12.86345776031434},{"$f":"'Natural Gas'!AF265","v":12.86345776031434},{"$f":"'Natural Gas'!AG265","v":12.86345776031434},{"$f":"'Natural Gas'!AH265","v":12.86345776031434},{"$f":"'Natural Gas'!AI265","v":12.86345776031434},{"$f":"'Natural Gas'!AJ265","v":12.86345776031434},{"$f":"'Natural Gas'!AK265","v":12.86345776031434},{"$f":"'Natural Gas'!AL265","v":12.86345776031434},{"$f":"'Natural Gas'!AM265","v":12.86345776031434},{"$f":"'Natural Gas'!AN265","v":12.86345776031434},{"$f":"'Natural Gas'!AO265","v":12.86345776031434},{"$f":"'Natural Gas'!AP265","v":12.86345776031434},{"$f":"'Natural Gas'!AQ265","v":12.86345776031434},{"$f":"'Natural Gas'!AR265","v":12.86345776031434}]
["RC3NaCCHighF","RD","Conservative",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L266","v":12.86345776031434},{"$f":"'Natural Gas'!M266","v":12.86345776031434},{"$f":"'Natural Gas'!N266","v":12.86345776031434},{"$f":"'Natural Gas'!O266","v":12.86345776031434},{"$f":"'Natural Gas'!P266","v":12.86345776031434},{"$f":"'Natural Gas'!Q266","v":12.86345776031434},{"$f":"'Natural Gas'!R266","v":12.86345776031434},{"$f":"'Natural Gas'!S266","v":12.86345776031434},{"$f":"'Natural Gas'!T266","v":12.86345776031434},{"$f":"'Natural Gas'!U266","v":12.86345776031434},{"$f":"'Natural Gas'!V266","v":12.86345776031434},{"$f":"'Natural Gas'!W266","v":12.86345776031434},{"$f":"'Natural Gas'!X266","v":12.86345776031434},{"$f":"'Natural Gas'!Y266","v":12.86345776031434},{"$f":"'Natural Gas'!Z266","v":12.86345776031434},{"$f":"'Natural Gas'!AA266","v":12.86345776031434},{"$f":"'Natural Gas'!AB266","v":12.86345776031434},{"$f":"'Natural Gas'!AC266","v":12.86345776031434},{"$f":"'Natural Gas'!AD266","v":12.86345776031434},{"$f":"'Natural Gas'!AE266","v":12.86345776031434},{"$f":"'Natural Gas'!AF266","v":12.86345776031434},{"$f":"'Natural Gas'!AG266","v":12.86345776031434},{"$f":"'Natural Gas'!AH266","v":12.86345776031434},{"$f":"'Natural Gas'!AI266","v":12.86345776031434},{"$f":"'Natural Gas'!AJ266","v":12.86345776031434},{"$f":"'Natural Gas'!AK266","v":12.86345776031434},{"$f":"'Natural Gas'!AL266","v":12.86345776031434},{"$f":"'Natural Gas'!AM266","v":12.86345776031434},{"$f":"'Natural Gas'!AN266","v":12.86345776031434},{"$f":"'Natural Gas'!AO266","v":12.86345776031434},{"$f":"'Natural Gas'!AP266","v":12.86345776031434},{"$f":"'Natural Gas'!AQ266","v":12.86345776031434},{"$f":"'Natural Gas'!AR266","v":12.86345776031434}]
["RA3NaCCCCSAF","RD","Advanced",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L267","v":26.994106090373279},{"$f":"'Natural Gas'!M267","v":26.994106090373279},{"$f":"'Natural Gas'!N267","v":26.994106090373279},{"$f":"'Natural Gas'!O267","v":26.994106090373279},{"$f":"'Natural Gas'!P267","v":26.994106090373279},{"$f":"'Natural Gas'!Q267","v":26.994106090373279},{"$f":"'Natural Gas'!R267","v":26.994106090373279},{"$f":"'Natural Gas'!S267","v":26.994106090373279},{"$f":"'Natural Gas'!T267","v":26.994106090373279},{"$f":"'Natural Gas'!U267","v":26.994106090373279},{"$f":"'Natural Gas'!V267","v":26.994106090373279},{"$f":"'Natural Gas'!W267","v":26.994106090373279},{"$f":"'Natural Gas'!X267","v":26.994106090373279},{"$f":"'Natural Gas'!Y267","v":26.994106090373279},{"$f":"'Natural Gas'!Z267","v":26.994106090373279},{"$f":"'Natural Gas'!AA267","v":26.994106090373279},{"$f":"'Natural Gas'!AB267","v":26.994106090373279},{"$f":"'Natural Gas'!AC267","v":26.994106090373279},{"$f":"'Natural Gas'!AD267","v":26.994106090373279},{"$f":"'Natural Gas'!AE267","v":26.994106090373279},{"$f":"'Natural Gas'!AF267","v":26.994106090373279},{"$f":"'Natural Gas'!AG267","v":26.994106090373279},{"$f":"'Natural Gas'!AH267","v":26.994106090373279},{"$f":"'Natural Gas'!AI267","v":26.994106090373279},{"$f":"'Natural Gas'!AJ267","v":26.994106090373279},{"$f":"'Natural Gas'!AK267","v":26.994106090373279},{"$f":"'Natural Gas'!AL267","v":26.994106090373279},{"$f":"'Natural Gas'!AM267","v":26.994106090373279},{"$f":"'Natural Gas'!AN267","v":26.994106090373279},{"$f":"'Natural Gas'!AO267","v":26.994106090373279},{"$f":"'Natural Gas'!AP267","v":26.994106090373279},{"$f":"'Natural Gas'!AQ267","v":26.994106090373279},{"$f":"'Natural Gas'!AR267","v":26.994106090373279}]
["RM3NaCCCCSAF","RD","Moderate",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L268","v":26.994106090373279},{"$f":"'Natural Gas'!M268","v":26.994106090373279},{"$f":"'Natural Gas'!N268","v":26.994106090373279},{"$f":"'Natural Gas'!O268","v":26.994106090373279},{"$f":"'Natural Gas'!P268","v":26.994106090373279},{"$f":"'Natural Gas'!Q268","v":26.994106090373279},{"$f":"'Natural Gas'!R268","v":26.994106090373279},{"$f":"'Natural Gas'!S268","v":26.994106090373279},{"$f":"'Natural Gas'!T268","v":26.994106090373279},{"$f":"'Natural Gas'!U268","v":26.994106090373279},{"$f":"'Natural Gas'!V268","v":26.994106090373279},{"$f":"'Natural Gas'!W268","v":26.994106090373279},{"$f":"'Natural Gas'!X268","v":26.994106090373279},{"$f":"'Natural Gas'!Y268","v":26.994106090373279},{"$f":"'Natural Gas'!Z268","v":26.994106090373279},{"$f":"'Natural Gas'!AA268","v":26.994106090373279},{"$f":"'Natural Gas'!AB268","v":26.994106090373279},{"$f":"'Natural Gas'!AC268","v":26.994106090373279},{"$f":"'Natural Gas'!AD268","v":26.994106090373279},{"$f":"'Natural Gas'!AE268","v":26.994106090373279},{"$f":"'Natural Gas'!AF268","v":26.994106090373279},{"$f":"'Natural Gas'!AG268","v":26.994106090373279},{"$f":"'Natural Gas'!AH268","v":26.994106090373279},{"$f":"'Natural Gas'!AI268","v":26.994106090373279},{"$f":"'Natural Gas'!AJ268","v":26.994106090373279},{"$f":"'Natural Gas'!AK268","v":26.994106090373279},{"$f":"'Natural Gas'!AL268","v":26.994106090373279},{"$f":"'Natural Gas'!AM268","v":26.994106090373279},{"$f":"'Natural Gas'!AN268","v":26.994106090373279},{"$f":"'Natural Gas'!AO268","v":26.994106090373279},{"$f":"'Natural Gas'!AP268","v":26.994106090373279},{"$f":"'Natural Gas'!AQ268","v":26.994106090373279},{"$f":"'Natural Gas'!AR268","v":26.994106090373279}]
["RC3NaCCCCSAF","RD","Conservative",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L269","v":26.994106090373279},{"$f":"'Natural Gas'!M269","v":26.994106090373279},{"$f":"'Natural Gas'!N269","v":26.994106090373279},{"$f":"'Natural Gas'!O269","v":26.994106090373279},{"$f":"'Natural Gas'!P269","v":26.994106090373279},{"$f":"'Natural Gas'!Q269","v":26.994106090373279},{"$f":"'Natural Gas'!R269","v":26.994106090373279},{"$f":"'Natural Gas'!S269","v":26.994106090373279},{"$f":"'Natural Gas'!T269","v":26.994106090373279},{"$f":"'Natural Gas'!U269","v":26.994106090373279},{"$f":"'Natural Gas'!V269","v":26.994106090373279},{"$f":"'Natural Gas'!W269","v":26.994106090373279},{"$f":"'Natural Gas'!X269","v":26.994106090373279},{"$f":"'Natural Gas'!Y269","v":26.994106090373279},{"$f":"'Natural Gas'!Z269","v":26.994106090373279},{"$f":"'Natural Gas'!AA269","v":26.994106090373279},{"$f":"'Natural Gas'!AB269","v":26.994106090373279},{"$f":"'Natural Gas'!AC269","v":26.994106090373279},{"$f":"'Natural Gas'!AD269","v":26.994106090373279},{"$f":"'Natural Gas'!AE269","v":26.994106090373279},{"$f":"'Natural Gas'!AF269","v":26.994106090373279},{"$f":"'Natural Gas'!AG269","v":26.994106090373279},{"$f":"'Natural Gas'!AH269","v":26.994106090373279},{"$f":"'Natural Gas'!AI269","v":26.994106090373279},{"$f":"'Natural Gas'!AJ269","v":26.994106090373279},{"$f":"'Natural Gas'!AK269","v":26.994106090373279},{"$f":"'Natural Gas'!AL269","v":26.994106090373279},{"$f":"'Natural Gas'!AM269","v":26.994106090373279},{"$f":"'Natural Gas'!AN269","v":26.994106090373279},{"$f":"'Natural Gas'!AO269","v":26.994106090373279},{"$f":"'Natural Gas'!AP269","v":26.994106090373279},{"$f":"'Natural Gas'!AQ269","v":26.994106090373279},{"$f":"'Natural Gas'!AR269","v":26.994106090373279}]
["RA3NaCCCCSHF","RD","Advanced",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L270","v":26.994106090373279},{"$f":"'Natural Gas'!M270","v":26.994106090373279},{"$f":"'Natural Gas'!N270","v":26.994106090373279},{"$f":"'Natural Gas'!O270","v":26.994106090373279},{"$f":"'Natural Gas'!P270","v":26.994106090373279},{"$f":"'Natural Gas'!Q270","v":26.994106090373279},{"$f":"'Natural Gas'!R270","v":26.994106090373279},{"$f":"'Natural Gas'!S270","v":26.994106090373279},{"$f":"'Natural Gas'!T270","v":26.994106090373279},{"$f":"'Natural Gas'!U270","v":26.994106090373279},{"$f":"'Natural Gas'!V270","v":26.994106090373279},{"$f":"'Natural Gas'!W270","v":26.994106090373279},{"$f":"'Natural Gas'!X270","v":26.994106090373279},{"$f":"'Natural Gas'!Y270","v":26.994106090373279},{"$f":"'Natural Gas'!Z270","v":26.994106090373279},{"$f":"'Natural Gas'!AA270","v":26.994106090373279},{"$f":"'Natural Gas'!AB270","v":26.994106090373279},{"$f":"'Natural Gas'!AC270","v":26.994106090373279},{"$f":"'Natural Gas'!AD270","v":26.994106090373279},{"$f":"'Natural Gas'!AE270","v":26.994106090373279},{"$f":"'Natural Gas'!AF270","v":26.994106090373279},{"$f":"'Natural Gas'!AG270","v":26.994106090373279},{"$f":"'Natural Gas'!AH270","v":26.994106090373279},{"$f":"'Natural Gas'!AI270","v":26.994106090373279},{"$f":"'Natural Gas'!AJ270","v":26.994106090373279},{"$f":"'Natural Gas'!AK270","v":26.994106090373279},{"$f":"'Natural Gas'!AL270","v":26.994106090373279},{"$f":"'Natural Gas'!AM270","v":26.994106090373279},{"$f":"'Natural Gas'!AN270","v":26.994106090373279},{"$f":"'Natural Gas'!AO270","v":26.994106090373279},{"$f":"'Natural Gas'!AP270","v":26.994106090373279},{"$f":"'Natural Gas'!AQ270","v":26.994106090373279},{"$f":"'Natural Gas'!AR270","v":26.994106090373279}]
["RM3NaCCCCSHF","RD","Moderate",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L271","v":26.994106090373279},{"$f":"'Natural Gas'!M271","v":26.994106090373279},{"$f":"'Natural Gas'!N271","v":26.994106090373279},{"$f":"'Natural Gas'!O271","v":26.994106090373279},{"$f":"'Natural Gas'!P271","v":26.994106090373279},{"$f":"'Natural Gas'!Q271","v":26.994106090373279},{"$f":"'Natural Gas'!R271","v":26.994106090373279},{"$f":"'Natural Gas'!S271","v":26.994106090373279},{"$f":"'Natural Gas'!T271","v":26.994106090373279},{"$f":"'Natural Gas'!U271","v":26.994106090373279},{"$f":"'Natural Gas'!V271","v":26.994106090373279},{"$f":"'Natural Gas'!W271","v":26.994106090373279},{"$f":"'Natural Gas'!X271","v":26.994106090373279},{"$f":"'Natural Gas'!Y271","v":26.994106090373279},{"$f":"'Natural Gas'!Z271","v":26.994106090373279},{"$f":"'Natural Gas'!AA271","v":26.994106090373279},{"$f":"'Natural Gas'!AB271","v":26.994106090373279},{"$f":"'Natural Gas'!AC271","v":26.994106090373279},{"$f":"'Natural Gas'!AD271","v":26.994106090373279},{"$f":"'Natural Gas'!AE271","v":26.994106090373279},{"$f":"'Natural Gas'!AF271","v":26.994106090373279},{"$f":"'Natural Gas'!AG271","v":26.994106090373279},{"$f":"'Natural Gas'!AH271","v":26.994106090373279},{"$f":"'Natural Gas'!AI271","v":26.994106090373279},{"$f":"'Natural Gas'!AJ271","v":26.994106090373279},{"$f":"'Natural Gas'!AK271","v":26.994106090373279},{"$f":"'Natural Gas'!AL271","v":26.994106090373279},{"$f":"'Natural Gas'!AM271","v":26.994106090373279},{"$f":"'Natural Gas'!AN271","v":26.994106090373279},{"$f":"'Natural Gas'!AO271","v":26.994106090373279},{"$f":"'Natural Gas'!AP271","v":26.994106090373279},{"$f":"'Natural Gas'!AQ271","v":26.994106090373279},{"$f":"'Natural Gas'!AR271","v":26.994106090373279}]
["RC3NaCCCCSHF","RD","Conservative",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L272","v":26.994106090373279},{"$f":"'Natural Gas'!M272","v":26.994106090373279},{"$f":"'Natural Gas'!N272","v":26.994106090373279},{"$f":"'Natural Gas'!O272","v":26.994106090373279},{"$f":"'Natural Gas'!P272","v":26.994106090373279},{"$f":"'Natural Gas'!Q272","v":26.994106090373279},{"$f":"'Natural Gas'!R272","v":26.994106090373279},{"$f":"'Natural Gas'!S272","v":26.994106090373279},{"$f":"'Natural Gas'!T272","v":26.994106090373279},{"$f":"'Natural Gas'!U272","v":26.994106090373279},{"$f":"'Natural Gas'!V272","v":26.994106090373279},{"$f":"'Natural Gas'!W272","v":26.994106090373279},{"$f":"'Natural Gas'!X272","v":26.994106090373279},{"$f":"'Natural Gas'!Y272","v":26.994106090373279},{"$f":"'Natural Gas'!Z272","v":26.994106090373279},{"$f":"'Natural Gas'!AA272","v":26.994106090373279},{"$f":"'Natural Gas'!AB272","v":26.994106090373279},{"$f":"'Natural Gas'!AC272","v":26.994106090373279},{"$f":"'Natural Gas'!AD272","v":26.994106090373279},{"$f":"'Natural Gas'!AE272","v":26.994106090373279},{"$f":"'Natural Gas'!AF272","v":26.994106090373279},{"$f":"'Natural Gas'!AG272","v":26.994106090373279},{"$f":"'Natural Gas'!AH272","v":26.994106090373279},{"$f":"'Natural Gas'!AI272","v":26.994106090373279},{"$f":"'Natural Gas'!AJ272","v":26.994106090373279},{"$f":"'Natural Gas'!AK272","v":26.994106090373279},{"$f":"'Natural Gas'!AL272","v":26.994106090373279},{"$f":"'Natural Gas'!AM272","v":26.994106090373279},{"$f":"'Natural Gas'!AN272","v":26.994106090373279},{"$f":"'Natural Gas'!AO272","v":26.994106090373279},{"$f":"'Natural Gas'!AP272","v":26.994106090373279},{"$f":"'Natural Gas'!AQ272","v":26.994106090373279},{"$f":"'Natural Gas'!AR272","v":26.994106090373279}]
["RM3Nu**","RD","Moderate",30,"Nuclear","*",{"$f":"Nuclear!L117","v":118.98821218074656},{"$f":"Nuclear!M117","v":118.98821218074656},{"$f":"Nuclear!N117","v":118.98821218074656},{"$f":"Nuclear!O117","v":118.98821218074656},{"$f":"Nuclear!P117","v":118.98821218074656},{"$f":"Nuclear!Q117","v":118.98821218074656},{"$f":"Nuclear!R117","v":118.98821218074656},{"$f":"Nuclear!S117","v":118.98821218074656},{"$f":"Nuclear!T117","v":118.98821218074656},{"$f":"Nuclear!U117","v":118.98821218074656},{"$f":"Nuclear!V117","v":118.98821218074656},{"$f":"Nuclear!W117","v":118.98821218074656},{"$f":"Nuclear!X117","v":118.98821218074656},{"$f":"Nuclear!Y117","v":118.98821218074656},{"$f":"Nuclear!Z117","v":118.98821218074656},{"$f":"Nuclear!AA117","v":118.98821218074656},{"$f":"Nuclear!AB117","v":118.98821218074656},{"$f":"Nuclear!AC117","v":118.98821218074656},{"$f":"Nuclear!AD117","v":118.98821218074656},{"$f":"Nuclear!AE117","v":118.98821218074656},{"$f":"Nuclear!AF117","v":118.98821218074656},{"$f":"Nuclear!AG117","v":118.98821218074656},{"$f":"Nuclear!AH117","v":118.98821218074656},{"$f":"Nuclear!AI117","v":118.98821218074656},{"$f":"Nuclear!AJ117","v":118.98821218074656},{"$f":"Nuclear!AK117","v":118.98821218074656},{"$f":"Nuclear!AL117","v":118.98821218074656},{"$f":"Nuclear!AM117","v":118.98821218074656},{"$f":"Nuclear!AN117","v":118.98821218074656},{"$f":"Nuclear!AO117","v":118.98821218074656},{"$f":"Nuclear!AP117","v":118.98821218074656},{"$f":"Nuclear!AQ117","v":118.98821218074656},{"$f":"Nuclear!AR117","v":118.98821218074656}]
["RA3BiDedicad","RD","Advanced",30,"Biopower","Dedicated",{"$f":"Biopower!L152","v":122.97642436149312},{"$f":"Biopower!M152","v":122.97642436149312},{"$f":"Biopower!N152","v":122.97642436149312},{"$f":"Biopower!O152","v":122.97642436149312},{"$f":"Biopower!P152","v":122.97642436149312},{"$f":"Biopower!Q152","v":122.97642436149312},{"$f":"Biopower!R152","v":122.97642436149312},{"$f":"Biopower!S152","v":122.97642436149312},{"$f":"Biopower!T152","v":122.97642436149312},{"$f":"Biopower!U152","v":122.97642436149312},{"$f":"Biopower!V152","v":122.97642436149312},{"$f":"Biopower!W152","v":122.97642436149312},{"$f":"Biopower!X152","v":122.97642436149312},{"$f":"Biopower!Y152","v":122.97642436149312},{"$f":"Biopower!Z152","v":122.97642436149312},{"$f":"Biopower!AA152","v":122.97642436149312},{"$f":"Biopower!AB152","v":122.97642436149312},{"$f":"Biopower!AC152","v":122.97642436149312},{"$f":"Biopower!AD152","v":122.97642436149312},{"$f":"Biopower!AE152","v":122.97642436149312},{"$f":"Biopower!AF152","v":122.97642436149312},{"$f":"Biopower!AG152","v":122.97642436149312},{"$f":"Biopower!AH152","v":122.97642436149312},{"$f":"Biopower!AI152","v":122.97642436149312},{"$f":"Biopower!AJ152","v":122.97642436149312},{"$f":"Biopower!AK152","v":122.97642436149312},{"$f":"Biopower!AL152","v":122.97642436149312},{"$f":"Biopower!AM152","v":122.97642436149312},{"$f":"Biopower!AN152","v":122.97642436149312},{"$f":"Biopower!AO152","v":122.97642436149312},{"$f":"Biopower!AP152","v":122.97642436149312},{"$f":"Biopower!AQ152","v":122.97642436149312},{"$f":"Biopower!AR152","v":122.97642436149312}]
["RM3BiDedicad","RD","Moderate",30,"Biopower","Dedicated",{"$f":"Biopower!L153","v":122.97642436149312},{"$f":"Biopower!M153","v":122.97642436149312},{"$f":"Biopower!N153","v":122.97642436149312},{"$f":"Biopower!O153","v":122.97642436149312},{"$f":"Biopower!P153","v":122.97642436149312},{"$f":"Biopower!Q153","v":122.97642436149312},{"$f":"Biopower!R153","v":122.97642436149312},{"$f":"Biopower!S153","v":122.97642436149312},{"$f":"Biopower!T153","v":122.97642436149312},{"$f":"Biopower!U153","v":122.97642436149312},{"$f":"Biopower!V153","v":122.97642436149312},{"$f":"Biopower!W153","v":122.97642436149312},{"$f":"Biopower!X153","v":122.97642436149312},{"$f":"Biopower!Y153","v":122.97642436149312},{"$f":"Biopower!Z153","v":122.97642436149312},{"$f":"Biopower!AA153","v":122.97642436149312},{"$f":"Biopower!AB153","v":122.97642436149312},{"$f":"Biopower!AC153","v":122.97642436149312},{"$f":"Biopower!AD153","v":122.97642436149312},{"$f":"Biopower!AE153","v":122.97642436149312},{"$f":"Biopower!AF153","v":122.97642436149312},{"$f":"Biopower!AG153","v":122.97642436149312},{"$f":"Biopower!AH153","v":122.97642436149312},{"$f":"Biopower!AI153","v":122.97642436149312},{"$f":"Biopower!AJ153","v":122.97642436149312},{"$f":"Biopower!AK153","v":122.97642436149312},{"$f":"Biopower!AL153","v":122.97642436149312},{"$f":"Biopower!AM153","v":122.97642436149312},{"$f":"Biopower!AN153","v":122.97642436149312},{"$f":"Biopower!AO153","v":122.97642436149312},{"$f":"Biopower!AP153","v":122.97642436149312},{"$f":"Biopower!AQ153","v":122.97642436149312},{"$f":"Biopower!AR153","v":122.97642436149312}]
["RC3BiDedicad","RD","Conservative",30,"Biopower","Dedicated",{"$f":"Biopower!L154","v":122.97642436149312},{"$f":"Biopower!M154","v":122.97642436149312},{"$f":"Biopower!N154","v":122.97642436149312},{"$f":"Biopower!O154","v":122.97642436149312},{"$f":"Biopower!P154","v":122.97642436149312},{"$f":"Biopower!Q154","v":122.97642436149312},{"$f":"Biopower!R154","v":122.97642436149312},{"$f":"Biopower!S154","v":122.97642436149312},{"$f":"Biopower!T154","v":122.97642436149312},{"$f":"Biopower!U154","v":122.97642436149312},{"$f":"Biopower!V154","v":122.97642436149312},{"$f":"Biopower!W154","v":122.97642436149312},{"$f":"Biopower!X154","v":122.97642436149312},{"$f":"Biopower!Y154","v":122.97642436149312},{"$f":"Biopower!Z154","v":122.97642436149312},{"$f":"Biopower!AA154","v":122.97642436149312},{"$f":"Biopower!AB154","v":122.97642436149312},{"$f":"Biopower!AC154","v":122.97642436149312},{"$f":"Biopower!AD154","v":122.97642436149312},{"$f":"Biopower!AE154","v":122.97642436149312},{"$f":"Biopower!AF154","v":122.97642436149312},{"$f":"Biopower!AG154","v":122.97642436149312},{"$f":"Biopower!AH154","v":122.97642436149312},{"$f":"Biopower!AI154","v":122.97642436149312},{"$f":"Biopower!AJ154","v":122.97642436149312},{"$f":"Biopower!AK154","v":122.97642436149312},{"$f":"Biopower!AL154","v":122.97642436149312},{"$f":"Biopower!AM154","v":122.97642436149312},{"$f":"Biopower!AN154","v":122.97642436149312},{"$f":"Biopower!AO154","v":122.97642436149312},{"$f":"Biopower!AP154","v":122.97642436149312},{"$f":"Biopower!AQ154","v":122.97642436149312},{"$f":"Biopower!AR154","v":122.97642436149312}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RA3BiCofired"},"RD","Advanced",30,"Biopower","CofireOld",{"$f":"Biopower!L155","v":39.695481335952849},{"$f":"Biopower!M155","v":39.695481335952849},{"$f":"Biopower!N155","v":39.695481335952849},{"$f":"Biopower!O155","v":39.695481335952849},{"$f":"Biopower!P155","v":39.695481335952849},{"$f":"Biopower!Q155","v":39.695481335952849},{"$f":"Biopower!R155","v":39.695481335952849},{"$f":"Biopower!S155","v":39.695481335952849},{"$f":"Biopower!T155","v":39.695481335952849},{"$f":"Biopower!U155","v":39.695481335952849},{"$f":"Biopower!V155","v":39.695481335952849},{"$f":"Biopower!W155","v":39.695481335952849},{"$f":"Biopower!X155","v":39.695481335952849},{"$f":"Biopower!Y155","v":39.695481335952849},{"$f":"Biopower!Z155","v":39.695481335952849},{"$f":"Biopower!AA155","v":39.695481335952849},{"$f":"Biopower!AB155","v":39.695481335952849},{"$f":"Biopower!AC155","v":39.695481335952849},{"$f":"Biopower!AD155","v":39.695481335952849},{"$f":"Biopower!AE155","v":39.695481335952849},{"$f":"Biopower!AF155","v":39.695481335952849},{"$f":"Biopower!AG155","v":39.695481335952849},{"$f":"Biopower!AH155","v":39.695481335952849},{"$f":"Biopower!AI155","v":39.695481335952849},{"$f":"Biopower!AJ155","v":39.695481335952849},{"$f":"Biopower!AK155","v":39.695481335952849},{"$f":"Biopower!AL155","v":39.695481335952849},{"$f":"Biopower!AM155","v":39.695481335952849},{"$f":"Biopower!AN155","v":39.695481335952849},{"$f":"Biopower!AO155","v":39.695481335952849},{"$f":"Biopower!AP155","v":39.695481335952849},{"$f":"Biopower!AQ155","v":39.695481335952849},{"$f":"Biopower!AR155","v":39.695481335952849}]
["RM3BiCofired","RD","Moderate",30,"Biopower","CofireOld",{"$f":"Biopower!L156","v":39.695481335952849},{"$f":"Biopower!M156","v":39.695481335952849},{"$f":"Biopower!N156","v":39.695481335952849},{"$f":"Biopower!O156","v":39.695481335952849},{"$f":"Biopower!P156","v":39.695481335952849},{"$f":"Biopower!Q156","v":39.695481335952849},{"$f":"Biopower!R156","v":39.695481335952849},{"$f":"Biopower!S156","v":39.695481335952849},{"$f":"Biopower!T156","v":39.695481335952849},{"$f":"Biopower!U156","v":39.695481335952849},{"$f":"Biopower!V156","v":39.695481335952849},{"$f":"Biopower!W156","v":39.695481335952849},{"$f":"Biopower!X156","v":39.695481335952849},{"$f":"Biopower!Y156","v":39.695481335952849},{"$f":"Biopower!Z156","v":39.695481335952849},{"$f":"Biopower!AA156","v":39.695481335952849},{"$f":"Biopower!AB156","v":39.695481335952849},{"$f":"Biopower!AC156","v":39.695481335952849},{"$f":"Biopower!AD156","v":39.695481335952849},{"$f":"Biopower!AE156","v":39.695481335952849},{"$f":"Biopower!AF156","v":39.695481335952849},{"$f":"Biopower!AG156","v":39.695481335952849},{"$f":"Biopower!AH156","v":39.695481335952849},{"$f":"Biopower!AI156","v":39.695481335952849},{"$f":"Biopower!AJ156","v":39.695481335952849},{"$f":"Biopower!AK156","v":39.695481335952849},{"$f":"Biopower!AL156","v":39.695481335952849},{"$f":"Biopower!AM156","v":39.695481335952849},{"$f":"Biopower!AN156","v":39.695481335952849},{"$f":"Biopower!AO156","v":39.695481335952849},{"$f":"Biopower!AP156","v":39.695481335952849},{"$f":"Biopower!AQ156","v":39.695481335952849},{"$f":"Biopower!AR156","v":39.695481335952849}]
["RC3BiCofired","RD","Conservative",30,"Biopower","CofireOld",{"$f":"Biopower!L157","v":39.695481335952849},{"$f":"Biopower!M157","v":39.695481335952849},{"$f":"Biopower!N157","v":39.695481335952849},{"$f":"Biopower!O157","v":39.695481335952849},{"$f":"Biopower!P157","v":39.695481335952849},{"$f":"Biopower!Q157","v":39.695481335952849},{"$f":"Biopower!R157","v":39.695481335952849},{"$f":"Biopower!S157","v":39.695481335952849},{"$f":"Biopower!T157","v":39.695481335952849},{"$f":"Biopower!U157","v":39.695481335952849},{"$f":"Biopower!V157","v":39.695481335952849},{"$f":"Biopower!W157","v":39.695481335952849},{"$f":"Biopower!X157","v":39.695481335952849},{"$f":"Biopower!Y157","v":39.695481335952849},{"$f":"Biopower!Z157","v":39.695481335952849},{"$f":"Biopower!AA157","v":39.695481335952849},{"$f":"Biopower!AB157","v":39.695481335952849},{"$f":"Biopower!AC157","v":39.695481335952849},{"$f":"Biopower!AD157","v":39.695481335952849},{"$f":"Biopower!AE157","v":39.695481335952849},{"$f":"Biopower!AF157","v":39.695481335952849},{"$f":"Biopower!AG157","v":39.695481335952849},{"$f":"Biopower!AH157","v":39.695481335952849},{"$f":"Biopower!AI157","v":39.695481335952849},{"$f":"Biopower!AJ157","v":39.695481335952849},{"$f":"Biopower!AK157","v":39.695481335952849},{"$f":"Biopower!AL157","v":39.695481335952849},{"$f":"Biopower!AM157","v":39.695481335952849},{"$f":"Biopower!AN157","v":39.695481335952849},{"$f":"Biopower!AO157","v":39.695481335952849},{"$f":"Biopower!AP157","v":39.695481335952849},{"$f":"Biopower!AQ157","v":39.695481335952849},{"$f":"Biopower!AR157","v":39.695481335952849}]
["RA3BiCofirew","RD","Advanced",30,"Biopower","CofireNew",{"$f":"Biopower!L158","v":39.695481335952849},{"$f":"Biopower!M158","v":39.695481335952849},{"$f":"Biopower!N158","v":39.695481335952849},{"$f":"Biopower!O158","v":39.695481335952849},{"$f":"Biopower!P158","v":39.695481335952849},{"$f":"Biopower!Q158","v":39.695481335952849},{"$f":"Biopower!R158","v":39.695481335952849},{"$f":"Biopower!S158","v":39.695481335952849},{"$f":"Biopower!T158","v":39.695481335952849},{"$f":"Biopower!U158","v":39.695481335952849},{"$f":"Biopower!V158","v":39.695481335952849},{"$f":"Biopower!W158","v":39.695481335952849},{"$f":"Biopower!X158","v":39.695481335952849},{"$f":"Biopower!Y158","v":39.695481335952849},{"$f":"Biopower!Z158","v":39.695481335952849},{"$f":"Biopower!AA158","v":39.695481335952849},{"$f":"Biopower!AB158","v":39.695481335952849},{"$f":"Biopower!AC158","v":39.695481335952849},{"$f":"Biopower!AD158","v":39.695481335952849},{"$f":"Biopower!AE158","v":39.695481335952849},{"$f":"Biopower!AF158","v":39.695481335952849},{"$f":"Biopower!AG158","v":39.695481335952849},{"$f":"Biopower!AH158","v":39.695481335952849},{"$f":"Biopower!AI158","v":39.695481335952849},{"$f":"Biopower!AJ158","v":39.695481335952849},{"$f":"Biopower!AK158","v":39.695481335952849},{"$f":"Biopower!AL158","v":39.695481335952849},{"$f":"Biopower!AM158","v":39.695481335952849},{"$f":"Biopower!AN158","v":39.695481335952849},{"$f":"Biopower!AO158","v":39.695481335952849},{"$f":"Biopower!AP158","v":39.695481335952849},{"$f":"Biopower!AQ158","v":39.695481335952849},{"$f":"Biopower!AR158","v":39.695481335952849}]
["RM3BiCofirew","RD","Moderate",30,"Biopower","CofireNew",{"$f":"Biopower!L159","v":39.695481335952849},{"$f":"Biopower!M159","v":39.695481335952849},{"$f":"Biopower!N159","v":39.695481335952849},{"$f":"Biopower!O159","v":39.695481335952849},{"$f":"Biopower!P159","v":39.695481335952849},{"$f":"Biopower!Q159","v":39.695481335952849},{"$f":"Biopower!R159","v":39.695481335952849},{"$f":"Biopower!S159","v":39.695481335952849},{"$f":"Biopower!T159","v":39.695481335952849},{"$f":"Biopower!U159","v":39.695481335952849},{"$f":"Biopower!V159","v":39.695481335952849},{"$f":"Biopower!W159","v":39.695481335952849},{"$f":"Biopower!X159","v":39.695481335952849},{"$f":"Biopower!Y159","v":39.695481335952849},{"$f":"Biopower!Z159","v":39.695481335952849},{"$f":"Biopower!AA159","v":39.695481335952849},{"$f":"Biopower!AB159","v":39.695481335952849},{"$f":"Biopower!AC159","v":39.695481335952849},{"$f":"Biopower!AD159","v":39.695481335952849},{"$f":"Biopower!AE159","v":39.695481335952849},{"$f":"Biopower!AF159","v":39.695481335952849},{"$f":"Biopower!AG159","v":39.695481335952849},{"$f":"Biopower!AH159","v":39.695481335952849},{"$f":"Biopower!AI159","v":39.695481335952849},{"$f":"Biopower!AJ159","v":39.695481335952849},{"$f":"Biopower!AK159","v":39.695481335952849},{"$f":"Biopower!AL159","v":39.695481335952849},{"$f":"Biopower!AM159","v":39.695481335952849},{"$f":"Biopower!AN159","v":39.695481335952849},{"$f":"Biopower!AO159","v":39.695481335952849},{"$f":"Biopower!AP159","v":39.695481335952849},{"$f":"Biopower!AQ159","v":39.695481335952849},{"$f":"Biopower!AR159","v":39.695481335952849}]
["RC3BiCofirew","RD","Conservative",30,"Biopower","CofireNew",{"$f":"Biopower!L160","v":39.695481335952849},{"$f":"Biopower!M160","v":39.695481335952849},{"$f":"Biopower!N160","v":39.695481335952849},{"$f":"Biopower!O160","v":39.695481335952849},{"$f":"Biopower!P160","v":39.695481335952849},{"$f":"Biopower!Q160","v":39.695481335952849},{"$f":"Biopower!R160","v":39.695481335952849},{"$f":"Biopower!S160","v":39.695481335952849},{"$f":"Biopower!T160","v":39.695481335952849},{"$f":"Biopower!U160","v":39.695481335952849},{"$f":"Biopower!V160","v":39.695481335952849},{"$f":"Biopower!W160","v":39.695481335952849},{"$f":"Biopower!X160","v":39.695481335952849},{"$f":"Biopower!Y160","v":39.695481335952849},{"$f":"Biopower!Z160","v":39.695481335952849},{"$f":"Biopower!AA160","v":39.695481335952849},{"$f":"Biopower!AB160","v":39.695481335952849},{"$f":"Biopower!AC160","v":39.695481335952849},{"$f":"Biopower!AD160","v":39.695481335952849},{"$f":"Biopower!AE160","v":39.695481335952849},{"$f":"Biopower!AF160","v":39.695481335952849},{"$f":"Biopower!AG160","v":39.695481335952849},{"$f":"Biopower!AH160","v":39.695481335952849},{"$f":"Biopower!AI160","v":39.695481335952849},{"$f":"Biopower!AJ160","v":39.695481335952849},{"$f":"Biopower!AK160","v":39.695481335952849},{"$f":"Biopower!AL160","v":39.695481335952849},{"$f":"Biopower!AM160","v":39.695481335952849},{"$f":"Biopower!AN160","v":39.695481335952849},{"$f":"Biopower!AO160","v":39.695481335952849},{"$f":"Biopower!AP160","v":39.695481335952849},{"$f":"Biopower!AQ160","v":39.695481335952849},{"$f":"Biopower!AR160","v":39.695481335952849}]
["RA3Ba4Hr Bae","RD","Advanced",30,"Battery","4Hr Battery Storage",{"$f":"Storage!L17","v":40.834783401886895},{"$f":"Storage!M17","v":38.6},{"$f":"Storage!N17","v":30.064099491319457},{"$f":"Storage!O17","v":27.948032327396788},{"$f":"Storage!P17","v":25.831965163474123},{"$f":"Storage!Q17","v":23.715897999551455},{"$f":"Storage!R17","v":21.599830835628786},{"$f":"Storage!S17","v":19.483763671706125},{"$f":"Storage!T17","v":18.424039763281797},{"$f":"Storage!U17","v":17.364315854857466},{"$f":"Storage!V17","v":16.304591946433142},{"$f":"Storage!W17","v":15.244868038008811},{"$f":"Storage!X17","v":14.185144129584479},{"$f":"Storage!Y17","v":13.907608700962172},{"$f":"Storage!Z17","v":13.630073272339866},{"$f":"Storage!AA17","v":13.35253784371756},{"$f":"Storage!AB17","v":13.075002415095254},{"$f":"Storage!AC17","v":12.797466986472948},{"$f":"Storage!AD17","v":12.519931557850644},{"$f":"Storage!AE17","v":12.242396129228338},{"$f":"Storage!AF17","v":11.964860700606032},{"$f":"Storage!AG17","v":11.687325271983724},{"$f":"Storage!AH17","v":11.40978984336142},{"$f":"Storage!AI17","v":11.132254414739114},{"$f":"Storage!AJ17","v":10.854718986116808},{"$f":"Storage!AK17","v":10.577183557494502},{"$f":"Storage!AL17","v":10.299648128872196},{"$f":"Storage!AM17","v":10.02211270024989},{"$f":"Storage!AN17","v":9.744577271627584},{"$f":"Storage!AO17","v":9.4670418430052798},{"$f":"Storage!AP17","v":9.1895064143829739},{"$f":"Storage!AQ17","v":8.9119709857606697},{"$f":"Storage!AR17","v":8.6344355571383797}]
["RM3Ba4Hr Bae","RD","Moderate",30,"Battery","4Hr Battery Storage",{"$f":"Storage!L18","v":40.834783401886895},{"$f":"Storage!M18","v":38.6},{"$f":"Storage!N18","v":36.365216598113108},{"$f":"Storage!O18","v":34.112541376649993},{"$f":"Storage!P18","v":31.859866155186879},{"$f":"Storage!Q18","v":29.607190933723771},{"$f":"Storage!R18","v":27.354515712260657},{"$f":"Storage!S18","v":25.101840490797549},{"$f":"Storage!T18","v":24.16763706383049},{"$f":"Storage!U18","v":23.233433636863431},{"$f":"Storage!V18","v":22.299230209896375},{"$f":"Storage!W18","v":21.36502678292932},{"$f":"Storage!X18","v":20.430823355962247},{"$f":"Storage!Y18","v":20.175438064012724},{"$f":"Storage!Z18","v":19.920052772063197},{"$f":"Storage!AA18","v":19.664667480113668},{"$f":"Storage!AB18","v":19.409282188164141},{"$f":"Storage!AC18","v":19.153896896214611},{"$f":"Storage!AD18","v":18.898511604265089},{"$f":"Storage!AE18","v":18.643126312315559},{"$f":"Storage!AF18","v":18.387741020366033},{"$f":"Storage!AG18","v":18.132355728416503},{"$f":"Storage!AH18","v":17.87697043646698},{"$f":"Storage!AI18","v":17.62158514451745},{"$f":"Storage!AJ18","v":17.366199852567924},{"$f":"Storage!AK18","v":17.110814560618394},{"$f":"Storage!AL18","v":16.855429268668871},{"$f":"Storage!AM18","v":16.600043976719345},{"$f":"Storage!AN18","v":16.344658684769815},{"$f":"Storage!AO18","v":16.089273392820285},{"$f":"Storage!AP18","v":15.833888100870759},{"$f":"Storage!AQ18","v":15.578502808921233},{"$f":"Storage!AR18","v":15.32311751697169}]
["RC3Ba4Hr Bae","RD","Conservative",30,"Battery","4Hr Battery Storage",{"$f":"Storage!L19","v":40.834783401886895},{"$f":"Storage!M19","v":38.6},{"$f":"Storage!N19","v":37.588556149732625},{"$f":"Storage!O19","v":36.577112299465249},{"$f":"Storage!P19","v":35.565668449197858},{"$f":"Storage!Q19","v":34.554224598930482},{"$f":"Storage!R19","v":33.542780748663105},{"$f":"Storage!S19","v":32.531336898395715},{"$f":"Storage!T19","v":31.771721925133694},{"$f":"Storage!U19","v":31.012106951871658},{"$f":"Storage!V19","v":30.252491978609626},{"$f":"Storage!W19","v":29.492877005347594},{"$f":"Storage!X19","v":28.733262032085563},{"$f":"Storage!Y19","v":28.374096256684496},{"$f":"Storage!Z19","v":28.014930481283429},{"$f":"Storage!AA19","v":27.655764705882362},{"$f":"Storage!AB19","v":27.296598930481288},{"$f":"Storage!AC19","v":26.937433155080221},{"$f":"Storage!AD19","v":26.578267379679154},{"$f":"Storage!AE19","v":26.219101604278087},{"$f":"Storage!AF19","v":25.859935828877013},{"$f":"Storage!AG19","v":25.500770053475946},{"$f":"Storage!AH19","v":25.14160427807488},{"$f":"Storage!AI19","v":24.782438502673809},{"$f":"Storage!AJ19","v":24.423272727272742},{"$f":"Storage!AK19","v":24.064106951871672},{"$f":"Storage!AL19","v":23.704941176470605},{"$f":"Storage!AM19","v":23.345775401069535},{"$f":"Storage!AN19","v":22.986609625668464},{"$f":"Storage!AO19","v":22.627443850267397},{"$f":"Storage!AP19","v":22.26827807486633},{"$f":"Storage!AQ19","v":21.909112299465264},{"$f":"Storage!AR19","v":21.549946524064179}]
["RA3Ba2Hr Bae","RD","Advanced",30,"Battery","2Hr Battery Storage",{"$f":"Storage!L20","v":40.834783401886895},{"$f":"Storage!M20","v":38.6},{"$f":"Storage!N20","v":30.064099491319457},{"$f":"Storage!O20","v":27.948032327396788},{"$f":"Storage!P20","v":25.831965163474123},{"$f":"Storage!Q20","v":23.715897999551455},{"$f":"Storage!R20","v":21.599830835628786},{"$f":"Storage!S20","v":19.483763671706125},{"$f":"Storage!T20","v":18.424039763281797},{"$f":"Storage!U20","v":17.364315854857466},{"$f":"Storage!V20","v":16.304591946433142},{"$f":"Storage!W20","v":15.244868038008811},{"$f":"Storage!X20","v":14.185144129584479},{"$f":"Storage!Y20","v":13.907608700962172},{"$f":"Storage!Z20","v":13.630073272339866},{"$f":"Storage!AA20","v":13.35253784371756},{"$f":"Storage!AB20","v":13.075002415095254},{"$f":"Storage!AC20","v":12.797466986472948},{"$f":"Storage!AD20","v":12.519931557850644},{"$f":"Storage!AE20","v":12.242396129228338},{"$f":"Storage!AF20","v":11.964860700606032},{"$f":"Storage!AG20","v":11.687325271983724},{"$f":"Storage!AH20","v":11.40978984336142},{"$f":"Storage!AI20","v":11.132254414739114},{"$f":"Storage!AJ20","v":10.854718986116808},{"$f":"Storage!AK20","v":10.577183557494502},{"$f":"Storage!AL20","v":10.299648128872196},{"$f":"Storage!AM20","v":10.02211270024989},{"$f":"Storage!AN20","v":9.744577271627584},{"$f":"Storage!AO20","v":9.4670418430052798},{"$f":"Storage!AP20","v":9.1895064143829739},{"$f":"Storage!AQ20","v":8.9119709857606697},{"$f":"Storage!AR20","v":8.6344355571383797}]
["RM3Ba2Hr Bae","RD","Moderate",30,"Battery","2Hr Battery Storage",{"$f":"Storage!L21","v":40.834783401886895},{"$f":"Storage!M21","v":38.6},{"$f":"Storage!N21","v":36.365216598113108},{"$f":"Storage!O21","v":34.112541376649993},{"$f":"Storage!P21","v":31.859866155186879},{"$f":"Storage!Q21","v":29.607190933723771},{"$f":"Storage!R21","v":27.354515712260657},{"$f":"Storage!S21","v":25.101840490797549},{"$f":"Storage!T21","v":24.16763706383049},{"$f":"Storage!U21","v":23.233433636863431},{"$f":"Storage!V21","v":22.299230209896375},{"$f":"Storage!W21","v":21.36502678292932},{"$f":"Storage!X21","v":20.430823355962247},{"$f":"Storage!Y21","v":20.175438064012724},{"$f":"Storage!Z21","v":19.920052772063197},{"$f":"Storage!AA21","v":19.664667480113668},{"$f":"Storage!AB21","v":19.409282188164141},{"$f":"Storage!AC21","v":19.153896896214611},{"$f":"Storage!AD21","v":18.898511604265089},{"$f":"Storage!AE21","v":18.643126312315559},{"$f":"Storage!AF21","v":18.387741020366033},{"$f":"Storage!AG21","v":18.132355728416503},{"$f":"Storage!AH21","v":17.87697043646698},{"$f":"Storage!AI21","v":17.62158514451745},{"$f":"Storage!AJ21","v":17.366199852567924},{"$f":"Storage!AK21","v":17.110814560618394},{"$f":"Storage!AL21","v":16.855429268668871},{"$f":"Storage!AM21","v":16.600043976719345},{"$f":"Storage!AN21","v":16.344658684769815},{"$f":"Storage!AO21","v":16.089273392820285},{"$f":"Storage!AP21","v":15.833888100870759},{"$f":"Storage!AQ21","v":15.578502808921233},{"$f":"Storage!AR21","v":15.32311751697169}]
["RC3Ba2Hr Bae","RD","Conservative",30,"Battery","2Hr Battery Storage",{"$f":"Storage!L22","v":40.834783401886895},{"$f":"Storage!M22","v":38.6},{"$f":"Storage!N22","v":37.588556149732625},{"$f":"Storage!O22","v":36.577112299465249},{"$f":"Storage!P22","v":35.565668449197858},{"$f":"Storage!Q22","v":34.554224598930482},{"$f":"Storage!R22","v":33.542780748663105},{"$f":"Storage!S22","v":32.531336898395715},{"$f":"Storage!T22","v":31.771721925133694},{"$f":"Storage!U22","v":31.012106951871658},{"$f":"Storage!V22","v":30.252491978609626},{"$f":"Storage!W22","v":29.492877005347594},{"$f":"Storage!X22","v":28.733262032085563},{"$f":"Storage!Y22","v":28.374096256684496},{"$f":"Storage!Z22","v":28.014930481283429},{"$f":"Storage!AA22","v":27.655764705882362},{"$f":"Storage!AB22","v":27.296598930481288},{"$f":"Storage!AC22","v":26.937433155080221},{"$f":"Storage!AD22","v":26.578267379679154},{"$f":"Storage!AE22","v":26.219101604278087},{"$f":"Storage!AF22","v":25.859935828877013},{"$f":"Storage!AG22","v":25.500770053475946},{"$f":"Storage!AH22","v":25.14160427807488},{"$f":"Storage!AI22","v":24.782438502673809},{"$f":"Storage!AJ22","v":24.423272727272742},{"$f":"Storage!AK22","v":24.064106951871672},{"$f":"Storage!AL22","v":23.704941176470605},{"$f":"Storage!AM22","v":23.345775401069535},{"$f":"Storage!AN22","v":22.986609625668464},{"$f":"Storage!AO22","v":22.627443850267397},{"$f":"Storage!AP22","v":22.26827807486633},{"$f":"Storage!AQ22","v":21.909112299465264},{"$f":"Storage!AR22","v":21.549946524064179}]
["RA3HyNPD11","RD","Advanced",30,"Hydropower","NPD1",{"$f":"Hydropower!L327","v":112.19957616109801},{"$f":"Hydropower!M327","v":108.37764670397463},{"$f":"Hydropower!N327","v":104.68590619475115},{"$f":"Hydropower!O327","v":101.11991991992869},{"$f":"Hydropower!P327","v":97.675404228630271},{"$f":"Hydropower!Q327","v":94.348221386853467},{"$f":"Hydropower!R327","v":91.134374607005853},{"$f":"Hydropower!S327","v":88.030003246752898},{"$f":"Hydropower!T327","v":85.031378171410736},{"$f":"Hydropower!U327","v":82.134897274312735},{"$f":"Hydropower!V327","v":79.337081149768949},{"$f":"Hydropower!W327","v":76.634568913420395},{"$f":"Hydropower!X327","v":74.024114164967372},{"$f":"Hydropower!Y327","v":71.502581088422247},{"$f":"Hydropower!Z327","v":69.066940685201686},{"$f":"Hydropower!AA327","v":66.714267135533788},{"$f":"Hydropower!AB327","v":64.441734283808984},{"$f":"Hydropower!AC327","v":62.246612243652805},{"$f":"Hydropower!AD327","v":60.126264118642339},{"$f":"Hydropower!AE327","v":59.810350260816051},{"$f":"Hydropower!AF327","v":59.496096269389817},{"$f":"Hydropower!AG327","v":59.183493423136561},{"$f":"Hydropower!AH327","v":58.872533046652144},{"$f":"Hydropower!AI327","v":58.563206510114469},{"$f":"Hydropower!AJ327","v":58.255505229044076},{"$f":"Hydropower!AK327","v":57.949420664065812},{"$f":"Hydropower!AL327","v":57.644944320671932},{"$f":"Hydropower!AM327","v":57.342067748986281},{"$f":"Hydropower!AN327","v":57.040782543529822},{"$f":"Hydropower!AO327","v":56.741080342987395},{"$f":"Hydropower!AP327","v":56.442952829975624},{"$f":"Hydropower!AQ327","v":56.146391730812105},{"$f":"Hydropower!AR327","v":55.85138881528583}]
["RM3HyNPD11","RD","Moderate",30,"Hydropower","NPD1",{"$f":"Hydropower!L328","v":120.25252823728452},{"$f":"Hydropower!M328","v":120.25252823728452},{"$f":"Hydropower!N328","v":120.25252823728452},{"$f":"Hydropower!O328","v":120.25252823728452},{"$f":"Hydropower!P328","v":120.25252823728452},{"$f":"Hydropower!Q328","v":120.25252823728452},{"$f":"Hydropower!R328","v":120.25252823728452},{"$f":"Hydropower!S328","v":120.25252823728452},{"$f":"Hydropower!T328","v":120.25252823728452},{"$f":"Hydropower!U328","v":120.25252823728452},{"$f":"Hydropower!V328","v":120.25252823728452},{"$f":"Hydropower!W328","v":120.25252823728452},{"$f":"Hydropower!X328","v":120.25252823728452},{"$f":"Hydropower!Y328","v":120.25252823728452},{"$f":"Hydropower!Z328","v":120.25252823728452},{"$f":"Hydropower!AA328","v":120.25252823728452},{"$f":"Hydropower!AB328","v":120.25252823728452},{"$f":"Hydropower!AC328","v":120.25252823728452},{"$f":"Hydropower!AD328","v":120.25252823728452},{"$f":"Hydropower!AE328","v":120.25252823728452},{"$f":"Hydropower!AF328","v":120.25252823728452},{"$f":"Hydropower!AG328","v":120.25252823728452},{"$f":"Hydropower!AH328","v":120.25252823728452},{"$f":"Hydropower!AI328","v":120.25252823728452},{"$f":"Hydropower!AJ328","v":120.25252823728452},{"$f":"Hydropower!AK328","v":120.25252823728452},{"$f":"Hydropower!AL328","v":120.25252823728452},{"$f":"Hydropower!AM328","v":120.25252823728452},{"$f":"Hydropower!AN328","v":120.25252823728452},{"$f":"Hydropower!AO328","v":120.25252823728452},{"$f":"Hydropower!AP328","v":120.25252823728452},{"$f":"Hydropower!AQ328","v":120.25252823728452},{"$f":"Hydropower!AR328","v":120.25252823728452}]
["RC3HyNPD11","RD","Conservative",30,"Hydropower","NPD1",{"$f":"Hydropower!L329","v":120.25252823728452},{"$f":"Hydropower!M329","v":120.25252823728452},{"$f":"Hydropower!N329","v":120.25252823728452},{"$f":"Hydropower!O329","v":120.25252823728452},{"$f":"Hydropower!P329","v":120.25252823728452},{"$f":"Hydropower!Q329","v":120.25252823728452},{"$f":"Hydropower!R329","v":120.25252823728452},{"$f":"Hydropower!S329","v":120.25252823728452},{"$f":"Hydropower!T329","v":120.25252823728452},{"$f":"Hydropower!U329","v":120.25252823728452},{"$f":"Hydropower!V329","v":120.25252823728452},{"$f":"Hydropower!W329","v":120.25252823728452},{"$f":"Hydropower!X329","v":120.25252823728452},{"$f":"Hydropower!Y329","v":120.25252823728452},{"$f":"Hydropower!Z329","v":120.25252823728452},{"$f":"Hydropower!AA329","v":120.25252823728452},{"$f":"Hydropower!AB329","v":120.25252823728452},{"$f":"Hydropower!AC329","v":120.25252823728452},{"$f":"Hydropower!AD329","v":120.25252823728452},{"$f":"Hydropower!AE329","v":120.25252823728452},{"$f":"Hydropower!AF329","v":120.25252823728452},{"$f":"Hydropower!AG329","v":120.25252823728452},{"$f":"Hydropower!AH329","v":120.25252823728452},{"$f":"Hydropower!AI329","v":120.25252823728452},{"$f":"Hydropower!AJ329","v":120.25252823728452},{"$f":"Hydropower!AK329","v":120.25252823728452},{"$f":"Hydropower!AL329","v":120.25252823728452},{"$f":"Hydropower!AM329","v":120.25252823728452},{"$f":"Hydropower!AN329","v":120.25252823728452},{"$f":"Hydropower!AO329","v":120.25252823728452},{"$f":"Hydropower!AP329","v":120.25252823728452},{"$f":"Hydropower!AQ329","v":120.25252823728452},{"$f":"Hydropower!AR329","v":120.25252823728452}]
["RA3HyNPD22","RD","Advanced",30,"Hydropower","NPD2",{"$f":"Hydropower!L330","v":30.870986081232523},{"$f":"Hydropower!M330","v":29.81940696559575},{"$f":"Hydropower!N330","v":28.803648495063527},{"$f":"Hydropower!O330","v":27.822490486963318},{"$f":"Hydropower!P330","v":26.874754322523792},{"$f":"Hydropower!Q330","v":25.959301531055758},{"$f":"Hydropower!R330","v":25.075032422361122},{"$f":"Hydropower!S330","v":24.220884765726982},{"$f":"Hydropower!T330","v":23.395832513918041},{"$f":"Hydropower!U330","v":22.598884570634539},{"$f":"Hydropower!V330","v":21.829083599955055},{"$f":"Hydropower!W330","v":21.085504876334149},{"$f":"Hydropower!X330","v":20.367255173773131},{"$f":"Hydropower!Y330","v":19.673471692829988},{"$f":"Hydropower!Z330","v":19.003321024179062},{"$f":"Hydropower!AA330","v":18.355998147475862},{"$f":"Hydropower!AB330","v":17.730725464324102},{"$f":"Hydropower!AC330","v":17.1267518641835},{"$f":"Hydropower!AD330","v":16.54335182209617},{"$f":"Hydropower!AE330","v":16.456430171930389},{"$f":"Hydropower!AF330","v":16.369965223245003},{"$f":"Hydropower!AG330","v":16.283954576450924},{"$f":"Hydropower!AH330","v":16.198395844566924},{"$f":"Hydropower!AI330","v":16.113286653153409},{"$f":"Hydropower!AJ330","v":16.028624640246491},{"$f":"Hydropower!AK330","v":15.944407456292454},{"$f":"Hydropower!AL330","v":15.860632764082558},{"$f":"Hydropower!AM330","v":15.777298238688148},{"$f":"Hydropower!AN330","v":15.694401567396154},{"$f":"Hydropower!AO330","v":15.611940449644909},{"$f":"Hydropower!AP330","v":15.52991259696029},{"$f":"Hydropower!AQ330","v":15.448315732892224},{"$f":"Hydropower!AR330","v":15.367147592951493}]
["RM3HyNPD22","RD","Moderate",30,"Hydropower","NPD2",{"$f":"Hydropower!L331","v":33.086703644192291},{"$f":"Hydropower!M331","v":33.086703644192291},{"$f":"Hydropower!N331","v":33.086703644192291},{"$f":"Hydropower!O331","v":33.086703644192291},{"$f":"Hydropower!P331","v":33.086703644192291},{"$f":"Hydropower!Q331","v":33.086703644192291},{"$f":"Hydropower!R331","v":33.086703644192291},{"$f":"Hydropower!S331","v":33.086703644192291},{"$f":"Hydropower!T331","v":33.086703644192291},{"$f":"Hydropower!U331","v":33.086703644192291},{"$f":"Hydropower!V331","v":33.086703644192291},{"$f":"Hydropower!W331","v":33.086703644192291},{"$f":"Hydropower!X331","v":33.086703644192291},{"$f":"Hydropower!Y331","v":33.086703644192291},{"$f":"Hydropower!Z331","v":33.086703644192291},{"$f":"Hydropower!AA331","v":33.086703644192291},{"$f":"Hydropower!AB331","v":33.086703644192291},{"$f":"Hydropower!AC331","v":33.086703644192291},{"$f":"Hydropower!AD331","v":33.086703644192291},{"$f":"Hydropower!AE331","v":33.086703644192291},{"$f":"Hydropower!AF331","v":33.086703644192291},{"$f":"Hydropower!AG331","v":33.086703644192291},{"$f":"Hydropower!AH331","v":33.086703644192291},{"$f":"Hydropower!AI331","v":33.086703644192291},{"$f":"Hydropower!AJ331","v":33.086703644192291},{"$f":"Hydropower!AK331","v":33.086703644192291},{"$f":"Hydropower!AL331","v":33.086703644192291},{"$f":"Hydropower!AM331","v":33.086703644192291},{"$f":"Hydropower!AN331","v":33.086703644192291},{"$f":"Hydropower!AO331","v":33.086703644192291},{"$f":"Hydropower!AP331","v":33.086703644192291},{"$f":"Hydropower!AQ331","v":33.086703644192291},{"$f":"Hydropower!AR331","v":33.086703644192291}]
["RC3HyNPD22","RD","Conservative",30,"Hydropower","NPD2",{"$f":"Hydropower!L332","v":33.086703644192291},{"$f":"Hydropower!M332","v":33.086703644192291},{"$f":"Hydropower!N332","v":33.086703644192291},{"$f":"Hydropower!O332","v":33.086703644192291},{"$f":"Hydropower!P332","v":33.086703644192291},{"$f":"Hydropower!Q332","v":33.086703644192291},{"$f":"Hydropower!R332","v":33.086703644192291},{"$f":"Hydropower!S332","v":33.086703644192291},{"$f":"Hydropower!T332","v":33.086703644192291},{"$f":"Hydropower!U332","v":33.086703644192291},{"$f":"Hydropower!V332","v":33.086703644192291},{"$f":"Hydropower!W332","v":33.086703644192291},{"$f":"Hydropower!X332","v":33.086703644192291},{"$f":"Hydropower!Y332","v":33.086703644192291},{"$f":"Hydropower!Z332","v":33.086703644192291},{"$f":"Hydropower!AA332","v":33.086703644192291},{"$f":"Hydropower!AB332","v":33.086703644192291},{"$f":"Hydropower!AC332","v":33.086703644192291},{"$f":"Hydropower!AD332","v":33.086703644192291},{"$f":"Hydropower!AE332","v":33.086703644192291},{"$f":"Hydropower!AF332","v":33.086703644192291},{"$f":"Hydropower!AG332","v":33.086703644192291},{"$f":"Hydropower!AH332","v":33.086703644192291},{"$f":"Hydropower!AI332","v":33.086703644192291},{"$f":"Hydropower!AJ332","v":33.086703644192291},{"$f":"Hydropower!AK332","v":33.086703644192291},{"$f":"Hydropower!AL332","v":33.086703644192291},{"$f":"Hydropower!AM332","v":33.086703644192291},{"$f":"Hydropower!AN332","v":33.086703644192291},{"$f":"Hydropower!AO332","v":33.086703644192291},{"$f":"Hydropower!AP332","v":33.086703644192291},{"$f":"Hydropower!AQ332","v":33.086703644192291},{"$f":"Hydropower!AR332","v":33.086703644192291}]
["RA3HyNPD33","RD","Advanced",30,"Hydropower","NPD3",{"$f":"Hydropower!L333","v":119.17217078898145},{"$f":"Hydropower!M333","v":115.11272916191348},{"$f":"Hydropower!N333","v":111.19156701917872},{"$f":"Hydropower!O333","v":107.40397405390642},{"$f":"Hydropower!P333","v":103.74540040956974},{"$f":"Hydropower!Q333","v":100.21145121445797},{"$f":"Hydropower!R333","v":96.797881302324782},{"$f":"Hydropower!S333","v":93.500590112870569},{"$f":"Hydropower!T333","v":90.315616765932916},{"$f":"Hydropower!U333","v":87.239135303468487},{"$f":"Hydropower!V333","v":84.267450093610236},{"$f":"Hydropower!W333","v":81.396991391279499},{"$f":"Hydropower!X333","v":78.624311050019784},{"$f":"Hydropower!Y333","v":75.94607837990128},{"$f":"Hydropower!Z333","v":73.359076146520437},{"$f":"Hydropower!AA333","v":70.860196706288164},{"$f":"Hydropower!AB333","v":68.446438273364421},{"$f":"Hydropower!AC333","v":66.114901313754672},{"$f":"Hydropower!AD333","v":63.862785062236647},{"$f":"Hydropower!AE333","v":63.527238872958492},{"$f":"Hydropower!AF333","v":63.193455701767235},{"$f":"Hydropower!AG333","v":62.861426285458876},{"$f":"Hydropower!AH333","v":62.531141409499988},{"$f":"Hydropower!AI333","v":62.20259190777189},{"$f":"Hydropower!AJ333","v":61.875768662316332},{"$f":"Hydropower!AK333","v":61.550662603082323},{"$f":"Hydropower!AL333","v":61.227264707674586},{"$f":"Hydropower!AM333","v":60.905566001103004},{"$f":"Hydropower!AN333","v":60.585557555533683},{"$f":"Hydropower!AO333","v":60.267230490041086},{"$f":"Hydropower!AP333","v":59.950575970361612},{"$f":"Hydropower!AQ333","v":59.635585208648401},{"$f":"Hydropower!AR333","v":59.322249463227521}]
["RM3HyNPD33","RD","Moderate",30,"Hydropower","NPD3",{"$f":"Hydropower!L334","v":127.72557012447314},{"$f":"Hydropower!M334","v":127.72557012447314},{"$f":"Hydropower!N334","v":127.72557012447314},{"$f":"Hydropower!O334","v":127.72557012447314},{"$f":"Hydropower!P334","v":127.72557012447314},{"$f":"Hydropower!Q334","v":127.72557012447314},{"$f":"Hydropower!R334","v":127.72557012447314},{"$f":"Hydropower!S334","v":127.72557012447314},{"$f":"Hydropower!T334","v":127.72557012447314},{"$f":"Hydropower!U334","v":127.72557012447314},{"$f":"Hydropower!V334","v":127.72557012447314},{"$f":"Hydropower!W334","v":127.72557012447314},{"$f":"Hydropower!X334","v":127.72557012447314},{"$f":"Hydropower!Y334","v":127.72557012447314},{"$f":"Hydropower!Z334","v":127.72557012447314},{"$f":"Hydropower!AA334","v":127.72557012447314},{"$f":"Hydropower!AB334","v":127.72557012447314},{"$f":"Hydropower!AC334","v":127.72557012447314},{"$f":"Hydropower!AD334","v":127.72557012447314},{"$f":"Hydropower!AE334","v":127.72557012447314},{"$f":"Hydropower!AF334","v":127.72557012447314},{"$f":"Hydropower!AG334","v":127.72557012447314},{"$f":"Hydropower!AH334","v":127.72557012447314},{"$f":"Hydropower!AI334","v":127.72557012447314},{"$f":"Hydropower!AJ334","v":127.72557012447314},{"$f":"Hydropower!AK334","v":127.72557012447314},{"$f":"Hydropower!AL334","v":127.72557012447314},{"$f":"Hydropower!AM334","v":127.72557012447314},{"$f":"Hydropower!AN334","v":127.72557012447314},{"$f":"Hydropower!AO334","v":127.72557012447314},{"$f":"Hydropower!AP334","v":127.72557012447314},{"$f":"Hydropower!AQ334","v":127.72557012447314},{"$f":"Hydropower!AR334","v":127.72557012447314}]
["RC3HyNPD33","RD","Conservative",30,"Hydropower","NPD3",{"$f":"Hydropower!L335","v":127.72557012447314},{"$f":"Hydropower!M335","v":127.72557012447314},{"$f":"Hydropower!N335","v":127.72557012447314},{"$f":"Hydropower!O335","v":127.72557012447314},{"$f":"Hydropower!P335","v":127.72557012447314},{"$f":"Hydropower!Q335","v":127.72557012447314},{"$f":"Hydropower!R335","v":127.72557012447314},{"$f":"Hydropower!S335","v":127.72557012447314},{"$f":"Hydropower!T335","v":127.72557012447314},{"$f":"Hydropower!U335","v":127.72557012447314},{"$f":"Hydropower!V335","v":127.72557012447314},{"$f":"Hydropower!W335","v":127.72557012447314},{"$f":"Hydropower!X335","v":127.72557012447314},{"$f":"Hydropower!Y335","v":127.72557012447314},{"$f":"Hydropower!Z335","v":127.72557012447314},{"$f":"Hydropower!AA335","v":127.72557012447314},{"$f":"Hydropower!AB335","v":127.72557012447314},{"$f":"Hydropower!AC335","v":127.72557012447314},{"$f":"Hydropower!AD335","v":127.72557012447314},{"$f":"Hydropower!AE335","v":127.72557012447314},{"$f":"Hydropower!AF335","v":127.72557012447314},{"$f":"Hydropower!AG335","v":127.72557012447314},{"$f":"Hydropower!AH335","v":127.72557012447314},{"$f":"Hydropower!AI335","v":127.72557012447314},{"$f":"Hydropower!AJ335","v":127.72557012447314},{"$f":"Hydropower!AK335","v":127.72557012447314},{"$f":"Hydropower!AL335","v":127.72557012447314},{"$f":"Hydropower!AM335","v":127.72557012447314},{"$f":"Hydropower!AN335","v":127.72557012447314},{"$f":"Hydropower!AO335","v":127.72557012447314},{"$f":"Hydropower!AP335","v":127.72557012447314},{"$f":"Hydropower!AQ335","v":127.72557012447314},{"$f":"Hydropower!AR335","v":127.72557012447314}]
["RA3HyNPD44","RD","Advanced",30,"Hydropower","NPD4",{"$f":"Hydropower!L336","v":40.706067361624342},{"$f":"Hydropower!M336","v":39.319469272254892},{"$f":"Hydropower!N336","v":37.98010380411516},{"$f":"Hydropower!O336","v":36.686362040731566},{"$f":"Hydropower!P336","v":35.436689871232055},{"$f":"Hydropower!Q336","v":34.229586123466149},{"$f":"Hydropower!R336","v":33.063600760717733},{"$f":"Hydropower!S336","v":31.937333139844419},{"$f":"Hydropower!T336","v":30.849430328751136},{"$f":"Hydropower!U336","v":29.798585481176662},{"$f":"Hydropower!V336","v":28.78353626684099},{"$f":"Hydropower!W336","v":27.80306335506754},{"$f":"Hydropower!X336","v":26.85598895005884},{"$f":"Hydropower!Y336","v":25.941175376066059},{"$f":"Hydropower!Z336","v":25.057523710752847},{"$f":"Hydropower!AA336","v":24.203972465111878},{"$f":"Hydropower!AB336","v":23.379496308348216},{"$f":"Hydropower!AC336","v":22.583104836197858},{"$f":"Hydropower!AD336","v":21.813841381201883},{"$f":"Hydropower!AE336","v":21.699227661461233},{"$f":"Hydropower!AF336","v":21.585216142154884},{"$f":"Hydropower!AG336","v":21.471803659216892},{"$f":"Hydropower!AH336","v":21.358987065205909},{"$f":"Hydropower!AI336","v":21.246763229217784},{"$f":"Hydropower!AJ336","v":21.135129036798677},{"$f":"Hydropower!AK336","v":21.024081389858651},{"$f":"Hydropower!AL336","v":20.913617206585652},{"$f":"Hydropower!AM336","v":20.803733421360011},{"$f":"Hydropower!AN336","v":20.694426984669359},{"$f":"Hydropower!AO336","v":20.585694863023985},{"$f":"Hydropower!AP336","v":20.477534038872687},{"$f":"Hydropower!AQ336","v":20.369941510518977},{"$f":"Hydropower!AR336","v":20.262914292037813}]
["RM3HyNPD44","RD","Moderate",30,"Hydropower","NPD4",{"$f":"Hydropower!L337","v":43.627682762403708},{"$f":"Hydropower!M337","v":43.627682762403708},{"$f":"Hydropower!N337","v":43.627682762403708},{"$f":"Hydropower!O337","v":43.627682762403708},{"$f":"Hydropower!P337","v":43.627682762403708},{"$f":"Hydropower!Q337","v":43.627682762403708},{"$f":"Hydropower!R337","v":43.627682762403708},{"$f":"Hydropower!S337","v":43.627682762403708},{"$f":"Hydropower!T337","v":43.627682762403708},{"$f":"Hydropower!U337","v":43.627682762403708},{"$f":"Hydropower!V337","v":43.627682762403708},{"$f":"Hydropower!W337","v":43.627682762403708},{"$f":"Hydropower!X337","v":43.627682762403708},{"$f":"Hydropower!Y337","v":43.627682762403708},{"$f":"Hydropower!Z337","v":43.627682762403708},{"$f":"Hydropower!AA337","v":43.627682762403708},{"$f":"Hydropower!AB337","v":43.627682762403708},{"$f":"Hydropower!AC337","v":43.627682762403708},{"$f":"Hydropower!AD337","v":43.627682762403708},{"$f":"Hydropower!AE337","v":43.627682762403708},{"$f":"Hydropower!AF337","v":43.627682762403708},{"$f":"Hydropower!AG337","v":43.627682762403708},{"$f":"Hydropower!AH337","v":43.627682762403708},{"$f":"Hydropower!AI337","v":43.627682762403708},{"$f":"Hydropower!AJ337","v":43.627682762403708},{"$f":"Hydropower!AK337","v":43.627682762403708},{"$f":"Hydropower!AL337","v":43.627682762403708},{"$f":"Hydropower!AM337","v":43.627682762403708},{"$f":"Hydropower!AN337","v":43.627682762403708},{"$f":"Hydropower!AO337","v":43.627682762403708},{"$f":"Hydropower!AP337","v":43.627682762403708},{"$f":"Hydropower!AQ337","v":43.627682762403708},{"$f":"Hydropower!AR337","v":43.627682762403708}]
["RC3HyNPD44","RD","Conservative",30,"Hydropower","NPD4",{"$f":"Hydropower!L338","v":43.627682762403708},{"$f":"Hydropower!M338","v":43.627682762403708},{"$f":"Hydropower!N338","v":43.627682762403708},{"$f":"Hydropower!O338","v":43.627682762403708},{"$f":"Hydropower!P338","v":43.627682762403708},{"$f":"Hydropower!Q338","v":43.627682762403708},{"$f":"Hydropower!R338","v":43.627682762403708},{"$f":"Hydropower!S338","v":43.627682762403708},{"$f":"Hydropower!T338","v":43.627682762403708},{"$f":"Hydropower!U338","v":43.627682762403708},{"$f":"Hydropower!V338","v":43.627682762403708},{"$f":"Hydropower!W338","v":43.627682762403708},{"$f":"Hydropower!X338","v":43.627682762403708},{"$f":"Hydropower!Y338","v":43.627682762403708},{"$f":"Hydropower!Z338","v":43.627682762403708},{"$f":"Hydropower!AA338","v":43.627682762403708},{"$f":"Hydropower!AB338","v":43.627682762403708},{"$f":"Hydropower!AC338","v":43.627682762403708},{"$f":"Hydropower!AD338","v":43.627682762403708},{"$f":"Hydropower!AE338","v":43.627682762403708},{"$f":"Hydropower!AF338","v":43.627682762403708},{"$f":"Hydropower!AG338","v":43.627682762403708},{"$f":"Hydropower!AH338","v":43.627682762403708},{"$f":"Hydropower!AI338","v":43.627682762403708},{"$f":"Hydropower!AJ338","v":43.627682762403708},{"$f":"Hydropower!AK338","v":43.627682762403708},{"$f":"Hydropower!AL338","v":43.627682762403708},{"$f":"Hydropower!AM338","v":43.627682762403708},{"$f":"Hydropower!AN338","v":43.627682762403708},{"$f":"Hydropower!AO338","v":43.627682762403708},{"$f":"Hydropower!AP338","v":43.627682762403708},{"$f":"Hydropower!AQ338","v":43.627682762403708},{"$f":"Hydropower!AR338","v":43.627682762403708}]
["RA3HyNSD11","RD","Advanced",30,"Hydropower","NSD1",{"$f":"Hydropower!L342","v":125.53969537742458},{"$f":"Hydropower!M342","v":121.26335248721291},{"$f":"Hydropower!N342","v":117.13267753461797},{"$f":"Hydropower!O342","v":113.14270853492663},{"$f":"Hydropower!P342","v":109.28865252684081},{"$f":"Hydropower!Q342","v":105.56587981491967},{"$f":"Hydropower!R342","v":101.96991840814499},{"$f":"Hydropower!S342","v":98.496448647929597},{"$f":"Hydropower!T342","v":95.141298019115681},{"$f":"Hydropower!U342","v":91.900436137729301},{"$f":"Hydropower!V342","v":88.769969909470447},{"$f":"Hydropower!W342","v":85.746138853122901},{"$f":"Hydropower!X342","v":82.825310583265605},{"$f":"Hydropower!Y342","v":80.003976446859738},{"$f":"Hydropower!Z342","v":77.278747308469505},{"$f":"Hydropower!AA342","v":74.646349479053825},{"$f":"Hydropower!AB342","v":72.103620783438316},{"$f":"Hydropower!AC342","v":69.647506761743614},{"$f":"Hydropower!AD342","v":67.275057000206985},{"$f":"Hydropower!AE342","v":66.921582140194374},{"$f":"Hydropower!AF342","v":66.569964498625524},{"$f":"Hydropower!AG342","v":66.220194317351385},{"$f":"Hydropower!AH342","v":65.872261889493956},{"$f":"Hydropower!AI342","v":65.526157559176909},{"$f":"Hydropower!AJ342","v":65.181871721257551},{"$f":"Hydropower!AK342","v":64.839394821060267},{"$f":"Hydropower!AL342","v":64.498717354111392},{"$f":"Hydropower!AM342","v":64.159829865875423},{"$f":"Hydropower!AN342","v":63.822722951492601},{"$f":"Hydropower!AO342","v":63.487387255517966},{"$f":"Hydropower!AP342","v":63.153813471661699},{"$f":"Hydropower!AQ342","v":62.82199234253082},{"$f":"Hydropower!AR342","v":62.491914659372327}]
["RM3HyNSD11","RD","Moderate",30,"Hydropower","NSD1",{"$f":"Hydropower!L343","v":134.5501140004138},{"$f":"Hydropower!M343","v":134.5501140004138},{"$f":"Hydropower!N343","v":134.5501140004138},{"$f":"Hydropower!O343","v":134.5501140004138},{"$f":"Hydropower!P343","v":134.5501140004138},{"$f":"Hydropower!Q343","v":134.5501140004138},{"$f":"Hydropower!R343","v":134.5501140004138},{"$f":"Hydropower!S343","v":134.5501140004138},{"$f":"Hydropower!T343","v":134.5501140004138},{"$f":"Hydropower!U343","v":134.5501140004138},{"$f":"Hydropower!V343","v":134.5501140004138},{"$f":"Hydropower!W343","v":134.5501140004138},{"$f":"Hydropower!X343","v":134.5501140004138},{"$f":"Hydropower!Y343","v":134.5501140004138},{"$f":"Hydropower!Z343","v":134.5501140004138},{"$f":"Hydropower!AA343","v":134.5501140004138},{"$f":"Hydropower!AB343","v":134.5501140004138},{"$f":"Hydropower!AC343","v":134.5501140004138},{"$f":"Hydropower!AD343","v":134.5501140004138},{"$f":"Hydropower!AE343","v":134.5501140004138},{"$f":"Hydropower!AF343","v":134.5501140004138},{"$f":"Hydropower!AG343","v":134.5501140004138},{"$f":"Hydropower!AH343","v":134.5501140004138},{"$f":"Hydropower!AI343","v":134.5501140004138},{"$f":"Hydropower!AJ343","v":134.5501140004138},{"$f":"Hydropower!AK343","v":134.5501140004138},{"$f":"Hydropower!AL343","v":134.5501140004138},{"$f":"Hydropower!AM343","v":134.5501140004138},{"$f":"Hydropower!AN343","v":134.5501140004138},{"$f":"Hydropower!AO343","v":134.5501140004138},{"$f":"Hydropower!AP343","v":134.5501140004138},{"$f":"Hydropower!AQ343","v":134.5501140004138},{"$f":"Hydropower!AR343","v":134.5501140004138}]
["RC3HyNSD11","RD","Conservative",30,"Hydropower","NSD1",{"$f":"Hydropower!L344","v":134.5501140004138},{"$f":"Hydropower!M344","v":134.5501140004138},{"$f":"Hydropower!N344","v":134.5501140004138},{"$f":"Hydropower!O344","v":134.5501140004138},{"$f":"Hydropower!P344","v":134.5501140004138},{"$f":"Hydropower!Q344","v":134.5501140004138},{"$f":"Hydropower!R344","v":134.5501140004138},{"$f":"Hydropower!S344","v":134.5501140004138},{"$f":"Hydropower!T344","v":134.5501140004138},{"$f":"Hydropower!U344","v":134.5501140004138},{"$f":"Hydropower!V344","v":134.5501140004138},{"$f":"Hydropower!W344","v":134.5501140004138},{"$f":"Hydropower!X344","v":134.5501140004138},{"$f":"Hydropower!Y344","v":134.5501140004138},{"$f":"Hydropower!Z344","v":134.5501140004138},{"$f":"Hydropower!AA344","v":134.5501140004138},{"$f":"Hydropower!AB344","v":134.5501140004138},{"$f":"Hydropower!AC344","v":134.5501140004138},{"$f":"Hydropower!AD344","v":134.5501140004138},{"$f":"Hydropower!AE344","v":134.5501140004138},{"$f":"Hydropower!AF344","v":134.5501140004138},{"$f":"Hydropower!AG344","v":134.5501140004138},{"$f":"Hydropower!AH344","v":134.5501140004138},{"$f":"Hydropower!AI344","v":134.5501140004138},{"$f":"Hydropower!AJ344","v":134.5501140004138},{"$f":"Hydropower!AK344","v":134.5501140004138},{"$f":"Hydropower!AL344","v":134.5501140004138},{"$f":"Hydropower!AM344","v":134.5501140004138},{"$f":"Hydropower!AN344","v":134.5501140004138},{"$f":"Hydropower!AO344","v":134.5501140004138},{"$f":"Hydropower!AP344","v":134.5501140004138},{"$f":"Hydropower!AQ344","v":134.5501140004138},{"$f":"Hydropower!AR344","v":134.5501140004138}]
["RA3HyNSD22","RD","Advanced",30,"Hydropower","NSD2",{"$f":"Hydropower!L345","v":40.935832588336325},{"$f":"Hydropower!M345","v":39.54140785185966},{"$f":"Hydropower!N345","v":38.194482340945385},{"$f":"Hydropower!O345","v":36.893438057597635},{"$f":"Hydropower!P345","v":35.636712118772031},{"$f":"Hydropower!Q345","v":34.422794878958214},{"$f":"Hydropower!R345","v":33.250228116713878},{"$f":"Hydropower!S345","v":32.117603282972283},{"$f":"Hydropower!T345","v":31.023559809018817},{"$f":"Hydropower!U345","v":29.966783472104023},{"$f":"Hydropower!V345","v":28.9460048167299},{"$f":"Hydropower!W345","v":27.959997629712976},{"$f":"Hydropower!X345","v":27.007577467192334},{"$f":"Hydropower!Y345","v":26.087600231813141},{"$f":"Hydropower!Z345","v":25.19896079837654},{"$f":"Hydropower!AA345","v":24.340591686304929},{"$f":"Hydropower!AB345","v":23.511461777328005},{"$f":"Hydropower!AC345","v":22.71057507684904},{"$f":"Hydropower!AD345","v":21.936969517503659},{"$f":"Hydropower!AE345","v":21.821708861102024},{"$f":"Hydropower!AF345","v":21.707053804252528},{"$f":"Hydropower!AG345","v":21.593001165029651},{"$f":"Hydropower!AH345","v":21.47954777822634},{"$f":"Hydropower!AI345","v":21.366690495266067},{"$f":"Hydropower!AJ345","v":21.254426184115477},{"$f":"Hydropower!AK345","v":21.14275172919745},{"$f":"Hydropower!AL345","v":21.031664031304679},{"$f":"Hydropower!AM345","v":20.92116000751362},{"$f":"Hydropower!AN345","v":20.811236591098933},{"$f":"Hydropower!AO345","v":20.701890731448398},{"$f":"Hydropower!AP345","v":20.593119393978245},{"$f":"Hydropower!AQ345","v":20.484919560048922},{"$f":"Hydropower!AR345","v":20.377288226881362}]
["RM3HyNSD22","RD","Moderate",30,"Hydropower","NSD2",{"$f":"Hydropower!L346","v":43.873939035007254},{"$f":"Hydropower!M346","v":43.873939035007254},{"$f":"Hydropower!N346","v":43.873939035007254},{"$f":"Hydropower!O346","v":43.873939035007254},{"$f":"Hydropower!P346","v":43.873939035007254},{"$f":"Hydropower!Q346","v":43.873939035007254},{"$f":"Hydropower!R346","v":43.873939035007254},{"$f":"Hydropower!S346","v":43.873939035007254},{"$f":"Hydropower!T346","v":43.873939035007254},{"$f":"Hydropower!U346","v":43.873939035007254},{"$f":"Hydropower!V346","v":43.873939035007254},{"$f":"Hydropower!W346","v":43.873939035007254},{"$f":"Hydropower!X346","v":43.873939035007254},{"$f":"Hydropower!Y346","v":43.873939035007254},{"$f":"Hydropower!Z346","v":43.873939035007254},{"$f":"Hydropower!AA346","v":43.873939035007254},{"$f":"Hydropower!AB346","v":43.873939035007254},{"$f":"Hydropower!AC346","v":43.873939035007254},{"$f":"Hydropower!AD346","v":43.873939035007254},{"$f":"Hydropower!AE346","v":43.873939035007254},{"$f":"Hydropower!AF346","v":43.873939035007254},{"$f":"Hydropower!AG346","v":43.873939035007254},{"$f":"Hydropower!AH346","v":43.873939035007254},{"$f":"Hydropower!AI346","v":43.873939035007254},{"$f":"Hydropower!AJ346","v":43.873939035007254},{"$f":"Hydropower!AK346","v":43.873939035007254},{"$f":"Hydropower!AL346","v":43.873939035007254},{"$f":"Hydropower!AM346","v":43.873939035007254},{"$f":"Hydropower!AN346","v":43.873939035007254},{"$f":"Hydropower!AO346","v":43.873939035007254},{"$f":"Hydropower!AP346","v":43.873939035007254},{"$f":"Hydropower!AQ346","v":43.873939035007254},{"$f":"Hydropower!AR346","v":43.873939035007254}]
["RC3HyNSD22","RD","Conservative",30,"Hydropower","NSD2",{"$f":"Hydropower!L347","v":43.873939035007254},{"$f":"Hydropower!M347","v":43.873939035007254},{"$f":"Hydropower!N347","v":43.873939035007254},{"$f":"Hydropower!O347","v":43.873939035007254},{"$f":"Hydropower!P347","v":43.873939035007254},{"$f":"Hydropower!Q347","v":43.873939035007254},{"$f":"Hydropower!R347","v":43.873939035007254},{"$f":"Hydropower!S347","v":43.873939035007254},{"$f":"Hydropower!T347","v":43.873939035007254},{"$f":"Hydropower!U347","v":43.873939035007254},{"$f":"Hydropower!V347","v":43.873939035007254},{"$f":"Hydropower!W347","v":43.873939035007254},{"$f":"Hydropower!X347","v":43.873939035007254},{"$f":"Hydropower!Y347","v":43.873939035007254},{"$f":"Hydropower!Z347","v":43.873939035007254},{"$f":"Hydropower!AA347","v":43.873939035007254},{"$f":"Hydropower!AB347","v":43.873939035007254},{"$f":"Hydropower!AC347","v":43.873939035007254},{"$f":"Hydropower!AD347","v":43.873939035007254},{"$f":"Hydropower!AE347","v":43.873939035007254},{"$f":"Hydropower!AF347","v":43.873939035007254},{"$f":"Hydropower!AG347","v":43.873939035007254},{"$f":"Hydropower!AH347","v":43.873939035007254},{"$f":"Hydropower!AI347","v":43.873939035007254},{"$f":"Hydropower!AJ347","v":43.873939035007254},{"$f":"Hydropower!AK347","v":43.873939035007254},{"$f":"Hydropower!AL347","v":43.873939035007254},{"$f":"Hydropower!AM347","v":43.873939035007254},{"$f":"Hydropower!AN347","v":43.873939035007254},{"$f":"Hydropower!AO347","v":43.873939035007254},{"$f":"Hydropower!AP347","v":43.873939035007254},{"$f":"Hydropower!AQ347","v":43.873939035007254},{"$f":"Hydropower!AR347","v":43.873939035007254}]
["RA3HyNSD33","RD","Advanced",30,"Hydropower","NSD3",{"$f":"Hydropower!L348","v":118.09993117025523},{"$f":"Hydropower!M348","v":114.07701396087329},{"$f":"Hydropower!N348","v":110.19113208007431},{"$f":"Hydropower!O348","v":106.43761760149977},{"$f":"Hydropower!P348","v":102.81196160549922},{"$f":"Hydropower!Q348","v":99.309808762778104},{"$f":"Hydropower!R348","v":95.926952102546338},{"$f":"Hydropower!S348","v":92.659327958883111},{"$f":"Hydropower!T348","v":89.503011089246868},{"$f":"Hydropower!U348","v":86.454209959266862},{"$f":"Hydropower!V348","v":83.50926218815205},{"$f":"Hydropower!W348","v":80.664630149246022},{"$f":"Hydropower!X348","v":77.916896720443106},{"$f":"Hydropower!Y348","v":75.262761179361163},{"$f":"Hydropower!Z348","v":72.699035238339505},{"$f":"Hydropower!AA348","v":70.222639214499665},{"$f":"Hydropower!AB348","v":67.830598330267705},{"$f":"Hydropower!AC348","v":65.52003913991453},{"$f":"Hydropower!AD348","v":63.288186077821258},{"$f":"Hydropower!AE348","v":62.955658931627354},{"$f":"Hydropower!AF348","v":62.62487894094248},{"$f":"Hydropower!AG348","v":62.295836925907338},{"$f":"Hydropower!AH348","v":61.968523754895379},{"$f":"Hydropower!AI348","v":61.642930344259142},{"$f":"Hydropower!AJ348","v":61.319047658078262},{"$f":"Hydropower!AK348","v":60.996866707908644},{"$f":"Hydropower!AL348","v":60.676378552533102},{"$f":"Hydropower!AM348","v":60.3575742977131},{"$f":"Hydropower!AN348","v":60.040445095942012},{"$f":"Hydropower!AO348","v":59.724982146199537},{"$f":"Hydropower!AP348","v":59.411176693707489},{"$f":"Hydropower!AQ348","v":59.099020029686777},{"$f":"Hydropower!AR348","v":58.788503491115776}]
["RM3HyNSD33","RD","Moderate",30,"Hydropower","NSD3",{"$f":"Hydropower!L349","v":126.57637215564235},{"$f":"Hydropower!M349","v":126.57637215564235},{"$f":"Hydropower!N349","v":126.57637215564235},{"$f":"Hydropower!O349","v":126.57637215564235},{"$f":"Hydropower!P349","v":126.57637215564235},{"$f":"Hydropower!Q349","v":126.57637215564235},{"$f":"Hydropower!R349","v":126.57637215564235},{"$f":"Hydropower!S349","v":126.57637215564235},{"$f":"Hydropower!T349","v":126.57637215564235},{"$f":"Hydropower!U349","v":126.57637215564235},{"$f":"Hydropower!V349","v":126.57637215564235},{"$f":"Hydropower!W349","v":126.57637215564235},{"$f":"Hydropower!X349","v":126.57637215564235},{"$f":"Hydropower!Y349","v":126.57637215564235},{"$f":"Hydropower!Z349","v":126.57637215564235},{"$f":"Hydropower!AA349","v":126.57637215564235},{"$f":"Hydropower!AB349","v":126.57637215564235},{"$f":"Hydropower!AC349","v":126.57637215564235},{"$f":"Hydropower!AD349","v":126.57637215564235},{"$f":"Hydropower!AE349","v":126.57637215564235},{"$f":"Hydropower!AF349","v":126.57637215564235},{"$f":"Hydropower!AG349","v":126.57637215564235},{"$f":"Hydropower!AH349","v":126.57637215564235},{"$f":"Hydropower!AI349","v":126.57637215564235},{"$f":"Hydropower!AJ349","v":126.57637215564235},{"$f":"Hydropower!AK349","v":126.57637215564235},{"$f":"Hydropower!AL349","v":126.57637215564235},{"$f":"Hydropower!AM349","v":126.57637215564235},{"$f":"Hydropower!AN349","v":126.57637215564235},{"$f":"Hydropower!AO349","v":126.57637215564235},{"$f":"Hydropower!AP349","v":126.57637215564235},{"$f":"Hydropower!AQ349","v":126.57637215564235},{"$f":"Hydropower!AR349","v":126.57637215564235}]
["RC3HyNSD33","RD","Conservative",30,"Hydropower","NSD3",{"$f":"Hydropower!L350","v":126.57637215564235},{"$f":"Hydropower!M350","v":126.57637215564235},{"$f":"Hydropower!N350","v":126.57637215564235},{"$f":"Hydropower!O350","v":126.57637215564235},{"$f":"Hydropower!P350","v":126.57637215564235},{"$f":"Hydropower!Q350","v":126.57637215564235},{"$f":"Hydropower!R350","v":126.57637215564235},{"$f":"Hydropower!S350","v":126.57637215564235},{"$f":"Hydropower!T350","v":126.57637215564235},{"$f":"Hydropower!U350","v":126.57637215564235},{"$f":"Hydropower!V350","v":126.57637215564235},{"$f":"Hydropower!W350","v":126.57637215564235},{"$f":"Hydropower!X350","v":126.57637215564235},{"$f":"Hydropower!Y350","v":126.57637215564235},{"$f":"Hydropower!Z350","v":126.57637215564235},{"$f":"Hydropower!AA350","v":126.57637215564235},{"$f":"Hydropower!AB350","v":126.57637215564235},{"$f":"Hydropower!AC350","v":126.57637215564235},{"$f":"Hydropower!AD350","v":126.57637215564235},{"$f":"Hydropower!AE350","v":126.57637215564235},{"$f":"Hydropower!AF350","v":126.57637215564235},{"$f":"Hydropower!AG350","v":126.57637215564235},{"$f":"Hydropower!AH350","v":126.57637215564235},{"$f":"Hydropower!AI350","v":126.57637215564235},{"$f":"Hydropower!AJ350","v":126.57637215564235},{"$f":"Hydropower!AK350","v":126.57637215564235},{"$f":"Hydropower!AL350","v":126.57637215564235},{"$f":"Hydropower!AM350","v":126.57637215564235},{"$f":"Hydropower!AN350","v":126.57637215564235},{"$f":"Hydropower!AO350","v":126.57637215564235},{"$f":"Hydropower!AP350","v":126.57637215564235},{"$f":"Hydropower!AQ350","v":126.57637215564235},{"$f":"Hydropower!AR350","v":126.57637215564235}]
["RA3HyNSD44","RD","Advanced",30,"Hydropower","NSD4",{"$f":"Hydropower!L351","v":29.053291184380853},{"$f":"Hydropower!M351","v":28.063629429825426},{"$f":"Hydropower!N351","v":27.107679187752822},{"$f":"Hydropower!O351","v":26.184292120290404},{"$f":"Hydropower!P351","v":25.292359006169079},{"$f":"Hydropower!Q351","v":24.430808408268216},{"$f":"Hydropower!R351","v":23.598605386548851},{"$f":"Hydropower!S351","v":22.794750254829083},{"$f":"Hydropower!T351","v":22.018277379908294},{"$f":"Hydropower!U351","v":21.268254021597581},{"$f":"Hydropower!V351","v":20.543779212263058},{"$f":"Hydropower!W351","v":19.843982674535937},{"$f":"Hydropower!X351","v":19.16802377588948},{"$f":"Hydropower!Y351","v":18.515090518826842},{"$f":"Hydropower!Z351","v":17.884398565466817},{"$f":"Hydropower!AA351","v":17.275190295355788},{"$f":"Hydropower!AB351","v":16.686733895374093},{"$f":"Hydropower!AC351","v":16.118322480643435},{"$f":"Hydropower!AD351","v":15.569273245379533},{"$f":"Hydropower!AE351","v":15.487469573613163},{"$f":"Hydropower!AF351","v":15.406095712577795},{"$f":"Hydropower!AG351","v":15.325149403973013},{"$f":"Hydropower!AH351","v":15.244628401363922},{"$f":"Hydropower!AI351","v":15.164530470118784},{"$f":"Hydropower!AJ351","v":15.084853387347017},{"$f":"Hydropower!AK351","v":15.005594941837478},{"$f":"Hydropower!AL351","v":14.926752933997122},{"$f":"Hydropower!AM351","v":14.848325175789943},{"$f":"Hydropower!AN351","v":14.770309490676267},{"$f":"Hydropower!AO351","v":14.692703713552325},{"$f":"Hydropower!AP351","v":14.615505690690188},{"$f":"Hydropower!AQ351","v":14.538713279677989},{"$f":"Hydropower!AR351","v":14.462324349360463}]
["RM3HyNSD44","RD","Moderate",30,"Hydropower","NSD4",{"$f":"Hydropower!L352","v":31.138546490759026},{"$f":"Hydropower!M352","v":31.138546490759026},{"$f":"Hydropower!N352","v":31.138546490759026},{"$f":"Hydropower!O352","v":31.138546490759026},{"$f":"Hydropower!P352","v":31.138546490759026},{"$f":"Hydropower!Q352","v":31.138546490759026},{"$f":"Hydropower!R352","v":31.138546490759026},{"$f":"Hydropower!S352","v":31.138546490759026},{"$f":"Hydropower!T352","v":31.138546490759026},{"$f":"Hydropower!U352","v":31.138546490759026},{"$f":"Hydropower!V352","v":31.138546490759026},{"$f":"Hydropower!W352","v":31.138546490759026},{"$f":"Hydropower!X352","v":31.138546490759026},{"$f":"Hydropower!Y352","v":31.138546490759026},{"$f":"Hydropower!Z352","v":31.138546490759026},{"$f":"Hydropower!AA352","v":31.138546490759026},{"$f":"Hydropower!AB352","v":31.138546490759026},{"$f":"Hydropower!AC352","v":31.138546490759026},{"$f":"Hydropower!AD352","v":31.138546490759026},{"$f":"Hydropower!AE352","v":31.138546490759026},{"$f":"Hydropower!AF352","v":31.138546490759026},{"$f":"Hydropower!AG352","v":31.138546490759026},{"$f":"Hydropower!AH352","v":31.138546490759026},{"$f":"Hydropower!AI352","v":31.138546490759026},{"$f":"Hydropower!AJ352","v":31.138546490759026},{"$f":"Hydropower!AK352","v":31.138546490759026},{"$f":"Hydropower!AL352","v":31.138546490759026},{"$f":"Hydropower!AM352","v":31.138546490759026},{"$f":"Hydropower!AN352","v":31.138546490759026},{"$f":"Hydropower!AO352","v":31.138546490759026},{"$f":"Hydropower!AP352","v":31.138546490759026},{"$f":"Hydropower!AQ352","v":31.138546490759026},{"$f":"Hydropower!AR352","v":31.138546490759026}]
["RC3HyNSD44","RD","Conservative",30,"Hydropower","NSD4",{"$f":"Hydropower!L353","v":31.138546490759026},{"$f":"Hydropower!M353","v":31.138546490759026},{"$f":"Hydropower!N353","v":31.138546490759026},{"$f":"Hydropower!O353","v":31.138546490759026},{"$f":"Hydropower!P353","v":31.138546490759026},{"$f":"Hydropower!Q353","v":31.138546490759026},{"$f":"Hydropower!R353","v":31.138546490759026},{"$f":"Hydropower!S353","v":31.138546490759026},{"$f":"Hydropower!T353","v":31.138546490759026},{"$f":"Hydropower!U353","v":31.138546490759026},{"$f":"Hydropower!V353","v":31.138546490759026},{"$f":"Hydropower!W353","v":31.138546490759026},{"$f":"Hydropower!X353","v":31.138546490759026},{"$f":"Hydropower!Y353","v":31.138546490759026},{"$f":"Hydropower!Z353","v":31.138546490759026},{"$f":"Hydropower!AA353","v":31.138546490759026},{"$f":"Hydropower!AB353","v":31.138546490759026},{"$f":"Hydropower!AC353","v":31.138546490759026},{"$f":"Hydropower!AD353","v":31.138546490759026},{"$f":"Hydropower!AE353","v":31.138546490759026},{"$f":"Hydropower!AF353","v":31.138546490759026},{"$f":"Hydropower!AG353","v":31.138546490759026},{"$f":"Hydropower!AH353","v":31.138546490759026},{"$f":"Hydropower!AI353","v":31.138546490759026},{"$f":"Hydropower!AJ353","v":31.138546490759026},{"$f":"Hydropower!AK353","v":31.138546490759026},{"$f":"Hydropower!AL353","v":31.138546490759026},{"$f":"Hydropower!AM353","v":31.138546490759026},{"$f":"Hydropower!AN353","v":31.138546490759026},{"$f":"Hydropower!AO353","v":31.138546490759026},{"$f":"Hydropower!AP353","v":31.138546490759026},{"$f":"Hydropower!AQ353","v":31.138546490759026},{"$f":"Hydropower!AR353","v":31.138546490759026}]

{"sheet":"Summary_VOM","index":21,"n_rows":230,"n_cols":39,"rows_kept":230,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L209","v":2018},{"$f":"'Solar - CSP'!M209","v":2019},{"$f":"'Solar - CSP'!N209","v":2020},{"$f":"'Solar - CSP'!O209","v":2021},{"$f":"'Solar - CSP'!P209","v":2022},{"$f":"'Solar - CSP'!Q209","v":2023},{"$f":"'Solar - CSP'!R209","v":2024},{"$f":"'Solar - CSP'!S209","v":2025},{"$f":"'Solar - CSP'!T209","v":2026},{"$f":"'Solar - CSP'!U209","v":2027},{"$f":"'Solar - CSP'!V209","v":2028},{"$f":"'Solar - CSP'!W209","v":2029},{"$f":"'Solar - CSP'!X209","v":2030},{"$f":"'Solar - CSP'!Y209","v":2031},{"$f":"'Solar - CSP'!Z209","v":2032},{"$f":"'Solar - CSP'!AA209","v":2033},{"$f":"'Solar - CSP'!AB209","v":2034},{"$f":"'Solar - CSP'!AC209","v":2035},{"$f":"'Solar - CSP'!AD209","v":2036},{"$f":"'Solar - CSP'!AE209","v":2037},{"$f":"'Solar - CSP'!AF209","v":2038},{"$f":"'Solar - CSP'!AG209","v":2039},{"$f":"'Solar - CSP'!AH209","v":2040},{"$f":"'Solar - CSP'!AI209","v":2041},{"$f":"'Solar - CSP'!AJ209","v":2042},{"$f":"'Solar - CSP'!AK209","v":2043},{"$f":"'Solar - CSP'!AL209","v":2044},{"$f":"'Solar - CSP'!AM209","v":2045},{"$f":"'Solar - CSP'!AN209","v":2046},{"$f":"'Solar - CSP'!AO209","v":2047},{"$f":"'Solar - CSP'!AP209","v":2048},{"$f":"'Solar - CSP'!AQ209","v":2049},{"$f":"'Solar - CSP'!AR209","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RA3CSClass11"},"RD","Advanced",30,"CSP","Class1",{"$f":"'Solar - CSP'!L431","v":4.2001424999999992},{"$f":"'Solar - CSP'!M431","v":4.2001424999999992},{"$f":"'Solar - CSP'!N431","v":4.2001424999999992},{"$f":"'Solar - CSP'!O431","v":4.2001424999999992},{"$f":"'Solar - CSP'!P431","v":3.5854874999999997},{"$f":"'Solar - CSP'!Q431","v":3.5854874999999997},{"$f":"'Solar - CSP'!R431","v":3.5854874999999997},{"$f":"'Solar - CSP'!S431","v":3.5854874999999997},{"$f":"'Solar - CSP'!T431","v":3.5854874999999997},{"$f":"'Solar - CSP'!U431","v":3.5854874999999997},{"$f":"'Solar - CSP'!V431","v":3.5854874999999997},{"$f":"'Solar - CSP'!W431","v":3.5854874999999997},{"$f":"'Solar - CSP'!X431","v":3.5854874999999997},{"$f":"'Solar - CSP'!Y431","v":3.5854874999999997},{"$f":"'Solar - CSP'!Z431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AA431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AB431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AC431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AD431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AE431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AF431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AG431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AH431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AI431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AJ431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AK431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AL431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AM431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AN431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AO431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AP431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AQ431","v":3.5854874999999997},{"$f":"'Solar - CSP'!AR431","v":3.5854874999999997}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass11"},"RD","Moderate",30,"CSP","Class1",{"$f":"'Solar - CSP'!L432","v":4.2001424999999992},{"$f":"'Solar - CSP'!M432","v":4.2001424999999992},{"$f":"'Solar - CSP'!N432","v":4.2001424999999992},{"$f":"'Solar - CSP'!O432","v":4.2001424999999992},{"$f":"'Solar - CSP'!P432","v":3.5854874999999997},{"$f":"'Solar - CSP'!Q432","v":3.5854874999999997},{"$f":"'Solar - CSP'!R432","v":3.5854874999999997},{"$f":"'Solar - CSP'!S432","v":3.5854874999999997},{"$f":"'Solar - CSP'!T432","v":3.5854874999999997},{"$f":"'Solar - CSP'!U432","v":3.5854874999999997},{"$f":"'Solar - CSP'!V432","v":3.5854874999999997},{"$f":"'Solar - CSP'!W432","v":3.5854874999999997},{"$f":"'Solar - CSP'!X432","v":3.5854874999999997},{"$f":"'Solar - CSP'!Y432","v":3.5854874999999997},{"$f":"'Solar - CSP'!Z432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AA432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AB432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AC432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AD432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AE432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AF432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AG432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AH432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AI432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AJ432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AK432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AL432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AM432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AN432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AO432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AP432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AQ432","v":3.5854874999999997},{"$f":"'Solar - CSP'!AR432","v":3.5854874999999997}]
["RC3CSClass11","RD","Conservative",30,"CSP","Class1",{"$f":"'Solar - CSP'!L433","v":4.2001424999999992},{"$f":"'Solar - CSP'!M433","v":4.2001424999999992},{"$f":"'Solar - CSP'!N433","v":4.2001424999999992},{"$f":"'Solar - CSP'!O433","v":4.2001424999999992},{"$f":"'Solar - CSP'!P433","v":3.5854874999999997},{"$f":"'Solar - CSP'!Q433","v":3.5854874999999997},{"$f":"'Solar - CSP'!R433","v":3.5854874999999997},{"$f":"'Solar - CSP'!S433","v":3.5854874999999997},{"$f":"'Solar - CSP'!T433","v":3.5854874999999997},{"$f":"'Solar - CSP'!U433","v":3.5854874999999997},{"$f":"'Solar - CSP'!V433","v":3.5854874999999997},{"$f":"'Solar - CSP'!W433","v":3.5854874999999997},{"$f":"'Solar - CSP'!X433","v":3.5854874999999997},{"$f":"'Solar - CSP'!Y433","v":3.5854874999999997},{"$f":"'Solar - CSP'!Z433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AA433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AB433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AC433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AD433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AE433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AF433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AG433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AH433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AI433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AJ433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AK433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AL433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AM433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AN433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AO433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AP433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AQ433","v":3.5854874999999997},{"$f":"'Solar - CSP'!AR433","v":3.5854874999999997}]
["RA3CSClass33","RD","Advanced",30,"CSP","Class3",{"$f":"'Solar - CSP'!L434","v":4.2001424999999992},{"$f":"'Solar - CSP'!M434","v":4.2001424999999992},{"$f":"'Solar - CSP'!N434","v":4.2001424999999992},{"$f":"'Solar - CSP'!O434","v":4.2001424999999992},{"$f":"'Solar - CSP'!P434","v":3.5854874999999997},{"$f":"'Solar - CSP'!Q434","v":3.5854874999999997},{"$f":"'Solar - CSP'!R434","v":3.5854874999999997},{"$f":"'Solar - CSP'!S434","v":3.5854874999999997},{"$f":"'Solar - CSP'!T434","v":3.5854874999999997},{"$f":"'Solar - CSP'!U434","v":3.5854874999999997},{"$f":"'Solar - CSP'!V434","v":3.5854874999999997},{"$f":"'Solar - CSP'!W434","v":3.5854874999999997},{"$f":"'Solar - CSP'!X434","v":3.5854874999999997},{"$f":"'Solar - CSP'!Y434","v":3.5854874999999997},{"$f":"'Solar - CSP'!Z434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AA434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AB434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AC434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AD434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AE434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AF434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AG434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AH434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AI434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AJ434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AK434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AL434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AM434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AN434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AO434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AP434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AQ434","v":3.5854874999999997},{"$f":"'Solar - CSP'!AR434","v":3.5854874999999997}]
["RM3CSClass33","RD","Moderate",30,"CSP","Class3",{"$f":"'Solar - CSP'!L435","v":4.2001424999999992},{"$f":"'Solar - CSP'!M435","v":4.2001424999999992},{"$f":"'Solar - CSP'!N435","v":4.2001424999999992},{"$f":"'Solar - CSP'!O435","v":4.2001424999999992},{"$f":"'Solar - CSP'!P435","v":3.5854874999999997},{"$f":"'Solar - CSP'!Q435","v":3.5854874999999997},{"$f":"'Solar - CSP'!R435","v":3.5854874999999997},{"$f":"'Solar - CSP'!S435","v":3.5854874999999997},{"$f":"'Solar - CSP'!T435","v":3.5854874999999997},{"$f":"'Solar - CSP'!U435","v":3.5854874999999997},{"$f":"'Solar - CSP'!V435","v":3.5854874999999997},{"$f":"'Solar - CSP'!W435","v":3.5854874999999997},{"$f":"'Solar - CSP'!X435","v":3.5854874999999997},{"$f":"'Solar - CSP'!Y435","v":3.5854874999999997},{"$f":"'Solar - CSP'!Z435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AA435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AB435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AC435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AD435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AE435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AF435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AG435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AH435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AI435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AJ435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AK435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AL435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AM435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AN435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AO435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AP435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AQ435","v":3.5854874999999997},{"$f":"'Solar - CSP'!AR435","v":3.5854874999999997}]
["RC3CSClass33","RD","Conservative",30,"CSP","Class3",{"$f":"'Solar - CSP'!L436","v":4.2001424999999992},{"$f":"'Solar - CSP'!M436","v":4.2001424999999992},{"$f":"'Solar - CSP'!N436","v":4.2001424999999992},{"$f":"'Solar - CSP'!O436","v":4.2001424999999992},{"$f":"'Solar - CSP'!P436","v":3.5854874999999997},{"$f":"'Solar - CSP'!Q436","v":3.5854874999999997},{"$f":"'Solar - CSP'!R436","v":3.5854874999999997},{"$f":"'Solar - CSP'!S436","v":3.5854874999999997},{"$f":"'Solar - CSP'!T436","v":3.5854874999999997},{"$f":"'Solar - CSP'!U436","v":3.5854874999999997},{"$f":"'Solar - CSP'!V436","v":3.5854874999999997},{"$f":"'Solar - CSP'!W436","v":3.5854874999999997},{"$f":"'Solar - CSP'!X436","v":3.5854874999999997},{"$f":"'Solar - CSP'!Y436","v":3.5854874999999997},{"$f":"'Solar - CSP'!Z436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AA436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AB436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AC436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AD436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AE436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AF436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AG436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AH436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AI436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AJ436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AK436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AL436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AM436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AN436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AO436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AP436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AQ436","v":3.5854874999999997},{"$f":"'Solar - CSP'!AR436","v":3.5854874999999997}]
["RA3CSClass55","RD","Advanced",30,"CSP","Class5",{"$f":"'Solar - CSP'!L437","v":4.2001424999999992},{"$f":"'Solar - CSP'!M437","v":4.2001424999999992},{"$f":"'Solar - CSP'!N437","v":4.2001424999999992},{"$f":"'Solar - CSP'!O437","v":4.2001424999999992},{"$f":"'Solar - CSP'!P437","v":3.5854874999999997},{"$f":"'Solar - CSP'!Q437","v":3.5854874999999997},{"$f":"'Solar - CSP'!R437","v":3.5854874999999997},{"$f":"'Solar - CSP'!S437","v":3.5854874999999997},{"$f":"'Solar - CSP'!T437","v":3.5854874999999997},{"$f":"'Solar - CSP'!U437","v":3.5854874999999997},{"$f":"'Solar - CSP'!V437","v":3.5854874999999997},{"$f":"'Solar - CSP'!W437","v":3.5854874999999997},{"$f":"'Solar - CSP'!X437","v":3.5854874999999997},{"$f":"'Solar - CSP'!Y437","v":3.5854874999999997},{"$f":"'Solar - CSP'!Z437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AA437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AB437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AC437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AD437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AE437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AF437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AG437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AH437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AI437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AJ437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AK437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AL437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AM437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AN437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AO437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AP437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AQ437","v":3.5854874999999997},{"$f":"'Solar - CSP'!AR437","v":3.5854874999999997}]
["RM3CSClass55","RD","Moderate",30,"CSP","Class5",{"$f":"'Solar - CSP'!L438","v":4.2001424999999992},{"$f":"'Solar - CSP'!M438","v":4.2001424999999992},{"$f":"'Solar - CSP'!N438","v":4.2001424999999992},{"$f":"'Solar - CSP'!O438","v":4.2001424999999992},{"$f":"'Solar - CSP'!P438","v":3.5854874999999997},{"$f":"'Solar - CSP'!Q438","v":3.5854874999999997},{"$f":"'Solar - CSP'!R438","v":3.5854874999999997},{"$f":"'Solar - CSP'!S438","v":3.5854874999999997},{"$f":"'Solar - CSP'!T438","v":3.5854874999999997},{"$f":"'Solar - CSP'!U438","v":3.5854874999999997},{"$f":"'Solar - CSP'!V438","v":3.5854874999999997},{"$f":"'Solar - CSP'!W438","v":3.5854874999999997},{"$f":"'Solar - CSP'!X438","v":3.5854874999999997},{"$f":"'Solar - CSP'!Y438","v":3.5854874999999997},{"$f":"'Solar - CSP'!Z438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AA438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AB438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AC438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AD438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AE438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AF438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AG438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AH438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AI438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AJ438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AK438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AL438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AM438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AN438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AO438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AP438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AQ438","v":3.5854874999999997},{"$f":"'Solar - CSP'!AR438","v":3.5854874999999997}]
["RC3CSClass55","RD","Conservative",30,"CSP","Class5",{"$f":"'Solar - CSP'!L439","v":4.2001424999999992},{"$f":"'Solar - CSP'!M439","v":4.2001424999999992},{"$f":"'Solar - CSP'!N439","v":4.2001424999999992},{"$f":"'Solar - CSP'!O439","v":4.2001424999999992},{"$f":"'Solar - CSP'!P439","v":3.5854874999999997},{"$f":"'Solar - CSP'!Q439","v":3.5854874999999997},{"$f":"'Solar - CSP'!R439","v":3.5854874999999997},{"$f":"'Solar - CSP'!S439","v":3.5854874999999997},{"$f":"'Solar - CSP'!T439","v":3.5854874999999997},{"$f":"'Solar - CSP'!U439","v":3.5854874999999997},{"$f":"'Solar - CSP'!V439","v":3.5854874999999997},{"$f":"'Solar - CSP'!W439","v":3.5854874999999997},{"$f":"'Solar - CSP'!X439","v":3.5854874999999997},{"$f":"'Solar - CSP'!Y439","v":3.5854874999999997},{"$f":"'Solar - CSP'!Z439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AA439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AB439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AC439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AD439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AE439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AF439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AG439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AH439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AI439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AJ439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AK439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AL439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AM439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AN439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AO439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AP439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AQ439","v":3.5854874999999997},{"$f":"'Solar - CSP'!AR439","v":3.5854874999999997}]
["RA3OfOTRG11","RD","Advanced",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L511","v":0},{"$f":"'Offshore Wind'!M511","v":0},{"$f":"'Offshore Wind'!N511","v":0},{"$f":"'Offshore Wind'!O511","v":0},{"$f":"'Offshore Wind'!P511","v":0},{"$f":"'Offshore Wind'!Q511","v":0},{"$f":"'Offshore Wind'!R511","v":0},{"$f":"'Offshore Wind'!S511","v":0},{"$f":"'Offshore Wind'!T511","v":0},{"$f":"'Offshore Wind'!U511","v":0},{"$f":"'Offshore Wind'!V511","v":0},{"$f":"'Offshore Wind'!W511","v":0},{"$f":"'Offshore Wind'!X511","v":0},{"$f":"'Offshore Wind'!Y511","v":0},{"$f":"'Offshore Wind'!Z511","v":0},{"$f":"'Offshore Wind'!AA511","v":0},{"$f":"'Offshore Wind'!AB511","v":0},{"$f":"'Offshore Wind'!AC511","v":0},{"$f":"'Offshore Wind'!AD511","v":0},{"$f":"'Offshore Wind'!AE511","v":0},{"$f":"'Offshore Wind'!AF511","v":0},{"$f":"'Offshore Wind'!AG511","v":0},{"$f":"'Offshore Wind'!AH511","v":0},{"$f":"'Offshore Wind'!AI511","v":0},{"$f":"'Offshore Wind'!AJ511","v":0},{"$f":"'Offshore Wind'!AK511","v":0},{"$f":"'Offshore Wind'!AL511","v":0},{"$f":"'Offshore Wind'!AM511","v":0},{"$f":"'Offshore Wind'!AN511","v":0},{"$f":"'Offshore Wind'!AO511","v":0},{"$f":"'Offshore Wind'!AP511","v":0},{"$f":"'Offshore Wind'!AQ511","v":0},{"$f":"'Offshore Wind'!AR511","v":0}]
["RM3OfOTRG11","RD","Moderate",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L512","v":0},{"$f":"'Offshore Wind'!M512","v":0},{"$f":"'Offshore Wind'!N512","v":0},{"$f":"'Offshore Wind'!O512","v":0},{"$f":"'Offshore Wind'!P512","v":0},{"$f":"'Offshore Wind'!Q512","v":0},{"$f":"'Offshore Wind'!R512","v":0},{"$f":"'Offshore Wind'!S512","v":0},{"$f":"'Offshore Wind'!T512","v":0},{"$f":"'Offshore Wind'!U512","v":0},{"$f":"'Offshore Wind'!V512","v":0},{"$f":"'Offshore Wind'!W512","v":0},{"$f":"'Offshore Wind'!X512","v":0},{"$f":"'Offshore Wind'!Y512","v":0},{"$f":"'Offshore Wind'!Z512","v":0},{"$f":"'Offshore Wind'!AA512","v":0},{"$f":"'Offshore Wind'!AB512","v":0},{"$f":"'Offshore Wind'!AC512","v":0},{"$f":"'Offshore Wind'!AD512","v":0},{"$f":"'Offshore Wind'!AE512","v":0},{"$f":"'Offshore Wind'!AF512","v":0},{"$f":"'Offshore Wind'!AG512","v":0},{"$f":"'Offshore Wind'!AH512","v":0},{"$f":"'Offshore Wind'!AI512","v":0},{"$f":"'Offshore Wind'!AJ512","v":0},{"$f":"'Offshore Wind'!AK512","v":0},{"$f":"'Offshore Wind'!AL512","v":0},{"$f":"'Offshore Wind'!AM512","v":0},{"$f":"'Offshore Wind'!AN512","v":0},{"$f":"'Offshore Wind'!AO512","v":0},{"$f":"'Offshore Wind'!AP512","v":0},{"$f":"'Offshore Wind'!AQ512","v":0},{"$f":"'Offshore Wind'!AR512","v":0}]
["RC3OfOTRG11","RD","Conservative",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L513","v":0},{"$f":"'Offshore Wind'!M513","v":0},{"$f":"'Offshore Wind'!N513","v":0},{"$f":"'Offshore Wind'!O513","v":0},{"$f":"'Offshore Wind'!P513","v":0},{"$f":"'Offshore Wind'!Q513","v":0},{"$f":"'Offshore Wind'!R513","v":0},{"$f":"'Offshore Wind'!S513","v":0},{"$f":"'Offshore Wind'!T513","v":0},{"$f":"'Offshore Wind'!U513","v":0},{"$f":"'Offshore Wind'!V513","v":0},{"$f":"'Offshore Wind'!W513","v":0},{"$f":"'Offshore Wind'!X513","v":0},{"$f":"'Offshore Wind'!Y513","v":0},{"$f":"'Offshore Wind'!Z513","v":0},{"$f":"'Offshore Wind'!AA513","v":0},{"$f":"'Offshore Wind'!AB513","v":0},{"$f":"'Offshore Wind'!AC513","v":0},{"$f":"'Offshore Wind'!AD513","v":0},{"$f":"'Offshore Wind'!AE513","v":0},{"$f":"'Offshore Wind'!AF513","v":0},{"$f":"'Offshore Wind'!AG513","v":0},{"$f":"'Offshore Wind'!AH513","v":0},{"$f":"'Offshore Wind'!AI513","v":0},{"$f":"'Offshore Wind'!AJ513","v":0},{"$f":"'Offshore Wind'!AK513","v":0},{"$f":"'Offshore Wind'!AL513","v":0},{"$f":"'Offshore Wind'!AM513","v":0},{"$f":"'Offshore Wind'!AN513","v":0},{"$f":"'Offshore Wind'!AO513","v":0},{"$f":"'Offshore Wind'!AP513","v":0},{"$f":"'Offshore Wind'!AQ513","v":0},{"$f":"'Offshore Wind'!AR513","v":0}]
["RA3OfOTRG22","RD","Advanced",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L514","v":0},{"$f":"'Offshore Wind'!M514","v":0},{"$f":"'Offshore Wind'!N514","v":0},{"$f":"'Offshore Wind'!O514","v":0},{"$f":"'Offshore Wind'!P514","v":0},{"$f":"'Offshore Wind'!Q514","v":0},{"$f":"'Offshore Wind'!R514","v":0},{"$f":"'Offshore Wind'!S514","v":0},{"$f":"'Offshore Wind'!T514","v":0},{"$f":"'Offshore Wind'!U514","v":0},{"$f":"'Offshore Wind'!V514","v":0},{"$f":"'Offshore Wind'!W514","v":0},{"$f":"'Offshore Wind'!X514","v":0},{"$f":"'Offshore Wind'!Y514","v":0},{"$f":"'Offshore Wind'!Z514","v":0},{"$f":"'Offshore Wind'!AA514","v":0},{"$f":"'Offshore Wind'!AB514","v":0},{"$f":"'Offshore Wind'!AC514","v":0},{"$f":"'Offshore Wind'!AD514","v":0},{"$f":"'Offshore Wind'!AE514","v":0},{"$f":"'Offshore Wind'!AF514","v":0},{"$f":"'Offshore Wind'!AG514","v":0},{"$f":"'Offshore Wind'!AH514","v":0},{"$f":"'Offshore Wind'!AI514","v":0},{"$f":"'Offshore Wind'!AJ514","v":0},{"$f":"'Offshore Wind'!AK514","v":0},{"$f":"'Offshore Wind'!AL514","v":0},{"$f":"'Offshore Wind'!AM514","v":0},{"$f":"'Offshore Wind'!AN514","v":0},{"$f":"'Offshore Wind'!AO514","v":0},{"$f":"'Offshore Wind'!AP514","v":0},{"$f":"'Offshore Wind'!AQ514","v":0},{"$f":"'Offshore Wind'!AR514","v":0}]
["RM3OfOTRG22","RD","Moderate",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L515","v":0},{"$f":"'Offshore Wind'!M515","v":0},{"$f":"'Offshore Wind'!N515","v":0},{"$f":"'Offshore Wind'!O515","v":0},{"$f":"'Offshore Wind'!P515","v":0},{"$f":"'Offshore Wind'!Q515","v":0},{"$f":"'Offshore Wind'!R515","v":0},{"$f":"'Offshore Wind'!S515","v":0},{"$f":"'Offshore Wind'!T515","v":0},{"$f":"'Offshore Wind'!U515","v":0},{"$f":"'Offshore Wind'!V515","v":0},{"$f":"'Offshore Wind'!W515","v":0},{"$f":"'Offshore Wind'!X515","v":0},{"$f":"'Offshore Wind'!Y515","v":0},{"$f":"'Offshore Wind'!Z515","v":0},{"$f":"'Offshore Wind'!AA515","v":0},{"$f":"'Offshore Wind'!AB515","v":0},{"$f":"'Offshore Wind'!AC515","v":0},{"$f":"'Offshore Wind'!AD515","v":0},{"$f":"'Offshore Wind'!AE515","v":0},{"$f":"'Offshore Wind'!AF515","v":0},{"$f":"'Offshore Wind'!AG515","v":0},{"$f":"'Offshore Wind'!AH515","v":0},{"$f":"'Offshore Wind'!AI515","v":0},{"$f":"'Offshore Wind'!AJ515","v":0},{"$f":"'Offshore Wind'!AK515","v":0},{"$f":"'Offshore Wind'!AL515","v":0},{"$f":"'Offshore Wind'!AM515","v":0},{"$f":"'Offshore Wind'!AN515","v":0},{"$f":"'Offshore Wind'!AO515","v":0},{"$f":"'Offshore Wind'!AP515","v":0},{"$f":"'Offshore Wind'!AQ515","v":0},{"$f":"'Offshore Wind'!AR515","v":0}]
["RC3OfOTRG22","RD","Conservative",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L516","v":0},{"$f":"'Offshore Wind'!M516","v":0},{"$f":"'Offshore Wind'!N516","v":0},{"$f":"'Offshore Wind'!O516","v":0},{"$f":"'Offshore Wind'!P516","v":0},{"$f":"'Offshore Wind'!Q516","v":0},{"$f":"'Offshore Wind'!R516","v":0},{"$f":"'Offshore Wind'!S516","v":0},{"$f":"'Offshore Wind'!T516","v":0},{"$f":"'Offshore Wind'!U516","v":0},{"$f":"'Offshore Wind'!V516","v":0},{"$f":"'Offshore Wind'!W516","v":0},{"$f":"'Offshore Wind'!X516","v":0},{"$f":"'Offshore Wind'!Y516","v":0},{"$f":"'Offshore Wind'!Z516","v":0},{"$f":"'Offshore Wind'!AA516","v":0},{"$f":"'Offshore Wind'!AB516","v":0},{"$f":"'Offshore Wind'!AC516","v":0},{"$f":"'Offshore Wind'!AD516","v":0},{"$f":"'Offshore Wind'!AE516","v":0},{"$f":"'Offshore Wind'!AF516","v":0},{"$f":"'Offshore Wind'!AG516","v":0},{"$f":"'Offshore Wind'!AH516","v":0},{"$f":"'Offshore Wind'!AI516","v":0},{"$f":"'Offshore Wind'!AJ516","v":0},{"$f":"'Offshore Wind'!AK516","v":0},{"$f":"'Offshore Wind'!AL516","v":0},{"$f":"'Offshore Wind'!AM516","v":0},{"$f":"'Offshore Wind'!AN516","v":0},{"$f":"'Offshore Wind'!AO516","v":0},{"$f":"'Offshore Wind'!AP516","v":0},{"$f":"'Offshore Wind'!AQ516","v":0},{"$f":"'Offshore Wind'!AR516","v":0}]
["RA3OfOTRG33","RD","Advanced",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L517","v":0},{"$f":"'Offshore Wind'!M517","v":0},{"$f":"'Offshore Wind'!N517","v":0},{"$f":"'Offshore Wind'!O517","v":0},{"$f":"'Offshore Wind'!P517","v":0},{"$f":"'Offshore Wind'!Q517","v":0},{"$f":"'Offshore Wind'!R517","v":0},{"$f":"'Offshore Wind'!S517","v":0},{"$f":"'Offshore Wind'!T517","v":0},{"$f":"'Offshore Wind'!U517","v":0},{"$f":"'Offshore Wind'!V517","v":0},{"$f":"'Offshore Wind'!W517","v":0},{"$f":"'Offshore Wind'!X517","v":0},{"$f":"'Offshore Wind'!Y517","v":0},{"$f":"'Offshore Wind'!Z517","v":0},{"$f":"'Offshore Wind'!AA517","v":0},{"$f":"'Offshore Wind'!AB517","v":0},{"$f":"'Offshore Wind'!AC517","v":0},{"$f":"'Offshore Wind'!AD517","v":0},{"$f":"'Offshore Wind'!AE517","v":0},{"$f":"'Offshore Wind'!AF517","v":0},{"$f":"'Offshore Wind'!AG517","v":0},{"$f":"'Offshore Wind'!AH517","v":0},{"$f":"'Offshore Wind'!AI517","v":0},{"$f":"'Offshore Wind'!AJ517","v":0},{"$f":"'Offshore Wind'!AK517","v":0},{"$f":"'Offshore Wind'!AL517","v":0},{"$f":"'Offshore Wind'!AM517","v":0},{"$f":"'Offshore Wind'!AN517","v":0},{"$f":"'Offshore Wind'!AO517","v":0},{"$f":"'Offshore Wind'!AP517","v":0},{"$f":"'Offshore Wind'!AQ517","v":0},{"$f":"'Offshore Wind'!AR517","v":0}]
["RM3OfOTRG33","RD","Moderate",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L518","v":0},{"$f":"'Offshore Wind'!M518","v":0},{"$f":"'Offshore Wind'!N518","v":0},{"$f":"'Offshore Wind'!O518","v":0},{"$f":"'Offshore Wind'!P518","v":0},{"$f":"'Offshore Wind'!Q518","v":0},{"$f":"'Offshore Wind'!R518","v":0},{"$f":"'Offshore Wind'!S518","v":0},{"$f":"'Offshore Wind'!T518","v":0},{"$f":"'Offshore Wind'!U518","v":0},{"$f":"'Offshore Wind'!V518","v":0},{"$f":"'Offshore Wind'!W518","v":0},{"$f":"'Offshore Wind'!X518","v":0},{"$f":"'Offshore Wind'!Y518","v":0},{"$f":"'Offshore Wind'!Z518","v":0},{"$f":"'Offshore Wind'!AA518","v":0},{"$f":"'Offshore Wind'!AB518","v":0},{"$f":"'Offshore Wind'!AC518","v":0},{"$f":"'Offshore Wind'!AD518","v":0},{"$f":"'Offshore Wind'!AE518","v":0},{"$f":"'Offshore Wind'!AF518","v":0},{"$f":"'Offshore Wind'!AG518","v":0},{"$f":"'Offshore Wind'!AH518","v":0},{"$f":"'Offshore Wind'!AI518","v":0},{"$f":"'Offshore Wind'!AJ518","v":0},{"$f":"'Offshore Wind'!AK518","v":0},{"$f":"'Offshore Wind'!AL518","v":0},{"$f":"'Offshore Wind'!AM518","v":0},{"$f":"'Offshore Wind'!AN518","v":0},{"$f":"'Offshore Wind'!AO518","v":0},{"$f":"'Offshore Wind'!AP518","v":0},{"$f":"'Offshore Wind'!AQ518","v":0},{"$f":"'Offshore Wind'!AR518","v":0}]
["RC3OfOTRG33","RD","Conservative",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L519","v":0},{"$f":"'Offshore Wind'!M519","v":0},{"$f":"'Offshore Wind'!N519","v":0},{"$f":"'Offshore Wind'!O519","v":0},{"$f":"'Offshore Wind'!P519","v":0},{"$f":"'Offshore Wind'!Q519","v":0},{"$f":"'Offshore Wind'!R519","v":0},{"$f":"'Offshore Wind'!S519","v":0},{"$f":"'Offshore Wind'!T519","v":0},{"$f":"'Offshore Wind'!U519","v":0},{"$f":"'Offshore Wind'!V519","v":0},{"$f":"'Offshore Wind'!W519","v":0},{"$f":"'Offshore Wind'!X519","v":0},{"$f":"'Offshore Wind'!Y519","v":0},{"$f":"'Offshore Wind'!Z519","v":0},{"$f":"'Offshore Wind'!AA519","v":0},{"$f":"'Offshore Wind'!AB519","v":0},{"$f":"'Offshore Wind'!AC519","v":0},{"$f":"'Offshore Wind'!AD519","v":0},{"$f":"'Offshore Wind'!AE519","v":0},{"$f":"'Offshore Wind'!AF519","v":0},{"$f":"'Offshore Wind'!AG519","v":0},{"$f":"'Offshore Wind'!AH519","v":0},{"$f":"'Offshore Wind'!AI519","v":0},{"$f":"'Offshore Wind'!AJ519","v":0},{"$f":"'Offshore Wind'!AK519","v":0},{"$f":"'Offshore Wind'!AL519","v":0},{"$f":"'Offshore Wind'!AM519","v":0},{"$f":"'Offshore Wind'!AN519","v":0},{"$f":"'Offshore Wind'!AO519","v":0},{"$f":"'Offshore Wind'!AP519","v":0},{"$f":"'Offshore Wind'!AQ519","v":0},{"$f":"'Offshore Wind'!AR519","v":0}]
["RA3OfOTRG44","RD","Advanced",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L520","v":0},{"$f":"'Offshore Wind'!M520","v":0},{"$f":"'Offshore Wind'!N520","v":0},{"$f":"'Offshore Wind'!O520","v":0},{"$f":"'Offshore Wind'!P520","v":0},{"$f":"'Offshore Wind'!Q520","v":0},{"$f":"'Offshore Wind'!R520","v":0},{"$f":"'Offshore Wind'!S520","v":0},{"$f":"'Offshore Wind'!T520","v":0},{"$f":"'Offshore Wind'!U520","v":0},{"$f":"'Offshore Wind'!V520","v":0},{"$f":"'Offshore Wind'!W520","v":0},{"$f":"'Offshore Wind'!X520","v":0},{"$f":"'Offshore Wind'!Y520","v":0},{"$f":"'Offshore Wind'!Z520","v":0},{"$f":"'Offshore Wind'!AA520","v":0},{"$f":"'Offshore Wind'!AB520","v":0},{"$f":"'Offshore Wind'!AC520","v":0},{"$f":"'Offshore Wind'!AD520","v":0},{"$f":"'Offshore Wind'!AE520","v":0},{"$f":"'Offshore Wind'!AF520","v":0},{"$f":"'Offshore Wind'!AG520","v":0},{"$f":"'Offshore Wind'!AH520","v":0},{"$f":"'Offshore Wind'!AI520","v":0},{"$f":"'Offshore Wind'!AJ520","v":0},{"$f":"'Offshore Wind'!AK520","v":0},{"$f":"'Offshore Wind'!AL520","v":0},{"$f":"'Offshore Wind'!AM520","v":0},{"$f":"'Offshore Wind'!AN520","v":0},{"$f":"'Offshore Wind'!AO520","v":0},{"$f":"'Offshore Wind'!AP520","v":0},{"$f":"'Offshore Wind'!AQ520","v":0},{"$f":"'Offshore Wind'!AR520","v":0}]
["RM3OfOTRG44","RD","Moderate",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L521","v":0},{"$f":"'Offshore Wind'!M521","v":0},{"$f":"'Offshore Wind'!N521","v":0},{"$f":"'Offshore Wind'!O521","v":0},{"$f":"'Offshore Wind'!P521","v":0},{"$f":"'Offshore Wind'!Q521","v":0},{"$f":"'Offshore Wind'!R521","v":0},{"$f":"'Offshore Wind'!S521","v":0},{"$f":"'Offshore Wind'!T521","v":0},{"$f":"'Offshore Wind'!U521","v":0},{"$f":"'Offshore Wind'!V521","v":0},{"$f":"'Offshore Wind'!W521","v":0},{"$f":"'Offshore Wind'!X521","v":0},{"$f":"'Offshore Wind'!Y521","v":0},{"$f":"'Offshore Wind'!Z521","v":0},{"$f":"'Offshore Wind'!AA521","v":0},{"$f":"'Offshore Wind'!AB521","v":0},{"$f":"'Offshore Wind'!AC521","v":0},{"$f":"'Offshore Wind'!AD521","v":0},{"$f":"'Offshore Wind'!AE521","v":0},{"$f":"'Offshore Wind'!AF521","v":0},{"$f":"'Offshore Wind'!AG521","v":0},{"$f":"'Offshore Wind'!AH521","v":0},{"$f":"'Offshore Wind'!AI521","v":0},{"$f":"'Offshore Wind'!AJ521","v":0},{"$f":"'Offshore Wind'!AK521","v":0},{"$f":"'Offshore Wind'!AL521","v":0},{"$f":"'Offshore Wind'!AM521","v":0},{"$f":"'Offshore Wind'!AN521","v":0},{"$f":"'Offshore Wind'!AO521","v":0},{"$f":"'Offshore Wind'!AP521","v":0},{"$f":"'Offshore Wind'!AQ521","v":0},{"$f":"'Offshore Wind'!AR521","v":0}]
["RC3OfOTRG44","RD","Conservative",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L522","v":0},{"$f":"'Offshore Wind'!M522","v":0},{"$f":"'Offshore Wind'!N522","v":0},{"$f":"'Offshore Wind'!O522","v":0},{"$f":"'Offshore Wind'!P522","v":0},{"$f":"'Offshore Wind'!Q522","v":0},{"$f":"'Offshore Wind'!R522","v":0},{"$f":"'Offshore Wind'!S522","v":0},{"$f":"'Offshore Wind'!T522","v":0},{"$f":"'Offshore Wind'!U522","v":0},{"$f":"'Offshore Wind'!V522","v":0},{"$f":"'Offshore Wind'!W522","v":0},{"$f":"'Offshore Wind'!X522","v":0},{"$f":"'Offshore Wind'!Y522","v":0},{"$f":"'Offshore Wind'!Z522","v":0},{"$f":"'Offshore Wind'!AA522","v":0},{"$f":"'Offshore Wind'!AB522","v":0},{"$f":"'Offshore Wind'!AC522","v":0},{"$f":"'Offshore Wind'!AD522","v":0},{"$f":"'Offshore Wind'!AE522","v":0},{"$f":"'Offshore Wind'!AF522","v":0},{"$f":"'Offshore Wind'!AG522","v":0},{"$f":"'Offshore Wind'!AH522","v":0},{"$f":"'Offshore Wind'!AI522","v":0},{"$f":"'Offshore Wind'!AJ522","v":0},{"$f":"'Offshore Wind'!AK522","v":0},{"$f":"'Offshore Wind'!AL522","v":0},{"$f":"'Offshore Wind'!AM522","v":0},{"$f":"'Offshore Wind'!AN522","v":0},{"$f":"'Offshore Wind'!AO522","v":0},{"$f":"'Offshore Wind'!AP522","v":0},{"$f":"'Offshore Wind'!AQ522","v":0},{"$f":"'Offshore Wind'!AR522","v":0}]
["RA3OfOTRG55","RD","Advanced",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L523","v":0},{"$f":"'Offshore Wind'!M523","v":0},{"$f":"'Offshore Wind'!N523","v":0},{"$f":"'Offshore Wind'!O523","v":0},{"$f":"'Offshore Wind'!P523","v":0},{"$f":"'Offshore Wind'!Q523","v":0},{"$f":"'Offshore Wind'!R523","v":0},{"$f":"'Offshore Wind'!S523","v":0},{"$f":"'Offshore Wind'!T523","v":0},{"$f":"'Offshore Wind'!U523","v":0},{"$f":"'Offshore Wind'!V523","v":0},{"$f":"'Offshore Wind'!W523","v":0},{"$f":"'Offshore Wind'!X523","v":0},{"$f":"'Offshore Wind'!Y523","v":0},{"$f":"'Offshore Wind'!Z523","v":0},{"$f":"'Offshore Wind'!AA523","v":0},{"$f":"'Offshore Wind'!AB523","v":0},{"$f":"'Offshore Wind'!AC523","v":0},{"$f":"'Offshore Wind'!AD523","v":0},{"$f":"'Offshore Wind'!AE523","v":0},{"$f":"'Offshore Wind'!AF523","v":0},{"$f":"'Offshore Wind'!AG523","v":0},{"$f":"'Offshore Wind'!AH523","v":0},{"$f":"'Offshore Wind'!AI523","v":0},{"$f":"'Offshore Wind'!AJ523","v":0},{"$f":"'Offshore Wind'!AK523","v":0},{"$f":"'Offshore Wind'!AL523","v":0},{"$f":"'Offshore Wind'!AM523","v":0},{"$f":"'Offshore Wind'!AN523","v":0},{"$f":"'Offshore Wind'!AO523","v":0},{"$f":"'Offshore Wind'!AP523","v":0},{"$f":"'Offshore Wind'!AQ523","v":0},{"$f":"'Offshore Wind'!AR523","v":0}]
["RM3OfOTRG55","RD","Moderate",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L524","v":0},{"$f":"'Offshore Wind'!M524","v":0},{"$f":"'Offshore Wind'!N524","v":0},{"$f":"'Offshore Wind'!O524","v":0},{"$f":"'Offshore Wind'!P524","v":0},{"$f":"'Offshore Wind'!Q524","v":0},{"$f":"'Offshore Wind'!R524","v":0},{"$f":"'Offshore Wind'!S524","v":0},{"$f":"'Offshore Wind'!T524","v":0},{"$f":"'Offshore Wind'!U524","v":0},{"$f":"'Offshore Wind'!V524","v":0},{"$f":"'Offshore Wind'!W524","v":0},{"$f":"'Offshore Wind'!X524","v":0},{"$f":"'Offshore Wind'!Y524","v":0},{"$f":"'Offshore Wind'!Z524","v":0},{"$f":"'Offshore Wind'!AA524","v":0},{"$f":"'Offshore Wind'!AB524","v":0},{"$f":"'Offshore Wind'!AC524","v":0},{"$f":"'Offshore Wind'!AD524","v":0},{"$f":"'Offshore Wind'!AE524","v":0},{"$f":"'Offshore Wind'!AF524","v":0},{"$f":"'Offshore Wind'!AG524","v":0},{"$f":"'Offshore Wind'!AH524","v":0},{"$f":"'Offshore Wind'!AI524","v":0},{"$f":"'Offshore Wind'!AJ524","v":0},{"$f":"'Offshore Wind'!AK524","v":0},{"$f":"'Offshore Wind'!AL524","v":0},{"$f":"'Offshore Wind'!AM524","v":0},{"$f":"'Offshore Wind'!AN524","v":0},{"$f":"'Offshore Wind'!AO524","v":0},{"$f":"'Offshore Wind'!AP524","v":0},{"$f":"'Offshore Wind'!AQ524","v":0},{"$f":"'Offshore Wind'!AR524","v":0}]
["RC3OfOTRG55","RD","Conservative",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L525","v":0},{"$f":"'Offshore Wind'!M525","v":0},{"$f":"'Offshore Wind'!N525","v":0},{"$f":"'Offshore Wind'!O525","v":0},{"$f":"'Offshore Wind'!P525","v":0},{"$f":"'Offshore Wind'!Q525","v":0},{"$f":"'Offshore Wind'!R525","v":0},{"$f":"'Offshore Wind'!S525","v":0},{"$f":"'Offshore Wind'!T525","v":0},{"$f":"'Offshore Wind'!U525","v":0},{"$f":"'Offshore Wind'!V525","v":0},{"$f":"'Offshore Wind'!W525","v":0},{"$f":"'Offshore Wind'!X525","v":0},{"$f":"'Offshore Wind'!Y525","v":0},{"$f":"'Offshore Wind'!Z525","v":0},{"$f":"'Offshore Wind'!AA525","v":0},{"$f":"'Offshore Wind'!AB525","v":0},{"$f":"'Offshore Wind'!AC525","v":0},{"$f":"'Offshore Wind'!AD525","v":0},{"$f":"'Offshore Wind'!AE525","v":0},{"$f":"'Offshore Wind'!AF525","v":0},{"$f":"'Offshore Wind'!AG525","v":0},{"$f":"'Offshore Wind'!AH525","v":0},{"$f":"'Offshore Wind'!AI525","v":0},{"$f":"'Offshore Wind'!AJ525","v":0},{"$f":"'Offshore Wind'!AK525","v":0},{"$f":"'Offshore Wind'!AL525","v":0},{"$f":"'Offshore Wind'!AM525","v":0},{"$f":"'Offshore Wind'!AN525","v":0},{"$f":"'Offshore Wind'!AO525","v":0},{"$f":"'Offshore Wind'!AP525","v":0},{"$f":"'Offshore Wind'!AQ525","v":0},{"$f":"'Offshore Wind'!AR525","v":0}]
["RA3OfOTRG66","RD","Advanced",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L526","v":0},{"$f":"'Offshore Wind'!M526","v":0},{"$f":"'Offshore Wind'!N526","v":0},{"$f":"'Offshore Wind'!O526","v":0},{"$f":"'Offshore Wind'!P526","v":0},{"$f":"'Offshore Wind'!Q526","v":0},{"$f":"'Offshore Wind'!R526","v":0},{"$f":"'Offshore Wind'!S526","v":0},{"$f":"'Offshore Wind'!T526","v":0},{"$f":"'Offshore Wind'!U526","v":0},{"$f":"'Offshore Wind'!V526","v":0},{"$f":"'Offshore Wind'!W526","v":0},{"$f":"'Offshore Wind'!X526","v":0},{"$f":"'Offshore Wind'!Y526","v":0},{"$f":"'Offshore Wind'!Z526","v":0},{"$f":"'Offshore Wind'!AA526","v":0},{"$f":"'Offshore Wind'!AB526","v":0},{"$f":"'Offshore Wind'!AC526","v":0},{"$f":"'Offshore Wind'!AD526","v":0},{"$f":"'Offshore Wind'!AE526","v":0},{"$f":"'Offshore Wind'!AF526","v":0},{"$f":"'Offshore Wind'!AG526","v":0},{"$f":"'Offshore Wind'!AH526","v":0},{"$f":"'Offshore Wind'!AI526","v":0},{"$f":"'Offshore Wind'!AJ526","v":0},{"$f":"'Offshore Wind'!AK526","v":0},{"$f":"'Offshore Wind'!AL526","v":0},{"$f":"'Offshore Wind'!AM526","v":0},{"$f":"'Offshore Wind'!AN526","v":0},{"$f":"'Offshore Wind'!AO526","v":0},{"$f":"'Offshore Wind'!AP526","v":0},{"$f":"'Offshore Wind'!AQ526","v":0},{"$f":"'Offshore Wind'!AR526","v":0}]
["RM3OfOTRG66","RD","Moderate",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L527","v":0},{"$f":"'Offshore Wind'!M527","v":0},{"$f":"'Offshore Wind'!N527","v":0},{"$f":"'Offshore Wind'!O527","v":0},{"$f":"'Offshore Wind'!P527","v":0},{"$f":"'Offshore Wind'!Q527","v":0},{"$f":"'Offshore Wind'!R527","v":0},{"$f":"'Offshore Wind'!S527","v":0},{"$f":"'Offshore Wind'!T527","v":0},{"$f":"'Offshore Wind'!U527","v":0},{"$f":"'Offshore Wind'!V527","v":0},{"$f":"'Offshore Wind'!W527","v":0},{"$f":"'Offshore Wind'!X527","v":0},{"$f":"'Offshore Wind'!Y527","v":0},{"$f":"'Offshore Wind'!Z527","v":0},{"$f":"'Offshore Wind'!AA527","v":0},{"$f":"'Offshore Wind'!AB527","v":0},{"$f":"'Offshore Wind'!AC527","v":0},{"$f":"'Offshore Wind'!AD527","v":0},{"$f":"'Offshore Wind'!AE527","v":0},{"$f":"'Offshore Wind'!AF527","v":0},{"$f":"'Offshore Wind'!AG527","v":0},{"$f":"'Offshore Wind'!AH527","v":0},{"$f":"'Offshore Wind'!AI527","v":0},{"$f":"'Offshore Wind'!AJ527","v":0},{"$f":"'Offshore Wind'!AK527","v":0},{"$f":"'Offshore Wind'!AL527","v":0},{"$f":"'Offshore Wind'!AM527","v":0},{"$f":"'Offshore Wind'!AN527","v":0},{"$f":"'Offshore Wind'!AO527","v":0},{"$f":"'Offshore Wind'!AP527","v":0},{"$f":"'Offshore Wind'!AQ527","v":0},{"$f":"'Offshore Wind'!AR527","v":0}]
["RC3OfOTRG66","RD","Conservative",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L528","v":0},{"$f":"'Offshore Wind'!M528","v":0},{"$f":"'Offshore Wind'!N528","v":0},{"$f":"'Offshore Wind'!O528","v":0},{"$f":"'Offshore Wind'!P528","v":0},{"$f":"'Offshore Wind'!Q528","v":0},{"$f":"'Offshore Wind'!R528","v":0},{"$f":"'Offshore Wind'!S528","v":0},{"$f":"'Offshore Wind'!T528","v":0},{"$f":"'Offshore Wind'!U528","v":0},{"$f":"'Offshore Wind'!V528","v":0},{"$f":"'Offshore Wind'!W528","v":0},{"$f":"'Offshore Wind'!X528","v":0},{"$f":"'Offshore Wind'!Y528","v":0},{"$f":"'Offshore Wind'!Z528","v":0},{"$f":"'Offshore Wind'!AA528","v":0},{"$f":"'Offshore Wind'!AB528","v":0},{"$f":"'Offshore Wind'!AC528","v":0},{"$f":"'Offshore Wind'!AD528","v":0},{"$f":"'Offshore Wind'!AE528","v":0},{"$f":"'Offshore Wind'!AF528","v":0},{"$f":"'Offshore Wind'!AG528","v":0},{"$f":"'Offshore Wind'!AH528","v":0},{"$f":"'Offshore Wind'!AI528","v":0},{"$f":"'Offshore Wind'!AJ528","v":0},{"$f":"'Offshore Wind'!AK528","v":0},{"$f":"'Offshore Wind'!AL528","v":0},{"$f":"'Offshore Wind'!AM528","v":0},{"$f":"'Offshore Wind'!AN528","v":0},{"$f":"'Offshore Wind'!AO528","v":0},{"$f":"'Offshore Wind'!AP528","v":0},{"$f":"'Offshore Wind'!AQ528","v":0},{"$f":"'Offshore Wind'!AR528","v":0}]
["RA3OfOTRG77","RD","Advanced",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L529","v":0},{"$f":"'Offshore Wind'!M529","v":0},{"$f":"'Offshore Wind'!N529","v":0},{"$f":"'Offshore Wind'!O529","v":0},{"$f":"'Offshore Wind'!P529","v":0},{"$f":"'Offshore Wind'!Q529","v":0},{"$f":"'Offshore Wind'!R529","v":0},{"$f":"'Offshore Wind'!S529","v":0},{"$f":"'Offshore Wind'!T529","v":0},{"$f":"'Offshore Wind'!U529","v":0},{"$f":"'Offshore Wind'!V529","v":0},{"$f":"'Offshore Wind'!W529","v":0},{"$f":"'Offshore Wind'!X529","v":0},{"$f":"'Offshore Wind'!Y529","v":0},{"$f":"'Offshore Wind'!Z529","v":0},{"$f":"'Offshore Wind'!AA529","v":0},{"$f":"'Offshore Wind'!AB529","v":0},{"$f":"'Offshore Wind'!AC529","v":0},{"$f":"'Offshore Wind'!AD529","v":0},{"$f":"'Offshore Wind'!AE529","v":0},{"$f":"'Offshore Wind'!AF529","v":0},{"$f":"'Offshore Wind'!AG529","v":0},{"$f":"'Offshore Wind'!AH529","v":0},{"$f":"'Offshore Wind'!AI529","v":0},{"$f":"'Offshore Wind'!AJ529","v":0},{"$f":"'Offshore Wind'!AK529","v":0},{"$f":"'Offshore Wind'!AL529","v":0},{"$f":"'Offshore Wind'!AM529","v":0},{"$f":"'Offshore Wind'!AN529","v":0},{"$f":"'Offshore Wind'!AO529","v":0},{"$f":"'Offshore Wind'!AP529","v":0},{"$f":"'Offshore Wind'!AQ529","v":0},{"$f":"'Offshore Wind'!AR529","v":0}]
["RM3OfOTRG77","RD","Moderate",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L530","v":0},{"$f":"'Offshore Wind'!M530","v":0},{"$f":"'Offshore Wind'!N530","v":0},{"$f":"'Offshore Wind'!O530","v":0},{"$f":"'Offshore Wind'!P530","v":0},{"$f":"'Offshore Wind'!Q530","v":0},{"$f":"'Offshore Wind'!R530","v":0},{"$f":"'Offshore Wind'!S530","v":0},{"$f":"'Offshore Wind'!T530","v":0},{"$f":"'Offshore Wind'!U530","v":0},{"$f":"'Offshore Wind'!V530","v":0},{"$f":"'Offshore Wind'!W530","v":0},{"$f":"'Offshore Wind'!X530","v":0},{"$f":"'Offshore Wind'!Y530","v":0},{"$f":"'Offshore Wind'!Z530","v":0},{"$f":"'Offshore Wind'!AA530","v":0},{"$f":"'Offshore Wind'!AB530","v":0},{"$f":"'Offshore Wind'!AC530","v":0},{"$f":"'Offshore Wind'!AD530","v":0},{"$f":"'Offshore Wind'!AE530","v":0},{"$f":"'Offshore Wind'!AF530","v":0},{"$f":"'Offshore Wind'!AG530","v":0},{"$f":"'Offshore Wind'!AH530","v":0},{"$f":"'Offshore Wind'!AI530","v":0},{"$f":"'Offshore Wind'!AJ530","v":0},{"$f":"'Offshore Wind'!AK530","v":0},{"$f":"'Offshore Wind'!AL530","v":0},{"$f":"'Offshore Wind'!AM530","v":0},{"$f":"'Offshore Wind'!AN530","v":0},{"$f":"'Offshore Wind'!AO530","v":0},{"$f":"'Offshore Wind'!AP530","v":0},{"$f":"'Offshore Wind'!AQ530","v":0},{"$f":"'Offshore Wind'!AR530","v":0}]
["RC3OfOTRG77","RD","Conservative",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L531","v":0},{"$f":"'Offshore Wind'!M531","v":0},{"$f":"'Offshore Wind'!N531","v":0},{"$f":"'Offshore Wind'!O531","v":0},{"$f":"'Offshore Wind'!P531","v":0},{"$f":"'Offshore Wind'!Q531","v":0},{"$f":"'Offshore Wind'!R531","v":0},{"$f":"'Offshore Wind'!S531","v":0},{"$f":"'Offshore Wind'!T531","v":0},{"$f":"'Offshore Wind'!U531","v":0},{"$f":"'Offshore Wind'!V531","v":0},{"$f":"'Offshore Wind'!W531","v":0},{"$f":"'Offshore Wind'!X531","v":0},{"$f":"'Offshore Wind'!Y531","v":0},{"$f":"'Offshore Wind'!Z531","v":0},{"$f":"'Offshore Wind'!AA531","v":0},{"$f":"'Offshore Wind'!AB531","v":0},{"$f":"'Offshore Wind'!AC531","v":0},{"$f":"'Offshore Wind'!AD531","v":0},{"$f":"'Offshore Wind'!AE531","v":0},{"$f":"'Offshore Wind'!AF531","v":0},{"$f":"'Offshore Wind'!AG531","v":0},{"$f":"'Offshore Wind'!AH531","v":0},{"$f":"'Offshore Wind'!AI531","v":0},{"$f":"'Offshore Wind'!AJ531","v":0},{"$f":"'Offshore Wind'!AK531","v":0},{"$f":"'Offshore Wind'!AL531","v":0},{"$f":"'Offshore Wind'!AM531","v":0},{"$f":"'Offshore Wind'!AN531","v":0},{"$f":"'Offshore Wind'!AO531","v":0},{"$f":"'Offshore Wind'!AP531","v":0},{"$f":"'Offshore Wind'!AQ531","v":0},{"$f":"'Offshore Wind'!AR531","v":0}]
["RA3OfOTRG88","RD","Advanced",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L532","v":0},{"$f":"'Offshore Wind'!M532","v":0},{"$f":"'Offshore Wind'!N532","v":0},{"$f":"'Offshore Wind'!O532","v":0},{"$f":"'Offshore Wind'!P532","v":0},{"$f":"'Offshore Wind'!Q532","v":0},{"$f":"'Offshore Wind'!R532","v":0},{"$f":"'Offshore Wind'!S532","v":0},{"$f":"'Offshore Wind'!T532","v":0},{"$f":"'Offshore Wind'!U532","v":0},{"$f":"'Offshore Wind'!V532","v":0},{"$f":"'Offshore Wind'!W532","v":0},{"$f":"'Offshore Wind'!X532","v":0},{"$f":"'Offshore Wind'!Y532","v":0},{"$f":"'Offshore Wind'!Z532","v":0},{"$f":"'Offshore Wind'!AA532","v":0},{"$f":"'Offshore Wind'!AB532","v":0},{"$f":"'Offshore Wind'!AC532","v":0},{"$f":"'Offshore Wind'!AD532","v":0},{"$f":"'Offshore Wind'!AE532","v":0},{"$f":"'Offshore Wind'!AF532","v":0},{"$f":"'Offshore Wind'!AG532","v":0},{"$f":"'Offshore Wind'!AH532","v":0},{"$f":"'Offshore Wind'!AI532","v":0},{"$f":"'Offshore Wind'!AJ532","v":0},{"$f":"'Offshore Wind'!AK532","v":0},{"$f":"'Offshore Wind'!AL532","v":0},{"$f":"'Offshore Wind'!AM532","v":0},{"$f":"'Offshore Wind'!AN532","v":0},{"$f":"'Offshore Wind'!AO532","v":0},{"$f":"'Offshore Wind'!AP532","v":0},{"$f":"'Offshore Wind'!AQ532","v":0},{"$f":"'Offshore Wind'!AR532","v":0}]
["RM3OfOTRG88","RD","Moderate",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L533","v":0},{"$f":"'Offshore Wind'!M533","v":0},{"$f":"'Offshore Wind'!N533","v":0},{"$f":"'Offshore Wind'!O533","v":0},{"$f":"'Offshore Wind'!P533","v":0},{"$f":"'Offshore Wind'!Q533","v":0},{"$f":"'Offshore Wind'!R533","v":0},{"$f":"'Offshore Wind'!S533","v":0},{"$f":"'Offshore Wind'!T533","v":0},{"$f":"'Offshore Wind'!U533","v":0},{"$f":"'Offshore Wind'!V533","v":0},{"$f":"'Offshore Wind'!W533","v":0},{"$f":"'Offshore Wind'!X533","v":0},{"$f":"'Offshore Wind'!Y533","v":0},{"$f":"'Offshore Wind'!Z533","v":0},{"$f":"'Offshore Wind'!AA533","v":0},{"$f":"'Offshore Wind'!AB533","v":0},{"$f":"'Offshore Wind'!AC533","v":0},{"$f":"'Offshore Wind'!AD533","v":0},{"$f":"'Offshore Wind'!AE533","v":0},{"$f":"'Offshore Wind'!AF533","v":0},{"$f":"'Offshore Wind'!AG533","v":0},{"$f":"'Offshore Wind'!AH533","v":0},{"$f":"'Offshore Wind'!AI533","v":0},{"$f":"'Offshore Wind'!AJ533","v":0},{"$f":"'Offshore Wind'!AK533","v":0},{"$f":"'Offshore Wind'!AL533","v":0},{"$f":"'Offshore Wind'!AM533","v":0},{"$f":"'Offshore Wind'!AN533","v":0},{"$f":"'Offshore Wind'!AO533","v":0},{"$f":"'Offshore Wind'!AP533","v":0},{"$f":"'Offshore Wind'!AQ533","v":0},{"$f":"'Offshore Wind'!AR533","v":0}]
["RC3OfOTRG88","RD","Conservative",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L534","v":0},{"$f":"'Offshore Wind'!M534","v":0},{"$f":"'Offshore Wind'!N534","v":0},{"$f":"'Offshore Wind'!O534","v":0},{"$f":"'Offshore Wind'!P534","v":0},{"$f":"'Offshore Wind'!Q534","v":0},{"$f":"'Offshore Wind'!R534","v":0},{"$f":"'Offshore Wind'!S534","v":0},{"$f":"'Offshore Wind'!T534","v":0},{"$f":"'Offshore Wind'!U534","v":0},{"$f":"'Offshore Wind'!V534","v":0},{"$f":"'Offshore Wind'!W534","v":0},{"$f":"'Offshore Wind'!X534","v":0},{"$f":"'Offshore Wind'!Y534","v":0},{"$f":"'Offshore Wind'!Z534","v":0},{"$f":"'Offshore Wind'!AA534","v":0},{"$f":"'Offshore Wind'!AB534","v":0},{"$f":"'Offshore Wind'!AC534","v":0},{"$f":"'Offshore Wind'!AD534","v":0},{"$f":"'Offshore Wind'!AE534","v":0},{"$f":"'Offshore Wind'!AF534","v":0},{"$f":"'Offshore Wind'!AG534","v":0},{"$f":"'Offshore Wind'!AH534","v":0},{"$f":"'Offshore Wind'!AI534","v":0},{"$f":"'Offshore Wind'!AJ534","v":0},{"$f":"'Offshore Wind'!AK534","v":0},{"$f":"'Offshore Wind'!AL534","v":0},{"$f":"'Offshore Wind'!AM534","v":0},{"$f":"'Offshore Wind'!AN534","v":0},{"$f":"'Offshore Wind'!AO534","v":0},{"$f":"'Offshore Wind'!AP534","v":0},{"$f":"'Offshore Wind'!AQ534","v":0},{"$f":"'Offshore Wind'!AR534","v":0}]
["RA3OfOTRG99","RD","Advanced",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L535","v":0},{"$f":"'Offshore Wind'!M535","v":0},{"$f":"'Offshore Wind'!N535","v":0},{"$f":"'Offshore Wind'!O535","v":0},{"$f":"'Offshore Wind'!P535","v":0},{"$f":"'Offshore Wind'!Q535","v":0},{"$f":"'Offshore Wind'!R535","v":0},{"$f":"'Offshore Wind'!S535","v":0},{"$f":"'Offshore Wind'!T535","v":0},{"$f":"'Offshore Wind'!U535","v":0},{"$f":"'Offshore Wind'!V535","v":0},{"$f":"'Offshore Wind'!W535","v":0},{"$f":"'Offshore Wind'!X535","v":0},{"$f":"'Offshore Wind'!Y535","v":0},{"$f":"'Offshore Wind'!Z535","v":0},{"$f":"'Offshore Wind'!AA535","v":0},{"$f":"'Offshore Wind'!AB535","v":0},{"$f":"'Offshore Wind'!AC535","v":0},{"$f":"'Offshore Wind'!AD535","v":0},{"$f":"'Offshore Wind'!AE535","v":0},{"$f":"'Offshore Wind'!AF535","v":0},{"$f":"'Offshore Wind'!AG535","v":0},{"$f":"'Offshore Wind'!AH535","v":0},{"$f":"'Offshore Wind'!AI535","v":0},{"$f":"'Offshore Wind'!AJ535","v":0},{"$f":"'Offshore Wind'!AK535","v":0},{"$f":"'Offshore Wind'!AL535","v":0},{"$f":"'Offshore Wind'!AM535","v":0},{"$f":"'Offshore Wind'!AN535","v":0},{"$f":"'Offshore Wind'!AO535","v":0},{"$f":"'Offshore Wind'!AP535","v":0},{"$f":"'Offshore Wind'!AQ535","v":0},{"$f":"'Offshore Wind'!AR535","v":0}]
["RM3OfOTRG99","RD","Moderate",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L536","v":0},{"$f":"'Offshore Wind'!M536","v":0},{"$f":"'Offshore Wind'!N536","v":0},{"$f":"'Offshore Wind'!O536","v":0},{"$f":"'Offshore Wind'!P536","v":0},{"$f":"'Offshore Wind'!Q536","v":0},{"$f":"'Offshore Wind'!R536","v":0},{"$f":"'Offshore Wind'!S536","v":0},{"$f":"'Offshore Wind'!T536","v":0},{"$f":"'Offshore Wind'!U536","v":0},{"$f":"'Offshore Wind'!V536","v":0},{"$f":"'Offshore Wind'!W536","v":0},{"$f":"'Offshore Wind'!X536","v":0},{"$f":"'Offshore Wind'!Y536","v":0},{"$f":"'Offshore Wind'!Z536","v":0},{"$f":"'Offshore Wind'!AA536","v":0},{"$f":"'Offshore Wind'!AB536","v":0},{"$f":"'Offshore Wind'!AC536","v":0},{"$f":"'Offshore Wind'!AD536","v":0},{"$f":"'Offshore Wind'!AE536","v":0},{"$f":"'Offshore Wind'!AF536","v":0},{"$f":"'Offshore Wind'!AG536","v":0},{"$f":"'Offshore Wind'!AH536","v":0},{"$f":"'Offshore Wind'!AI536","v":0},{"$f":"'Offshore Wind'!AJ536","v":0},{"$f":"'Offshore Wind'!AK536","v":0},{"$f":"'Offshore Wind'!AL536","v":0},{"$f":"'Offshore Wind'!AM536","v":0},{"$f":"'Offshore Wind'!AN536","v":0},{"$f":"'Offshore Wind'!AO536","v":0},{"$f":"'Offshore Wind'!AP536","v":0},{"$f":"'Offshore Wind'!AQ536","v":0},{"$f":"'Offshore Wind'!AR536","v":0}]
["RC3OfOTRG99","RD","Conservative",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L537","v":0},{"$f":"'Offshore Wind'!M537","v":0},{"$f":"'Offshore Wind'!N537","v":0},{"$f":"'Offshore Wind'!O537","v":0},{"$f":"'Offshore Wind'!P537","v":0},{"$f":"'Offshore Wind'!Q537","v":0},{"$f":"'Offshore Wind'!R537","v":0},{"$f":"'Offshore Wind'!S537","v":0},{"$f":"'Offshore Wind'!T537","v":0},{"$f":"'Offshore Wind'!U537","v":0},{"$f":"'Offshore Wind'!V537","v":0},{"$f":"'Offshore Wind'!W537","v":0},{"$f":"'Offshore Wind'!X537","v":0},{"$f":"'Offshore Wind'!Y537","v":0},{"$f":"'Offshore Wind'!Z537","v":0},{"$f":"'Offshore Wind'!AA537","v":0},{"$f":"'Offshore Wind'!AB537","v":0},{"$f":"'Offshore Wind'!AC537","v":0},{"$f":"'Offshore Wind'!AD537","v":0},{"$f":"'Offshore Wind'!AE537","v":0},{"$f":"'Offshore Wind'!AF537","v":0},{"$f":"'Offshore Wind'!AG537","v":0},{"$f":"'Offshore Wind'!AH537","v":0},{"$f":"'Offshore Wind'!AI537","v":0},{"$f":"'Offshore Wind'!AJ537","v":0},{"$f":"'Offshore Wind'!AK537","v":0},{"$f":"'Offshore Wind'!AL537","v":0},{"$f":"'Offshore Wind'!AM537","v":0},{"$f":"'Offshore Wind'!AN537","v":0},{"$f":"'Offshore Wind'!AO537","v":0},{"$f":"'Offshore Wind'!AP537","v":0},{"$f":"'Offshore Wind'!AQ537","v":0},{"$f":"'Offshore Wind'!AR537","v":0}]
["RA3OfOTRG100","RD","Advanced",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L538","v":0},{"$f":"'Offshore Wind'!M538","v":0},{"$f":"'Offshore Wind'!N538","v":0},{"$f":"'Offshore Wind'!O538","v":0},{"$f":"'Offshore Wind'!P538","v":0},{"$f":"'Offshore Wind'!Q538","v":0},{"$f":"'Offshore Wind'!R538","v":0},{"$f":"'Offshore Wind'!S538","v":0},{"$f":"'Offshore Wind'!T538","v":0},{"$f":"'Offshore Wind'!U538","v":0},{"$f":"'Offshore Wind'!V538","v":0},{"$f":"'Offshore Wind'!W538","v":0},{"$f":"'Offshore Wind'!X538","v":0},{"$f":"'Offshore Wind'!Y538","v":0},{"$f":"'Offshore Wind'!Z538","v":0},{"$f":"'Offshore Wind'!AA538","v":0},{"$f":"'Offshore Wind'!AB538","v":0},{"$f":"'Offshore Wind'!AC538","v":0},{"$f":"'Offshore Wind'!AD538","v":0},{"$f":"'Offshore Wind'!AE538","v":0},{"$f":"'Offshore Wind'!AF538","v":0},{"$f":"'Offshore Wind'!AG538","v":0},{"$f":"'Offshore Wind'!AH538","v":0},{"$f":"'Offshore Wind'!AI538","v":0},{"$f":"'Offshore Wind'!AJ538","v":0},{"$f":"'Offshore Wind'!AK538","v":0},{"$f":"'Offshore Wind'!AL538","v":0},{"$f":"'Offshore Wind'!AM538","v":0},{"$f":"'Offshore Wind'!AN538","v":0},{"$f":"'Offshore Wind'!AO538","v":0},{"$f":"'Offshore Wind'!AP538","v":0},{"$f":"'Offshore Wind'!AQ538","v":0},{"$f":"'Offshore Wind'!AR538","v":0}]
["RM3OfOTRG100","RD","Moderate",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L539","v":0},{"$f":"'Offshore Wind'!M539","v":0},{"$f":"'Offshore Wind'!N539","v":0},{"$f":"'Offshore Wind'!O539","v":0},{"$f":"'Offshore Wind'!P539","v":0},{"$f":"'Offshore Wind'!Q539","v":0},{"$f":"'Offshore Wind'!R539","v":0},{"$f":"'Offshore Wind'!S539","v":0},{"$f":"'Offshore Wind'!T539","v":0},{"$f":"'Offshore Wind'!U539","v":0},{"$f":"'Offshore Wind'!V539","v":0},{"$f":"'Offshore Wind'!W539","v":0},{"$f":"'Offshore Wind'!X539","v":0},{"$f":"'Offshore Wind'!Y539","v":0},{"$f":"'Offshore Wind'!Z539","v":0},{"$f":"'Offshore Wind'!AA539","v":0},{"$f":"'Offshore Wind'!AB539","v":0},{"$f":"'Offshore Wind'!AC539","v":0},{"$f":"'Offshore Wind'!AD539","v":0},{"$f":"'Offshore Wind'!AE539","v":0},{"$f":"'Offshore Wind'!AF539","v":0},{"$f":"'Offshore Wind'!AG539","v":0},{"$f":"'Offshore Wind'!AH539","v":0},{"$f":"'Offshore Wind'!AI539","v":0},{"$f":"'Offshore Wind'!AJ539","v":0},{"$f":"'Offshore Wind'!AK539","v":0},{"$f":"'Offshore Wind'!AL539","v":0},{"$f":"'Offshore Wind'!AM539","v":0},{"$f":"'Offshore Wind'!AN539","v":0},{"$f":"'Offshore Wind'!AO539","v":0},{"$f":"'Offshore Wind'!AP539","v":0},{"$f":"'Offshore Wind'!AQ539","v":0},{"$f":"'Offshore Wind'!AR539","v":0}]
["RC3OfOTRG100","RD","Conservative",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L540","v":0},{"$f":"'Offshore Wind'!M540","v":0},{"$f":"'Offshore Wind'!N540","v":0},{"$f":"'Offshore Wind'!O540","v":0},{"$f":"'Offshore Wind'!P540","v":0},{"$f":"'Offshore Wind'!Q540","v":0},{"$f":"'Offshore Wind'!R540","v":0},{"$f":"'Offshore Wind'!S540","v":0},{"$f":"'Offshore Wind'!T540","v":0},{"$f":"'Offshore Wind'!U540","v":0},{"$f":"'Offshore Wind'!V540","v":0},{"$f":"'Offshore Wind'!W540","v":0},{"$f":"'Offshore Wind'!X540","v":0},{"$f":"'Offshore Wind'!Y540","v":0},{"$f":"'Offshore Wind'!Z540","v":0},{"$f":"'Offshore Wind'!AA540","v":0},{"$f":"'Offshore Wind'!AB540","v":0},{"$f":"'Offshore Wind'!AC540","v":0},{"$f":"'Offshore Wind'!AD540","v":0},{"$f":"'Offshore Wind'!AE540","v":0},{"$f":"'Offshore Wind'!AF540","v":0},{"$f":"'Offshore Wind'!AG540","v":0},{"$f":"'Offshore Wind'!AH540","v":0},{"$f":"'Offshore Wind'!AI540","v":0},{"$f":"'Offshore Wind'!AJ540","v":0},{"$f":"'Offshore Wind'!AK540","v":0},{"$f":"'Offshore Wind'!AL540","v":0},{"$f":"'Offshore Wind'!AM540","v":0},{"$f":"'Offshore Wind'!AN540","v":0},{"$f":"'Offshore Wind'!AO540","v":0},{"$f":"'Offshore Wind'!AP540","v":0},{"$f":"'Offshore Wind'!AQ540","v":0},{"$f":"'Offshore Wind'!AR540","v":0}]
["RA3OfOTRG111","RD","Advanced",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L541","v":0},{"$f":"'Offshore Wind'!M541","v":0},{"$f":"'Offshore Wind'!N541","v":0},{"$f":"'Offshore Wind'!O541","v":0},{"$f":"'Offshore Wind'!P541","v":0},{"$f":"'Offshore Wind'!Q541","v":0},{"$f":"'Offshore Wind'!R541","v":0},{"$f":"'Offshore Wind'!S541","v":0},{"$f":"'Offshore Wind'!T541","v":0},{"$f":"'Offshore Wind'!U541","v":0},{"$f":"'Offshore Wind'!V541","v":0},{"$f":"'Offshore Wind'!W541","v":0},{"$f":"'Offshore Wind'!X541","v":0},{"$f":"'Offshore Wind'!Y541","v":0},{"$f":"'Offshore Wind'!Z541","v":0},{"$f":"'Offshore Wind'!AA541","v":0},{"$f":"'Offshore Wind'!AB541","v":0},{"$f":"'Offshore Wind'!AC541","v":0},{"$f":"'Offshore Wind'!AD541","v":0},{"$f":"'Offshore Wind'!AE541","v":0},{"$f":"'Offshore Wind'!AF541","v":0},{"$f":"'Offshore Wind'!AG541","v":0},{"$f":"'Offshore Wind'!AH541","v":0},{"$f":"'Offshore Wind'!AI541","v":0},{"$f":"'Offshore Wind'!AJ541","v":0},{"$f":"'Offshore Wind'!AK541","v":0},{"$f":"'Offshore Wind'!AL541","v":0},{"$f":"'Offshore Wind'!AM541","v":0},{"$f":"'Offshore Wind'!AN541","v":0},{"$f":"'Offshore Wind'!AO541","v":0},{"$f":"'Offshore Wind'!AP541","v":0},{"$f":"'Offshore Wind'!AQ541","v":0},{"$f":"'Offshore Wind'!AR541","v":0}]
["RM3OfOTRG111","RD","Moderate",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L542","v":0},{"$f":"'Offshore Wind'!M542","v":0},{"$f":"'Offshore Wind'!N542","v":0},{"$f":"'Offshore Wind'!O542","v":0},{"$f":"'Offshore Wind'!P542","v":0},{"$f":"'Offshore Wind'!Q542","v":0},{"$f":"'Offshore Wind'!R542","v":0},{"$f":"'Offshore Wind'!S542","v":0},{"$f":"'Offshore Wind'!T542","v":0},{"$f":"'Offshore Wind'!U542","v":0},{"$f":"'Offshore Wind'!V542","v":0},{"$f":"'Offshore Wind'!W542","v":0},{"$f":"'Offshore Wind'!X542","v":0},{"$f":"'Offshore Wind'!Y542","v":0},{"$f":"'Offshore Wind'!Z542","v":0},{"$f":"'Offshore Wind'!AA542","v":0},{"$f":"'Offshore Wind'!AB542","v":0},{"$f":"'Offshore Wind'!AC542","v":0},{"$f":"'Offshore Wind'!AD542","v":0},{"$f":"'Offshore Wind'!AE542","v":0},{"$f":"'Offshore Wind'!AF542","v":0},{"$f":"'Offshore Wind'!AG542","v":0},{"$f":"'Offshore Wind'!AH542","v":0},{"$f":"'Offshore Wind'!AI542","v":0},{"$f":"'Offshore Wind'!AJ542","v":0},{"$f":"'Offshore Wind'!AK542","v":0},{"$f":"'Offshore Wind'!AL542","v":0},{"$f":"'Offshore Wind'!AM542","v":0},{"$f":"'Offshore Wind'!AN542","v":0},{"$f":"'Offshore Wind'!AO542","v":0},{"$f":"'Offshore Wind'!AP542","v":0},{"$f":"'Offshore Wind'!AQ542","v":0},{"$f":"'Offshore Wind'!AR542","v":0}]
["RC3OfOTRG111","RD","Conservative",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L543","v":0},{"$f":"'Offshore Wind'!M543","v":0},{"$f":"'Offshore Wind'!N543","v":0},{"$f":"'Offshore Wind'!O543","v":0},{"$f":"'Offshore Wind'!P543","v":0},{"$f":"'Offshore Wind'!Q543","v":0},{"$f":"'Offshore Wind'!R543","v":0},{"$f":"'Offshore Wind'!S543","v":0},{"$f":"'Offshore Wind'!T543","v":0},{"$f":"'Offshore Wind'!U543","v":0},{"$f":"'Offshore Wind'!V543","v":0},{"$f":"'Offshore Wind'!W543","v":0},{"$f":"'Offshore Wind'!X543","v":0},{"$f":"'Offshore Wind'!Y543","v":0},{"$f":"'Offshore Wind'!Z543","v":0},{"$f":"'Offshore Wind'!AA543","v":0},{"$f":"'Offshore Wind'!AB543","v":0},{"$f":"'Offshore Wind'!AC543","v":0},{"$f":"'Offshore Wind'!AD543","v":0},{"$f":"'Offshore Wind'!AE543","v":0},{"$f":"'Offshore Wind'!AF543","v":0},{"$f":"'Offshore Wind'!AG543","v":0},{"$f":"'Offshore Wind'!AH543","v":0},{"$f":"'Offshore Wind'!AI543","v":0},{"$f":"'Offshore Wind'!AJ543","v":0},{"$f":"'Offshore Wind'!AK543","v":0},{"$f":"'Offshore Wind'!AL543","v":0},{"$f":"'Offshore Wind'!AM543","v":0},{"$f":"'Offshore Wind'!AN543","v":0},{"$f":"'Offshore Wind'!AO543","v":0},{"$f":"'Offshore Wind'!AP543","v":0},{"$f":"'Offshore Wind'!AQ543","v":0},{"$f":"'Offshore Wind'!AR543","v":0}]
["RA3OfOTRG122","RD","Advanced",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L544","v":0},{"$f":"'Offshore Wind'!M544","v":0},{"$f":"'Offshore Wind'!N544","v":0},{"$f":"'Offshore Wind'!O544","v":0},{"$f":"'Offshore Wind'!P544","v":0},{"$f":"'Offshore Wind'!Q544","v":0},{"$f":"'Offshore Wind'!R544","v":0},{"$f":"'Offshore Wind'!S544","v":0},{"$f":"'Offshore Wind'!T544","v":0},{"$f":"'Offshore Wind'!U544","v":0},{"$f":"'Offshore Wind'!V544","v":0},{"$f":"'Offshore Wind'!W544","v":0},{"$f":"'Offshore Wind'!X544","v":0},{"$f":"'Offshore Wind'!Y544","v":0},{"$f":"'Offshore Wind'!Z544","v":0},{"$f":"'Offshore Wind'!AA544","v":0},{"$f":"'Offshore Wind'!AB544","v":0},{"$f":"'Offshore Wind'!AC544","v":0},{"$f":"'Offshore Wind'!AD544","v":0},{"$f":"'Offshore Wind'!AE544","v":0},{"$f":"'Offshore Wind'!AF544","v":0},{"$f":"'Offshore Wind'!AG544","v":0},{"$f":"'Offshore Wind'!AH544","v":0},{"$f":"'Offshore Wind'!AI544","v":0},{"$f":"'Offshore Wind'!AJ544","v":0},{"$f":"'Offshore Wind'!AK544","v":0},{"$f":"'Offshore Wind'!AL544","v":0},{"$f":"'Offshore Wind'!AM544","v":0},{"$f":"'Offshore Wind'!AN544","v":0},{"$f":"'Offshore Wind'!AO544","v":0},{"$f":"'Offshore Wind'!AP544","v":0},{"$f":"'Offshore Wind'!AQ544","v":0},{"$f":"'Offshore Wind'!AR544","v":0}]
["RM3OfOTRG122","RD","Moderate",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L545","v":0},{"$f":"'Offshore Wind'!M545","v":0},{"$f":"'Offshore Wind'!N545","v":0},{"$f":"'Offshore Wind'!O545","v":0},{"$f":"'Offshore Wind'!P545","v":0},{"$f":"'Offshore Wind'!Q545","v":0},{"$f":"'Offshore Wind'!R545","v":0},{"$f":"'Offshore Wind'!S545","v":0},{"$f":"'Offshore Wind'!T545","v":0},{"$f":"'Offshore Wind'!U545","v":0},{"$f":"'Offshore Wind'!V545","v":0},{"$f":"'Offshore Wind'!W545","v":0},{"$f":"'Offshore Wind'!X545","v":0},{"$f":"'Offshore Wind'!Y545","v":0},{"$f":"'Offshore Wind'!Z545","v":0},{"$f":"'Offshore Wind'!AA545","v":0},{"$f":"'Offshore Wind'!AB545","v":0},{"$f":"'Offshore Wind'!AC545","v":0},{"$f":"'Offshore Wind'!AD545","v":0},{"$f":"'Offshore Wind'!AE545","v":0},{"$f":"'Offshore Wind'!AF545","v":0},{"$f":"'Offshore Wind'!AG545","v":0},{"$f":"'Offshore Wind'!AH545","v":0},{"$f":"'Offshore Wind'!AI545","v":0},{"$f":"'Offshore Wind'!AJ545","v":0},{"$f":"'Offshore Wind'!AK545","v":0},{"$f":"'Offshore Wind'!AL545","v":0},{"$f":"'Offshore Wind'!AM545","v":0},{"$f":"'Offshore Wind'!AN545","v":0},{"$f":"'Offshore Wind'!AO545","v":0},{"$f":"'Offshore Wind'!AP545","v":0},{"$f":"'Offshore Wind'!AQ545","v":0},{"$f":"'Offshore Wind'!AR545","v":0}]
["RC3OfOTRG122","RD","Conservative",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L546","v":0},{"$f":"'Offshore Wind'!M546","v":0},{"$f":"'Offshore Wind'!N546","v":0},{"$f":"'Offshore Wind'!O546","v":0},{"$f":"'Offshore Wind'!P546","v":0},{"$f":"'Offshore Wind'!Q546","v":0},{"$f":"'Offshore Wind'!R546","v":0},{"$f":"'Offshore Wind'!S546","v":0},{"$f":"'Offshore Wind'!T546","v":0},{"$f":"'Offshore Wind'!U546","v":0},{"$f":"'Offshore Wind'!V546","v":0},{"$f":"'Offshore Wind'!W546","v":0},{"$f":"'Offshore Wind'!X546","v":0},{"$f":"'Offshore Wind'!Y546","v":0},{"$f":"'Offshore Wind'!Z546","v":0},{"$f":"'Offshore Wind'!AA546","v":0},{"$f":"'Offshore Wind'!AB546","v":0},{"$f":"'Offshore Wind'!AC546","v":0},{"$f":"'Offshore Wind'!AD546","v":0},{"$f":"'Offshore Wind'!AE546","v":0},{"$f":"'Offshore Wind'!AF546","v":0},{"$f":"'Offshore Wind'!AG546","v":0},{"$f":"'Offshore Wind'!AH546","v":0},{"$f":"'Offshore Wind'!AI546","v":0},{"$f":"'Offshore Wind'!AJ546","v":0},{"$f":"'Offshore Wind'!AK546","v":0},{"$f":"'Offshore Wind'!AL546","v":0},{"$f":"'Offshore Wind'!AM546","v":0},{"$f":"'Offshore Wind'!AN546","v":0},{"$f":"'Offshore Wind'!AO546","v":0},{"$f":"'Offshore Wind'!AP546","v":0},{"$f":"'Offshore Wind'!AQ546","v":0},{"$f":"'Offshore Wind'!AR546","v":0}]
["RA3OfOTRG133","RD","Advanced",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L547","v":0},{"$f":"'Offshore Wind'!M547","v":0},{"$f":"'Offshore Wind'!N547","v":0},{"$f":"'Offshore Wind'!O547","v":0},{"$f":"'Offshore Wind'!P547","v":0},{"$f":"'Offshore Wind'!Q547","v":0},{"$f":"'Offshore Wind'!R547","v":0},{"$f":"'Offshore Wind'!S547","v":0},{"$f":"'Offshore Wind'!T547","v":0},{"$f":"'Offshore Wind'!U547","v":0},{"$f":"'Offshore Wind'!V547","v":0},{"$f":"'Offshore Wind'!W547","v":0},{"$f":"'Offshore Wind'!X547","v":0},{"$f":"'Offshore Wind'!Y547","v":0},{"$f":"'Offshore Wind'!Z547","v":0},{"$f":"'Offshore Wind'!AA547","v":0},{"$f":"'Offshore Wind'!AB547","v":0},{"$f":"'Offshore Wind'!AC547","v":0},{"$f":"'Offshore Wind'!AD547","v":0},{"$f":"'Offshore Wind'!AE547","v":0},{"$f":"'Offshore Wind'!AF547","v":0},{"$f":"'Offshore Wind'!AG547","v":0},{"$f":"'Offshore Wind'!AH547","v":0},{"$f":"'Offshore Wind'!AI547","v":0},{"$f":"'Offshore Wind'!AJ547","v":0},{"$f":"'Offshore Wind'!AK547","v":0},{"$f":"'Offshore Wind'!AL547","v":0},{"$f":"'Offshore Wind'!AM547","v":0},{"$f":"'Offshore Wind'!AN547","v":0},{"$f":"'Offshore Wind'!AO547","v":0},{"$f":"'Offshore Wind'!AP547","v":0},{"$f":"'Offshore Wind'!AQ547","v":0},{"$f":"'Offshore Wind'!AR547","v":0}]
["RM3OfOTRG133","RD","Moderate",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L548","v":0},{"$f":"'Offshore Wind'!M548","v":0},{"$f":"'Offshore Wind'!N548","v":0},{"$f":"'Offshore Wind'!O548","v":0},{"$f":"'Offshore Wind'!P548","v":0},{"$f":"'Offshore Wind'!Q548","v":0},{"$f":"'Offshore Wind'!R548","v":0},{"$f":"'Offshore Wind'!S548","v":0},{"$f":"'Offshore Wind'!T548","v":0},{"$f":"'Offshore Wind'!U548","v":0},{"$f":"'Offshore Wind'!V548","v":0},{"$f":"'Offshore Wind'!W548","v":0},{"$f":"'Offshore Wind'!X548","v":0},{"$f":"'Offshore Wind'!Y548","v":0},{"$f":"'Offshore Wind'!Z548","v":0},{"$f":"'Offshore Wind'!AA548","v":0},{"$f":"'Offshore Wind'!AB548","v":0},{"$f":"'Offshore Wind'!AC548","v":0},{"$f":"'Offshore Wind'!AD548","v":0},{"$f":"'Offshore Wind'!AE548","v":0},{"$f":"'Offshore Wind'!AF548","v":0},{"$f":"'Offshore Wind'!AG548","v":0},{"$f":"'Offshore Wind'!AH548","v":0},{"$f":"'Offshore Wind'!AI548","v":0},{"$f":"'Offshore Wind'!AJ548","v":0},{"$f":"'Offshore Wind'!AK548","v":0},{"$f":"'Offshore Wind'!AL548","v":0},{"$f":"'Offshore Wind'!AM548","v":0},{"$f":"'Offshore Wind'!AN548","v":0},{"$f":"'Offshore Wind'!AO548","v":0},{"$f":"'Offshore Wind'!AP548","v":0},{"$f":"'Offshore Wind'!AQ548","v":0},{"$f":"'Offshore Wind'!AR548","v":0}]
["RC3OfOTRG133","RD","Conservative",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L549","v":0},{"$f":"'Offshore Wind'!M549","v":0},{"$f":"'Offshore Wind'!N549","v":0},{"$f":"'Offshore Wind'!O549","v":0},{"$f":"'Offshore Wind'!P549","v":0},{"$f":"'Offshore Wind'!Q549","v":0},{"$f":"'Offshore Wind'!R549","v":0},{"$f":"'Offshore Wind'!S549","v":0},{"$f":"'Offshore Wind'!T549","v":0},{"$f":"'Offshore Wind'!U549","v":0},{"$f":"'Offshore Wind'!V549","v":0},{"$f":"'Offshore Wind'!W549","v":0},{"$f":"'Offshore Wind'!X549","v":0},{"$f":"'Offshore Wind'!Y549","v":0},{"$f":"'Offshore Wind'!Z549","v":0},{"$f":"'Offshore Wind'!AA549","v":0},{"$f":"'Offshore Wind'!AB549","v":0},{"$f":"'Offshore Wind'!AC549","v":0},{"$f":"'Offshore Wind'!AD549","v":0},{"$f":"'Offshore Wind'!AE549","v":0},{"$f":"'Offshore Wind'!AF549","v":0},{"$f":"'Offshore Wind'!AG549","v":0},{"$f":"'Offshore Wind'!AH549","v":0},{"$f":"'Offshore Wind'!AI549","v":0},{"$f":"'Offshore Wind'!AJ549","v":0},{"$f":"'Offshore Wind'!AK549","v":0},{"$f":"'Offshore Wind'!AL549","v":0},{"$f":"'Offshore Wind'!AM549","v":0},{"$f":"'Offshore Wind'!AN549","v":0},{"$f":"'Offshore Wind'!AO549","v":0},{"$f":"'Offshore Wind'!AP549","v":0},{"$f":"'Offshore Wind'!AQ549","v":0},{"$f":"'Offshore Wind'!AR549","v":0}]
["RA3OfOTRG144","RD","Advanced",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L550","v":0},{"$f":"'Offshore Wind'!M550","v":0},{"$f":"'Offshore Wind'!N550","v":0},{"$f":"'Offshore Wind'!O550","v":0},{"$f":"'Offshore Wind'!P550","v":0},{"$f":"'Offshore Wind'!Q550","v":0},{"$f":"'Offshore Wind'!R550","v":0},{"$f":"'Offshore Wind'!S550","v":0},{"$f":"'Offshore Wind'!T550","v":0},{"$f":"'Offshore Wind'!U550","v":0},{"$f":"'Offshore Wind'!V550","v":0},{"$f":"'Offshore Wind'!W550","v":0},{"$f":"'Offshore Wind'!X550","v":0},{"$f":"'Offshore Wind'!Y550","v":0},{"$f":"'Offshore Wind'!Z550","v":0},{"$f":"'Offshore Wind'!AA550","v":0},{"$f":"'Offshore Wind'!AB550","v":0},{"$f":"'Offshore Wind'!AC550","v":0},{"$f":"'Offshore Wind'!AD550","v":0},{"$f":"'Offshore Wind'!AE550","v":0},{"$f":"'Offshore Wind'!AF550","v":0},{"$f":"'Offshore Wind'!AG550","v":0},{"$f":"'Offshore Wind'!AH550","v":0},{"$f":"'Offshore Wind'!AI550","v":0},{"$f":"'Offshore Wind'!AJ550","v":0},{"$f":"'Offshore Wind'!AK550","v":0},{"$f":"'Offshore Wind'!AL550","v":0},{"$f":"'Offshore Wind'!AM550","v":0},{"$f":"'Offshore Wind'!AN550","v":0},{"$f":"'Offshore Wind'!AO550","v":0},{"$f":"'Offshore Wind'!AP550","v":0},{"$f":"'Offshore Wind'!AQ550","v":0},{"$f":"'Offshore Wind'!AR550","v":0}]
["RM3OfOTRG144","RD","Moderate",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L551","v":0},{"$f":"'Offshore Wind'!M551","v":0},{"$f":"'Offshore Wind'!N551","v":0},{"$f":"'Offshore Wind'!O551","v":0},{"$f":"'Offshore Wind'!P551","v":0},{"$f":"'Offshore Wind'!Q551","v":0},{"$f":"'Offshore Wind'!R551","v":0},{"$f":"'Offshore Wind'!S551","v":0},{"$f":"'Offshore Wind'!T551","v":0},{"$f":"'Offshore Wind'!U551","v":0},{"$f":"'Offshore Wind'!V551","v":0},{"$f":"'Offshore Wind'!W551","v":0},{"$f":"'Offshore Wind'!X551","v":0},{"$f":"'Offshore Wind'!Y551","v":0},{"$f":"'Offshore Wind'!Z551","v":0},{"$f":"'Offshore Wind'!AA551","v":0},{"$f":"'Offshore Wind'!AB551","v":0},{"$f":"'Offshore Wind'!AC551","v":0},{"$f":"'Offshore Wind'!AD551","v":0},{"$f":"'Offshore Wind'!AE551","v":0},{"$f":"'Offshore Wind'!AF551","v":0},{"$f":"'Offshore Wind'!AG551","v":0},{"$f":"'Offshore Wind'!AH551","v":0},{"$f":"'Offshore Wind'!AI551","v":0},{"$f":"'Offshore Wind'!AJ551","v":0},{"$f":"'Offshore Wind'!AK551","v":0},{"$f":"'Offshore Wind'!AL551","v":0},{"$f":"'Offshore Wind'!AM551","v":0},{"$f":"'Offshore Wind'!AN551","v":0},{"$f":"'Offshore Wind'!AO551","v":0},{"$f":"'Offshore Wind'!AP551","v":0},{"$f":"'Offshore Wind'!AQ551","v":0},{"$f":"'Offshore Wind'!AR551","v":0}]
["RC3OfOTRG144","RD","Conservative",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L552","v":0},{"$f":"'Offshore Wind'!M552","v":0},{"$f":"'Offshore Wind'!N552","v":0},{"$f":"'Offshore Wind'!O552","v":0},{"$f":"'Offshore Wind'!P552","v":0},{"$f":"'Offshore Wind'!Q552","v":0},{"$f":"'Offshore Wind'!R552","v":0},{"$f":"'Offshore Wind'!S552","v":0},{"$f":"'Offshore Wind'!T552","v":0},{"$f":"'Offshore Wind'!U552","v":0},{"$f":"'Offshore Wind'!V552","v":0},{"$f":"'Offshore Wind'!W552","v":0},{"$f":"'Offshore Wind'!X552","v":0},{"$f":"'Offshore Wind'!Y552","v":0},{"$f":"'Offshore Wind'!Z552","v":0},{"$f":"'Offshore Wind'!AA552","v":0},{"$f":"'Offshore Wind'!AB552","v":0},{"$f":"'Offshore Wind'!AC552","v":0},{"$f":"'Offshore Wind'!AD552","v":0},{"$f":"'Offshore Wind'!AE552","v":0},{"$f":"'Offshore Wind'!AF552","v":0},{"$f":"'Offshore Wind'!AG552","v":0},{"$f":"'Offshore Wind'!AH552","v":0},{"$f":"'Offshore Wind'!AI552","v":0},{"$f":"'Offshore Wind'!AJ552","v":0},{"$f":"'Offshore Wind'!AK552","v":0},{"$f":"'Offshore Wind'!AL552","v":0},{"$f":"'Offshore Wind'!AM552","v":0},{"$f":"'Offshore Wind'!AN552","v":0},{"$f":"'Offshore Wind'!AO552","v":0},{"$f":"'Offshore Wind'!AP552","v":0},{"$f":"'Offshore Wind'!AQ552","v":0},{"$f":"'Offshore Wind'!AR552","v":0}]
["RA3OfOTRG155","RD","Advanced",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RM3OfOTRG155","RD","Moderate",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RC3OfOTRG155","RD","Conservative",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RA3UtSeattle","RD","Advanced",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L201","v":0},{"$f":"'Solar - Utility PV'!M201","v":0},{"$f":"'Solar - Utility PV'!N201","v":0},{"$f":"'Solar - Utility PV'!O201","v":0},{"$f":"'Solar - Utility PV'!P201","v":0},{"$f":"'Solar - Utility PV'!Q201","v":0},{"$f":"'Solar - Utility PV'!R201","v":0},{"$f":"'Solar - Utility PV'!S201","v":0},{"$f":"'Solar - Utility PV'!T201","v":0},{"$f":"'Solar - Utility PV'!U201","v":0},{"$f":"'Solar - Utility PV'!V201","v":0},{"$f":"'Solar - Utility PV'!W201","v":0},{"$f":"'Solar - Utility PV'!X201","v":0},{"$f":"'Solar - Utility PV'!Y201","v":0},{"$f":"'Solar - Utility PV'!Z201","v":0},{"$f":"'Solar - Utility PV'!AA201","v":0},{"$f":"'Solar - Utility PV'!AB201","v":0},{"$f":"'Solar - Utility PV'!AC201","v":0},{"$f":"'Solar - Utility PV'!AD201","v":0},{"$f":"'Solar - Utility PV'!AE201","v":0},{"$f":"'Solar - Utility PV'!AF201","v":0},{"$f":"'Solar - Utility PV'!AG201","v":0},{"$f":"'Solar - Utility PV'!AH201","v":0},{"$f":"'Solar - Utility PV'!AI201","v":0},{"$f":"'Solar - Utility PV'!AJ201","v":0},{"$f":"'Solar - Utility PV'!AK201","v":0},{"$f":"'Solar - Utility PV'!AL201","v":0},{"$f":"'Solar - Utility PV'!AM201","v":0},{"$f":"'Solar - Utility PV'!AN201","v":0},{"$f":"'Solar - Utility PV'!AO201","v":0},{"$f":"'Solar - Utility PV'!AP201","v":0},{"$f":"'Solar - Utility PV'!AQ201","v":0},{"$f":"'Solar - Utility PV'!AR201","v":0}]
["RM3UtSeattle","RD","Moderate",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L202","v":0},{"$f":"'Solar - Utility PV'!M202","v":0},{"$f":"'Solar - Utility PV'!N202","v":0},{"$f":"'Solar - Utility PV'!O202","v":0},{"$f":"'Solar - Utility PV'!P202","v":0},{"$f":"'Solar - Utility PV'!Q202","v":0},{"$f":"'Solar - Utility PV'!R202","v":0},{"$f":"'Solar - Utility PV'!S202","v":0},{"$f":"'Solar - Utility PV'!T202","v":0},{"$f":"'Solar - Utility PV'!U202","v":0},{"$f":"'Solar - Utility PV'!V202","v":0},{"$f":"'Solar - Utility PV'!W202","v":0},{"$f":"'Solar - Utility PV'!X202","v":0},{"$f":"'Solar - Utility PV'!Y202","v":0},{"$f":"'Solar - Utility PV'!Z202","v":0},{"$f":"'Solar - Utility PV'!AA202","v":0},{"$f":"'Solar - Utility PV'!AB202","v":0},{"$f":"'Solar - Utility PV'!AC202","v":0},{"$f":"'Solar - Utility PV'!AD202","v":0},{"$f":"'Solar - Utility PV'!AE202","v":0},{"$f":"'Solar - Utility PV'!AF202","v":0},{"$f":"'Solar - Utility PV'!AG202","v":0},{"$f":"'Solar - Utility PV'!AH202","v":0},{"$f":"'Solar - Utility PV'!AI202","v":0},{"$f":"'Solar - Utility PV'!AJ202","v":0},{"$f":"'Solar - Utility PV'!AK202","v":0},{"$f":"'Solar - Utility PV'!AL202","v":0},{"$f":"'Solar - Utility PV'!AM202","v":0},{"$f":"'Solar - Utility PV'!AN202","v":0},{"$f":"'Solar - Utility PV'!AO202","v":0},{"$f":"'Solar - Utility PV'!AP202","v":0},{"$f":"'Solar - Utility PV'!AQ202","v":0},{"$f":"'Solar - Utility PV'!AR202","v":0}]
["RC3UtSeattle","RD","Conservative",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L203","v":0},{"$f":"'Solar - Utility PV'!M203","v":0},{"$f":"'Solar - Utility PV'!N203","v":0},{"$f":"'Solar - Utility PV'!O203","v":0},{"$f":"'Solar - Utility PV'!P203","v":0},{"$f":"'Solar - Utility PV'!Q203","v":0},{"$f":"'Solar - Utility PV'!R203","v":0},{"$f":"'Solar - Utility PV'!S203","v":0},{"$f":"'Solar - Utility PV'!T203","v":0},{"$f":"'Solar - Utility PV'!U203","v":0},{"$f":"'Solar - Utility PV'!V203","v":0},{"$f":"'Solar - Utility PV'!W203","v":0},{"$f":"'Solar - Utility PV'!X203","v":0},{"$f":"'Solar - Utility PV'!Y203","v":0},{"$f":"'Solar - Utility PV'!Z203","v":0},{"$f":"'Solar - Utility PV'!AA203","v":0},{"$f":"'Solar - Utility PV'!AB203","v":0},{"$f":"'Solar - Utility PV'!AC203","v":0},{"$f":"'Solar - Utility PV'!AD203","v":0},{"$f":"'Solar - Utility PV'!AE203","v":0},{"$f":"'Solar - Utility PV'!AF203","v":0},{"$f":"'Solar - Utility PV'!AG203","v":0},{"$f":"'Solar - Utility PV'!AH203","v":0},{"$f":"'Solar - Utility PV'!AI203","v":0},{"$f":"'Solar - Utility PV'!AJ203","v":0},{"$f":"'Solar - Utility PV'!AK203","v":0},{"$f":"'Solar - Utility PV'!AL203","v":0},{"$f":"'Solar - Utility PV'!AM203","v":0},{"$f":"'Solar - Utility PV'!AN203","v":0},{"$f":"'Solar - Utility PV'!AO203","v":0},{"$f":"'Solar - Utility PV'!AP203","v":0},{"$f":"'Solar - Utility PV'!AQ203","v":0},{"$f":"'Solar - Utility PV'!AR203","v":0}]
["RA3UtChicago","RD","Advanced",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L204","v":0},{"$f":"'Solar - Utility PV'!M204","v":0},{"$f":"'Solar - Utility PV'!N204","v":0},{"$f":"'Solar - Utility PV'!O204","v":0},{"$f":"'Solar - Utility PV'!P204","v":0},{"$f":"'Solar - Utility PV'!Q204","v":0},{"$f":"'Solar - Utility PV'!R204","v":0},{"$f":"'Solar - Utility PV'!S204","v":0},{"$f":"'Solar - Utility PV'!T204","v":0},{"$f":"'Solar - Utility PV'!U204","v":0},{"$f":"'Solar - Utility PV'!V204","v":0},{"$f":"'Solar - Utility PV'!W204","v":0},{"$f":"'Solar - Utility PV'!X204","v":0},{"$f":"'Solar - Utility PV'!Y204","v":0},{"$f":"'Solar - Utility PV'!Z204","v":0},{"$f":"'Solar - Utility PV'!AA204","v":0},{"$f":"'Solar - Utility PV'!AB204","v":0},{"$f":"'Solar - Utility PV'!AC204","v":0},{"$f":"'Solar - Utility PV'!AD204","v":0},{"$f":"'Solar - Utility PV'!AE204","v":0},{"$f":"'Solar - Utility PV'!AF204","v":0},{"$f":"'Solar - Utility PV'!AG204","v":0},{"$f":"'Solar - Utility PV'!AH204","v":0},{"$f":"'Solar - Utility PV'!AI204","v":0},{"$f":"'Solar - Utility PV'!AJ204","v":0},{"$f":"'Solar - Utility PV'!AK204","v":0},{"$f":"'Solar - Utility PV'!AL204","v":0},{"$f":"'Solar - Utility PV'!AM204","v":0},{"$f":"'Solar - Utility PV'!AN204","v":0},{"$f":"'Solar - Utility PV'!AO204","v":0},{"$f":"'Solar - Utility PV'!AP204","v":0},{"$f":"'Solar - Utility PV'!AQ204","v":0},{"$f":"'Solar - Utility PV'!AR204","v":0}]
["RM3UtChicago","RD","Moderate",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L205","v":0},{"$f":"'Solar - Utility PV'!M205","v":0},{"$f":"'Solar - Utility PV'!N205","v":0},{"$f":"'Solar - Utility PV'!O205","v":0},{"$f":"'Solar - Utility PV'!P205","v":0},{"$f":"'Solar - Utility PV'!Q205","v":0},{"$f":"'Solar - Utility PV'!R205","v":0},{"$f":"'Solar - Utility PV'!S205","v":0},{"$f":"'Solar - Utility PV'!T205","v":0},{"$f":"'Solar - Utility PV'!U205","v":0},{"$f":"'Solar - Utility PV'!V205","v":0},{"$f":"'Solar - Utility PV'!W205","v":0},{"$f":"'Solar - Utility PV'!X205","v":0},{"$f":"'Solar - Utility PV'!Y205","v":0},{"$f":"'Solar - Utility PV'!Z205","v":0},{"$f":"'Solar - Utility PV'!AA205","v":0},{"$f":"'Solar - Utility PV'!AB205","v":0},{"$f":"'Solar - Utility PV'!AC205","v":0},{"$f":"'Solar - Utility PV'!AD205","v":0},{"$f":"'Solar - Utility PV'!AE205","v":0},{"$f":"'Solar - Utility PV'!AF205","v":0},{"$f":"'Solar - Utility PV'!AG205","v":0},{"$f":"'Solar - Utility PV'!AH205","v":0},{"$f":"'Solar - Utility PV'!AI205","v":0},{"$f":"'Solar - Utility PV'!AJ205","v":0},{"$f":"'Solar - Utility PV'!AK205","v":0},{"$f":"'Solar - Utility PV'!AL205","v":0},{"$f":"'Solar - Utility PV'!AM205","v":0},{"$f":"'Solar - Utility PV'!AN205","v":0},{"$f":"'Solar - Utility PV'!AO205","v":0},{"$f":"'Solar - Utility PV'!AP205","v":0},{"$f":"'Solar - Utility PV'!AQ205","v":0},{"$f":"'Solar - Utility PV'!AR205","v":0}]
["RC3UtChicago","RD","Conservative",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L206","v":0},{"$f":"'Solar - Utility PV'!M206","v":0},{"$f":"'Solar - Utility PV'!N206","v":0},{"$f":"'Solar - Utility PV'!O206","v":0},{"$f":"'Solar - Utility PV'!P206","v":0},{"$f":"'Solar - Utility PV'!Q206","v":0},{"$f":"'Solar - Utility PV'!R206","v":0},{"$f":"'Solar - Utility PV'!S206","v":0},{"$f":"'Solar - Utility PV'!T206","v":0},{"$f":"'Solar - Utility PV'!U206","v":0},{"$f":"'Solar - Utility PV'!V206","v":0},{"$f":"'Solar - Utility PV'!W206","v":0},{"$f":"'Solar - Utility PV'!X206","v":0},{"$f":"'Solar - Utility PV'!Y206","v":0},{"$f":"'Solar - Utility PV'!Z206","v":0},{"$f":"'Solar - Utility PV'!AA206","v":0},{"$f":"'Solar - Utility PV'!AB206","v":0},{"$f":"'Solar - Utility PV'!AC206","v":0},{"$f":"'Solar - Utility PV'!AD206","v":0},{"$f":"'Solar - Utility PV'!AE206","v":0},{"$f":"'Solar - Utility PV'!AF206","v":0},{"$f":"'Solar - Utility PV'!AG206","v":0},{"$f":"'Solar - Utility PV'!AH206","v":0},{"$f":"'Solar - Utility PV'!AI206","v":0},{"$f":"'Solar - Utility PV'!AJ206","v":0},{"$f":"'Solar - Utility PV'!AK206","v":0},{"$f":"'Solar - Utility PV'!AL206","v":0},{"$f":"'Solar - Utility PV'!AM206","v":0},{"$f":"'Solar - Utility PV'!AN206","v":0},{"$f":"'Solar - Utility PV'!AO206","v":0},{"$f":"'Solar - Utility PV'!AP206","v":0},{"$f":"'Solar - Utility PV'!AQ206","v":0},{"$f":"'Solar - Utility PV'!AR206","v":0}]
["RA3UtKansasy","RD","Advanced",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L207","v":0},{"$f":"'Solar - Utility PV'!M207","v":0},{"$f":"'Solar - Utility PV'!N207","v":0},{"$f":"'Solar - Utility PV'!O207","v":0},{"$f":"'Solar - Utility PV'!P207","v":0},{"$f":"'Solar - Utility PV'!Q207","v":0},{"$f":"'Solar - Utility PV'!R207","v":0},{"$f":"'Solar - Utility PV'!S207","v":0},{"$f":"'Solar - Utility PV'!T207","v":0},{"$f":"'Solar - Utility PV'!U207","v":0},{"$f":"'Solar - Utility PV'!V207","v":0},{"$f":"'Solar - Utility PV'!W207","v":0},{"$f":"'Solar - Utility PV'!X207","v":0},{"$f":"'Solar - Utility PV'!Y207","v":0},{"$f":"'Solar - Utility PV'!Z207","v":0},{"$f":"'Solar - Utility PV'!AA207","v":0},{"$f":"'Solar - Utility PV'!AB207","v":0},{"$f":"'Solar - Utility PV'!AC207","v":0},{"$f":"'Solar - Utility PV'!AD207","v":0},{"$f":"'Solar - Utility PV'!AE207","v":0},{"$f":"'Solar - Utility PV'!AF207","v":0},{"$f":"'Solar - Utility PV'!AG207","v":0},{"$f":"'Solar - Utility PV'!AH207","v":0},{"$f":"'Solar - Utility PV'!AI207","v":0},{"$f":"'Solar - Utility PV'!AJ207","v":0},{"$f":"'Solar - Utility PV'!AK207","v":0},{"$f":"'Solar - Utility PV'!AL207","v":0},{"$f":"'Solar - Utility PV'!AM207","v":0},{"$f":"'Solar - Utility PV'!AN207","v":0},{"$f":"'Solar - Utility PV'!AO207","v":0},{"$f":"'Solar - Utility PV'!AP207","v":0},{"$f":"'Solar - Utility PV'!AQ207","v":0},{"$f":"'Solar - Utility PV'!AR207","v":0}]
["RM3UtKansasy","RD","Moderate",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L208","v":0},{"$f":"'Solar - Utility PV'!M208","v":0},{"$f":"'Solar - Utility PV'!N208","v":0},{"$f":"'Solar - Utility PV'!O208","v":0},{"$f":"'Solar - Utility PV'!P208","v":0},{"$f":"'Solar - Utility PV'!Q208","v":0},{"$f":"'Solar - Utility PV'!R208","v":0},{"$f":"'Solar - Utility PV'!S208","v":0},{"$f":"'Solar - Utility PV'!T208","v":0},{"$f":"'Solar - Utility PV'!U208","v":0},{"$f":"'Solar - Utility PV'!V208","v":0},{"$f":"'Solar - Utility PV'!W208","v":0},{"$f":"'Solar - Utility PV'!X208","v":0},{"$f":"'Solar - Utility PV'!Y208","v":0},{"$f":"'Solar - Utility PV'!Z208","v":0},{"$f":"'Solar - Utility PV'!AA208","v":0},{"$f":"'Solar - Utility PV'!AB208","v":0},{"$f":"'Solar - Utility PV'!AC208","v":0},{"$f":"'Solar - Utility PV'!AD208","v":0},{"$f":"'Solar - Utility PV'!AE208","v":0},{"$f":"'Solar - Utility PV'!AF208","v":0},{"$f":"'Solar - Utility PV'!AG208","v":0},{"$f":"'Solar - Utility PV'!AH208","v":0},{"$f":"'Solar - Utility PV'!AI208","v":0},{"$f":"'Solar - Utility PV'!AJ208","v":0},{"$f":"'Solar - Utility PV'!AK208","v":0},{"$f":"'Solar - Utility PV'!AL208","v":0},{"$f":"'Solar - Utility PV'!AM208","v":0},{"$f":"'Solar - Utility PV'!AN208","v":0},{"$f":"'Solar - Utility PV'!AO208","v":0},{"$f":"'Solar - Utility PV'!AP208","v":0},{"$f":"'Solar - Utility PV'!AQ208","v":0},{"$f":"'Solar - Utility PV'!AR208","v":0}]
["RC3UtKansasy","RD","Conservative",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L209","v":0},{"$f":"'Solar - Utility PV'!M209","v":0},{"$f":"'Solar - Utility PV'!N209","v":0},{"$f":"'Solar - Utility PV'!O209","v":0},{"$f":"'Solar - Utility PV'!P209","v":0},{"$f":"'Solar - Utility PV'!Q209","v":0},{"$f":"'Solar - Utility PV'!R209","v":0},{"$f":"'Solar - Utility PV'!S209","v":0},{"$f":"'Solar - Utility PV'!T209","v":0},{"$f":"'Solar - Utility PV'!U209","v":0},{"$f":"'Solar - Utility PV'!V209","v":0},{"$f":"'Solar - Utility PV'!W209","v":0},{"$f":"'Solar - Utility PV'!X209","v":0},{"$f":"'Solar - Utility PV'!Y209","v":0},{"$f":"'Solar - Utility PV'!Z209","v":0},{"$f":"'Solar - Utility PV'!AA209","v":0},{"$f":"'Solar - Utility PV'!AB209","v":0},{"$f":"'Solar - Utility PV'!AC209","v":0},{"$f":"'Solar - Utility PV'!AD209","v":0},{"$f":"'Solar - Utility PV'!AE209","v":0},{"$f":"'Solar - Utility PV'!AF209","v":0},{"$f":"'Solar - Utility PV'!AG209","v":0},{"$f":"'Solar - Utility PV'!AH209","v":0},{"$f":"'Solar - Utility PV'!AI209","v":0},{"$f":"'Solar - Utility PV'!AJ209","v":0},{"$f":"'Solar - Utility PV'!AK209","v":0},{"$f":"'Solar - Utility PV'!AL209","v":0},{"$f":"'Solar - Utility PV'!AM209","v":0},{"$f":"'Solar - Utility PV'!AN209","v":0},{"$f":"'Solar - Utility PV'!AO209","v":0},{"$f":"'Solar - Utility PV'!AP209","v":0},{"$f":"'Solar - Utility PV'!AQ209","v":0},{"$f":"'Solar - Utility PV'!AR209","v":0}]
["RA3UtLosAngs","RD","Advanced",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L210","v":0},{"$f":"'Solar - Utility PV'!M210","v":0},{"$f":"'Solar - Utility PV'!N210","v":0},{"$f":"'Solar - Utility PV'!O210","v":0},{"$f":"'Solar - Utility PV'!P210","v":0},{"$f":"'Solar - Utility PV'!Q210","v":0},{"$f":"'Solar - Utility PV'!R210","v":0},{"$f":"'Solar - Utility PV'!S210","v":0},{"$f":"'Solar - Utility PV'!T210","v":0},{"$f":"'Solar - Utility PV'!U210","v":0},{"$f":"'Solar - Utility PV'!V210","v":0},{"$f":"'Solar - Utility PV'!W210","v":0},{"$f":"'Solar - Utility PV'!X210","v":0},{"$f":"'Solar - Utility PV'!Y210","v":0},{"$f":"'Solar - Utility PV'!Z210","v":0},{"$f":"'Solar - Utility PV'!AA210","v":0},{"$f":"'Solar - Utility PV'!AB210","v":0},{"$f":"'Solar - Utility PV'!AC210","v":0},{"$f":"'Solar - Utility PV'!AD210","v":0},{"$f":"'Solar - Utility PV'!AE210","v":0},{"$f":"'Solar - Utility PV'!AF210","v":0},{"$f":"'Solar - Utility PV'!AG210","v":0},{"$f":"'Solar - Utility PV'!AH210","v":0},{"$f":"'Solar - Utility PV'!AI210","v":0},{"$f":"'Solar - Utility PV'!AJ210","v":0},{"$f":"'Solar - Utility PV'!AK210","v":0},{"$f":"'Solar - Utility PV'!AL210","v":0},{"$f":"'Solar - Utility PV'!AM210","v":0},{"$f":"'Solar - Utility PV'!AN210","v":0},{"$f":"'Solar - Utility PV'!AO210","v":0},{"$f":"'Solar - Utility PV'!AP210","v":0},{"$f":"'Solar - Utility PV'!AQ210","v":0},{"$f":"'Solar - Utility PV'!AR210","v":0}]
["RM3UtLosAngs","RD","Moderate",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L211","v":0},{"$f":"'Solar - Utility PV'!M211","v":0},{"$f":"'Solar - Utility PV'!N211","v":0},{"$f":"'Solar - Utility PV'!O211","v":0},{"$f":"'Solar - Utility PV'!P211","v":0},{"$f":"'Solar - Utility PV'!Q211","v":0},{"$f":"'Solar - Utility PV'!R211","v":0},{"$f":"'Solar - Utility PV'!S211","v":0},{"$f":"'Solar - Utility PV'!T211","v":0},{"$f":"'Solar - Utility PV'!U211","v":0},{"$f":"'Solar - Utility PV'!V211","v":0},{"$f":"'Solar - Utility PV'!W211","v":0},{"$f":"'Solar - Utility PV'!X211","v":0},{"$f":"'Solar - Utility PV'!Y211","v":0},{"$f":"'Solar - Utility PV'!Z211","v":0},{"$f":"'Solar - Utility PV'!AA211","v":0},{"$f":"'Solar - Utility PV'!AB211","v":0},{"$f":"'Solar - Utility PV'!AC211","v":0},{"$f":"'Solar - Utility PV'!AD211","v":0},{"$f":"'Solar - Utility PV'!AE211","v":0},{"$f":"'Solar - Utility PV'!AF211","v":0},{"$f":"'Solar - Utility PV'!AG211","v":0},{"$f":"'Solar - Utility PV'!AH211","v":0},{"$f":"'Solar - Utility PV'!AI211","v":0},{"$f":"'Solar - Utility PV'!AJ211","v":0},{"$f":"'Solar - Utility PV'!AK211","v":0},{"$f":"'Solar - Utility PV'!AL211","v":0},{"$f":"'Solar - Utility PV'!AM211","v":0},{"$f":"'Solar - Utility PV'!AN211","v":0},{"$f":"'Solar - Utility PV'!AO211","v":0},{"$f":"'Solar - Utility PV'!AP211","v":0},{"$f":"'Solar - Utility PV'!AQ211","v":0},{"$f":"'Solar - Utility PV'!AR211","v":0}]
[{"$f":"_xlfn.CONCAT(LEFT(B67,1), LEFT(C67,1), LEFT(D67,1),LEFT(E67,2),LEFT(F67,6),RIGHT(F67,1))","v":"RC3UtLosAngs"},"RD","Conservative",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L212","v":0},{"$f":"'Solar - Utility PV'!M212","v":0},{"$f":"'Solar - Utility PV'!N212","v":0},{"$f":"'Solar - Utility PV'!O212","v":0},{"$f":"'Solar - Utility PV'!P212","v":0},{"$f":"'Solar - Utility PV'!Q212","v":0},{"$f":"'Solar - Utility PV'!R212","v":0},{"$f":"'Solar - Utility PV'!S212","v":0},{"$f":"'Solar - Utility PV'!T212","v":0},{"$f":"'Solar - Utility PV'!U212","v":0},{"$f":"'Solar - Utility PV'!V212","v":0},{"$f":"'Solar - Utility PV'!W212","v":0},{"$f":"'Solar - Utility PV'!X212","v":0},{"$f":"'Solar - Utility PV'!Y212","v":0},{"$f":"'Solar - Utility PV'!Z212","v":0},{"$f":"'Solar - Utility PV'!AA212","v":0},{"$f":"'Solar - Utility PV'!AB212","v":0},{"$f":"'Solar - Utility PV'!AC212","v":0},{"$f":"'Solar - Utility PV'!AD212","v":0},{"$f":"'Solar - Utility PV'!AE212","v":0},{"$f":"'Solar - Utility PV'!AF212","v":0},{"$f":"'Solar - Utility PV'!AG212","v":0},{"$f":"'Solar - Utility PV'!AH212","v":0},{"$f":"'Solar - Utility PV'!AI212","v":0},{"$f":"'Solar - Utility PV'!AJ212","v":0},{"$f":"'Solar - Utility PV'!AK212","v":0},{"$f":"'Solar - Utility PV'!AL212","v":0},{"$f":"'Solar - Utility PV'!AM212","v":0},{"$f":"'Solar - Utility PV'!AN212","v":0},{"$f":"'Solar - Utility PV'!AO212","v":0},{"$f":"'Solar - Utility PV'!AP212","v":0},{"$f":"'Solar - Utility PV'!AQ212","v":0},{"$f":"'Solar - Utility PV'!AR212","v":0}]
["RA3UtDaggett","RD","Advanced",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L213","v":0},{"$f":"'Solar - Utility PV'!M213","v":0},{"$f":"'Solar - Utility PV'!N213","v":0},{"$f":"'Solar - Utility PV'!O213","v":0},{"$f":"'Solar - Utility PV'!P213","v":0},{"$f":"'Solar - Utility PV'!Q213","v":0},{"$f":"'Solar - Utility PV'!R213","v":0},{"$f":"'Solar - Utility PV'!S213","v":0},{"$f":"'Solar - Utility PV'!T213","v":0},{"$f":"'Solar - Utility PV'!U213","v":0},{"$f":"'Solar - Utility PV'!V213","v":0},{"$f":"'Solar - Utility PV'!W213","v":0},{"$f":"'Solar - Utility PV'!X213","v":0},{"$f":"'Solar - Utility PV'!Y213","v":0},{"$f":"'Solar - Utility PV'!Z213","v":0},{"$f":"'Solar - Utility PV'!AA213","v":0},{"$f":"'Solar - Utility PV'!AB213","v":0},{"$f":"'Solar - Utility PV'!AC213","v":0},{"$f":"'Solar - Utility PV'!AD213","v":0},{"$f":"'Solar - Utility PV'!AE213","v":0},{"$f":"'Solar - Utility PV'!AF213","v":0},{"$f":"'Solar - Utility PV'!AG213","v":0},{"$f":"'Solar - Utility PV'!AH213","v":0},{"$f":"'Solar - Utility PV'!AI213","v":0},{"$f":"'Solar - Utility PV'!AJ213","v":0},{"$f":"'Solar - Utility PV'!AK213","v":0},{"$f":"'Solar - Utility PV'!AL213","v":0},{"$f":"'Solar - Utility PV'!AM213","v":0},{"$f":"'Solar - Utility PV'!AN213","v":0},{"$f":"'Solar - Utility PV'!AO213","v":0},{"$f":"'Solar - Utility PV'!AP213","v":0},{"$f":"'Solar - Utility PV'!AQ213","v":0},{"$f":"'Solar - Utility PV'!AR213","v":0}]
["RM3UtDaggett","RD","Moderate",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L214","v":0},{"$f":"'Solar - Utility PV'!M214","v":0},{"$f":"'Solar - Utility PV'!N214","v":0},{"$f":"'Solar - Utility PV'!O214","v":0},{"$f":"'Solar - Utility PV'!P214","v":0},{"$f":"'Solar - Utility PV'!Q214","v":0},{"$f":"'Solar - Utility PV'!R214","v":0},{"$f":"'Solar - Utility PV'!S214","v":0},{"$f":"'Solar - Utility PV'!T214","v":0},{"$f":"'Solar - Utility PV'!U214","v":0},{"$f":"'Solar - Utility PV'!V214","v":0},{"$f":"'Solar - Utility PV'!W214","v":0},{"$f":"'Solar - Utility PV'!X214","v":0},{"$f":"'Solar - Utility PV'!Y214","v":0},{"$f":"'Solar - Utility PV'!Z214","v":0},{"$f":"'Solar - Utility PV'!AA214","v":0},{"$f":"'Solar - Utility PV'!AB214","v":0},{"$f":"'Solar - Utility PV'!AC214","v":0},{"$f":"'Solar - Utility PV'!AD214","v":0},{"$f":"'Solar - Utility PV'!AE214","v":0},{"$f":"'Solar - Utility PV'!AF214","v":0},{"$f":"'Solar - Utility PV'!AG214","v":0},{"$f":"'Solar - Utility PV'!AH214","v":0},{"$f":"'Solar - Utility PV'!AI214","v":0},{"$f":"'Solar - Utility PV'!AJ214","v":0},{"$f":"'Solar - Utility PV'!AK214","v":0},{"$f":"'Solar - Utility PV'!AL214","v":0},{"$f":"'Solar - Utility PV'!AM214","v":0},{"$f":"'Solar - Utility PV'!AN214","v":0},{"$f":"'Solar - Utility PV'!AO214","v":0},{"$f":"'Solar - Utility PV'!AP214","v":0},{"$f":"'Solar - Utility PV'!AQ214","v":0},{"$f":"'Solar - Utility PV'!AR214","v":0}]
["RC3UtDaggett","RD","Conservative",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L215","v":0},{"$f":"'Solar - Utility PV'!M215","v":0},{"$f":"'Solar - Utility PV'!N215","v":0},{"$f":"'Solar - Utility PV'!O215","v":0},{"$f":"'Solar - Utility PV'!P215","v":0},{"$f":"'Solar - Utility PV'!Q215","v":0},{"$f":"'Solar - Utility PV'!R215","v":0},{"$f":"'Solar - Utility PV'!S215","v":0},{"$f":"'Solar - Utility PV'!T215","v":0},{"$f":"'Solar - Utility PV'!U215","v":0},{"$f":"'Solar - Utility PV'!V215","v":0},{"$f":"'Solar - Utility PV'!W215","v":0},{"$f":"'Solar - Utility PV'!X215","v":0},{"$f":"'Solar - Utility PV'!Y215","v":0},{"$f":"'Solar - Utility PV'!Z215","v":0},{"$f":"'Solar - Utility PV'!AA215","v":0},{"$f":"'Solar - Utility PV'!AB215","v":0},{"$f":"'Solar - Utility PV'!AC215","v":0},{"$f":"'Solar - Utility PV'!AD215","v":0},{"$f":"'Solar - Utility PV'!AE215","v":0},{"$f":"'Solar - Utility PV'!AF215","v":0},{"$f":"'Solar - Utility PV'!AG215","v":0},{"$f":"'Solar - Utility PV'!AH215","v":0},{"$f":"'Solar - Utility PV'!AI215","v":0},{"$f":"'Solar - Utility PV'!AJ215","v":0},{"$f":"'Solar - Utility PV'!AK215","v":0},{"$f":"'Solar - Utility PV'!AL215","v":0},{"$f":"'Solar - Utility PV'!AM215","v":0},{"$f":"'Solar - Utility PV'!AN215","v":0},{"$f":"'Solar - Utility PV'!AO215","v":0},{"$f":"'Solar - Utility PV'!AP215","v":0},{"$f":"'Solar - Utility PV'!AQ215","v":0},{"$f":"'Solar - Utility PV'!AR215","v":0}]
["RA3LaLTRG11","RD","Advanced",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L357","v":0},{"$f":"'Land-Based Wind'!M357","v":0},{"$f":"'Land-Based Wind'!N357","v":0},{"$f":"'Land-Based Wind'!O357","v":0},{"$f":"'Land-Based Wind'!P357","v":0},{"$f":"'Land-Based Wind'!Q357","v":0},{"$f":"'Land-Based Wind'!R357","v":0},{"$f":"'Land-Based Wind'!S357","v":0},{"$f":"'Land-Based Wind'!T357","v":0},{"$f":"'Land-Based Wind'!U357","v":0},{"$f":"'Land-Based Wind'!V357","v":0},{"$f":"'Land-Based Wind'!W357","v":0},{"$f":"'Land-Based Wind'!X357","v":0},{"$f":"'Land-Based Wind'!Y357","v":0},{"$f":"'Land-Based Wind'!Z357","v":0},{"$f":"'Land-Based Wind'!AA357","v":0},{"$f":"'Land-Based Wind'!AB357","v":0},{"$f":"'Land-Based Wind'!AC357","v":0},{"$f":"'Land-Based Wind'!AD357","v":0},{"$f":"'Land-Based Wind'!AE357","v":0},{"$f":"'Land-Based Wind'!AF357","v":0},{"$f":"'Land-Based Wind'!AG357","v":0},{"$f":"'Land-Based Wind'!AH357","v":0},{"$f":"'Land-Based Wind'!AI357","v":0},{"$f":"'Land-Based Wind'!AJ357","v":0},{"$f":"'Land-Based Wind'!AK357","v":0},{"$f":"'Land-Based Wind'!AL357","v":0},{"$f":"'Land-Based Wind'!AM357","v":0},{"$f":"'Land-Based Wind'!AN357","v":0},{"$f":"'Land-Based Wind'!AO357","v":0},{"$f":"'Land-Based Wind'!AP357","v":0},{"$f":"'Land-Based Wind'!AQ357","v":0},{"$f":"'Land-Based Wind'!AR357","v":0}]
["RM3LaLTRG11","RD","Moderate",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L358","v":0},{"$f":"'Land-Based Wind'!M358","v":0},{"$f":"'Land-Based Wind'!N358","v":0},{"$f":"'Land-Based Wind'!O358","v":0},{"$f":"'Land-Based Wind'!P358","v":0},{"$f":"'Land-Based Wind'!Q358","v":0},{"$f":"'Land-Based Wind'!R358","v":0},{"$f":"'Land-Based Wind'!S358","v":0},{"$f":"'Land-Based Wind'!T358","v":0},{"$f":"'Land-Based Wind'!U358","v":0},{"$f":"'Land-Based Wind'!V358","v":0},{"$f":"'Land-Based Wind'!W358","v":0},{"$f":"'Land-Based Wind'!X358","v":0},{"$f":"'Land-Based Wind'!Y358","v":0},{"$f":"'Land-Based Wind'!Z358","v":0},{"$f":"'Land-Based Wind'!AA358","v":0},{"$f":"'Land-Based Wind'!AB358","v":0},{"$f":"'Land-Based Wind'!AC358","v":0},{"$f":"'Land-Based Wind'!AD358","v":0},{"$f":"'Land-Based Wind'!AE358","v":0},{"$f":"'Land-Based Wind'!AF358","v":0},{"$f":"'Land-Based Wind'!AG358","v":0},{"$f":"'Land-Based Wind'!AH358","v":0},{"$f":"'Land-Based Wind'!AI358","v":0},{"$f":"'Land-Based Wind'!AJ358","v":0},{"$f":"'Land-Based Wind'!AK358","v":0},{"$f":"'Land-Based Wind'!AL358","v":0},{"$f":"'Land-Based Wind'!AM358","v":0},{"$f":"'Land-Based Wind'!AN358","v":0},{"$f":"'Land-Based Wind'!AO358","v":0},{"$f":"'Land-Based Wind'!AP358","v":0},{"$f":"'Land-Based Wind'!AQ358","v":0},{"$f":"'Land-Based Wind'!AR358","v":0}]
["RC3LaLTRG11","RD","Conservative",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L359","v":0},{"$f":"'Land-Based Wind'!M359","v":0},{"$f":"'Land-Based Wind'!N359","v":0},{"$f":"'Land-Based Wind'!O359","v":0},{"$f":"'Land-Based Wind'!P359","v":0},{"$f":"'Land-Based Wind'!Q359","v":0},{"$f":"'Land-Based Wind'!R359","v":0},{"$f":"'Land-Based Wind'!S359","v":0},{"$f":"'Land-Based Wind'!T359","v":0},{"$f":"'Land-Based Wind'!U359","v":0},{"$f":"'Land-Based Wind'!V359","v":0},{"$f":"'Land-Based Wind'!W359","v":0},{"$f":"'Land-Based Wind'!X359","v":0},{"$f":"'Land-Based Wind'!Y359","v":0},{"$f":"'Land-Based Wind'!Z359","v":0},{"$f":"'Land-Based Wind'!AA359","v":0},{"$f":"'Land-Based Wind'!AB359","v":0},{"$f":"'Land-Based Wind'!AC359","v":0},{"$f":"'Land-Based Wind'!AD359","v":0},{"$f":"'Land-Based Wind'!AE359","v":0},{"$f":"'Land-Based Wind'!AF359","v":0},{"$f":"'Land-Based Wind'!AG359","v":0},{"$f":"'Land-Based Wind'!AH359","v":0},{"$f":"'Land-Based Wind'!AI359","v":0},{"$f":"'Land-Based Wind'!AJ359","v":0},{"$f":"'Land-Based Wind'!AK359","v":0},{"$f":"'Land-Based Wind'!AL359","v":0},{"$f":"'Land-Based Wind'!AM359","v":0},{"$f":"'Land-Based Wind'!AN359","v":0},{"$f":"'Land-Based Wind'!AO359","v":0},{"$f":"'Land-Based Wind'!AP359","v":0},{"$f":"'Land-Based Wind'!AQ359","v":0},{"$f":"'Land-Based Wind'!AR359","v":0}]
["RA3LaLTRG22","RD","Advanced",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L360","v":0},{"$f":"'Land-Based Wind'!M360","v":0},{"$f":"'Land-Based Wind'!N360","v":0},{"$f":"'Land-Based Wind'!O360","v":0},{"$f":"'Land-Based Wind'!P360","v":0},{"$f":"'Land-Based Wind'!Q360","v":0},{"$f":"'Land-Based Wind'!R360","v":0},{"$f":"'Land-Based Wind'!S360","v":0},{"$f":"'Land-Based Wind'!T360","v":0},{"$f":"'Land-Based Wind'!U360","v":0},{"$f":"'Land-Based Wind'!V360","v":0},{"$f":"'Land-Based Wind'!W360","v":0},{"$f":"'Land-Based Wind'!X360","v":0},{"$f":"'Land-Based Wind'!Y360","v":0},{"$f":"'Land-Based Wind'!Z360","v":0},{"$f":"'Land-Based Wind'!AA360","v":0},{"$f":"'Land-Based Wind'!AB360","v":0},{"$f":"'Land-Based Wind'!AC360","v":0},{"$f":"'Land-Based Wind'!AD360","v":0},{"$f":"'Land-Based Wind'!AE360","v":0},{"$f":"'Land-Based Wind'!AF360","v":0},{"$f":"'Land-Based Wind'!AG360","v":0},{"$f":"'Land-Based Wind'!AH360","v":0},{"$f":"'Land-Based Wind'!AI360","v":0},{"$f":"'Land-Based Wind'!AJ360","v":0},{"$f":"'Land-Based Wind'!AK360","v":0},{"$f":"'Land-Based Wind'!AL360","v":0},{"$f":"'Land-Based Wind'!AM360","v":0},{"$f":"'Land-Based Wind'!AN360","v":0},{"$f":"'Land-Based Wind'!AO360","v":0},{"$f":"'Land-Based Wind'!AP360","v":0},{"$f":"'Land-Based Wind'!AQ360","v":0},{"$f":"'Land-Based Wind'!AR360","v":0}]
["RM3LaLTRG22","RD","Moderate",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L361","v":0},{"$f":"'Land-Based Wind'!M361","v":0},{"$f":"'Land-Based Wind'!N361","v":0},{"$f":"'Land-Based Wind'!O361","v":0},{"$f":"'Land-Based Wind'!P361","v":0},{"$f":"'Land-Based Wind'!Q361","v":0},{"$f":"'Land-Based Wind'!R361","v":0},{"$f":"'Land-Based Wind'!S361","v":0},{"$f":"'Land-Based Wind'!T361","v":0},{"$f":"'Land-Based Wind'!U361","v":0},{"$f":"'Land-Based Wind'!V361","v":0},{"$f":"'Land-Based Wind'!W361","v":0},{"$f":"'Land-Based Wind'!X361","v":0},{"$f":"'Land-Based Wind'!Y361","v":0},{"$f":"'Land-Based Wind'!Z361","v":0},{"$f":"'Land-Based Wind'!AA361","v":0},{"$f":"'Land-Based Wind'!AB361","v":0},{"$f":"'Land-Based Wind'!AC361","v":0},{"$f":"'Land-Based Wind'!AD361","v":0},{"$f":"'Land-Based Wind'!AE361","v":0},{"$f":"'Land-Based Wind'!AF361","v":0},{"$f":"'Land-Based Wind'!AG361","v":0},{"$f":"'Land-Based Wind'!AH361","v":0},{"$f":"'Land-Based Wind'!AI361","v":0},{"$f":"'Land-Based Wind'!AJ361","v":0},{"$f":"'Land-Based Wind'!AK361","v":0},{"$f":"'Land-Based Wind'!AL361","v":0},{"$f":"'Land-Based Wind'!AM361","v":0},{"$f":"'Land-Based Wind'!AN361","v":0},{"$f":"'Land-Based Wind'!AO361","v":0},{"$f":"'Land-Based Wind'!AP361","v":0},{"$f":"'Land-Based Wind'!AQ361","v":0},{"$f":"'Land-Based Wind'!AR361","v":0}]
["RC3LaLTRG22","RD","Conservative",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L362","v":0},{"$f":"'Land-Based Wind'!M362","v":0},{"$f":"'Land-Based Wind'!N362","v":0},{"$f":"'Land-Based Wind'!O362","v":0},{"$f":"'Land-Based Wind'!P362","v":0},{"$f":"'Land-Based Wind'!Q362","v":0},{"$f":"'Land-Based Wind'!R362","v":0},{"$f":"'Land-Based Wind'!S362","v":0},{"$f":"'Land-Based Wind'!T362","v":0},{"$f":"'Land-Based Wind'!U362","v":0},{"$f":"'Land-Based Wind'!V362","v":0},{"$f":"'Land-Based Wind'!W362","v":0},{"$f":"'Land-Based Wind'!X362","v":0},{"$f":"'Land-Based Wind'!Y362","v":0},{"$f":"'Land-Based Wind'!Z362","v":0},{"$f":"'Land-Based Wind'!AA362","v":0},{"$f":"'Land-Based Wind'!AB362","v":0},{"$f":"'Land-Based Wind'!AC362","v":0},{"$f":"'Land-Based Wind'!AD362","v":0},{"$f":"'Land-Based Wind'!AE362","v":0},{"$f":"'Land-Based Wind'!AF362","v":0},{"$f":"'Land-Based Wind'!AG362","v":0},{"$f":"'Land-Based Wind'!AH362","v":0},{"$f":"'Land-Based Wind'!AI362","v":0},{"$f":"'Land-Based Wind'!AJ362","v":0},{"$f":"'Land-Based Wind'!AK362","v":0},{"$f":"'Land-Based Wind'!AL362","v":0},{"$f":"'Land-Based Wind'!AM362","v":0},{"$f":"'Land-Based Wind'!AN362","v":0},{"$f":"'Land-Based Wind'!AO362","v":0},{"$f":"'Land-Based Wind'!AP362","v":0},{"$f":"'Land-Based Wind'!AQ362","v":0},{"$f":"'Land-Based Wind'!AR362","v":0}]
["RA3LaLTRG33","RD","Advanced",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L363","v":0},{"$f":"'Land-Based Wind'!M363","v":0},{"$f":"'Land-Based Wind'!N363","v":0},{"$f":"'Land-Based Wind'!O363","v":0},{"$f":"'Land-Based Wind'!P363","v":0},{"$f":"'Land-Based Wind'!Q363","v":0},{"$f":"'Land-Based Wind'!R363","v":0},{"$f":"'Land-Based Wind'!S363","v":0},{"$f":"'Land-Based Wind'!T363","v":0},{"$f":"'Land-Based Wind'!U363","v":0},{"$f":"'Land-Based Wind'!V363","v":0},{"$f":"'Land-Based Wind'!W363","v":0},{"$f":"'Land-Based Wind'!X363","v":0},{"$f":"'Land-Based Wind'!Y363","v":0},{"$f":"'Land-Based Wind'!Z363","v":0},{"$f":"'Land-Based Wind'!AA363","v":0},{"$f":"'Land-Based Wind'!AB363","v":0},{"$f":"'Land-Based Wind'!AC363","v":0},{"$f":"'Land-Based Wind'!AD363","v":0},{"$f":"'Land-Based Wind'!AE363","v":0},{"$f":"'Land-Based Wind'!AF363","v":0},{"$f":"'Land-Based Wind'!AG363","v":0},{"$f":"'Land-Based Wind'!AH363","v":0},{"$f":"'Land-Based Wind'!AI363","v":0},{"$f":"'Land-Based Wind'!AJ363","v":0},{"$f":"'Land-Based Wind'!AK363","v":0},{"$f":"'Land-Based Wind'!AL363","v":0},{"$f":"'Land-Based Wind'!AM363","v":0},{"$f":"'Land-Based Wind'!AN363","v":0},{"$f":"'Land-Based Wind'!AO363","v":0},{"$f":"'Land-Based Wind'!AP363","v":0},{"$f":"'Land-Based Wind'!AQ363","v":0},{"$f":"'Land-Based Wind'!AR363","v":0}]
["RM3LaLTRG33","RD","Moderate",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L364","v":0},{"$f":"'Land-Based Wind'!M364","v":0},{"$f":"'Land-Based Wind'!N364","v":0},{"$f":"'Land-Based Wind'!O364","v":0},{"$f":"'Land-Based Wind'!P364","v":0},{"$f":"'Land-Based Wind'!Q364","v":0},{"$f":"'Land-Based Wind'!R364","v":0},{"$f":"'Land-Based Wind'!S364","v":0},{"$f":"'Land-Based Wind'!T364","v":0},{"$f":"'Land-Based Wind'!U364","v":0},{"$f":"'Land-Based Wind'!V364","v":0},{"$f":"'Land-Based Wind'!W364","v":0},{"$f":"'Land-Based Wind'!X364","v":0},{"$f":"'Land-Based Wind'!Y364","v":0},{"$f":"'Land-Based Wind'!Z364","v":0},{"$f":"'Land-Based Wind'!AA364","v":0},{"$f":"'Land-Based Wind'!AB364","v":0},{"$f":"'Land-Based Wind'!AC364","v":0},{"$f":"'Land-Based Wind'!AD364","v":0},{"$f":"'Land-Based Wind'!AE364","v":0},{"$f":"'Land-Based Wind'!AF364","v":0},{"$f":"'Land-Based Wind'!AG364","v":0},{"$f":"'Land-Based Wind'!AH364","v":0},{"$f":"'Land-Based Wind'!AI364","v":0},{"$f":"'Land-Based Wind'!AJ364","v":0},{"$f":"'Land-Based Wind'!AK364","v":0},{"$f":"'Land-Based Wind'!AL364","v":0},{"$f":"'Land-Based Wind'!AM364","v":0},{"$f":"'Land-Based Wind'!AN364","v":0},{"$f":"'Land-Based Wind'!AO364","v":0},{"$f":"'Land-Based Wind'!AP364","v":0},{"$f":"'Land-Based Wind'!AQ364","v":0},{"$f":"'Land-Based Wind'!AR364","v":0}]
["RC3LaLTRG33","RD","Conservative",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L365","v":0},{"$f":"'Land-Based Wind'!M365","v":0},{"$f":"'Land-Based Wind'!N365","v":0},{"$f":"'Land-Based Wind'!O365","v":0},{"$f":"'Land-Based Wind'!P365","v":0},{"$f":"'Land-Based Wind'!Q365","v":0},{"$f":"'Land-Based Wind'!R365","v":0},{"$f":"'Land-Based Wind'!S365","v":0},{"$f":"'Land-Based Wind'!T365","v":0},{"$f":"'Land-Based Wind'!U365","v":0},{"$f":"'Land-Based Wind'!V365","v":0},{"$f":"'Land-Based Wind'!W365","v":0},{"$f":"'Land-Based Wind'!X365","v":0},{"$f":"'Land-Based Wind'!Y365","v":0},{"$f":"'Land-Based Wind'!Z365","v":0},{"$f":"'Land-Based Wind'!AA365","v":0},{"$f":"'Land-Based Wind'!AB365","v":0},{"$f":"'Land-Based Wind'!AC365","v":0},{"$f":"'Land-Based Wind'!AD365","v":0},{"$f":"'Land-Based Wind'!AE365","v":0},{"$f":"'Land-Based Wind'!AF365","v":0},{"$f":"'Land-Based Wind'!AG365","v":0},{"$f":"'Land-Based Wind'!AH365","v":0},{"$f":"'Land-Based Wind'!AI365","v":0},{"$f":"'Land-Based Wind'!AJ365","v":0},{"$f":"'Land-Based Wind'!AK365","v":0},{"$f":"'Land-Based Wind'!AL365","v":0},{"$f":"'Land-Based Wind'!AM365","v":0},{"$f":"'Land-Based Wind'!AN365","v":0},{"$f":"'Land-Based Wind'!AO365","v":0},{"$f":"'Land-Based Wind'!AP365","v":0},{"$f":"'Land-Based Wind'!AQ365","v":0},{"$f":"'Land-Based Wind'!AR365","v":0}]
["RA3LaLTRG44","RD","Advanced",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L366","v":0},{"$f":"'Land-Based Wind'!M366","v":0},{"$f":"'Land-Based Wind'!N366","v":0},{"$f":"'Land-Based Wind'!O366","v":0},{"$f":"'Land-Based Wind'!P366","v":0},{"$f":"'Land-Based Wind'!Q366","v":0},{"$f":"'Land-Based Wind'!R366","v":0},{"$f":"'Land-Based Wind'!S366","v":0},{"$f":"'Land-Based Wind'!T366","v":0},{"$f":"'Land-Based Wind'!U366","v":0},{"$f":"'Land-Based Wind'!V366","v":0},{"$f":"'Land-Based Wind'!W366","v":0},{"$f":"'Land-Based Wind'!X366","v":0},{"$f":"'Land-Based Wind'!Y366","v":0},{"$f":"'Land-Based Wind'!Z366","v":0},{"$f":"'Land-Based Wind'!AA366","v":0},{"$f":"'Land-Based Wind'!AB366","v":0},{"$f":"'Land-Based Wind'!AC366","v":0},{"$f":"'Land-Based Wind'!AD366","v":0},{"$f":"'Land-Based Wind'!AE366","v":0},{"$f":"'Land-Based Wind'!AF366","v":0},{"$f":"'Land-Based Wind'!AG366","v":0},{"$f":"'Land-Based Wind'!AH366","v":0},{"$f":"'Land-Based Wind'!AI366","v":0},{"$f":"'Land-Based Wind'!AJ366","v":0},{"$f":"'Land-Based Wind'!AK366","v":0},{"$f":"'Land-Based Wind'!AL366","v":0},{"$f":"'Land-Based Wind'!AM366","v":0},{"$f":"'Land-Based Wind'!AN366","v":0},{"$f":"'Land-Based Wind'!AO366","v":0},{"$f":"'Land-Based Wind'!AP366","v":0},{"$f":"'Land-Based Wind'!AQ366","v":0},{"$f":"'Land-Based Wind'!AR366","v":0}]
["RM3LaLTRG44","RD","Moderate",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L367","v":0},{"$f":"'Land-Based Wind'!M367","v":0},{"$f":"'Land-Based Wind'!N367","v":0},{"$f":"'Land-Based Wind'!O367","v":0},{"$f":"'Land-Based Wind'!P367","v":0},{"$f":"'Land-Based Wind'!Q367","v":0},{"$f":"'Land-Based Wind'!R367","v":0},{"$f":"'Land-Based Wind'!S367","v":0},{"$f":"'Land-Based Wind'!T367","v":0},{"$f":"'Land-Based Wind'!U367","v":0},{"$f":"'Land-Based Wind'!V367","v":0},{"$f":"'Land-Based Wind'!W367","v":0},{"$f":"'Land-Based Wind'!X367","v":0},{"$f":"'Land-Based Wind'!Y367","v":0},{"$f":"'Land-Based Wind'!Z367","v":0},{"$f":"'Land-Based Wind'!AA367","v":0},{"$f":"'Land-Based Wind'!AB367","v":0},{"$f":"'Land-Based Wind'!AC367","v":0},{"$f":"'Land-Based Wind'!AD367","v":0},{"$f":"'Land-Based Wind'!AE367","v":0},{"$f":"'Land-Based Wind'!AF367","v":0},{"$f":"'Land-Based Wind'!AG367","v":0},{"$f":"'Land-Based Wind'!AH367","v":0},{"$f":"'Land-Based Wind'!AI367","v":0},{"$f":"'Land-Based Wind'!AJ367","v":0},{"$f":"'Land-Based Wind'!AK367","v":0},{"$f":"'Land-Based Wind'!AL367","v":0},{"$f":"'Land-Based Wind'!AM367","v":0},{"$f":"'Land-Based Wind'!AN367","v":0},{"$f":"'Land-Based Wind'!AO367","v":0},{"$f":"'Land-Based Wind'!AP367","v":0},{"$f":"'Land-Based Wind'!AQ367","v":0},{"$f":"'Land-Based Wind'!AR367","v":0}]
["RC3LaLTRG44","RD","Conservative",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L368","v":0},{"$f":"'Land-Based Wind'!M368","v":0},{"$f":"'Land-Based Wind'!N368","v":0},{"$f":"'Land-Based Wind'!O368","v":0},{"$f":"'Land-Based Wind'!P368","v":0},{"$f":"'Land-Based Wind'!Q368","v":0},{"$f":"'Land-Based Wind'!R368","v":0},{"$f":"'Land-Based Wind'!S368","v":0},{"$f":"'Land-Based Wind'!T368","v":0},{"$f":"'Land-Based Wind'!U368","v":0},{"$f":"'Land-Based Wind'!V368","v":0},{"$f":"'Land-Based Wind'!W368","v":0},{"$f":"'Land-Based Wind'!X368","v":0},{"$f":"'Land-Based Wind'!Y368","v":0},{"$f":"'Land-Based Wind'!Z368","v":0},{"$f":"'Land-Based Wind'!AA368","v":0},{"$f":"'Land-Based Wind'!AB368","v":0},{"$f":"'Land-Based Wind'!AC368","v":0},{"$f":"'Land-Based Wind'!AD368","v":0},{"$f":"'Land-Based Wind'!AE368","v":0},{"$f":"'Land-Based Wind'!AF368","v":0},{"$f":"'Land-Based Wind'!AG368","v":0},{"$f":"'Land-Based Wind'!AH368","v":0},{"$f":"'Land-Based Wind'!AI368","v":0},{"$f":"'Land-Based Wind'!AJ368","v":0},{"$f":"'Land-Based Wind'!AK368","v":0},{"$f":"'Land-Based Wind'!AL368","v":0},{"$f":"'Land-Based Wind'!AM368","v":0},{"$f":"'Land-Based Wind'!AN368","v":0},{"$f":"'Land-Based Wind'!AO368","v":0},{"$f":"'Land-Based Wind'!AP368","v":0},{"$f":"'Land-Based Wind'!AQ368","v":0},{"$f":"'Land-Based Wind'!AR368","v":0}]
["RA3LaLTRG55","RD","Advanced",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L369","v":0},{"$f":"'Land-Based Wind'!M369","v":0},{"$f":"'Land-Based Wind'!N369","v":0},{"$f":"'Land-Based Wind'!O369","v":0},{"$f":"'Land-Based Wind'!P369","v":0},{"$f":"'Land-Based Wind'!Q369","v":0},{"$f":"'Land-Based Wind'!R369","v":0},{"$f":"'Land-Based Wind'!S369","v":0},{"$f":"'Land-Based Wind'!T369","v":0},{"$f":"'Land-Based Wind'!U369","v":0},{"$f":"'Land-Based Wind'!V369","v":0},{"$f":"'Land-Based Wind'!W369","v":0},{"$f":"'Land-Based Wind'!X369","v":0},{"$f":"'Land-Based Wind'!Y369","v":0},{"$f":"'Land-Based Wind'!Z369","v":0},{"$f":"'Land-Based Wind'!AA369","v":0},{"$f":"'Land-Based Wind'!AB369","v":0},{"$f":"'Land-Based Wind'!AC369","v":0},{"$f":"'Land-Based Wind'!AD369","v":0},{"$f":"'Land-Based Wind'!AE369","v":0},{"$f":"'Land-Based Wind'!AF369","v":0},{"$f":"'Land-Based Wind'!AG369","v":0},{"$f":"'Land-Based Wind'!AH369","v":0},{"$f":"'Land-Based Wind'!AI369","v":0},{"$f":"'Land-Based Wind'!AJ369","v":0},{"$f":"'Land-Based Wind'!AK369","v":0},{"$f":"'Land-Based Wind'!AL369","v":0},{"$f":"'Land-Based Wind'!AM369","v":0},{"$f":"'Land-Based Wind'!AN369","v":0},{"$f":"'Land-Based Wind'!AO369","v":0},{"$f":"'Land-Based Wind'!AP369","v":0},{"$f":"'Land-Based Wind'!AQ369","v":0},{"$f":"'Land-Based Wind'!AR369","v":0}]
["RM3LaLTRG55","RD","Moderate",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L370","v":0},{"$f":"'Land-Based Wind'!M370","v":0},{"$f":"'Land-Based Wind'!N370","v":0},{"$f":"'Land-Based Wind'!O370","v":0},{"$f":"'Land-Based Wind'!P370","v":0},{"$f":"'Land-Based Wind'!Q370","v":0},{"$f":"'Land-Based Wind'!R370","v":0},{"$f":"'Land-Based Wind'!S370","v":0},{"$f":"'Land-Based Wind'!T370","v":0},{"$f":"'Land-Based Wind'!U370","v":0},{"$f":"'Land-Based Wind'!V370","v":0},{"$f":"'Land-Based Wind'!W370","v":0},{"$f":"'Land-Based Wind'!X370","v":0},{"$f":"'Land-Based Wind'!Y370","v":0},{"$f":"'Land-Based Wind'!Z370","v":0},{"$f":"'Land-Based Wind'!AA370","v":0},{"$f":"'Land-Based Wind'!AB370","v":0},{"$f":"'Land-Based Wind'!AC370","v":0},{"$f":"'Land-Based Wind'!AD370","v":0},{"$f":"'Land-Based Wind'!AE370","v":0},{"$f":"'Land-Based Wind'!AF370","v":0},{"$f":"'Land-Based Wind'!AG370","v":0},{"$f":"'Land-Based Wind'!AH370","v":0},{"$f":"'Land-Based Wind'!AI370","v":0},{"$f":"'Land-Based Wind'!AJ370","v":0},{"$f":"'Land-Based Wind'!AK370","v":0},{"$f":"'Land-Based Wind'!AL370","v":0},{"$f":"'Land-Based Wind'!AM370","v":0},{"$f":"'Land-Based Wind'!AN370","v":0},{"$f":"'Land-Based Wind'!AO370","v":0},{"$f":"'Land-Based Wind'!AP370","v":0},{"$f":"'Land-Based Wind'!AQ370","v":0},{"$f":"'Land-Based Wind'!AR370","v":0}]
["RC3LaLTRG55","RD","Conservative",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L371","v":0},{"$f":"'Land-Based Wind'!M371","v":0},{"$f":"'Land-Based Wind'!N371","v":0},{"$f":"'Land-Based Wind'!O371","v":0},{"$f":"'Land-Based Wind'!P371","v":0},{"$f":"'Land-Based Wind'!Q371","v":0},{"$f":"'Land-Based Wind'!R371","v":0},{"$f":"'Land-Based Wind'!S371","v":0},{"$f":"'Land-Based Wind'!T371","v":0},{"$f":"'Land-Based Wind'!U371","v":0},{"$f":"'Land-Based Wind'!V371","v":0},{"$f":"'Land-Based Wind'!W371","v":0},{"$f":"'Land-Based Wind'!X371","v":0},{"$f":"'Land-Based Wind'!Y371","v":0},{"$f":"'Land-Based Wind'!Z371","v":0},{"$f":"'Land-Based Wind'!AA371","v":0},{"$f":"'Land-Based Wind'!AB371","v":0},{"$f":"'Land-Based Wind'!AC371","v":0},{"$f":"'Land-Based Wind'!AD371","v":0},{"$f":"'Land-Based Wind'!AE371","v":0},{"$f":"'Land-Based Wind'!AF371","v":0},{"$f":"'Land-Based Wind'!AG371","v":0},{"$f":"'Land-Based Wind'!AH371","v":0},{"$f":"'Land-Based Wind'!AI371","v":0},{"$f":"'Land-Based Wind'!AJ371","v":0},{"$f":"'Land-Based Wind'!AK371","v":0},{"$f":"'Land-Based Wind'!AL371","v":0},{"$f":"'Land-Based Wind'!AM371","v":0},{"$f":"'Land-Based Wind'!AN371","v":0},{"$f":"'Land-Based Wind'!AO371","v":0},{"$f":"'Land-Based Wind'!AP371","v":0},{"$f":"'Land-Based Wind'!AQ371","v":0},{"$f":"'Land-Based Wind'!AR371","v":0}]
["RA3LaLTRG66","RD","Advanced",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L372","v":0},{"$f":"'Land-Based Wind'!M372","v":0},{"$f":"'Land-Based Wind'!N372","v":0},{"$f":"'Land-Based Wind'!O372","v":0},{"$f":"'Land-Based Wind'!P372","v":0},{"$f":"'Land-Based Wind'!Q372","v":0},{"$f":"'Land-Based Wind'!R372","v":0},{"$f":"'Land-Based Wind'!S372","v":0},{"$f":"'Land-Based Wind'!T372","v":0},{"$f":"'Land-Based Wind'!U372","v":0},{"$f":"'Land-Based Wind'!V372","v":0},{"$f":"'Land-Based Wind'!W372","v":0},{"$f":"'Land-Based Wind'!X372","v":0},{"$f":"'Land-Based Wind'!Y372","v":0},{"$f":"'Land-Based Wind'!Z372","v":0},{"$f":"'Land-Based Wind'!AA372","v":0},{"$f":"'Land-Based Wind'!AB372","v":0},{"$f":"'Land-Based Wind'!AC372","v":0},{"$f":"'Land-Based Wind'!AD372","v":0},{"$f":"'Land-Based Wind'!AE372","v":0},{"$f":"'Land-Based Wind'!AF372","v":0},{"$f":"'Land-Based Wind'!AG372","v":0},{"$f":"'Land-Based Wind'!AH372","v":0},{"$f":"'Land-Based Wind'!AI372","v":0},{"$f":"'Land-Based Wind'!AJ372","v":0},{"$f":"'Land-Based Wind'!AK372","v":0},{"$f":"'Land-Based Wind'!AL372","v":0},{"$f":"'Land-Based Wind'!AM372","v":0},{"$f":"'Land-Based Wind'!AN372","v":0},{"$f":"'Land-Based Wind'!AO372","v":0},{"$f":"'Land-Based Wind'!AP372","v":0},{"$f":"'Land-Based Wind'!AQ372","v":0},{"$f":"'Land-Based Wind'!AR372","v":0}]
["RM3LaLTRG66","RD","Moderate",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L373","v":0},{"$f":"'Land-Based Wind'!M373","v":0},{"$f":"'Land-Based Wind'!N373","v":0},{"$f":"'Land-Based Wind'!O373","v":0},{"$f":"'Land-Based Wind'!P373","v":0},{"$f":"'Land-Based Wind'!Q373","v":0},{"$f":"'Land-Based Wind'!R373","v":0},{"$f":"'Land-Based Wind'!S373","v":0},{"$f":"'Land-Based Wind'!T373","v":0},{"$f":"'Land-Based Wind'!U373","v":0},{"$f":"'Land-Based Wind'!V373","v":0},{"$f":"'Land-Based Wind'!W373","v":0},{"$f":"'Land-Based Wind'!X373","v":0},{"$f":"'Land-Based Wind'!Y373","v":0},{"$f":"'Land-Based Wind'!Z373","v":0},{"$f":"'Land-Based Wind'!AA373","v":0},{"$f":"'Land-Based Wind'!AB373","v":0},{"$f":"'Land-Based Wind'!AC373","v":0},{"$f":"'Land-Based Wind'!AD373","v":0},{"$f":"'Land-Based Wind'!AE373","v":0},{"$f":"'Land-Based Wind'!AF373","v":0},{"$f":"'Land-Based Wind'!AG373","v":0},{"$f":"'Land-Based Wind'!AH373","v":0},{"$f":"'Land-Based Wind'!AI373","v":0},{"$f":"'Land-Based Wind'!AJ373","v":0},{"$f":"'Land-Based Wind'!AK373","v":0},{"$f":"'Land-Based Wind'!AL373","v":0},{"$f":"'Land-Based Wind'!AM373","v":0},{"$f":"'Land-Based Wind'!AN373","v":0},{"$f":"'Land-Based Wind'!AO373","v":0},{"$f":"'Land-Based Wind'!AP373","v":0},{"$f":"'Land-Based Wind'!AQ373","v":0},{"$f":"'Land-Based Wind'!AR373","v":0}]
["RC3LaLTRG66","RD","Conservative",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L374","v":0},{"$f":"'Land-Based Wind'!M374","v":0},{"$f":"'Land-Based Wind'!N374","v":0},{"$f":"'Land-Based Wind'!O374","v":0},{"$f":"'Land-Based Wind'!P374","v":0},{"$f":"'Land-Based Wind'!Q374","v":0},{"$f":"'Land-Based Wind'!R374","v":0},{"$f":"'Land-Based Wind'!S374","v":0},{"$f":"'Land-Based Wind'!T374","v":0},{"$f":"'Land-Based Wind'!U374","v":0},{"$f":"'Land-Based Wind'!V374","v":0},{"$f":"'Land-Based Wind'!W374","v":0},{"$f":"'Land-Based Wind'!X374","v":0},{"$f":"'Land-Based Wind'!Y374","v":0},{"$f":"'Land-Based Wind'!Z374","v":0},{"$f":"'Land-Based Wind'!AA374","v":0},{"$f":"'Land-Based Wind'!AB374","v":0},{"$f":"'Land-Based Wind'!AC374","v":0},{"$f":"'Land-Based Wind'!AD374","v":0},{"$f":"'Land-Based Wind'!AE374","v":0},{"$f":"'Land-Based Wind'!AF374","v":0},{"$f":"'Land-Based Wind'!AG374","v":0},{"$f":"'Land-Based Wind'!AH374","v":0},{"$f":"'Land-Based Wind'!AI374","v":0},{"$f":"'Land-Based Wind'!AJ374","v":0},{"$f":"'Land-Based Wind'!AK374","v":0},{"$f":"'Land-Based Wind'!AL374","v":0},{"$f":"'Land-Based Wind'!AM374","v":0},{"$f":"'Land-Based Wind'!AN374","v":0},{"$f":"'Land-Based Wind'!AO374","v":0},{"$f":"'Land-Based Wind'!AP374","v":0},{"$f":"'Land-Based Wind'!AQ374","v":0},{"$f":"'Land-Based Wind'!AR374","v":0}]
["RA3LaLTRG77","RD","Advanced",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L375","v":0},{"$f":"'Land-Based Wind'!M375","v":0},{"$f":"'Land-Based Wind'!N375","v":0},{"$f":"'Land-Based Wind'!O375","v":0},{"$f":"'Land-Based Wind'!P375","v":0},{"$f":"'Land-Based Wind'!Q375","v":0},{"$f":"'Land-Based Wind'!R375","v":0},{"$f":"'Land-Based Wind'!S375","v":0},{"$f":"'Land-Based Wind'!T375","v":0},{"$f":"'Land-Based Wind'!U375","v":0},{"$f":"'Land-Based Wind'!V375","v":0},{"$f":"'Land-Based Wind'!W375","v":0},{"$f":"'Land-Based Wind'!X375","v":0},{"$f":"'Land-Based Wind'!Y375","v":0},{"$f":"'Land-Based Wind'!Z375","v":0},{"$f":"'Land-Based Wind'!AA375","v":0},{"$f":"'Land-Based Wind'!AB375","v":0},{"$f":"'Land-Based Wind'!AC375","v":0},{"$f":"'Land-Based Wind'!AD375","v":0},{"$f":"'Land-Based Wind'!AE375","v":0},{"$f":"'Land-Based Wind'!AF375","v":0},{"$f":"'Land-Based Wind'!AG375","v":0},{"$f":"'Land-Based Wind'!AH375","v":0},{"$f":"'Land-Based Wind'!AI375","v":0},{"$f":"'Land-Based Wind'!AJ375","v":0},{"$f":"'Land-Based Wind'!AK375","v":0},{"$f":"'Land-Based Wind'!AL375","v":0},{"$f":"'Land-Based Wind'!AM375","v":0},{"$f":"'Land-Based Wind'!AN375","v":0},{"$f":"'Land-Based Wind'!AO375","v":0},{"$f":"'Land-Based Wind'!AP375","v":0},{"$f":"'Land-Based Wind'!AQ375","v":0},{"$f":"'Land-Based Wind'!AR375","v":0}]
["RM3LaLTRG77","RD","Moderate",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L376","v":0},{"$f":"'Land-Based Wind'!M376","v":0},{"$f":"'Land-Based Wind'!N376","v":0},{"$f":"'Land-Based Wind'!O376","v":0},{"$f":"'Land-Based Wind'!P376","v":0},{"$f":"'Land-Based Wind'!Q376","v":0},{"$f":"'Land-Based Wind'!R376","v":0},{"$f":"'Land-Based Wind'!S376","v":0},{"$f":"'Land-Based Wind'!T376","v":0},{"$f":"'Land-Based Wind'!U376","v":0},{"$f":"'Land-Based Wind'!V376","v":0},{"$f":"'Land-Based Wind'!W376","v":0},{"$f":"'Land-Based Wind'!X376","v":0},{"$f":"'Land-Based Wind'!Y376","v":0},{"$f":"'Land-Based Wind'!Z376","v":0},{"$f":"'Land-Based Wind'!AA376","v":0},{"$f":"'Land-Based Wind'!AB376","v":0},{"$f":"'Land-Based Wind'!AC376","v":0},{"$f":"'Land-Based Wind'!AD376","v":0},{"$f":"'Land-Based Wind'!AE376","v":0},{"$f":"'Land-Based Wind'!AF376","v":0},{"$f":"'Land-Based Wind'!AG376","v":0},{"$f":"'Land-Based Wind'!AH376","v":0},{"$f":"'Land-Based Wind'!AI376","v":0},{"$f":"'Land-Based Wind'!AJ376","v":0},{"$f":"'Land-Based Wind'!AK376","v":0},{"$f":"'Land-Based Wind'!AL376","v":0},{"$f":"'Land-Based Wind'!AM376","v":0},{"$f":"'Land-Based Wind'!AN376","v":0},{"$f":"'Land-Based Wind'!AO376","v":0},{"$f":"'Land-Based Wind'!AP376","v":0},{"$f":"'Land-Based Wind'!AQ376","v":0},{"$f":"'Land-Based Wind'!AR376","v":0}]
["RC3LaLTRG77","RD","Conservative",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L377","v":0},{"$f":"'Land-Based Wind'!M377","v":0},{"$f":"'Land-Based Wind'!N377","v":0},{"$f":"'Land-Based Wind'!O377","v":0},{"$f":"'Land-Based Wind'!P377","v":0},{"$f":"'Land-Based Wind'!Q377","v":0},{"$f":"'Land-Based Wind'!R377","v":0},{"$f":"'Land-Based Wind'!S377","v":0},{"$f":"'Land-Based Wind'!T377","v":0},{"$f":"'Land-Based Wind'!U377","v":0},{"$f":"'Land-Based Wind'!V377","v":0},{"$f":"'Land-Based Wind'!W377","v":0},{"$f":"'Land-Based Wind'!X377","v":0},{"$f":"'Land-Based Wind'!Y377","v":0},{"$f":"'Land-Based Wind'!Z377","v":0},{"$f":"'Land-Based Wind'!AA377","v":0},{"$f":"'Land-Based Wind'!AB377","v":0},{"$f":"'Land-Based Wind'!AC377","v":0},{"$f":"'Land-Based Wind'!AD377","v":0},{"$f":"'Land-Based Wind'!AE377","v":0},{"$f":"'Land-Based Wind'!AF377","v":0},{"$f":"'Land-Based Wind'!AG377","v":0},{"$f":"'Land-Based Wind'!AH377","v":0},{"$f":"'Land-Based Wind'!AI377","v":0},{"$f":"'Land-Based Wind'!AJ377","v":0},{"$f":"'Land-Based Wind'!AK377","v":0},{"$f":"'Land-Based Wind'!AL377","v":0},{"$f":"'Land-Based Wind'!AM377","v":0},{"$f":"'Land-Based Wind'!AN377","v":0},{"$f":"'Land-Based Wind'!AO377","v":0},{"$f":"'Land-Based Wind'!AP377","v":0},{"$f":"'Land-Based Wind'!AQ377","v":0},{"$f":"'Land-Based Wind'!AR377","v":0}]
["RA3LaLTRG88","RD","Advanced",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L378","v":0},{"$f":"'Land-Based Wind'!M378","v":0},{"$f":"'Land-Based Wind'!N378","v":0},{"$f":"'Land-Based Wind'!O378","v":0},{"$f":"'Land-Based Wind'!P378","v":0},{"$f":"'Land-Based Wind'!Q378","v":0},{"$f":"'Land-Based Wind'!R378","v":0},{"$f":"'Land-Based Wind'!S378","v":0},{"$f":"'Land-Based Wind'!T378","v":0},{"$f":"'Land-Based Wind'!U378","v":0},{"$f":"'Land-Based Wind'!V378","v":0},{"$f":"'Land-Based Wind'!W378","v":0},{"$f":"'Land-Based Wind'!X378","v":0},{"$f":"'Land-Based Wind'!Y378","v":0},{"$f":"'Land-Based Wind'!Z378","v":0},{"$f":"'Land-Based Wind'!AA378","v":0},{"$f":"'Land-Based Wind'!AB378","v":0},{"$f":"'Land-Based Wind'!AC378","v":0},{"$f":"'Land-Based Wind'!AD378","v":0},{"$f":"'Land-Based Wind'!AE378","v":0},{"$f":"'Land-Based Wind'!AF378","v":0},{"$f":"'Land-Based Wind'!AG378","v":0},{"$f":"'Land-Based Wind'!AH378","v":0},{"$f":"'Land-Based Wind'!AI378","v":0},{"$f":"'Land-Based Wind'!AJ378","v":0},{"$f":"'Land-Based Wind'!AK378","v":0},{"$f":"'Land-Based Wind'!AL378","v":0},{"$f":"'Land-Based Wind'!AM378","v":0},{"$f":"'Land-Based Wind'!AN378","v":0},{"$f":"'Land-Based Wind'!AO378","v":0},{"$f":"'Land-Based Wind'!AP378","v":0},{"$f":"'Land-Based Wind'!AQ378","v":0},{"$f":"'Land-Based Wind'!AR378","v":0}]
["RM3LaLTRG88","RD","Moderate",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L379","v":0},{"$f":"'Land-Based Wind'!M379","v":0},{"$f":"'Land-Based Wind'!N379","v":0},{"$f":"'Land-Based Wind'!O379","v":0},{"$f":"'Land-Based Wind'!P379","v":0},{"$f":"'Land-Based Wind'!Q379","v":0},{"$f":"'Land-Based Wind'!R379","v":0},{"$f":"'Land-Based Wind'!S379","v":0},{"$f":"'Land-Based Wind'!T379","v":0},{"$f":"'Land-Based Wind'!U379","v":0},{"$f":"'Land-Based Wind'!V379","v":0},{"$f":"'Land-Based Wind'!W379","v":0},{"$f":"'Land-Based Wind'!X379","v":0},{"$f":"'Land-Based Wind'!Y379","v":0},{"$f":"'Land-Based Wind'!Z379","v":0},{"$f":"'Land-Based Wind'!AA379","v":0},{"$f":"'Land-Based Wind'!AB379","v":0},{"$f":"'Land-Based Wind'!AC379","v":0},{"$f":"'Land-Based Wind'!AD379","v":0},{"$f":"'Land-Based Wind'!AE379","v":0},{"$f":"'Land-Based Wind'!AF379","v":0},{"$f":"'Land-Based Wind'!AG379","v":0},{"$f":"'Land-Based Wind'!AH379","v":0},{"$f":"'Land-Based Wind'!AI379","v":0},{"$f":"'Land-Based Wind'!AJ379","v":0},{"$f":"'Land-Based Wind'!AK379","v":0},{"$f":"'Land-Based Wind'!AL379","v":0},{"$f":"'Land-Based Wind'!AM379","v":0},{"$f":"'Land-Based Wind'!AN379","v":0},{"$f":"'Land-Based Wind'!AO379","v":0},{"$f":"'Land-Based Wind'!AP379","v":0},{"$f":"'Land-Based Wind'!AQ379","v":0},{"$f":"'Land-Based Wind'!AR379","v":0}]
["RC3LaLTRG88","RD","Conservative",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L380","v":0},{"$f":"'Land-Based Wind'!M380","v":0},{"$f":"'Land-Based Wind'!N380","v":0},{"$f":"'Land-Based Wind'!O380","v":0},{"$f":"'Land-Based Wind'!P380","v":0},{"$f":"'Land-Based Wind'!Q380","v":0},{"$f":"'Land-Based Wind'!R380","v":0},{"$f":"'Land-Based Wind'!S380","v":0},{"$f":"'Land-Based Wind'!T380","v":0},{"$f":"'Land-Based Wind'!U380","v":0},{"$f":"'Land-Based Wind'!V380","v":0},{"$f":"'Land-Based Wind'!W380","v":0},{"$f":"'Land-Based Wind'!X380","v":0},{"$f":"'Land-Based Wind'!Y380","v":0},{"$f":"'Land-Based Wind'!Z380","v":0},{"$f":"'Land-Based Wind'!AA380","v":0},{"$f":"'Land-Based Wind'!AB380","v":0},{"$f":"'Land-Based Wind'!AC380","v":0},{"$f":"'Land-Based Wind'!AD380","v":0},{"$f":"'Land-Based Wind'!AE380","v":0},{"$f":"'Land-Based Wind'!AF380","v":0},{"$f":"'Land-Based Wind'!AG380","v":0},{"$f":"'Land-Based Wind'!AH380","v":0},{"$f":"'Land-Based Wind'!AI380","v":0},{"$f":"'Land-Based Wind'!AJ380","v":0},{"$f":"'Land-Based Wind'!AK380","v":0},{"$f":"'Land-Based Wind'!AL380","v":0},{"$f":"'Land-Based Wind'!AM380","v":0},{"$f":"'Land-Based Wind'!AN380","v":0},{"$f":"'Land-Based Wind'!AO380","v":0},{"$f":"'Land-Based Wind'!AP380","v":0},{"$f":"'Land-Based Wind'!AQ380","v":0},{"$f":"'Land-Based Wind'!AR380","v":0}]
["RA3LaLTRG99","RD","Advanced",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L381","v":0},{"$f":"'Land-Based Wind'!M381","v":0},{"$f":"'Land-Based Wind'!N381","v":0},{"$f":"'Land-Based Wind'!O381","v":0},{"$f":"'Land-Based Wind'!P381","v":0},{"$f":"'Land-Based Wind'!Q381","v":0},{"$f":"'Land-Based Wind'!R381","v":0},{"$f":"'Land-Based Wind'!S381","v":0},{"$f":"'Land-Based Wind'!T381","v":0},{"$f":"'Land-Based Wind'!U381","v":0},{"$f":"'Land-Based Wind'!V381","v":0},{"$f":"'Land-Based Wind'!W381","v":0},{"$f":"'Land-Based Wind'!X381","v":0},{"$f":"'Land-Based Wind'!Y381","v":0},{"$f":"'Land-Based Wind'!Z381","v":0},{"$f":"'Land-Based Wind'!AA381","v":0},{"$f":"'Land-Based Wind'!AB381","v":0},{"$f":"'Land-Based Wind'!AC381","v":0},{"$f":"'Land-Based Wind'!AD381","v":0},{"$f":"'Land-Based Wind'!AE381","v":0},{"$f":"'Land-Based Wind'!AF381","v":0},{"$f":"'Land-Based Wind'!AG381","v":0},{"$f":"'Land-Based Wind'!AH381","v":0},{"$f":"'Land-Based Wind'!AI381","v":0},{"$f":"'Land-Based Wind'!AJ381","v":0},{"$f":"'Land-Based Wind'!AK381","v":0},{"$f":"'Land-Based Wind'!AL381","v":0},{"$f":"'Land-Based Wind'!AM381","v":0},{"$f":"'Land-Based Wind'!AN381","v":0},{"$f":"'Land-Based Wind'!AO381","v":0},{"$f":"'Land-Based Wind'!AP381","v":0},{"$f":"'Land-Based Wind'!AQ381","v":0},{"$f":"'Land-Based Wind'!AR381","v":0}]
["RM3LaLTRG99","RD","Moderate",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L382","v":0},{"$f":"'Land-Based Wind'!M382","v":0},{"$f":"'Land-Based Wind'!N382","v":0},{"$f":"'Land-Based Wind'!O382","v":0},{"$f":"'Land-Based Wind'!P382","v":0},{"$f":"'Land-Based Wind'!Q382","v":0},{"$f":"'Land-Based Wind'!R382","v":0},{"$f":"'Land-Based Wind'!S382","v":0},{"$f":"'Land-Based Wind'!T382","v":0},{"$f":"'Land-Based Wind'!U382","v":0},{"$f":"'Land-Based Wind'!V382","v":0},{"$f":"'Land-Based Wind'!W382","v":0},{"$f":"'Land-Based Wind'!X382","v":0},{"$f":"'Land-Based Wind'!Y382","v":0},{"$f":"'Land-Based Wind'!Z382","v":0},{"$f":"'Land-Based Wind'!AA382","v":0},{"$f":"'Land-Based Wind'!AB382","v":0},{"$f":"'Land-Based Wind'!AC382","v":0},{"$f":"'Land-Based Wind'!AD382","v":0},{"$f":"'Land-Based Wind'!AE382","v":0},{"$f":"'Land-Based Wind'!AF382","v":0},{"$f":"'Land-Based Wind'!AG382","v":0},{"$f":"'Land-Based Wind'!AH382","v":0},{"$f":"'Land-Based Wind'!AI382","v":0},{"$f":"'Land-Based Wind'!AJ382","v":0},{"$f":"'Land-Based Wind'!AK382","v":0},{"$f":"'Land-Based Wind'!AL382","v":0},{"$f":"'Land-Based Wind'!AM382","v":0},{"$f":"'Land-Based Wind'!AN382","v":0},{"$f":"'Land-Based Wind'!AO382","v":0},{"$f":"'Land-Based Wind'!AP382","v":0},{"$f":"'Land-Based Wind'!AQ382","v":0},{"$f":"'Land-Based Wind'!AR382","v":0}]
["RC3LaLTRG99","RD","Conservative",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L383","v":0},{"$f":"'Land-Based Wind'!M383","v":0},{"$f":"'Land-Based Wind'!N383","v":0},{"$f":"'Land-Based Wind'!O383","v":0},{"$f":"'Land-Based Wind'!P383","v":0},{"$f":"'Land-Based Wind'!Q383","v":0},{"$f":"'Land-Based Wind'!R383","v":0},{"$f":"'Land-Based Wind'!S383","v":0},{"$f":"'Land-Based Wind'!T383","v":0},{"$f":"'Land-Based Wind'!U383","v":0},{"$f":"'Land-Based Wind'!V383","v":0},{"$f":"'Land-Based Wind'!W383","v":0},{"$f":"'Land-Based Wind'!X383","v":0},{"$f":"'Land-Based Wind'!Y383","v":0},{"$f":"'Land-Based Wind'!Z383","v":0},{"$f":"'Land-Based Wind'!AA383","v":0},{"$f":"'Land-Based Wind'!AB383","v":0},{"$f":"'Land-Based Wind'!AC383","v":0},{"$f":"'Land-Based Wind'!AD383","v":0},{"$f":"'Land-Based Wind'!AE383","v":0},{"$f":"'Land-Based Wind'!AF383","v":0},{"$f":"'Land-Based Wind'!AG383","v":0},{"$f":"'Land-Based Wind'!AH383","v":0},{"$f":"'Land-Based Wind'!AI383","v":0},{"$f":"'Land-Based Wind'!AJ383","v":0},{"$f":"'Land-Based Wind'!AK383","v":0},{"$f":"'Land-Based Wind'!AL383","v":0},{"$f":"'Land-Based Wind'!AM383","v":0},{"$f":"'Land-Based Wind'!AN383","v":0},{"$f":"'Land-Based Wind'!AO383","v":0},{"$f":"'Land-Based Wind'!AP383","v":0},{"$f":"'Land-Based Wind'!AQ383","v":0},{"$f":"'Land-Based Wind'!AR383","v":0}]
["RA3LaLTRG100","RD","Advanced",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L384","v":0},{"$f":"'Land-Based Wind'!M384","v":0},{"$f":"'Land-Based Wind'!N384","v":0},{"$f":"'Land-Based Wind'!O384","v":0},{"$f":"'Land-Based Wind'!P384","v":0},{"$f":"'Land-Based Wind'!Q384","v":0},{"$f":"'Land-Based Wind'!R384","v":0},{"$f":"'Land-Based Wind'!S384","v":0},{"$f":"'Land-Based Wind'!T384","v":0},{"$f":"'Land-Based Wind'!U384","v":0},{"$f":"'Land-Based Wind'!V384","v":0},{"$f":"'Land-Based Wind'!W384","v":0},{"$f":"'Land-Based Wind'!X384","v":0},{"$f":"'Land-Based Wind'!Y384","v":0},{"$f":"'Land-Based Wind'!Z384","v":0},{"$f":"'Land-Based Wind'!AA384","v":0},{"$f":"'Land-Based Wind'!AB384","v":0},{"$f":"'Land-Based Wind'!AC384","v":0},{"$f":"'Land-Based Wind'!AD384","v":0},{"$f":"'Land-Based Wind'!AE384","v":0},{"$f":"'Land-Based Wind'!AF384","v":0},{"$f":"'Land-Based Wind'!AG384","v":0},{"$f":"'Land-Based Wind'!AH384","v":0},{"$f":"'Land-Based Wind'!AI384","v":0},{"$f":"'Land-Based Wind'!AJ384","v":0},{"$f":"'Land-Based Wind'!AK384","v":0},{"$f":"'Land-Based Wind'!AL384","v":0},{"$f":"'Land-Based Wind'!AM384","v":0},{"$f":"'Land-Based Wind'!AN384","v":0},{"$f":"'Land-Based Wind'!AO384","v":0},{"$f":"'Land-Based Wind'!AP384","v":0},{"$f":"'Land-Based Wind'!AQ384","v":0},{"$f":"'Land-Based Wind'!AR384","v":0}]
["RM3LaLTRG100","RD","Moderate",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L385","v":0},{"$f":"'Land-Based Wind'!M385","v":0},{"$f":"'Land-Based Wind'!N385","v":0},{"$f":"'Land-Based Wind'!O385","v":0},{"$f":"'Land-Based Wind'!P385","v":0},{"$f":"'Land-Based Wind'!Q385","v":0},{"$f":"'Land-Based Wind'!R385","v":0},{"$f":"'Land-Based Wind'!S385","v":0},{"$f":"'Land-Based Wind'!T385","v":0},{"$f":"'Land-Based Wind'!U385","v":0},{"$f":"'Land-Based Wind'!V385","v":0},{"$f":"'Land-Based Wind'!W385","v":0},{"$f":"'Land-Based Wind'!X385","v":0},{"$f":"'Land-Based Wind'!Y385","v":0},{"$f":"'Land-Based Wind'!Z385","v":0},{"$f":"'Land-Based Wind'!AA385","v":0},{"$f":"'Land-Based Wind'!AB385","v":0},{"$f":"'Land-Based Wind'!AC385","v":0},{"$f":"'Land-Based Wind'!AD385","v":0},{"$f":"'Land-Based Wind'!AE385","v":0},{"$f":"'Land-Based Wind'!AF385","v":0},{"$f":"'Land-Based Wind'!AG385","v":0},{"$f":"'Land-Based Wind'!AH385","v":0},{"$f":"'Land-Based Wind'!AI385","v":0},{"$f":"'Land-Based Wind'!AJ385","v":0},{"$f":"'Land-Based Wind'!AK385","v":0},{"$f":"'Land-Based Wind'!AL385","v":0},{"$f":"'Land-Based Wind'!AM385","v":0},{"$f":"'Land-Based Wind'!AN385","v":0},{"$f":"'Land-Based Wind'!AO385","v":0},{"$f":"'Land-Based Wind'!AP385","v":0},{"$f":"'Land-Based Wind'!AQ385","v":0},{"$f":"'Land-Based Wind'!AR385","v":0}]
["RC3LaLTRG100","RD","Conservative",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L386","v":0},{"$f":"'Land-Based Wind'!M386","v":0},{"$f":"'Land-Based Wind'!N386","v":0},{"$f":"'Land-Based Wind'!O386","v":0},{"$f":"'Land-Based Wind'!P386","v":0},{"$f":"'Land-Based Wind'!Q386","v":0},{"$f":"'Land-Based Wind'!R386","v":0},{"$f":"'Land-Based Wind'!S386","v":0},{"$f":"'Land-Based Wind'!T386","v":0},{"$f":"'Land-Based Wind'!U386","v":0},{"$f":"'Land-Based Wind'!V386","v":0},{"$f":"'Land-Based Wind'!W386","v":0},{"$f":"'Land-Based Wind'!X386","v":0},{"$f":"'Land-Based Wind'!Y386","v":0},{"$f":"'Land-Based Wind'!Z386","v":0},{"$f":"'Land-Based Wind'!AA386","v":0},{"$f":"'Land-Based Wind'!AB386","v":0},{"$f":"'Land-Based Wind'!AC386","v":0},{"$f":"'Land-Based Wind'!AD386","v":0},{"$f":"'Land-Based Wind'!AE386","v":0},{"$f":"'Land-Based Wind'!AF386","v":0},{"$f":"'Land-Based Wind'!AG386","v":0},{"$f":"'Land-Based Wind'!AH386","v":0},{"$f":"'Land-Based Wind'!AI386","v":0},{"$f":"'Land-Based Wind'!AJ386","v":0},{"$f":"'Land-Based Wind'!AK386","v":0},{"$f":"'Land-Based Wind'!AL386","v":0},{"$f":"'Land-Based Wind'!AM386","v":0},{"$f":"'Land-Based Wind'!AN386","v":0},{"$f":"'Land-Based Wind'!AO386","v":0},{"$f":"'Land-Based Wind'!AP386","v":0},{"$f":"'Land-Based Wind'!AQ386","v":0},{"$f":"'Land-Based Wind'!AR386","v":0}]
["RA3CoSeattle","RD","Advanced",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L185","v":0},{"$f":"'Solar - PV Dist. Comm'!M185","v":0},{"$f":"'Solar - PV Dist. Comm'!N185","v":0},{"$f":"'Solar - PV Dist. Comm'!O185","v":0},{"$f":"'Solar - PV Dist. Comm'!P185","v":0},{"$f":"'Solar - PV Dist. Comm'!Q185","v":0},{"$f":"'Solar - PV Dist. Comm'!R185","v":0},{"$f":"'Solar - PV Dist. Comm'!S185","v":0},{"$f":"'Solar - PV Dist. Comm'!T185","v":0},{"$f":"'Solar - PV Dist. Comm'!U185","v":0},{"$f":"'Solar - PV Dist. Comm'!V185","v":0},{"$f":"'Solar - PV Dist. Comm'!W185","v":0},{"$f":"'Solar - PV Dist. Comm'!X185","v":0},{"$f":"'Solar - PV Dist. Comm'!Y185","v":0},{"$f":"'Solar - PV Dist. Comm'!Z185","v":0},{"$f":"'Solar - PV Dist. Comm'!AA185","v":0},{"$f":"'Solar - PV Dist. Comm'!AB185","v":0},{"$f":"'Solar - PV Dist. Comm'!AC185","v":0},{"$f":"'Solar - PV Dist. Comm'!AD185","v":0},{"$f":"'Solar - PV Dist. Comm'!AE185","v":0},{"$f":"'Solar - PV Dist. Comm'!AF185","v":0},{"$f":"'Solar - PV Dist. Comm'!AG185","v":0},{"$f":"'Solar - PV Dist. Comm'!AH185","v":0},{"$f":"'Solar - PV Dist. Comm'!AI185","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ185","v":0},{"$f":"'Solar - PV Dist. Comm'!AK185","v":0},{"$f":"'Solar - PV Dist. Comm'!AL185","v":0},{"$f":"'Solar - PV Dist. Comm'!AM185","v":0},{"$f":"'Solar - PV Dist. Comm'!AN185","v":0},{"$f":"'Solar - PV Dist. Comm'!AO185","v":0},{"$f":"'Solar - PV Dist. Comm'!AP185","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ185","v":0},{"$f":"'Solar - PV Dist. Comm'!AR185","v":0}]
["RM3CoSeattle","RD","Moderate",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L186","v":0},{"$f":"'Solar - PV Dist. Comm'!M186","v":0},{"$f":"'Solar - PV Dist. Comm'!N186","v":0},{"$f":"'Solar - PV Dist. Comm'!O186","v":0},{"$f":"'Solar - PV Dist. Comm'!P186","v":0},{"$f":"'Solar - PV Dist. Comm'!Q186","v":0},{"$f":"'Solar - PV Dist. Comm'!R186","v":0},{"$f":"'Solar - PV Dist. Comm'!S186","v":0},{"$f":"'Solar - PV Dist. Comm'!T186","v":0},{"$f":"'Solar - PV Dist. Comm'!U186","v":0},{"$f":"'Solar - PV Dist. Comm'!V186","v":0},{"$f":"'Solar - PV Dist. Comm'!W186","v":0},{"$f":"'Solar - PV Dist. Comm'!X186","v":0},{"$f":"'Solar - PV Dist. Comm'!Y186","v":0},{"$f":"'Solar - PV Dist. Comm'!Z186","v":0},{"$f":"'Solar - PV Dist. Comm'!AA186","v":0},{"$f":"'Solar - PV Dist. Comm'!AB186","v":0},{"$f":"'Solar - PV Dist. Comm'!AC186","v":0},{"$f":"'Solar - PV Dist. Comm'!AD186","v":0},{"$f":"'Solar - PV Dist. Comm'!AE186","v":0},{"$f":"'Solar - PV Dist. Comm'!AF186","v":0},{"$f":"'Solar - PV Dist. Comm'!AG186","v":0},{"$f":"'Solar - PV Dist. Comm'!AH186","v":0},{"$f":"'Solar - PV Dist. Comm'!AI186","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ186","v":0},{"$f":"'Solar - PV Dist. Comm'!AK186","v":0},{"$f":"'Solar - PV Dist. Comm'!AL186","v":0},{"$f":"'Solar - PV Dist. Comm'!AM186","v":0},{"$f":"'Solar - PV Dist. Comm'!AN186","v":0},{"$f":"'Solar - PV Dist. Comm'!AO186","v":0},{"$f":"'Solar - PV Dist. Comm'!AP186","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ186","v":0},{"$f":"'Solar - PV Dist. Comm'!AR186","v":0}]
["RC3CoSeattle","RD","Conservative",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L187","v":0},{"$f":"'Solar - PV Dist. Comm'!M187","v":0},{"$f":"'Solar - PV Dist. Comm'!N187","v":0},{"$f":"'Solar - PV Dist. Comm'!O187","v":0},{"$f":"'Solar - PV Dist. Comm'!P187","v":0},{"$f":"'Solar - PV Dist. Comm'!Q187","v":0},{"$f":"'Solar - PV Dist. Comm'!R187","v":0},{"$f":"'Solar - PV Dist. Comm'!S187","v":0},{"$f":"'Solar - PV Dist. Comm'!T187","v":0},{"$f":"'Solar - PV Dist. Comm'!U187","v":0},{"$f":"'Solar - PV Dist. Comm'!V187","v":0},{"$f":"'Solar - PV Dist. Comm'!W187","v":0},{"$f":"'Solar - PV Dist. Comm'!X187","v":0},{"$f":"'Solar - PV Dist. Comm'!Y187","v":0},{"$f":"'Solar - PV Dist. Comm'!Z187","v":0},{"$f":"'Solar - PV Dist. Comm'!AA187","v":0},{"$f":"'Solar - PV Dist. Comm'!AB187","v":0},{"$f":"'Solar - PV Dist. Comm'!AC187","v":0},{"$f":"'Solar - PV Dist. Comm'!AD187","v":0},{"$f":"'Solar - PV Dist. Comm'!AE187","v":0},{"$f":"'Solar - PV Dist. Comm'!AF187","v":0},{"$f":"'Solar - PV Dist. Comm'!AG187","v":0},{"$f":"'Solar - PV Dist. Comm'!AH187","v":0},{"$f":"'Solar - PV Dist. Comm'!AI187","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ187","v":0},{"$f":"'Solar - PV Dist. Comm'!AK187","v":0},{"$f":"'Solar - PV Dist. Comm'!AL187","v":0},{"$f":"'Solar - PV Dist. Comm'!AM187","v":0},{"$f":"'Solar - PV Dist. Comm'!AN187","v":0},{"$f":"'Solar - PV Dist. Comm'!AO187","v":0},{"$f":"'Solar - PV Dist. Comm'!AP187","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ187","v":0},{"$f":"'Solar - PV Dist. Comm'!AR187","v":0}]
["RA3CoChicago","RD","Advanced",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L188","v":0},{"$f":"'Solar - PV Dist. Comm'!M188","v":0},{"$f":"'Solar - PV Dist. Comm'!N188","v":0},{"$f":"'Solar - PV Dist. Comm'!O188","v":0},{"$f":"'Solar - PV Dist. Comm'!P188","v":0},{"$f":"'Solar - PV Dist. Comm'!Q188","v":0},{"$f":"'Solar - PV Dist. Comm'!R188","v":0},{"$f":"'Solar - PV Dist. Comm'!S188","v":0},{"$f":"'Solar - PV Dist. Comm'!T188","v":0},{"$f":"'Solar - PV Dist. Comm'!U188","v":0},{"$f":"'Solar - PV Dist. Comm'!V188","v":0},{"$f":"'Solar - PV Dist. Comm'!W188","v":0},{"$f":"'Solar - PV Dist. Comm'!X188","v":0},{"$f":"'Solar - PV Dist. Comm'!Y188","v":0},{"$f":"'Solar - PV Dist. Comm'!Z188","v":0},{"$f":"'Solar - PV Dist. Comm'!AA188","v":0},{"$f":"'Solar - PV Dist. Comm'!AB188","v":0},{"$f":"'Solar - PV Dist. Comm'!AC188","v":0},{"$f":"'Solar - PV Dist. Comm'!AD188","v":0},{"$f":"'Solar - PV Dist. Comm'!AE188","v":0},{"$f":"'Solar - PV Dist. Comm'!AF188","v":0},{"$f":"'Solar - PV Dist. Comm'!AG188","v":0},{"$f":"'Solar - PV Dist. Comm'!AH188","v":0},{"$f":"'Solar - PV Dist. Comm'!AI188","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ188","v":0},{"$f":"'Solar - PV Dist. Comm'!AK188","v":0},{"$f":"'Solar - PV Dist. Comm'!AL188","v":0},{"$f":"'Solar - PV Dist. Comm'!AM188","v":0},{"$f":"'Solar - PV Dist. Comm'!AN188","v":0},{"$f":"'Solar - PV Dist. Comm'!AO188","v":0},{"$f":"'Solar - PV Dist. Comm'!AP188","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ188","v":0},{"$f":"'Solar - PV Dist. Comm'!AR188","v":0}]
["RM3CoChicago","RD","Moderate",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L189","v":0},{"$f":"'Solar - PV Dist. Comm'!M189","v":0},{"$f":"'Solar - PV Dist. Comm'!N189","v":0},{"$f":"'Solar - PV Dist. Comm'!O189","v":0},{"$f":"'Solar - PV Dist. Comm'!P189","v":0},{"$f":"'Solar - PV Dist. Comm'!Q189","v":0},{"$f":"'Solar - PV Dist. Comm'!R189","v":0},{"$f":"'Solar - PV Dist. Comm'!S189","v":0},{"$f":"'Solar - PV Dist. Comm'!T189","v":0},{"$f":"'Solar - PV Dist. Comm'!U189","v":0},{"$f":"'Solar - PV Dist. Comm'!V189","v":0},{"$f":"'Solar - PV Dist. Comm'!W189","v":0},{"$f":"'Solar - PV Dist. Comm'!X189","v":0},{"$f":"'Solar - PV Dist. Comm'!Y189","v":0},{"$f":"'Solar - PV Dist. Comm'!Z189","v":0},{"$f":"'Solar - PV Dist. Comm'!AA189","v":0},{"$f":"'Solar - PV Dist. Comm'!AB189","v":0},{"$f":"'Solar - PV Dist. Comm'!AC189","v":0},{"$f":"'Solar - PV Dist. Comm'!AD189","v":0},{"$f":"'Solar - PV Dist. Comm'!AE189","v":0},{"$f":"'Solar - PV Dist. Comm'!AF189","v":0},{"$f":"'Solar - PV Dist. Comm'!AG189","v":0},{"$f":"'Solar - PV Dist. Comm'!AH189","v":0},{"$f":"'Solar - PV Dist. Comm'!AI189","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ189","v":0},{"$f":"'Solar - PV Dist. Comm'!AK189","v":0},{"$f":"'Solar - PV Dist. Comm'!AL189","v":0},{"$f":"'Solar - PV Dist. Comm'!AM189","v":0},{"$f":"'Solar - PV Dist. Comm'!AN189","v":0},{"$f":"'Solar - PV Dist. Comm'!AO189","v":0},{"$f":"'Solar - PV Dist. Comm'!AP189","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ189","v":0},{"$f":"'Solar - PV Dist. Comm'!AR189","v":0}]
["RC3CoChicago","RD","Conservative",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L190","v":0},{"$f":"'Solar - PV Dist. Comm'!M190","v":0},{"$f":"'Solar - PV Dist. Comm'!N190","v":0},{"$f":"'Solar - PV Dist. Comm'!O190","v":0},{"$f":"'Solar - PV Dist. Comm'!P190","v":0},{"$f":"'Solar - PV Dist. Comm'!Q190","v":0},{"$f":"'Solar - PV Dist. Comm'!R190","v":0},{"$f":"'Solar - PV Dist. Comm'!S190","v":0},{"$f":"'Solar - PV Dist. Comm'!T190","v":0},{"$f":"'Solar - PV Dist. Comm'!U190","v":0},{"$f":"'Solar - PV Dist. Comm'!V190","v":0},{"$f":"'Solar - PV Dist. Comm'!W190","v":0},{"$f":"'Solar - PV Dist. Comm'!X190","v":0},{"$f":"'Solar - PV Dist. Comm'!Y190","v":0},{"$f":"'Solar - PV Dist. Comm'!Z190","v":0},{"$f":"'Solar - PV Dist. Comm'!AA190","v":0},{"$f":"'Solar - PV Dist. Comm'!AB190","v":0},{"$f":"'Solar - PV Dist. Comm'!AC190","v":0},{"$f":"'Solar - PV Dist. Comm'!AD190","v":0},{"$f":"'Solar - PV Dist. Comm'!AE190","v":0},{"$f":"'Solar - PV Dist. Comm'!AF190","v":0},{"$f":"'Solar - PV Dist. Comm'!AG190","v":0},{"$f":"'Solar - PV Dist. Comm'!AH190","v":0},{"$f":"'Solar - PV Dist. Comm'!AI190","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ190","v":0},{"$f":"'Solar - PV Dist. Comm'!AK190","v":0},{"$f":"'Solar - PV Dist. Comm'!AL190","v":0},{"$f":"'Solar - PV Dist. Comm'!AM190","v":0},{"$f":"'Solar - PV Dist. Comm'!AN190","v":0},{"$f":"'Solar - PV Dist. Comm'!AO190","v":0},{"$f":"'Solar - PV Dist. Comm'!AP190","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ190","v":0},{"$f":"'Solar - PV Dist. Comm'!AR190","v":0}]
["RA3CoKansasy","RD","Advanced",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L191","v":0},{"$f":"'Solar - PV Dist. Comm'!M191","v":0},{"$f":"'Solar - PV Dist. Comm'!N191","v":0},{"$f":"'Solar - PV Dist. Comm'!O191","v":0},{"$f":"'Solar - PV Dist. Comm'!P191","v":0},{"$f":"'Solar - PV Dist. Comm'!Q191","v":0},{"$f":"'Solar - PV Dist. Comm'!R191","v":0},{"$f":"'Solar - PV Dist. Comm'!S191","v":0},{"$f":"'Solar - PV Dist. Comm'!T191","v":0},{"$f":"'Solar - PV Dist. Comm'!U191","v":0},{"$f":"'Solar - PV Dist. Comm'!V191","v":0},{"$f":"'Solar - PV Dist. Comm'!W191","v":0},{"$f":"'Solar - PV Dist. Comm'!X191","v":0},{"$f":"'Solar - PV Dist. Comm'!Y191","v":0},{"$f":"'Solar - PV Dist. Comm'!Z191","v":0},{"$f":"'Solar - PV Dist. Comm'!AA191","v":0},{"$f":"'Solar - PV Dist. Comm'!AB191","v":0},{"$f":"'Solar - PV Dist. Comm'!AC191","v":0},{"$f":"'Solar - PV Dist. Comm'!AD191","v":0},{"$f":"'Solar - PV Dist. Comm'!AE191","v":0},{"$f":"'Solar - PV Dist. Comm'!AF191","v":0},{"$f":"'Solar - PV Dist. Comm'!AG191","v":0},{"$f":"'Solar - PV Dist. Comm'!AH191","v":0},{"$f":"'Solar - PV Dist. Comm'!AI191","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ191","v":0},{"$f":"'Solar - PV Dist. Comm'!AK191","v":0},{"$f":"'Solar - PV Dist. Comm'!AL191","v":0},{"$f":"'Solar - PV Dist. Comm'!AM191","v":0},{"$f":"'Solar - PV Dist. Comm'!AN191","v":0},{"$f":"'Solar - PV Dist. Comm'!AO191","v":0},{"$f":"'Solar - PV Dist. Comm'!AP191","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ191","v":0},{"$f":"'Solar - PV Dist. Comm'!AR191","v":0}]
["RM3CoKansasy","RD","Moderate",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L192","v":0},{"$f":"'Solar - PV Dist. Comm'!M192","v":0},{"$f":"'Solar - PV Dist. Comm'!N192","v":0},{"$f":"'Solar - PV Dist. Comm'!O192","v":0},{"$f":"'Solar - PV Dist. Comm'!P192","v":0},{"$f":"'Solar - PV Dist. Comm'!Q192","v":0},{"$f":"'Solar - PV Dist. Comm'!R192","v":0},{"$f":"'Solar - PV Dist. Comm'!S192","v":0},{"$f":"'Solar - PV Dist. Comm'!T192","v":0},{"$f":"'Solar - PV Dist. Comm'!U192","v":0},{"$f":"'Solar - PV Dist. Comm'!V192","v":0},{"$f":"'Solar - PV Dist. Comm'!W192","v":0},{"$f":"'Solar - PV Dist. Comm'!X192","v":0},{"$f":"'Solar - PV Dist. Comm'!Y192","v":0},{"$f":"'Solar - PV Dist. Comm'!Z192","v":0},{"$f":"'Solar - PV Dist. Comm'!AA192","v":0},{"$f":"'Solar - PV Dist. Comm'!AB192","v":0},{"$f":"'Solar - PV Dist. Comm'!AC192","v":0},{"$f":"'Solar - PV Dist. Comm'!AD192","v":0},{"$f":"'Solar - PV Dist. Comm'!AE192","v":0},{"$f":"'Solar - PV Dist. Comm'!AF192","v":0},{"$f":"'Solar - PV Dist. Comm'!AG192","v":0},{"$f":"'Solar - PV Dist. Comm'!AH192","v":0},{"$f":"'Solar - PV Dist. Comm'!AI192","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ192","v":0},{"$f":"'Solar - PV Dist. Comm'!AK192","v":0},{"$f":"'Solar - PV Dist. Comm'!AL192","v":0},{"$f":"'Solar - PV Dist. Comm'!AM192","v":0},{"$f":"'Solar - PV Dist. Comm'!AN192","v":0},{"$f":"'Solar - PV Dist. Comm'!AO192","v":0},{"$f":"'Solar - PV Dist. Comm'!AP192","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ192","v":0},{"$f":"'Solar - PV Dist. Comm'!AR192","v":0}]
["RC3CoKansasy","RD","Conservative",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L193","v":0},{"$f":"'Solar - PV Dist. Comm'!M193","v":0},{"$f":"'Solar - PV Dist. Comm'!N193","v":0},{"$f":"'Solar - PV Dist. Comm'!O193","v":0},{"$f":"'Solar - PV Dist. Comm'!P193","v":0},{"$f":"'Solar - PV Dist. Comm'!Q193","v":0},{"$f":"'Solar - PV Dist. Comm'!R193","v":0},{"$f":"'Solar - PV Dist. Comm'!S193","v":0},{"$f":"'Solar - PV Dist. Comm'!T193","v":0},{"$f":"'Solar - PV Dist. Comm'!U193","v":0},{"$f":"'Solar - PV Dist. Comm'!V193","v":0},{"$f":"'Solar - PV Dist. Comm'!W193","v":0},{"$f":"'Solar - PV Dist. Comm'!X193","v":0},{"$f":"'Solar - PV Dist. Comm'!Y193","v":0},{"$f":"'Solar - PV Dist. Comm'!Z193","v":0},{"$f":"'Solar - PV Dist. Comm'!AA193","v":0},{"$f":"'Solar - PV Dist. Comm'!AB193","v":0},{"$f":"'Solar - PV Dist. Comm'!AC193","v":0},{"$f":"'Solar - PV Dist. Comm'!AD193","v":0},{"$f":"'Solar - PV Dist. Comm'!AE193","v":0},{"$f":"'Solar - PV Dist. Comm'!AF193","v":0},{"$f":"'Solar - PV Dist. Comm'!AG193","v":0},{"$f":"'Solar - PV Dist. Comm'!AH193","v":0},{"$f":"'Solar - PV Dist. Comm'!AI193","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ193","v":0},{"$f":"'Solar - PV Dist. Comm'!AK193","v":0},{"$f":"'Solar - PV Dist. Comm'!AL193","v":0},{"$f":"'Solar - PV Dist. Comm'!AM193","v":0},{"$f":"'Solar - PV Dist. Comm'!AN193","v":0},{"$f":"'Solar - PV Dist. Comm'!AO193","v":0},{"$f":"'Solar - PV Dist. Comm'!AP193","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ193","v":0},{"$f":"'Solar - PV Dist. Comm'!AR193","v":0}]
["RA3CoLosAngs","RD","Advanced",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L194","v":0},{"$f":"'Solar - PV Dist. Comm'!M194","v":0},{"$f":"'Solar - PV Dist. Comm'!N194","v":0},{"$f":"'Solar - PV Dist. Comm'!O194","v":0},{"$f":"'Solar - PV Dist. Comm'!P194","v":0},{"$f":"'Solar - PV Dist. Comm'!Q194","v":0},{"$f":"'Solar - PV Dist. Comm'!R194","v":0},{"$f":"'Solar - PV Dist. Comm'!S194","v":0},{"$f":"'Solar - PV Dist. Comm'!T194","v":0},{"$f":"'Solar - PV Dist. Comm'!U194","v":0},{"$f":"'Solar - PV Dist. Comm'!V194","v":0},{"$f":"'Solar - PV Dist. Comm'!W194","v":0},{"$f":"'Solar - PV Dist. Comm'!X194","v":0},{"$f":"'Solar - PV Dist. Comm'!Y194","v":0},{"$f":"'Solar - PV Dist. Comm'!Z194","v":0},{"$f":"'Solar - PV Dist. Comm'!AA194","v":0},{"$f":"'Solar - PV Dist. Comm'!AB194","v":0},{"$f":"'Solar - PV Dist. Comm'!AC194","v":0},{"$f":"'Solar - PV Dist. Comm'!AD194","v":0},{"$f":"'Solar - PV Dist. Comm'!AE194","v":0},{"$f":"'Solar - PV Dist. Comm'!AF194","v":0},{"$f":"'Solar - PV Dist. Comm'!AG194","v":0},{"$f":"'Solar - PV Dist. Comm'!AH194","v":0},{"$f":"'Solar - PV Dist. Comm'!AI194","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ194","v":0},{"$f":"'Solar - PV Dist. Comm'!AK194","v":0},{"$f":"'Solar - PV Dist. Comm'!AL194","v":0},{"$f":"'Solar - PV Dist. Comm'!AM194","v":0},{"$f":"'Solar - PV Dist. Comm'!AN194","v":0},{"$f":"'Solar - PV Dist. Comm'!AO194","v":0},{"$f":"'Solar - PV Dist. Comm'!AP194","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ194","v":0},{"$f":"'Solar - PV Dist. Comm'!AR194","v":0}]
["RM3CoLosAngs","RD","Moderate",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L195","v":0},{"$f":"'Solar - PV Dist. Comm'!M195","v":0},{"$f":"'Solar - PV Dist. Comm'!N195","v":0},{"$f":"'Solar - PV Dist. Comm'!O195","v":0},{"$f":"'Solar - PV Dist. Comm'!P195","v":0},{"$f":"'Solar - PV Dist. Comm'!Q195","v":0},{"$f":"'Solar - PV Dist. Comm'!R195","v":0},{"$f":"'Solar - PV Dist. Comm'!S195","v":0},{"$f":"'Solar - PV Dist. Comm'!T195","v":0},{"$f":"'Solar - PV Dist. Comm'!U195","v":0},{"$f":"'Solar - PV Dist. Comm'!V195","v":0},{"$f":"'Solar - PV Dist. Comm'!W195","v":0},{"$f":"'Solar - PV Dist. Comm'!X195","v":0},{"$f":"'Solar - PV Dist. Comm'!Y195","v":0},{"$f":"'Solar - PV Dist. Comm'!Z195","v":0},{"$f":"'Solar - PV Dist. Comm'!AA195","v":0},{"$f":"'Solar - PV Dist. Comm'!AB195","v":0},{"$f":"'Solar - PV Dist. Comm'!AC195","v":0},{"$f":"'Solar - PV Dist. Comm'!AD195","v":0},{"$f":"'Solar - PV Dist. Comm'!AE195","v":0},{"$f":"'Solar - PV Dist. Comm'!AF195","v":0},{"$f":"'Solar - PV Dist. Comm'!AG195","v":0},{"$f":"'Solar - PV Dist. Comm'!AH195","v":0},{"$f":"'Solar - PV Dist. Comm'!AI195","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ195","v":0},{"$f":"'Solar - PV Dist. Comm'!AK195","v":0},{"$f":"'Solar - PV Dist. Comm'!AL195","v":0},{"$f":"'Solar - PV Dist. Comm'!AM195","v":0},{"$f":"'Solar - PV Dist. Comm'!AN195","v":0},{"$f":"'Solar - PV Dist. Comm'!AO195","v":0},{"$f":"'Solar - PV Dist. Comm'!AP195","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ195","v":0},{"$f":"'Solar - PV Dist. Comm'!AR195","v":0}]
["RC3CoLosAngs","RD","Conservative",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L196","v":0},{"$f":"'Solar - PV Dist. Comm'!M196","v":0},{"$f":"'Solar - PV Dist. Comm'!N196","v":0},{"$f":"'Solar - PV Dist. Comm'!O196","v":0},{"$f":"'Solar - PV Dist. Comm'!P196","v":0},{"$f":"'Solar - PV Dist. Comm'!Q196","v":0},{"$f":"'Solar - PV Dist. Comm'!R196","v":0},{"$f":"'Solar - PV Dist. Comm'!S196","v":0},{"$f":"'Solar - PV Dist. Comm'!T196","v":0},{"$f":"'Solar - PV Dist. Comm'!U196","v":0},{"$f":"'Solar - PV Dist. Comm'!V196","v":0},{"$f":"'Solar - PV Dist. Comm'!W196","v":0},{"$f":"'Solar - PV Dist. Comm'!X196","v":0},{"$f":"'Solar - PV Dist. Comm'!Y196","v":0},{"$f":"'Solar - PV Dist. Comm'!Z196","v":0},{"$f":"'Solar - PV Dist. Comm'!AA196","v":0},{"$f":"'Solar - PV Dist. Comm'!AB196","v":0},{"$f":"'Solar - PV Dist. Comm'!AC196","v":0},{"$f":"'Solar - PV Dist. Comm'!AD196","v":0},{"$f":"'Solar - PV Dist. Comm'!AE196","v":0},{"$f":"'Solar - PV Dist. Comm'!AF196","v":0},{"$f":"'Solar - PV Dist. Comm'!AG196","v":0},{"$f":"'Solar - PV Dist. Comm'!AH196","v":0},{"$f":"'Solar - PV Dist. Comm'!AI196","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ196","v":0},{"$f":"'Solar - PV Dist. Comm'!AK196","v":0},{"$f":"'Solar - PV Dist. Comm'!AL196","v":0},{"$f":"'Solar - PV Dist. Comm'!AM196","v":0},{"$f":"'Solar - PV Dist. Comm'!AN196","v":0},{"$f":"'Solar - PV Dist. Comm'!AO196","v":0},{"$f":"'Solar - PV Dist. Comm'!AP196","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ196","v":0},{"$f":"'Solar - PV Dist. Comm'!AR196","v":0}]
["RA3CoDaggett","RD","Advanced",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L197","v":0},{"$f":"'Solar - PV Dist. Comm'!M197","v":0},{"$f":"'Solar - PV Dist. Comm'!N197","v":0},{"$f":"'Solar - PV Dist. Comm'!O197","v":0},{"$f":"'Solar - PV Dist. Comm'!P197","v":0},{"$f":"'Solar - PV Dist. Comm'!Q197","v":0},{"$f":"'Solar - PV Dist. Comm'!R197","v":0},{"$f":"'Solar - PV Dist. Comm'!S197","v":0},{"$f":"'Solar - PV Dist. Comm'!T197","v":0},{"$f":"'Solar - PV Dist. Comm'!U197","v":0},{"$f":"'Solar - PV Dist. Comm'!V197","v":0},{"$f":"'Solar - PV Dist. Comm'!W197","v":0},{"$f":"'Solar - PV Dist. Comm'!X197","v":0},{"$f":"'Solar - PV Dist. Comm'!Y197","v":0},{"$f":"'Solar - PV Dist. Comm'!Z197","v":0},{"$f":"'Solar - PV Dist. Comm'!AA197","v":0},{"$f":"'Solar - PV Dist. Comm'!AB197","v":0},{"$f":"'Solar - PV Dist. Comm'!AC197","v":0},{"$f":"'Solar - PV Dist. Comm'!AD197","v":0},{"$f":"'Solar - PV Dist. Comm'!AE197","v":0},{"$f":"'Solar - PV Dist. Comm'!AF197","v":0},{"$f":"'Solar - PV Dist. Comm'!AG197","v":0},{"$f":"'Solar - PV Dist. Comm'!AH197","v":0},{"$f":"'Solar - PV Dist. Comm'!AI197","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ197","v":0},{"$f":"'Solar - PV Dist. Comm'!AK197","v":0},{"$f":"'Solar - PV Dist. Comm'!AL197","v":0},{"$f":"'Solar - PV Dist. Comm'!AM197","v":0},{"$f":"'Solar - PV Dist. Comm'!AN197","v":0},{"$f":"'Solar - PV Dist. Comm'!AO197","v":0},{"$f":"'Solar - PV Dist. Comm'!AP197","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ197","v":0},{"$f":"'Solar - PV Dist. Comm'!AR197","v":0}]
["RM3CoDaggett","RD","Moderate",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L198","v":0},{"$f":"'Solar - PV Dist. Comm'!M198","v":0},{"$f":"'Solar - PV Dist. Comm'!N198","v":0},{"$f":"'Solar - PV Dist. Comm'!O198","v":0},{"$f":"'Solar - PV Dist. Comm'!P198","v":0},{"$f":"'Solar - PV Dist. Comm'!Q198","v":0},{"$f":"'Solar - PV Dist. Comm'!R198","v":0},{"$f":"'Solar - PV Dist. Comm'!S198","v":0},{"$f":"'Solar - PV Dist. Comm'!T198","v":0},{"$f":"'Solar - PV Dist. Comm'!U198","v":0},{"$f":"'Solar - PV Dist. Comm'!V198","v":0},{"$f":"'Solar - PV Dist. Comm'!W198","v":0},{"$f":"'Solar - PV Dist. Comm'!X198","v":0},{"$f":"'Solar - PV Dist. Comm'!Y198","v":0},{"$f":"'Solar - PV Dist. Comm'!Z198","v":0},{"$f":"'Solar - PV Dist. Comm'!AA198","v":0},{"$f":"'Solar - PV Dist. Comm'!AB198","v":0},{"$f":"'Solar - PV Dist. Comm'!AC198","v":0},{"$f":"'Solar - PV Dist. Comm'!AD198","v":0},{"$f":"'Solar - PV Dist. Comm'!AE198","v":0},{"$f":"'Solar - PV Dist. Comm'!AF198","v":0},{"$f":"'Solar - PV Dist. Comm'!AG198","v":0},{"$f":"'Solar - PV Dist. Comm'!AH198","v":0},{"$f":"'Solar - PV Dist. Comm'!AI198","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ198","v":0},{"$f":"'Solar - PV Dist. Comm'!AK198","v":0},{"$f":"'Solar - PV Dist. Comm'!AL198","v":0},{"$f":"'Solar - PV Dist. Comm'!AM198","v":0},{"$f":"'Solar - PV Dist. Comm'!AN198","v":0},{"$f":"'Solar - PV Dist. Comm'!AO198","v":0},{"$f":"'Solar - PV Dist. Comm'!AP198","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ198","v":0},{"$f":"'Solar - PV Dist. Comm'!AR198","v":0}]
["RC3CoDaggett","RD","Conservative",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L199","v":0},{"$f":"'Solar - PV Dist. Comm'!M199","v":0},{"$f":"'Solar - PV Dist. Comm'!N199","v":0},{"$f":"'Solar - PV Dist. Comm'!O199","v":0},{"$f":"'Solar - PV Dist. Comm'!P199","v":0},{"$f":"'Solar - PV Dist. Comm'!Q199","v":0},{"$f":"'Solar - PV Dist. Comm'!R199","v":0},{"$f":"'Solar - PV Dist. Comm'!S199","v":0},{"$f":"'Solar - PV Dist. Comm'!T199","v":0},{"$f":"'Solar - PV Dist. Comm'!U199","v":0},{"$f":"'Solar - PV Dist. Comm'!V199","v":0},{"$f":"'Solar - PV Dist. Comm'!W199","v":0},{"$f":"'Solar - PV Dist. Comm'!X199","v":0},{"$f":"'Solar - PV Dist. Comm'!Y199","v":0},{"$f":"'Solar - PV Dist. Comm'!Z199","v":0},{"$f":"'Solar - PV Dist. Comm'!AA199","v":0},{"$f":"'Solar - PV Dist. Comm'!AB199","v":0},{"$f":"'Solar - PV Dist. Comm'!AC199","v":0},{"$f":"'Solar - PV Dist. Comm'!AD199","v":0},{"$f":"'Solar - PV Dist. Comm'!AE199","v":0},{"$f":"'Solar - PV Dist. Comm'!AF199","v":0},{"$f":"'Solar - PV Dist. Comm'!AG199","v":0},{"$f":"'Solar - PV Dist. Comm'!AH199","v":0},{"$f":"'Solar - PV Dist. Comm'!AI199","v":0},{"$f":"'Solar - PV Dist. Comm'!AJ199","v":0},{"$f":"'Solar - PV Dist. Comm'!AK199","v":0},{"$f":"'Solar - PV Dist. Comm'!AL199","v":0},{"$f":"'Solar - PV Dist. Comm'!AM199","v":0},{"$f":"'Solar - PV Dist. Comm'!AN199","v":0},{"$f":"'Solar - PV Dist. Comm'!AO199","v":0},{"$f":"'Solar - PV Dist. Comm'!AP199","v":0},{"$f":"'Solar - PV Dist. Comm'!AQ199","v":0},{"$f":"'Solar - PV Dist. Comm'!AR199","v":0}]
["RA3ReSeattle","RD","Advanced",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L185","v":0},{"$f":"'Solar - PV Dist. Res'!M185","v":0},{"$f":"'Solar - PV Dist. Res'!N185","v":0},{"$f":"'Solar - PV Dist. Res'!O185","v":0},{"$f":"'Solar - PV Dist. Res'!P185","v":0},{"$f":"'Solar - PV Dist. Res'!Q185","v":0},{"$f":"'Solar - PV Dist. Res'!R185","v":0},{"$f":"'Solar - PV Dist. Res'!S185","v":0},{"$f":"'Solar - PV Dist. Res'!T185","v":0},{"$f":"'Solar - PV Dist. Res'!U185","v":0},{"$f":"'Solar - PV Dist. Res'!V185","v":0},{"$f":"'Solar - PV Dist. Res'!W185","v":0},{"$f":"'Solar - PV Dist. Res'!X185","v":0},{"$f":"'Solar - PV Dist. Res'!Y185","v":0},{"$f":"'Solar - PV Dist. Res'!Z185","v":0},{"$f":"'Solar - PV Dist. Res'!AA185","v":0},{"$f":"'Solar - PV Dist. Res'!AB185","v":0},{"$f":"'Solar - PV Dist. Res'!AC185","v":0},{"$f":"'Solar - PV Dist. Res'!AD185","v":0},{"$f":"'Solar - PV Dist. Res'!AE185","v":0},{"$f":"'Solar - PV Dist. Res'!AF185","v":0},{"$f":"'Solar - PV Dist. Res'!AG185","v":0},{"$f":"'Solar - PV Dist. Res'!AH185","v":0},{"$f":"'Solar - PV Dist. Res'!AI185","v":0},{"$f":"'Solar - PV Dist. Res'!AJ185","v":0},{"$f":"'Solar - PV Dist. Res'!AK185","v":0},{"$f":"'Solar - PV Dist. Res'!AL185","v":0},{"$f":"'Solar - PV Dist. Res'!AM185","v":0},{"$f":"'Solar - PV Dist. Res'!AN185","v":0},{"$f":"'Solar - PV Dist. Res'!AO185","v":0},{"$f":"'Solar - PV Dist. Res'!AP185","v":0},{"$f":"'Solar - PV Dist. Res'!AQ185","v":0},{"$f":"'Solar - PV Dist. Res'!AR185","v":0}]
["RM3ReSeattle","RD","Moderate",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L186","v":0},{"$f":"'Solar - PV Dist. Res'!M186","v":0},{"$f":"'Solar - PV Dist. Res'!N186","v":0},{"$f":"'Solar - PV Dist. Res'!O186","v":0},{"$f":"'Solar - PV Dist. Res'!P186","v":0},{"$f":"'Solar - PV Dist. Res'!Q186","v":0},{"$f":"'Solar - PV Dist. Res'!R186","v":0},{"$f":"'Solar - PV Dist. Res'!S186","v":0},{"$f":"'Solar - PV Dist. Res'!T186","v":0},{"$f":"'Solar - PV Dist. Res'!U186","v":0},{"$f":"'Solar - PV Dist. Res'!V186","v":0},{"$f":"'Solar - PV Dist. Res'!W186","v":0},{"$f":"'Solar - PV Dist. Res'!X186","v":0},{"$f":"'Solar - PV Dist. Res'!Y186","v":0},{"$f":"'Solar - PV Dist. Res'!Z186","v":0},{"$f":"'Solar - PV Dist. Res'!AA186","v":0},{"$f":"'Solar - PV Dist. Res'!AB186","v":0},{"$f":"'Solar - PV Dist. Res'!AC186","v":0},{"$f":"'Solar - PV Dist. Res'!AD186","v":0},{"$f":"'Solar - PV Dist. Res'!AE186","v":0},{"$f":"'Solar - PV Dist. Res'!AF186","v":0},{"$f":"'Solar - PV Dist. Res'!AG186","v":0},{"$f":"'Solar - PV Dist. Res'!AH186","v":0},{"$f":"'Solar - PV Dist. Res'!AI186","v":0},{"$f":"'Solar - PV Dist. Res'!AJ186","v":0},{"$f":"'Solar - PV Dist. Res'!AK186","v":0},{"$f":"'Solar - PV Dist. Res'!AL186","v":0},{"$f":"'Solar - PV Dist. Res'!AM186","v":0},{"$f":"'Solar - PV Dist. Res'!AN186","v":0},{"$f":"'Solar - PV Dist. Res'!AO186","v":0},{"$f":"'Solar - PV Dist. Res'!AP186","v":0},{"$f":"'Solar - PV Dist. Res'!AQ186","v":0},{"$f":"'Solar - PV Dist. Res'!AR186","v":0}]
["RC3ReSeattle","RD","Conservative",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L187","v":0},{"$f":"'Solar - PV Dist. Res'!M187","v":0},{"$f":"'Solar - PV Dist. Res'!N187","v":0},{"$f":"'Solar - PV Dist. Res'!O187","v":0},{"$f":"'Solar - PV Dist. Res'!P187","v":0},{"$f":"'Solar - PV Dist. Res'!Q187","v":0},{"$f":"'Solar - PV Dist. Res'!R187","v":0},{"$f":"'Solar - PV Dist. Res'!S187","v":0},{"$f":"'Solar - PV Dist. Res'!T187","v":0},{"$f":"'Solar - PV Dist. Res'!U187","v":0},{"$f":"'Solar - PV Dist. Res'!V187","v":0},{"$f":"'Solar - PV Dist. Res'!W187","v":0},{"$f":"'Solar - PV Dist. Res'!X187","v":0},{"$f":"'Solar - PV Dist. Res'!Y187","v":0},{"$f":"'Solar - PV Dist. Res'!Z187","v":0},{"$f":"'Solar - PV Dist. Res'!AA187","v":0},{"$f":"'Solar - PV Dist. Res'!AB187","v":0},{"$f":"'Solar - PV Dist. Res'!AC187","v":0},{"$f":"'Solar - PV Dist. Res'!AD187","v":0},{"$f":"'Solar - PV Dist. Res'!AE187","v":0},{"$f":"'Solar - PV Dist. Res'!AF187","v":0},{"$f":"'Solar - PV Dist. Res'!AG187","v":0},{"$f":"'Solar - PV Dist. Res'!AH187","v":0},{"$f":"'Solar - PV Dist. Res'!AI187","v":0},{"$f":"'Solar - PV Dist. Res'!AJ187","v":0},{"$f":"'Solar - PV Dist. Res'!AK187","v":0},{"$f":"'Solar - PV Dist. Res'!AL187","v":0},{"$f":"'Solar - PV Dist. Res'!AM187","v":0},{"$f":"'Solar - PV Dist. Res'!AN187","v":0},{"$f":"'Solar - PV Dist. Res'!AO187","v":0},{"$f":"'Solar - PV Dist. Res'!AP187","v":0},{"$f":"'Solar - PV Dist. Res'!AQ187","v":0},{"$f":"'Solar - PV Dist. Res'!AR187","v":0}]
["RA3ReChicago","RD","Advanced",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L188","v":0},{"$f":"'Solar - PV Dist. Res'!M188","v":0},{"$f":"'Solar - PV Dist. Res'!N188","v":0},{"$f":"'Solar - PV Dist. Res'!O188","v":0},{"$f":"'Solar - PV Dist. Res'!P188","v":0},{"$f":"'Solar - PV Dist. Res'!Q188","v":0},{"$f":"'Solar - PV Dist. Res'!R188","v":0},{"$f":"'Solar - PV Dist. Res'!S188","v":0},{"$f":"'Solar - PV Dist. Res'!T188","v":0},{"$f":"'Solar - PV Dist. Res'!U188","v":0},{"$f":"'Solar - PV Dist. Res'!V188","v":0},{"$f":"'Solar - PV Dist. Res'!W188","v":0},{"$f":"'Solar - PV Dist. Res'!X188","v":0},{"$f":"'Solar - PV Dist. Res'!Y188","v":0},{"$f":"'Solar - PV Dist. Res'!Z188","v":0},{"$f":"'Solar - PV Dist. Res'!AA188","v":0},{"$f":"'Solar - PV Dist. Res'!AB188","v":0},{"$f":"'Solar - PV Dist. Res'!AC188","v":0},{"$f":"'Solar - PV Dist. Res'!AD188","v":0},{"$f":"'Solar - PV Dist. Res'!AE188","v":0},{"$f":"'Solar - PV Dist. Res'!AF188","v":0},{"$f":"'Solar - PV Dist. Res'!AG188","v":0},{"$f":"'Solar - PV Dist. Res'!AH188","v":0},{"$f":"'Solar - PV Dist. Res'!AI188","v":0},{"$f":"'Solar - PV Dist. Res'!AJ188","v":0},{"$f":"'Solar - PV Dist. Res'!AK188","v":0},{"$f":"'Solar - PV Dist. Res'!AL188","v":0},{"$f":"'Solar - PV Dist. Res'!AM188","v":0},{"$f":"'Solar - PV Dist. Res'!AN188","v":0},{"$f":"'Solar - PV Dist. Res'!AO188","v":0},{"$f":"'Solar - PV Dist. Res'!AP188","v":0},{"$f":"'Solar - PV Dist. Res'!AQ188","v":0},{"$f":"'Solar - PV Dist. Res'!AR188","v":0}]
["RM3ReChicago","RD","Moderate",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L189","v":0},{"$f":"'Solar - PV Dist. Res'!M189","v":0},{"$f":"'Solar - PV Dist. Res'!N189","v":0},{"$f":"'Solar - PV Dist. Res'!O189","v":0},{"$f":"'Solar - PV Dist. Res'!P189","v":0},{"$f":"'Solar - PV Dist. Res'!Q189","v":0},{"$f":"'Solar - PV Dist. Res'!R189","v":0},{"$f":"'Solar - PV Dist. Res'!S189","v":0},{"$f":"'Solar - PV Dist. Res'!T189","v":0},{"$f":"'Solar - PV Dist. Res'!U189","v":0},{"$f":"'Solar - PV Dist. Res'!V189","v":0},{"$f":"'Solar - PV Dist. Res'!W189","v":0},{"$f":"'Solar - PV Dist. Res'!X189","v":0},{"$f":"'Solar - PV Dist. Res'!Y189","v":0},{"$f":"'Solar - PV Dist. Res'!Z189","v":0},{"$f":"'Solar - PV Dist. Res'!AA189","v":0},{"$f":"'Solar - PV Dist. Res'!AB189","v":0},{"$f":"'Solar - PV Dist. Res'!AC189","v":0},{"$f":"'Solar - PV Dist. Res'!AD189","v":0},{"$f":"'Solar - PV Dist. Res'!AE189","v":0},{"$f":"'Solar - PV Dist. Res'!AF189","v":0},{"$f":"'Solar - PV Dist. Res'!AG189","v":0},{"$f":"'Solar - PV Dist. Res'!AH189","v":0},{"$f":"'Solar - PV Dist. Res'!AI189","v":0},{"$f":"'Solar - PV Dist. Res'!AJ189","v":0},{"$f":"'Solar - PV Dist. Res'!AK189","v":0},{"$f":"'Solar - PV Dist. Res'!AL189","v":0},{"$f":"'Solar - PV Dist. Res'!AM189","v":0},{"$f":"'Solar - PV Dist. Res'!AN189","v":0},{"$f":"'Solar - PV Dist. Res'!AO189","v":0},{"$f":"'Solar - PV Dist. Res'!AP189","v":0},{"$f":"'Solar - PV Dist. Res'!AQ189","v":0},{"$f":"'Solar - PV Dist. Res'!AR189","v":0}]
["RC3ReChicago","RD","Conservative",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L190","v":0},{"$f":"'Solar - PV Dist. Res'!M190","v":0},{"$f":"'Solar - PV Dist. Res'!N190","v":0},{"$f":"'Solar - PV Dist. Res'!O190","v":0},{"$f":"'Solar - PV Dist. Res'!P190","v":0},{"$f":"'Solar - PV Dist. Res'!Q190","v":0},{"$f":"'Solar - PV Dist. Res'!R190","v":0},{"$f":"'Solar - PV Dist. Res'!S190","v":0},{"$f":"'Solar - PV Dist. Res'!T190","v":0},{"$f":"'Solar - PV Dist. Res'!U190","v":0},{"$f":"'Solar - PV Dist. Res'!V190","v":0},{"$f":"'Solar - PV Dist. Res'!W190","v":0},{"$f":"'Solar - PV Dist. Res'!X190","v":0},{"$f":"'Solar - PV Dist. Res'!Y190","v":0},{"$f":"'Solar - PV Dist. Res'!Z190","v":0},{"$f":"'Solar - PV Dist. Res'!AA190","v":0},{"$f":"'Solar - PV Dist. Res'!AB190","v":0},{"$f":"'Solar - PV Dist. Res'!AC190","v":0},{"$f":"'Solar - PV Dist. Res'!AD190","v":0},{"$f":"'Solar - PV Dist. Res'!AE190","v":0},{"$f":"'Solar - PV Dist. Res'!AF190","v":0},{"$f":"'Solar - PV Dist. Res'!AG190","v":0},{"$f":"'Solar - PV Dist. Res'!AH190","v":0},{"$f":"'Solar - PV Dist. Res'!AI190","v":0},{"$f":"'Solar - PV Dist. Res'!AJ190","v":0},{"$f":"'Solar - PV Dist. Res'!AK190","v":0},{"$f":"'Solar - PV Dist. Res'!AL190","v":0},{"$f":"'Solar - PV Dist. Res'!AM190","v":0},{"$f":"'Solar - PV Dist. Res'!AN190","v":0},{"$f":"'Solar - PV Dist. Res'!AO190","v":0},{"$f":"'Solar - PV Dist. Res'!AP190","v":0},{"$f":"'Solar - PV Dist. Res'!AQ190","v":0},{"$f":"'Solar - PV Dist. Res'!AR190","v":0}]
["RA3ReKansasy","RD","Advanced",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L191","v":0},{"$f":"'Solar - PV Dist. Res'!M191","v":0},{"$f":"'Solar - PV Dist. Res'!N191","v":0},{"$f":"'Solar - PV Dist. Res'!O191","v":0},{"$f":"'Solar - PV Dist. Res'!P191","v":0},{"$f":"'Solar - PV Dist. Res'!Q191","v":0},{"$f":"'Solar - PV Dist. Res'!R191","v":0},{"$f":"'Solar - PV Dist. Res'!S191","v":0},{"$f":"'Solar - PV Dist. Res'!T191","v":0},{"$f":"'Solar - PV Dist. Res'!U191","v":0},{"$f":"'Solar - PV Dist. Res'!V191","v":0},{"$f":"'Solar - PV Dist. Res'!W191","v":0},{"$f":"'Solar - PV Dist. Res'!X191","v":0},{"$f":"'Solar - PV Dist. Res'!Y191","v":0},{"$f":"'Solar - PV Dist. Res'!Z191","v":0},{"$f":"'Solar - PV Dist. Res'!AA191","v":0},{"$f":"'Solar - PV Dist. Res'!AB191","v":0},{"$f":"'Solar - PV Dist. Res'!AC191","v":0},{"$f":"'Solar - PV Dist. Res'!AD191","v":0},{"$f":"'Solar - PV Dist. Res'!AE191","v":0},{"$f":"'Solar - PV Dist. Res'!AF191","v":0},{"$f":"'Solar - PV Dist. Res'!AG191","v":0},{"$f":"'Solar - PV Dist. Res'!AH191","v":0},{"$f":"'Solar - PV Dist. Res'!AI191","v":0},{"$f":"'Solar - PV Dist. Res'!AJ191","v":0},{"$f":"'Solar - PV Dist. Res'!AK191","v":0},{"$f":"'Solar - PV Dist. Res'!AL191","v":0},{"$f":"'Solar - PV Dist. Res'!AM191","v":0},{"$f":"'Solar - PV Dist. Res'!AN191","v":0},{"$f":"'Solar - PV Dist. Res'!AO191","v":0},{"$f":"'Solar - PV Dist. Res'!AP191","v":0},{"$f":"'Solar - PV Dist. Res'!AQ191","v":0},{"$f":"'Solar - PV Dist. Res'!AR191","v":0}]
["RM3ReKansasy","RD","Moderate",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L192","v":0},{"$f":"'Solar - PV Dist. Res'!M192","v":0},{"$f":"'Solar - PV Dist. Res'!N192","v":0},{"$f":"'Solar - PV Dist. Res'!O192","v":0},{"$f":"'Solar - PV Dist. Res'!P192","v":0},{"$f":"'Solar - PV Dist. Res'!Q192","v":0},{"$f":"'Solar - PV Dist. Res'!R192","v":0},{"$f":"'Solar - PV Dist. Res'!S192","v":0},{"$f":"'Solar - PV Dist. Res'!T192","v":0},{"$f":"'Solar - PV Dist. Res'!U192","v":0},{"$f":"'Solar - PV Dist. Res'!V192","v":0},{"$f":"'Solar - PV Dist. Res'!W192","v":0},{"$f":"'Solar - PV Dist. Res'!X192","v":0},{"$f":"'Solar - PV Dist. Res'!Y192","v":0},{"$f":"'Solar - PV Dist. Res'!Z192","v":0},{"$f":"'Solar - PV Dist. Res'!AA192","v":0},{"$f":"'Solar - PV Dist. Res'!AB192","v":0},{"$f":"'Solar - PV Dist. Res'!AC192","v":0},{"$f":"'Solar - PV Dist. Res'!AD192","v":0},{"$f":"'Solar - PV Dist. Res'!AE192","v":0},{"$f":"'Solar - PV Dist. Res'!AF192","v":0},{"$f":"'Solar - PV Dist. Res'!AG192","v":0},{"$f":"'Solar - PV Dist. Res'!AH192","v":0},{"$f":"'Solar - PV Dist. Res'!AI192","v":0},{"$f":"'Solar - PV Dist. Res'!AJ192","v":0},{"$f":"'Solar - PV Dist. Res'!AK192","v":0},{"$f":"'Solar - PV Dist. Res'!AL192","v":0},{"$f":"'Solar - PV Dist. Res'!AM192","v":0},{"$f":"'Solar - PV Dist. Res'!AN192","v":0},{"$f":"'Solar - PV Dist. Res'!AO192","v":0},{"$f":"'Solar - PV Dist. Res'!AP192","v":0},{"$f":"'Solar - PV Dist. Res'!AQ192","v":0},{"$f":"'Solar - PV Dist. Res'!AR192","v":0}]
["RC3ReKansasy","RD","Conservative",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L193","v":0},{"$f":"'Solar - PV Dist. Res'!M193","v":0},{"$f":"'Solar - PV Dist. Res'!N193","v":0},{"$f":"'Solar - PV Dist. Res'!O193","v":0},{"$f":"'Solar - PV Dist. Res'!P193","v":0},{"$f":"'Solar - PV Dist. Res'!Q193","v":0},{"$f":"'Solar - PV Dist. Res'!R193","v":0},{"$f":"'Solar - PV Dist. Res'!S193","v":0},{"$f":"'Solar - PV Dist. Res'!T193","v":0},{"$f":"'Solar - PV Dist. Res'!U193","v":0},{"$f":"'Solar - PV Dist. Res'!V193","v":0},{"$f":"'Solar - PV Dist. Res'!W193","v":0},{"$f":"'Solar - PV Dist. Res'!X193","v":0},{"$f":"'Solar - PV Dist. Res'!Y193","v":0},{"$f":"'Solar - PV Dist. Res'!Z193","v":0},{"$f":"'Solar - PV Dist. Res'!AA193","v":0},{"$f":"'Solar - PV Dist. Res'!AB193","v":0},{"$f":"'Solar - PV Dist. Res'!AC193","v":0},{"$f":"'Solar - PV Dist. Res'!AD193","v":0},{"$f":"'Solar - PV Dist. Res'!AE193","v":0},{"$f":"'Solar - PV Dist. Res'!AF193","v":0},{"$f":"'Solar - PV Dist. Res'!AG193","v":0},{"$f":"'Solar - PV Dist. Res'!AH193","v":0},{"$f":"'Solar - PV Dist. Res'!AI193","v":0},{"$f":"'Solar - PV Dist. Res'!AJ193","v":0},{"$f":"'Solar - PV Dist. Res'!AK193","v":0},{"$f":"'Solar - PV Dist. Res'!AL193","v":0},{"$f":"'Solar - PV Dist. Res'!AM193","v":0},{"$f":"'Solar - PV Dist. Res'!AN193","v":0},{"$f":"'Solar - PV Dist. Res'!AO193","v":0},{"$f":"'Solar - PV Dist. Res'!AP193","v":0},{"$f":"'Solar - PV Dist. Res'!AQ193","v":0},{"$f":"'Solar - PV Dist. Res'!AR193","v":0}]
["RA3ReLosAngs","RD","Advanced",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L194","v":0},{"$f":"'Solar - PV Dist. Res'!M194","v":0},{"$f":"'Solar - PV Dist. Res'!N194","v":0},{"$f":"'Solar - PV Dist. Res'!O194","v":0},{"$f":"'Solar - PV Dist. Res'!P194","v":0},{"$f":"'Solar - PV Dist. Res'!Q194","v":0},{"$f":"'Solar - PV Dist. Res'!R194","v":0},{"$f":"'Solar - PV Dist. Res'!S194","v":0},{"$f":"'Solar - PV Dist. Res'!T194","v":0},{"$f":"'Solar - PV Dist. Res'!U194","v":0},{"$f":"'Solar - PV Dist. Res'!V194","v":0},{"$f":"'Solar - PV Dist. Res'!W194","v":0},{"$f":"'Solar - PV Dist. Res'!X194","v":0},{"$f":"'Solar - PV Dist. Res'!Y194","v":0},{"$f":"'Solar - PV Dist. Res'!Z194","v":0},{"$f":"'Solar - PV Dist. Res'!AA194","v":0},{"$f":"'Solar - PV Dist. Res'!AB194","v":0},{"$f":"'Solar - PV Dist. Res'!AC194","v":0},{"$f":"'Solar - PV Dist. Res'!AD194","v":0},{"$f":"'Solar - PV Dist. Res'!AE194","v":0},{"$f":"'Solar - PV Dist. Res'!AF194","v":0},{"$f":"'Solar - PV Dist. Res'!AG194","v":0},{"$f":"'Solar - PV Dist. Res'!AH194","v":0},{"$f":"'Solar - PV Dist. Res'!AI194","v":0},{"$f":"'Solar - PV Dist. Res'!AJ194","v":0},{"$f":"'Solar - PV Dist. Res'!AK194","v":0},{"$f":"'Solar - PV Dist. Res'!AL194","v":0},{"$f":"'Solar - PV Dist. Res'!AM194","v":0},{"$f":"'Solar - PV Dist. Res'!AN194","v":0},{"$f":"'Solar - PV Dist. Res'!AO194","v":0},{"$f":"'Solar - PV Dist. Res'!AP194","v":0},{"$f":"'Solar - PV Dist. Res'!AQ194","v":0},{"$f":"'Solar - PV Dist. Res'!AR194","v":0}]
["RM3ReLosAngs","RD","Moderate",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L195","v":0},{"$f":"'Solar - PV Dist. Res'!M195","v":0},{"$f":"'Solar - PV Dist. Res'!N195","v":0},{"$f":"'Solar - PV Dist. Res'!O195","v":0},{"$f":"'Solar - PV Dist. Res'!P195","v":0},{"$f":"'Solar - PV Dist. Res'!Q195","v":0},{"$f":"'Solar - PV Dist. Res'!R195","v":0},{"$f":"'Solar - PV Dist. Res'!S195","v":0},{"$f":"'Solar - PV Dist. Res'!T195","v":0},{"$f":"'Solar - PV Dist. Res'!U195","v":0},{"$f":"'Solar - PV Dist. Res'!V195","v":0},{"$f":"'Solar - PV Dist. Res'!W195","v":0},{"$f":"'Solar - PV Dist. Res'!X195","v":0},{"$f":"'Solar - PV Dist. Res'!Y195","v":0},{"$f":"'Solar - PV Dist. Res'!Z195","v":0},{"$f":"'Solar - PV Dist. Res'!AA195","v":0},{"$f":"'Solar - PV Dist. Res'!AB195","v":0},{"$f":"'Solar - PV Dist. Res'!AC195","v":0},{"$f":"'Solar - PV Dist. Res'!AD195","v":0},{"$f":"'Solar - PV Dist. Res'!AE195","v":0},{"$f":"'Solar - PV Dist. Res'!AF195","v":0},{"$f":"'Solar - PV Dist. Res'!AG195","v":0},{"$f":"'Solar - PV Dist. Res'!AH195","v":0},{"$f":"'Solar - PV Dist. Res'!AI195","v":0},{"$f":"'Solar - PV Dist. Res'!AJ195","v":0},{"$f":"'Solar - PV Dist. Res'!AK195","v":0},{"$f":"'Solar - PV Dist. Res'!AL195","v":0},{"$f":"'Solar - PV Dist. Res'!AM195","v":0},{"$f":"'Solar - PV Dist. Res'!AN195","v":0},{"$f":"'Solar - PV Dist. Res'!AO195","v":0},{"$f":"'Solar - PV Dist. Res'!AP195","v":0},{"$f":"'Solar - PV Dist. Res'!AQ195","v":0},{"$f":"'Solar - PV Dist. Res'!AR195","v":0}]
["RC3ReLosAngs","RD","Conservative",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L196","v":0},{"$f":"'Solar - PV Dist. Res'!M196","v":0},{"$f":"'Solar - PV Dist. Res'!N196","v":0},{"$f":"'Solar - PV Dist. Res'!O196","v":0},{"$f":"'Solar - PV Dist. Res'!P196","v":0},{"$f":"'Solar - PV Dist. Res'!Q196","v":0},{"$f":"'Solar - PV Dist. Res'!R196","v":0},{"$f":"'Solar - PV Dist. Res'!S196","v":0},{"$f":"'Solar - PV Dist. Res'!T196","v":0},{"$f":"'Solar - PV Dist. Res'!U196","v":0},{"$f":"'Solar - PV Dist. Res'!V196","v":0},{"$f":"'Solar - PV Dist. Res'!W196","v":0},{"$f":"'Solar - PV Dist. Res'!X196","v":0},{"$f":"'Solar - PV Dist. Res'!Y196","v":0},{"$f":"'Solar - PV Dist. Res'!Z196","v":0},{"$f":"'Solar - PV Dist. Res'!AA196","v":0},{"$f":"'Solar - PV Dist. Res'!AB196","v":0},{"$f":"'Solar - PV Dist. Res'!AC196","v":0},{"$f":"'Solar - PV Dist. Res'!AD196","v":0},{"$f":"'Solar - PV Dist. Res'!AE196","v":0},{"$f":"'Solar - PV Dist. Res'!AF196","v":0},{"$f":"'Solar - PV Dist. Res'!AG196","v":0},{"$f":"'Solar - PV Dist. Res'!AH196","v":0},{"$f":"'Solar - PV Dist. Res'!AI196","v":0},{"$f":"'Solar - PV Dist. Res'!AJ196","v":0},{"$f":"'Solar - PV Dist. Res'!AK196","v":0},{"$f":"'Solar - PV Dist. Res'!AL196","v":0},{"$f":"'Solar - PV Dist. Res'!AM196","v":0},{"$f":"'Solar - PV Dist. Res'!AN196","v":0},{"$f":"'Solar - PV Dist. Res'!AO196","v":0},{"$f":"'Solar - PV Dist. Res'!AP196","v":0},{"$f":"'Solar - PV Dist. Res'!AQ196","v":0},{"$f":"'Solar - PV Dist. Res'!AR196","v":0}]
["RA3ReDaggett","RD","Advanced",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L197","v":0},{"$f":"'Solar - PV Dist. Res'!M197","v":0},{"$f":"'Solar - PV Dist. Res'!N197","v":0},{"$f":"'Solar - PV Dist. Res'!O197","v":0},{"$f":"'Solar - PV Dist. Res'!P197","v":0},{"$f":"'Solar - PV Dist. Res'!Q197","v":0},{"$f":"'Solar - PV Dist. Res'!R197","v":0},{"$f":"'Solar - PV Dist. Res'!S197","v":0},{"$f":"'Solar - PV Dist. Res'!T197","v":0},{"$f":"'Solar - PV Dist. Res'!U197","v":0},{"$f":"'Solar - PV Dist. Res'!V197","v":0},{"$f":"'Solar - PV Dist. Res'!W197","v":0},{"$f":"'Solar - PV Dist. Res'!X197","v":0},{"$f":"'Solar - PV Dist. Res'!Y197","v":0},{"$f":"'Solar - PV Dist. Res'!Z197","v":0},{"$f":"'Solar - PV Dist. Res'!AA197","v":0},{"$f":"'Solar - PV Dist. Res'!AB197","v":0},{"$f":"'Solar - PV Dist. Res'!AC197","v":0},{"$f":"'Solar - PV Dist. Res'!AD197","v":0},{"$f":"'Solar - PV Dist. Res'!AE197","v":0},{"$f":"'Solar - PV Dist. Res'!AF197","v":0},{"$f":"'Solar - PV Dist. Res'!AG197","v":0},{"$f":"'Solar - PV Dist. Res'!AH197","v":0},{"$f":"'Solar - PV Dist. Res'!AI197","v":0},{"$f":"'Solar - PV Dist. Res'!AJ197","v":0},{"$f":"'Solar - PV Dist. Res'!AK197","v":0},{"$f":"'Solar - PV Dist. Res'!AL197","v":0},{"$f":"'Solar - PV Dist. Res'!AM197","v":0},{"$f":"'Solar - PV Dist. Res'!AN197","v":0},{"$f":"'Solar - PV Dist. Res'!AO197","v":0},{"$f":"'Solar - PV Dist. Res'!AP197","v":0},{"$f":"'Solar - PV Dist. Res'!AQ197","v":0},{"$f":"'Solar - PV Dist. Res'!AR197","v":0}]
["RM3ReDaggett","RD","Moderate",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L198","v":0},{"$f":"'Solar - PV Dist. Res'!M198","v":0},{"$f":"'Solar - PV Dist. Res'!N198","v":0},{"$f":"'Solar - PV Dist. Res'!O198","v":0},{"$f":"'Solar - PV Dist. Res'!P198","v":0},{"$f":"'Solar - PV Dist. Res'!Q198","v":0},{"$f":"'Solar - PV Dist. Res'!R198","v":0},{"$f":"'Solar - PV Dist. Res'!S198","v":0},{"$f":"'Solar - PV Dist. Res'!T198","v":0},{"$f":"'Solar - PV Dist. Res'!U198","v":0},{"$f":"'Solar - PV Dist. Res'!V198","v":0},{"$f":"'Solar - PV Dist. Res'!W198","v":0},{"$f":"'Solar - PV Dist. Res'!X198","v":0},{"$f":"'Solar - PV Dist. Res'!Y198","v":0},{"$f":"'Solar - PV Dist. Res'!Z198","v":0},{"$f":"'Solar - PV Dist. Res'!AA198","v":0},{"$f":"'Solar - PV Dist. Res'!AB198","v":0},{"$f":"'Solar - PV Dist. Res'!AC198","v":0},{"$f":"'Solar - PV Dist. Res'!AD198","v":0},{"$f":"'Solar - PV Dist. Res'!AE198","v":0},{"$f":"'Solar - PV Dist. Res'!AF198","v":0},{"$f":"'Solar - PV Dist. Res'!AG198","v":0},{"$f":"'Solar - PV Dist. Res'!AH198","v":0},{"$f":"'Solar - PV Dist. Res'!AI198","v":0},{"$f":"'Solar - PV Dist. Res'!AJ198","v":0},{"$f":"'Solar - PV Dist. Res'!AK198","v":0},{"$f":"'Solar - PV Dist. Res'!AL198","v":0},{"$f":"'Solar - PV Dist. Res'!AM198","v":0},{"$f":"'Solar - PV Dist. Res'!AN198","v":0},{"$f":"'Solar - PV Dist. Res'!AO198","v":0},{"$f":"'Solar - PV Dist. Res'!AP198","v":0},{"$f":"'Solar - PV Dist. Res'!AQ198","v":0},{"$f":"'Solar - PV Dist. Res'!AR198","v":0}]
["RC3ReDaggett","RD","Conservative",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L199","v":0},{"$f":"'Solar - PV Dist. Res'!M199","v":0},{"$f":"'Solar - PV Dist. Res'!N199","v":0},{"$f":"'Solar - PV Dist. Res'!O199","v":0},{"$f":"'Solar - PV Dist. Res'!P199","v":0},{"$f":"'Solar - PV Dist. Res'!Q199","v":0},{"$f":"'Solar - PV Dist. Res'!R199","v":0},{"$f":"'Solar - PV Dist. Res'!S199","v":0},{"$f":"'Solar - PV Dist. Res'!T199","v":0},{"$f":"'Solar - PV Dist. Res'!U199","v":0},{"$f":"'Solar - PV Dist. Res'!V199","v":0},{"$f":"'Solar - PV Dist. Res'!W199","v":0},{"$f":"'Solar - PV Dist. Res'!X199","v":0},{"$f":"'Solar - PV Dist. Res'!Y199","v":0},{"$f":"'Solar - PV Dist. Res'!Z199","v":0},{"$f":"'Solar - PV Dist. Res'!AA199","v":0},{"$f":"'Solar - PV Dist. Res'!AB199","v":0},{"$f":"'Solar - PV Dist. Res'!AC199","v":0},{"$f":"'Solar - PV Dist. Res'!AD199","v":0},{"$f":"'Solar - PV Dist. Res'!AE199","v":0},{"$f":"'Solar - PV Dist. Res'!AF199","v":0},{"$f":"'Solar - PV Dist. Res'!AG199","v":0},{"$f":"'Solar - PV Dist. Res'!AH199","v":0},{"$f":"'Solar - PV Dist. Res'!AI199","v":0},{"$f":"'Solar - PV Dist. Res'!AJ199","v":0},{"$f":"'Solar - PV Dist. Res'!AK199","v":0},{"$f":"'Solar - PV Dist. Res'!AL199","v":0},{"$f":"'Solar - PV Dist. Res'!AM199","v":0},{"$f":"'Solar - PV Dist. Res'!AN199","v":0},{"$f":"'Solar - PV Dist. Res'!AO199","v":0},{"$f":"'Solar - PV Dist. Res'!AP199","v":0},{"$f":"'Solar - PV Dist. Res'!AQ199","v":0},{"$f":"'Solar - PV Dist. Res'!AR199","v":0}]
[{"$f":"_xlfn.CONCAT(LEFT(B131,1), LEFT(C131,1), LEFT(D131,1),LEFT(E131,2),LEFT(F131,6),RIGHT(F131,1))","v":"RA3GeHydroFh"},"RD","Advanced",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L235","v":0},{"$f":"Geothermal!M235","v":0},{"$f":"Geothermal!N235","v":0},{"$f":"Geothermal!O235","v":0},{"$f":"Geothermal!P235","v":0},{"$f":"Geothermal!Q235","v":0},{"$f":"Geothermal!R235","v":0},{"$f":"Geothermal!S235","v":0},{"$f":"Geothermal!T235","v":0},{"$f":"Geothermal!U235","v":0},{"$f":"Geothermal!V235","v":0},{"$f":"Geothermal!W235","v":0},{"$f":"Geothermal!X235","v":0},{"$f":"Geothermal!Y235","v":0},{"$f":"Geothermal!Z235","v":0},{"$f":"Geothermal!AA235","v":0},{"$f":"Geothermal!AB235","v":0},{"$f":"Geothermal!AC235","v":0},{"$f":"Geothermal!AD235","v":0},{"$f":"Geothermal!AE235","v":0},{"$f":"Geothermal!AF235","v":0},{"$f":"Geothermal!AG235","v":0},{"$f":"Geothermal!AH235","v":0},{"$f":"Geothermal!AI235","v":0},{"$f":"Geothermal!AJ235","v":0},{"$f":"Geothermal!AK235","v":0},{"$f":"Geothermal!AL235","v":0},{"$f":"Geothermal!AM235","v":0},{"$f":"Geothermal!AN235","v":0},{"$f":"Geothermal!AO235","v":0},{"$f":"Geothermal!AP235","v":0},{"$f":"Geothermal!AQ235","v":0},{"$f":"Geothermal!AR235","v":0}]
["RM3GeHydroFh","RD","Moderate",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L236","v":0},{"$f":"Geothermal!M236","v":0},{"$f":"Geothermal!N236","v":0},{"$f":"Geothermal!O236","v":0},{"$f":"Geothermal!P236","v":0},{"$f":"Geothermal!Q236","v":0},{"$f":"Geothermal!R236","v":0},{"$f":"Geothermal!S236","v":0},{"$f":"Geothermal!T236","v":0},{"$f":"Geothermal!U236","v":0},{"$f":"Geothermal!V236","v":0},{"$f":"Geothermal!W236","v":0},{"$f":"Geothermal!X236","v":0},{"$f":"Geothermal!Y236","v":0},{"$f":"Geothermal!Z236","v":0},{"$f":"Geothermal!AA236","v":0},{"$f":"Geothermal!AB236","v":0},{"$f":"Geothermal!AC236","v":0},{"$f":"Geothermal!AD236","v":0},{"$f":"Geothermal!AE236","v":0},{"$f":"Geothermal!AF236","v":0},{"$f":"Geothermal!AG236","v":0},{"$f":"Geothermal!AH236","v":0},{"$f":"Geothermal!AI236","v":0},{"$f":"Geothermal!AJ236","v":0},{"$f":"Geothermal!AK236","v":0},{"$f":"Geothermal!AL236","v":0},{"$f":"Geothermal!AM236","v":0},{"$f":"Geothermal!AN236","v":0},{"$f":"Geothermal!AO236","v":0},{"$f":"Geothermal!AP236","v":0},{"$f":"Geothermal!AQ236","v":0},{"$f":"Geothermal!AR236","v":0}]
["RC3GeHydroFh","RD","Conservative",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L237","v":0},{"$f":"Geothermal!M237","v":0},{"$f":"Geothermal!N237","v":0},{"$f":"Geothermal!O237","v":0},{"$f":"Geothermal!P237","v":0},{"$f":"Geothermal!Q237","v":0},{"$f":"Geothermal!R237","v":0},{"$f":"Geothermal!S237","v":0},{"$f":"Geothermal!T237","v":0},{"$f":"Geothermal!U237","v":0},{"$f":"Geothermal!V237","v":0},{"$f":"Geothermal!W237","v":0},{"$f":"Geothermal!X237","v":0},{"$f":"Geothermal!Y237","v":0},{"$f":"Geothermal!Z237","v":0},{"$f":"Geothermal!AA237","v":0},{"$f":"Geothermal!AB237","v":0},{"$f":"Geothermal!AC237","v":0},{"$f":"Geothermal!AD237","v":0},{"$f":"Geothermal!AE237","v":0},{"$f":"Geothermal!AF237","v":0},{"$f":"Geothermal!AG237","v":0},{"$f":"Geothermal!AH237","v":0},{"$f":"Geothermal!AI237","v":0},{"$f":"Geothermal!AJ237","v":0},{"$f":"Geothermal!AK237","v":0},{"$f":"Geothermal!AL237","v":0},{"$f":"Geothermal!AM237","v":0},{"$f":"Geothermal!AN237","v":0},{"$f":"Geothermal!AO237","v":0},{"$f":"Geothermal!AP237","v":0},{"$f":"Geothermal!AQ237","v":0},{"$f":"Geothermal!AR237","v":0}]
["RA3GeHydroBy","RD","Advanced",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L238","v":0},{"$f":"Geothermal!M238","v":0},{"$f":"Geothermal!N238","v":0},{"$f":"Geothermal!O238","v":0},{"$f":"Geothermal!P238","v":0},{"$f":"Geothermal!Q238","v":0},{"$f":"Geothermal!R238","v":0},{"$f":"Geothermal!S238","v":0},{"$f":"Geothermal!T238","v":0},{"$f":"Geothermal!U238","v":0},{"$f":"Geothermal!V238","v":0},{"$f":"Geothermal!W238","v":0},{"$f":"Geothermal!X238","v":0},{"$f":"Geothermal!Y238","v":0},{"$f":"Geothermal!Z238","v":0},{"$f":"Geothermal!AA238","v":0},{"$f":"Geothermal!AB238","v":0},{"$f":"Geothermal!AC238","v":0},{"$f":"Geothermal!AD238","v":0},{"$f":"Geothermal!AE238","v":0},{"$f":"Geothermal!AF238","v":0},{"$f":"Geothermal!AG238","v":0},{"$f":"Geothermal!AH238","v":0},{"$f":"Geothermal!AI238","v":0},{"$f":"Geothermal!AJ238","v":0},{"$f":"Geothermal!AK238","v":0},{"$f":"Geothermal!AL238","v":0},{"$f":"Geothermal!AM238","v":0},{"$f":"Geothermal!AN238","v":0},{"$f":"Geothermal!AO238","v":0},{"$f":"Geothermal!AP238","v":0},{"$f":"Geothermal!AQ238","v":0},{"$f":"Geothermal!AR238","v":0}]
["RM3GeHydroBy","RD","Moderate",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L239","v":0},{"$f":"Geothermal!M239","v":0},{"$f":"Geothermal!N239","v":0},{"$f":"Geothermal!O239","v":0},{"$f":"Geothermal!P239","v":0},{"$f":"Geothermal!Q239","v":0},{"$f":"Geothermal!R239","v":0},{"$f":"Geothermal!S239","v":0},{"$f":"Geothermal!T239","v":0},{"$f":"Geothermal!U239","v":0},{"$f":"Geothermal!V239","v":0},{"$f":"Geothermal!W239","v":0},{"$f":"Geothermal!X239","v":0},{"$f":"Geothermal!Y239","v":0},{"$f":"Geothermal!Z239","v":0},{"$f":"Geothermal!AA239","v":0},{"$f":"Geothermal!AB239","v":0},{"$f":"Geothermal!AC239","v":0},{"$f":"Geothermal!AD239","v":0},{"$f":"Geothermal!AE239","v":0},{"$f":"Geothermal!AF239","v":0},{"$f":"Geothermal!AG239","v":0},{"$f":"Geothermal!AH239","v":0},{"$f":"Geothermal!AI239","v":0},{"$f":"Geothermal!AJ239","v":0},{"$f":"Geothermal!AK239","v":0},{"$f":"Geothermal!AL239","v":0},{"$f":"Geothermal!AM239","v":0},{"$f":"Geothermal!AN239","v":0},{"$f":"Geothermal!AO239","v":0},{"$f":"Geothermal!AP239","v":0},{"$f":"Geothermal!AQ239","v":0},{"$f":"Geothermal!AR239","v":0}]
["RC3GeHydroBy","RD","Conservative",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L240","v":0},{"$f":"Geothermal!M240","v":0},{"$f":"Geothermal!N240","v":0},{"$f":"Geothermal!O240","v":0},{"$f":"Geothermal!P240","v":0},{"$f":"Geothermal!Q240","v":0},{"$f":"Geothermal!R240","v":0},{"$f":"Geothermal!S240","v":0},{"$f":"Geothermal!T240","v":0},{"$f":"Geothermal!U240","v":0},{"$f":"Geothermal!V240","v":0},{"$f":"Geothermal!W240","v":0},{"$f":"Geothermal!X240","v":0},{"$f":"Geothermal!Y240","v":0},{"$f":"Geothermal!Z240","v":0},{"$f":"Geothermal!AA240","v":0},{"$f":"Geothermal!AB240","v":0},{"$f":"Geothermal!AC240","v":0},{"$f":"Geothermal!AD240","v":0},{"$f":"Geothermal!AE240","v":0},{"$f":"Geothermal!AF240","v":0},{"$f":"Geothermal!AG240","v":0},{"$f":"Geothermal!AH240","v":0},{"$f":"Geothermal!AI240","v":0},{"$f":"Geothermal!AJ240","v":0},{"$f":"Geothermal!AK240","v":0},{"$f":"Geothermal!AL240","v":0},{"$f":"Geothermal!AM240","v":0},{"$f":"Geothermal!AN240","v":0},{"$f":"Geothermal!AO240","v":0},{"$f":"Geothermal!AP240","v":0},{"$f":"Geothermal!AQ240","v":0},{"$f":"Geothermal!AR240","v":0}]
["RA3GeNFEGSFh","RD","Advanced",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L241","v":0},{"$f":"Geothermal!M241","v":0},{"$f":"Geothermal!N241","v":0},{"$f":"Geothermal!O241","v":0},{"$f":"Geothermal!P241","v":0},{"$f":"Geothermal!Q241","v":0},{"$f":"Geothermal!R241","v":0},{"$f":"Geothermal!S241","v":0},{"$f":"Geothermal!T241","v":0},{"$f":"Geothermal!U241","v":0},{"$f":"Geothermal!V241","v":0},{"$f":"Geothermal!W241","v":0},{"$f":"Geothermal!X241","v":0},{"$f":"Geothermal!Y241","v":0},{"$f":"Geothermal!Z241","v":0},{"$f":"Geothermal!AA241","v":0},{"$f":"Geothermal!AB241","v":0},{"$f":"Geothermal!AC241","v":0},{"$f":"Geothermal!AD241","v":0},{"$f":"Geothermal!AE241","v":0},{"$f":"Geothermal!AF241","v":0},{"$f":"Geothermal!AG241","v":0},{"$f":"Geothermal!AH241","v":0},{"$f":"Geothermal!AI241","v":0},{"$f":"Geothermal!AJ241","v":0},{"$f":"Geothermal!AK241","v":0},{"$f":"Geothermal!AL241","v":0},{"$f":"Geothermal!AM241","v":0},{"$f":"Geothermal!AN241","v":0},{"$f":"Geothermal!AO241","v":0},{"$f":"Geothermal!AP241","v":0},{"$f":"Geothermal!AQ241","v":0},{"$f":"Geothermal!AR241","v":0}]
["RM3GeNFEGSFh","RD","Moderate",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L242","v":0},{"$f":"Geothermal!M242","v":0},{"$f":"Geothermal!N242","v":0},{"$f":"Geothermal!O242","v":0},{"$f":"Geothermal!P242","v":0},{"$f":"Geothermal!Q242","v":0},{"$f":"Geothermal!R242","v":0},{"$f":"Geothermal!S242","v":0},{"$f":"Geothermal!T242","v":0},{"$f":"Geothermal!U242","v":0},{"$f":"Geothermal!V242","v":0},{"$f":"Geothermal!W242","v":0},{"$f":"Geothermal!X242","v":0},{"$f":"Geothermal!Y242","v":0},{"$f":"Geothermal!Z242","v":0},{"$f":"Geothermal!AA242","v":0},{"$f":"Geothermal!AB242","v":0},{"$f":"Geothermal!AC242","v":0},{"$f":"Geothermal!AD242","v":0},{"$f":"Geothermal!AE242","v":0},{"$f":"Geothermal!AF242","v":0},{"$f":"Geothermal!AG242","v":0},{"$f":"Geothermal!AH242","v":0},{"$f":"Geothermal!AI242","v":0},{"$f":"Geothermal!AJ242","v":0},{"$f":"Geothermal!AK242","v":0},{"$f":"Geothermal!AL242","v":0},{"$f":"Geothermal!AM242","v":0},{"$f":"Geothermal!AN242","v":0},{"$f":"Geothermal!AO242","v":0},{"$f":"Geothermal!AP242","v":0},{"$f":"Geothermal!AQ242","v":0},{"$f":"Geothermal!AR242","v":0}]
["RC3GeNFEGSFh","RD","Conservative",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L243","v":0},{"$f":"Geothermal!M243","v":0},{"$f":"Geothermal!N243","v":0},{"$f":"Geothermal!O243","v":0},{"$f":"Geothermal!P243","v":0},{"$f":"Geothermal!Q243","v":0},{"$f":"Geothermal!R243","v":0},{"$f":"Geothermal!S243","v":0},{"$f":"Geothermal!T243","v":0},{"$f":"Geothermal!U243","v":0},{"$f":"Geothermal!V243","v":0},{"$f":"Geothermal!W243","v":0},{"$f":"Geothermal!X243","v":0},{"$f":"Geothermal!Y243","v":0},{"$f":"Geothermal!Z243","v":0},{"$f":"Geothermal!AA243","v":0},{"$f":"Geothermal!AB243","v":0},{"$f":"Geothermal!AC243","v":0},{"$f":"Geothermal!AD243","v":0},{"$f":"Geothermal!AE243","v":0},{"$f":"Geothermal!AF243","v":0},{"$f":"Geothermal!AG243","v":0},{"$f":"Geothermal!AH243","v":0},{"$f":"Geothermal!AI243","v":0},{"$f":"Geothermal!AJ243","v":0},{"$f":"Geothermal!AK243","v":0},{"$f":"Geothermal!AL243","v":0},{"$f":"Geothermal!AM243","v":0},{"$f":"Geothermal!AN243","v":0},{"$f":"Geothermal!AO243","v":0},{"$f":"Geothermal!AP243","v":0},{"$f":"Geothermal!AQ243","v":0},{"$f":"Geothermal!AR243","v":0}]
["RA3GeNFEGSBy","RD","Advanced",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L244","v":0},{"$f":"Geothermal!M244","v":0},{"$f":"Geothermal!N244","v":0},{"$f":"Geothermal!O244","v":0},{"$f":"Geothermal!P244","v":0},{"$f":"Geothermal!Q244","v":0},{"$f":"Geothermal!R244","v":0},{"$f":"Geothermal!S244","v":0},{"$f":"Geothermal!T244","v":0},{"$f":"Geothermal!U244","v":0},{"$f":"Geothermal!V244","v":0},{"$f":"Geothermal!W244","v":0},{"$f":"Geothermal!X244","v":0},{"$f":"Geothermal!Y244","v":0},{"$f":"Geothermal!Z244","v":0},{"$f":"Geothermal!AA244","v":0},{"$f":"Geothermal!AB244","v":0},{"$f":"Geothermal!AC244","v":0},{"$f":"Geothermal!AD244","v":0},{"$f":"Geothermal!AE244","v":0},{"$f":"Geothermal!AF244","v":0},{"$f":"Geothermal!AG244","v":0},{"$f":"Geothermal!AH244","v":0},{"$f":"Geothermal!AI244","v":0},{"$f":"Geothermal!AJ244","v":0},{"$f":"Geothermal!AK244","v":0},{"$f":"Geothermal!AL244","v":0},{"$f":"Geothermal!AM244","v":0},{"$f":"Geothermal!AN244","v":0},{"$f":"Geothermal!AO244","v":0},{"$f":"Geothermal!AP244","v":0},{"$f":"Geothermal!AQ244","v":0},{"$f":"Geothermal!AR244","v":0}]
["RM3GeNFEGSBy","RD","Moderate",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L245","v":0},{"$f":"Geothermal!M245","v":0},{"$f":"Geothermal!N245","v":0},{"$f":"Geothermal!O245","v":0},{"$f":"Geothermal!P245","v":0},{"$f":"Geothermal!Q245","v":0},{"$f":"Geothermal!R245","v":0},{"$f":"Geothermal!S245","v":0},{"$f":"Geothermal!T245","v":0},{"$f":"Geothermal!U245","v":0},{"$f":"Geothermal!V245","v":0},{"$f":"Geothermal!W245","v":0},{"$f":"Geothermal!X245","v":0},{"$f":"Geothermal!Y245","v":0},{"$f":"Geothermal!Z245","v":0},{"$f":"Geothermal!AA245","v":0},{"$f":"Geothermal!AB245","v":0},{"$f":"Geothermal!AC245","v":0},{"$f":"Geothermal!AD245","v":0},{"$f":"Geothermal!AE245","v":0},{"$f":"Geothermal!AF245","v":0},{"$f":"Geothermal!AG245","v":0},{"$f":"Geothermal!AH245","v":0},{"$f":"Geothermal!AI245","v":0},{"$f":"Geothermal!AJ245","v":0},{"$f":"Geothermal!AK245","v":0},{"$f":"Geothermal!AL245","v":0},{"$f":"Geothermal!AM245","v":0},{"$f":"Geothermal!AN245","v":0},{"$f":"Geothermal!AO245","v":0},{"$f":"Geothermal!AP245","v":0},{"$f":"Geothermal!AQ245","v":0},{"$f":"Geothermal!AR245","v":0}]
["RC3GeNFEGSBy","RD","Conservative",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L246","v":0},{"$f":"Geothermal!M246","v":0},{"$f":"Geothermal!N246","v":0},{"$f":"Geothermal!O246","v":0},{"$f":"Geothermal!P246","v":0},{"$f":"Geothermal!Q246","v":0},{"$f":"Geothermal!R246","v":0},{"$f":"Geothermal!S246","v":0},{"$f":"Geothermal!T246","v":0},{"$f":"Geothermal!U246","v":0},{"$f":"Geothermal!V246","v":0},{"$f":"Geothermal!W246","v":0},{"$f":"Geothermal!X246","v":0},{"$f":"Geothermal!Y246","v":0},{"$f":"Geothermal!Z246","v":0},{"$f":"Geothermal!AA246","v":0},{"$f":"Geothermal!AB246","v":0},{"$f":"Geothermal!AC246","v":0},{"$f":"Geothermal!AD246","v":0},{"$f":"Geothermal!AE246","v":0},{"$f":"Geothermal!AF246","v":0},{"$f":"Geothermal!AG246","v":0},{"$f":"Geothermal!AH246","v":0},{"$f":"Geothermal!AI246","v":0},{"$f":"Geothermal!AJ246","v":0},{"$f":"Geothermal!AK246","v":0},{"$f":"Geothermal!AL246","v":0},{"$f":"Geothermal!AM246","v":0},{"$f":"Geothermal!AN246","v":0},{"$f":"Geothermal!AO246","v":0},{"$f":"Geothermal!AP246","v":0},{"$f":"Geothermal!AQ246","v":0},{"$f":"Geothermal!AR246","v":0}]
["RA3GeDeepEGh","RD","Advanced",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L247","v":0},{"$f":"Geothermal!M247","v":0},{"$f":"Geothermal!N247","v":0},{"$f":"Geothermal!O247","v":0},{"$f":"Geothermal!P247","v":0},{"$f":"Geothermal!Q247","v":0},{"$f":"Geothermal!R247","v":0},{"$f":"Geothermal!S247","v":0},{"$f":"Geothermal!T247","v":0},{"$f":"Geothermal!U247","v":0},{"$f":"Geothermal!V247","v":0},{"$f":"Geothermal!W247","v":0},{"$f":"Geothermal!X247","v":0},{"$f":"Geothermal!Y247","v":0},{"$f":"Geothermal!Z247","v":0},{"$f":"Geothermal!AA247","v":0},{"$f":"Geothermal!AB247","v":0},{"$f":"Geothermal!AC247","v":0},{"$f":"Geothermal!AD247","v":0},{"$f":"Geothermal!AE247","v":0},{"$f":"Geothermal!AF247","v":0},{"$f":"Geothermal!AG247","v":0},{"$f":"Geothermal!AH247","v":0},{"$f":"Geothermal!AI247","v":0},{"$f":"Geothermal!AJ247","v":0},{"$f":"Geothermal!AK247","v":0},{"$f":"Geothermal!AL247","v":0},{"$f":"Geothermal!AM247","v":0},{"$f":"Geothermal!AN247","v":0},{"$f":"Geothermal!AO247","v":0},{"$f":"Geothermal!AP247","v":0},{"$f":"Geothermal!AQ247","v":0},{"$f":"Geothermal!AR247","v":0}]
["RM3GeDeepEGh","RD","Moderate",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L248","v":0},{"$f":"Geothermal!M248","v":0},{"$f":"Geothermal!N248","v":0},{"$f":"Geothermal!O248","v":0},{"$f":"Geothermal!P248","v":0},{"$f":"Geothermal!Q248","v":0},{"$f":"Geothermal!R248","v":0},{"$f":"Geothermal!S248","v":0},{"$f":"Geothermal!T248","v":0},{"$f":"Geothermal!U248","v":0},{"$f":"Geothermal!V248","v":0},{"$f":"Geothermal!W248","v":0},{"$f":"Geothermal!X248","v":0},{"$f":"Geothermal!Y248","v":0},{"$f":"Geothermal!Z248","v":0},{"$f":"Geothermal!AA248","v":0},{"$f":"Geothermal!AB248","v":0},{"$f":"Geothermal!AC248","v":0},{"$f":"Geothermal!AD248","v":0},{"$f":"Geothermal!AE248","v":0},{"$f":"Geothermal!AF248","v":0},{"$f":"Geothermal!AG248","v":0},{"$f":"Geothermal!AH248","v":0},{"$f":"Geothermal!AI248","v":0},{"$f":"Geothermal!AJ248","v":0},{"$f":"Geothermal!AK248","v":0},{"$f":"Geothermal!AL248","v":0},{"$f":"Geothermal!AM248","v":0},{"$f":"Geothermal!AN248","v":0},{"$f":"Geothermal!AO248","v":0},{"$f":"Geothermal!AP248","v":0},{"$f":"Geothermal!AQ248","v":0},{"$f":"Geothermal!AR248","v":0}]
["RC3GeDeepEGh","RD","Conservative",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L249","v":0},{"$f":"Geothermal!M249","v":0},{"$f":"Geothermal!N249","v":0},{"$f":"Geothermal!O249","v":0},{"$f":"Geothermal!P249","v":0},{"$f":"Geothermal!Q249","v":0},{"$f":"Geothermal!R249","v":0},{"$f":"Geothermal!S249","v":0},{"$f":"Geothermal!T249","v":0},{"$f":"Geothermal!U249","v":0},{"$f":"Geothermal!V249","v":0},{"$f":"Geothermal!W249","v":0},{"$f":"Geothermal!X249","v":0},{"$f":"Geothermal!Y249","v":0},{"$f":"Geothermal!Z249","v":0},{"$f":"Geothermal!AA249","v":0},{"$f":"Geothermal!AB249","v":0},{"$f":"Geothermal!AC249","v":0},{"$f":"Geothermal!AD249","v":0},{"$f":"Geothermal!AE249","v":0},{"$f":"Geothermal!AF249","v":0},{"$f":"Geothermal!AG249","v":0},{"$f":"Geothermal!AH249","v":0},{"$f":"Geothermal!AI249","v":0},{"$f":"Geothermal!AJ249","v":0},{"$f":"Geothermal!AK249","v":0},{"$f":"Geothermal!AL249","v":0},{"$f":"Geothermal!AM249","v":0},{"$f":"Geothermal!AN249","v":0},{"$f":"Geothermal!AO249","v":0},{"$f":"Geothermal!AP249","v":0},{"$f":"Geothermal!AQ249","v":0},{"$f":"Geothermal!AR249","v":0}]
["RA3GeDeepEGy","RD","Advanced",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L250","v":0},{"$f":"Geothermal!M250","v":0},{"$f":"Geothermal!N250","v":0},{"$f":"Geothermal!O250","v":0},{"$f":"Geothermal!P250","v":0},{"$f":"Geothermal!Q250","v":0},{"$f":"Geothermal!R250","v":0},{"$f":"Geothermal!S250","v":0},{"$f":"Geothermal!T250","v":0},{"$f":"Geothermal!U250","v":0},{"$f":"Geothermal!V250","v":0},{"$f":"Geothermal!W250","v":0},{"$f":"Geothermal!X250","v":0},{"$f":"Geothermal!Y250","v":0},{"$f":"Geothermal!Z250","v":0},{"$f":"Geothermal!AA250","v":0},{"$f":"Geothermal!AB250","v":0},{"$f":"Geothermal!AC250","v":0},{"$f":"Geothermal!AD250","v":0},{"$f":"Geothermal!AE250","v":0},{"$f":"Geothermal!AF250","v":0},{"$f":"Geothermal!AG250","v":0},{"$f":"Geothermal!AH250","v":0},{"$f":"Geothermal!AI250","v":0},{"$f":"Geothermal!AJ250","v":0},{"$f":"Geothermal!AK250","v":0},{"$f":"Geothermal!AL250","v":0},{"$f":"Geothermal!AM250","v":0},{"$f":"Geothermal!AN250","v":0},{"$f":"Geothermal!AO250","v":0},{"$f":"Geothermal!AP250","v":0},{"$f":"Geothermal!AQ250","v":0},{"$f":"Geothermal!AR250","v":0}]
["RM3GeDeepEGy","RD","Moderate",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L251","v":0},{"$f":"Geothermal!M251","v":0},{"$f":"Geothermal!N251","v":0},{"$f":"Geothermal!O251","v":0},{"$f":"Geothermal!P251","v":0},{"$f":"Geothermal!Q251","v":0},{"$f":"Geothermal!R251","v":0},{"$f":"Geothermal!S251","v":0},{"$f":"Geothermal!T251","v":0},{"$f":"Geothermal!U251","v":0},{"$f":"Geothermal!V251","v":0},{"$f":"Geothermal!W251","v":0},{"$f":"Geothermal!X251","v":0},{"$f":"Geothermal!Y251","v":0},{"$f":"Geothermal!Z251","v":0},{"$f":"Geothermal!AA251","v":0},{"$f":"Geothermal!AB251","v":0},{"$f":"Geothermal!AC251","v":0},{"$f":"Geothermal!AD251","v":0},{"$f":"Geothermal!AE251","v":0},{"$f":"Geothermal!AF251","v":0},{"$f":"Geothermal!AG251","v":0},{"$f":"Geothermal!AH251","v":0},{"$f":"Geothermal!AI251","v":0},{"$f":"Geothermal!AJ251","v":0},{"$f":"Geothermal!AK251","v":0},{"$f":"Geothermal!AL251","v":0},{"$f":"Geothermal!AM251","v":0},{"$f":"Geothermal!AN251","v":0},{"$f":"Geothermal!AO251","v":0},{"$f":"Geothermal!AP251","v":0},{"$f":"Geothermal!AQ251","v":0},{"$f":"Geothermal!AR251","v":0}]
["RC3GeDeepEGy","RD","Conservative",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L252","v":0},{"$f":"Geothermal!M252","v":0},{"$f":"Geothermal!N252","v":0},{"$f":"Geothermal!O252","v":0},{"$f":"Geothermal!P252","v":0},{"$f":"Geothermal!Q252","v":0},{"$f":"Geothermal!R252","v":0},{"$f":"Geothermal!S252","v":0},{"$f":"Geothermal!T252","v":0},{"$f":"Geothermal!U252","v":0},{"$f":"Geothermal!V252","v":0},{"$f":"Geothermal!W252","v":0},{"$f":"Geothermal!X252","v":0},{"$f":"Geothermal!Y252","v":0},{"$f":"Geothermal!Z252","v":0},{"$f":"Geothermal!AA252","v":0},{"$f":"Geothermal!AB252","v":0},{"$f":"Geothermal!AC252","v":0},{"$f":"Geothermal!AD252","v":0},{"$f":"Geothermal!AE252","v":0},{"$f":"Geothermal!AF252","v":0},{"$f":"Geothermal!AG252","v":0},{"$f":"Geothermal!AH252","v":0},{"$f":"Geothermal!AI252","v":0},{"$f":"Geothermal!AJ252","v":0},{"$f":"Geothermal!AK252","v":0},{"$f":"Geothermal!AL252","v":0},{"$f":"Geothermal!AM252","v":0},{"$f":"Geothermal!AN252","v":0},{"$f":"Geothermal!AO252","v":0},{"$f":"Geothermal!AP252","v":0},{"$f":"Geothermal!AQ252","v":0},{"$f":"Geothermal!AR252","v":0}]
["RA3ConewAvgF","RD","Advanced",30,"Coal","newAvgCF",{"$f":"Coal!L349","v":4.4007858546168963},{"$f":"Coal!M349","v":4.4007858546168963},{"$f":"Coal!N349","v":4.4007858546168963},{"$f":"Coal!O349","v":4.4007858546168963},{"$f":"Coal!P349","v":4.4007858546168963},{"$f":"Coal!Q349","v":4.4007858546168963},{"$f":"Coal!R349","v":4.4007858546168963},{"$f":"Coal!S349","v":4.4007858546168963},{"$f":"Coal!T349","v":4.4007858546168963},{"$f":"Coal!U349","v":4.4007858546168963},{"$f":"Coal!V349","v":4.4007858546168963},{"$f":"Coal!W349","v":4.4007858546168963},{"$f":"Coal!X349","v":4.4007858546168963},{"$f":"Coal!Y349","v":4.4007858546168963},{"$f":"Coal!Z349","v":4.4007858546168963},{"$f":"Coal!AA349","v":4.4007858546168963},{"$f":"Coal!AB349","v":4.4007858546168963},{"$f":"Coal!AC349","v":4.4007858546168963},{"$f":"Coal!AD349","v":4.4007858546168963},{"$f":"Coal!AE349","v":4.4007858546168963},{"$f":"Coal!AF349","v":4.4007858546168963},{"$f":"Coal!AG349","v":4.4007858546168963},{"$f":"Coal!AH349","v":4.4007858546168963},{"$f":"Coal!AI349","v":4.4007858546168963},{"$f":"Coal!AJ349","v":4.4007858546168963},{"$f":"Coal!AK349","v":4.4007858546168963},{"$f":"Coal!AL349","v":4.4007858546168963},{"$f":"Coal!AM349","v":4.4007858546168963},{"$f":"Coal!AN349","v":4.4007858546168963},{"$f":"Coal!AO349","v":4.4007858546168963},{"$f":"Coal!AP349","v":4.4007858546168963},{"$f":"Coal!AQ349","v":4.4007858546168963},{"$f":"Coal!AR349","v":4.4007858546168963}]
["RM3ConewAvgF","RD","Moderate",30,"Coal","newAvgCF",{"$f":"Coal!L350","v":4.4007858546168963},{"$f":"Coal!M350","v":4.4007858546168963},{"$f":"Coal!N350","v":4.4007858546168963},{"$f":"Coal!O350","v":4.4007858546168963},{"$f":"Coal!P350","v":4.4007858546168963},{"$f":"Coal!Q350","v":4.4007858546168963},{"$f":"Coal!R350","v":4.4007858546168963},{"$f":"Coal!S350","v":4.4007858546168963},{"$f":"Coal!T350","v":4.4007858546168963},{"$f":"Coal!U350","v":4.4007858546168963},{"$f":"Coal!V350","v":4.4007858546168963},{"$f":"Coal!W350","v":4.4007858546168963},{"$f":"Coal!X350","v":4.4007858546168963},{"$f":"Coal!Y350","v":4.4007858546168963},{"$f":"Coal!Z350","v":4.4007858546168963},{"$f":"Coal!AA350","v":4.4007858546168963},{"$f":"Coal!AB350","v":4.4007858546168963},{"$f":"Coal!AC350","v":4.4007858546168963},{"$f":"Coal!AD350","v":4.4007858546168963},{"$f":"Coal!AE350","v":4.4007858546168963},{"$f":"Coal!AF350","v":4.4007858546168963},{"$f":"Coal!AG350","v":4.4007858546168963},{"$f":"Coal!AH350","v":4.4007858546168963},{"$f":"Coal!AI350","v":4.4007858546168963},{"$f":"Coal!AJ350","v":4.4007858546168963},{"$f":"Coal!AK350","v":4.4007858546168963},{"$f":"Coal!AL350","v":4.4007858546168963},{"$f":"Coal!AM350","v":4.4007858546168963},{"$f":"Coal!AN350","v":4.4007858546168963},{"$f":"Coal!AO350","v":4.4007858546168963},{"$f":"Coal!AP350","v":4.4007858546168963},{"$f":"Coal!AQ350","v":4.4007858546168963},{"$f":"Coal!AR350","v":4.4007858546168963}]
["RC3ConewAvgF","RD","Conservative",30,"Coal","newAvgCF",{"$f":"Coal!L351","v":4.4007858546168963},{"$f":"Coal!M351","v":4.4007858546168963},{"$f":"Coal!N351","v":4.4007858546168963},{"$f":"Coal!O351","v":4.4007858546168963},{"$f":"Coal!P351","v":4.4007858546168963},{"$f":"Coal!Q351","v":4.4007858546168963},{"$f":"Coal!R351","v":4.4007858546168963},{"$f":"Coal!S351","v":4.4007858546168963},{"$f":"Coal!T351","v":4.4007858546168963},{"$f":"Coal!U351","v":4.4007858546168963},{"$f":"Coal!V351","v":4.4007858546168963},{"$f":"Coal!W351","v":4.4007858546168963},{"$f":"Coal!X351","v":4.4007858546168963},{"$f":"Coal!Y351","v":4.4007858546168963},{"$f":"Coal!Z351","v":4.4007858546168963},{"$f":"Coal!AA351","v":4.4007858546168963},{"$f":"Coal!AB351","v":4.4007858546168963},{"$f":"Coal!AC351","v":4.4007858546168963},{"$f":"Coal!AD351","v":4.4007858546168963},{"$f":"Coal!AE351","v":4.4007858546168963},{"$f":"Coal!AF351","v":4.4007858546168963},{"$f":"Coal!AG351","v":4.4007858546168963},{"$f":"Coal!AH351","v":4.4007858546168963},{"$f":"Coal!AI351","v":4.4007858546168963},{"$f":"Coal!AJ351","v":4.4007858546168963},{"$f":"Coal!AK351","v":4.4007858546168963},{"$f":"Coal!AL351","v":4.4007858546168963},{"$f":"Coal!AM351","v":4.4007858546168963},{"$f":"Coal!AN351","v":4.4007858546168963},{"$f":"Coal!AO351","v":4.4007858546168963},{"$f":"Coal!AP351","v":4.4007858546168963},{"$f":"Coal!AQ351","v":4.4007858546168963},{"$f":"Coal!AR351","v":4.4007858546168963}]
["RA3ConewHigF","RD","Advanced",30,"Coal","newHighCF",{"$f":"Coal!L352","v":4.4007858546168963},{"$f":"Coal!M352","v":4.4007858546168963},{"$f":"Coal!N352","v":4.4007858546168963},{"$f":"Coal!O352","v":4.4007858546168963},{"$f":"Coal!P352","v":4.4007858546168963},{"$f":"Coal!Q352","v":4.4007858546168963},{"$f":"Coal!R352","v":4.4007858546168963},{"$f":"Coal!S352","v":4.4007858546168963},{"$f":"Coal!T352","v":4.4007858546168963},{"$f":"Coal!U352","v":4.4007858546168963},{"$f":"Coal!V352","v":4.4007858546168963},{"$f":"Coal!W352","v":4.4007858546168963},{"$f":"Coal!X352","v":4.4007858546168963},{"$f":"Coal!Y352","v":4.4007858546168963},{"$f":"Coal!Z352","v":4.4007858546168963},{"$f":"Coal!AA352","v":4.4007858546168963},{"$f":"Coal!AB352","v":4.4007858546168963},{"$f":"Coal!AC352","v":4.4007858546168963},{"$f":"Coal!AD352","v":4.4007858546168963},{"$f":"Coal!AE352","v":4.4007858546168963},{"$f":"Coal!AF352","v":4.4007858546168963},{"$f":"Coal!AG352","v":4.4007858546168963},{"$f":"Coal!AH352","v":4.4007858546168963},{"$f":"Coal!AI352","v":4.4007858546168963},{"$f":"Coal!AJ352","v":4.4007858546168963},{"$f":"Coal!AK352","v":4.4007858546168963},{"$f":"Coal!AL352","v":4.4007858546168963},{"$f":"Coal!AM352","v":4.4007858546168963},{"$f":"Coal!AN352","v":4.4007858546168963},{"$f":"Coal!AO352","v":4.4007858546168963},{"$f":"Coal!AP352","v":4.4007858546168963},{"$f":"Coal!AQ352","v":4.4007858546168963},{"$f":"Coal!AR352","v":4.4007858546168963}]
["RM3ConewHigF","RD","Moderate",30,"Coal","newHighCF",{"$f":"Coal!L353","v":4.4007858546168963},{"$f":"Coal!M353","v":4.4007858546168963},{"$f":"Coal!N353","v":4.4007858546168963},{"$f":"Coal!O353","v":4.4007858546168963},{"$f":"Coal!P353","v":4.4007858546168963},{"$f":"Coal!Q353","v":4.4007858546168963},{"$f":"Coal!R353","v":4.4007858546168963},{"$f":"Coal!S353","v":4.4007858546168963},{"$f":"Coal!T353","v":4.4007858546168963},{"$f":"Coal!U353","v":4.4007858546168963},{"$f":"Coal!V353","v":4.4007858546168963},{"$f":"Coal!W353","v":4.4007858546168963},{"$f":"Coal!X353","v":4.4007858546168963},{"$f":"Coal!Y353","v":4.4007858546168963},{"$f":"Coal!Z353","v":4.4007858546168963},{"$f":"Coal!AA353","v":4.4007858546168963},{"$f":"Coal!AB353","v":4.4007858546168963},{"$f":"Coal!AC353","v":4.4007858546168963},{"$f":"Coal!AD353","v":4.4007858546168963},{"$f":"Coal!AE353","v":4.4007858546168963},{"$f":"Coal!AF353","v":4.4007858546168963},{"$f":"Coal!AG353","v":4.4007858546168963},{"$f":"Coal!AH353","v":4.4007858546168963},{"$f":"Coal!AI353","v":4.4007858546168963},{"$f":"Coal!AJ353","v":4.4007858546168963},{"$f":"Coal!AK353","v":4.4007858546168963},{"$f":"Coal!AL353","v":4.4007858546168963},{"$f":"Coal!AM353","v":4.4007858546168963},{"$f":"Coal!AN353","v":4.4007858546168963},{"$f":"Coal!AO353","v":4.4007858546168963},{"$f":"Coal!AP353","v":4.4007858546168963},{"$f":"Coal!AQ353","v":4.4007858546168963},{"$f":"Coal!AR353","v":4.4007858546168963}]
["RC3ConewHigF","RD","Conservative",30,"Coal","newHighCF",{"$f":"Coal!L354","v":4.4007858546168963},{"$f":"Coal!M354","v":4.4007858546168963},{"$f":"Coal!N354","v":4.4007858546168963},{"$f":"Coal!O354","v":4.4007858546168963},{"$f":"Coal!P354","v":4.4007858546168963},{"$f":"Coal!Q354","v":4.4007858546168963},{"$f":"Coal!R354","v":4.4007858546168963},{"$f":"Coal!S354","v":4.4007858546168963},{"$f":"Coal!T354","v":4.4007858546168963},{"$f":"Coal!U354","v":4.4007858546168963},{"$f":"Coal!V354","v":4.4007858546168963},{"$f":"Coal!W354","v":4.4007858546168963},{"$f":"Coal!X354","v":4.4007858546168963},{"$f":"Coal!Y354","v":4.4007858546168963},{"$f":"Coal!Z354","v":4.4007858546168963},{"$f":"Coal!AA354","v":4.4007858546168963},{"$f":"Coal!AB354","v":4.4007858546168963},{"$f":"Coal!AC354","v":4.4007858546168963},{"$f":"Coal!AD354","v":4.4007858546168963},{"$f":"Coal!AE354","v":4.4007858546168963},{"$f":"Coal!AF354","v":4.4007858546168963},{"$f":"Coal!AG354","v":4.4007858546168963},{"$f":"Coal!AH354","v":4.4007858546168963},{"$f":"Coal!AI354","v":4.4007858546168963},{"$f":"Coal!AJ354","v":4.4007858546168963},{"$f":"Coal!AK354","v":4.4007858546168963},{"$f":"Coal!AL354","v":4.4007858546168963},{"$f":"Coal!AM354","v":4.4007858546168963},{"$f":"Coal!AN354","v":4.4007858546168963},{"$f":"Coal!AO354","v":4.4007858546168963},{"$f":"Coal!AP354","v":4.4007858546168963},{"$f":"Coal!AQ354","v":4.4007858546168963},{"$f":"Coal!AR354","v":4.4007858546168963}]
["RA3CoIGCCAvF","RD","Advanced",30,"Coal","IGCCAvgCF",{"$f":"Coal!L355","v":7.88067459072},{"$f":"Coal!M355","v":7.88067459072},{"$f":"Coal!N355","v":7.88067459072},{"$f":"Coal!O355","v":7.88067459072},{"$f":"Coal!P355","v":7.88067459072},{"$f":"Coal!Q355","v":7.88067459072},{"$f":"Coal!R355","v":7.88067459072},{"$f":"Coal!S355","v":7.88067459072},{"$f":"Coal!T355","v":7.88067459072},{"$f":"Coal!U355","v":7.88067459072},{"$f":"Coal!V355","v":7.88067459072},{"$f":"Coal!W355","v":7.88067459072},{"$f":"Coal!X355","v":7.88067459072},{"$f":"Coal!Y355","v":7.88067459072},{"$f":"Coal!Z355","v":7.88067459072},{"$f":"Coal!AA355","v":7.88067459072},{"$f":"Coal!AB355","v":7.88067459072},{"$f":"Coal!AC355","v":7.88067459072},{"$f":"Coal!AD355","v":7.88067459072},{"$f":"Coal!AE355","v":7.88067459072},{"$f":"Coal!AF355","v":7.88067459072},{"$f":"Coal!AG355","v":7.88067459072},{"$f":"Coal!AH355","v":7.88067459072},{"$f":"Coal!AI355","v":7.88067459072},{"$f":"Coal!AJ355","v":7.88067459072},{"$f":"Coal!AK355","v":7.88067459072},{"$f":"Coal!AL355","v":7.88067459072},{"$f":"Coal!AM355","v":7.88067459072},{"$f":"Coal!AN355","v":7.88067459072},{"$f":"Coal!AO355","v":7.88067459072},{"$f":"Coal!AP355","v":7.88067459072},{"$f":"Coal!AQ355","v":7.88067459072},{"$f":"Coal!AR355","v":7.88067459072}]
["RM3CoIGCCAvF","RD","Moderate",30,"Coal","IGCCAvgCF",{"$f":"Coal!L356","v":7.88067459072},{"$f":"Coal!M356","v":7.88067459072},{"$f":"Coal!N356","v":7.88067459072},{"$f":"Coal!O356","v":7.88067459072},{"$f":"Coal!P356","v":7.88067459072},{"$f":"Coal!Q356","v":7.88067459072},{"$f":"Coal!R356","v":7.88067459072},{"$f":"Coal!S356","v":7.88067459072},{"$f":"Coal!T356","v":7.88067459072},{"$f":"Coal!U356","v":7.88067459072},{"$f":"Coal!V356","v":7.88067459072},{"$f":"Coal!W356","v":7.88067459072},{"$f":"Coal!X356","v":7.88067459072},{"$f":"Coal!Y356","v":7.88067459072},{"$f":"Coal!Z356","v":7.88067459072},{"$f":"Coal!AA356","v":7.88067459072},{"$f":"Coal!AB356","v":7.88067459072},{"$f":"Coal!AC356","v":7.88067459072},{"$f":"Coal!AD356","v":7.88067459072},{"$f":"Coal!AE356","v":7.88067459072},{"$f":"Coal!AF356","v":7.88067459072},{"$f":"Coal!AG356","v":7.88067459072},{"$f":"Coal!AH356","v":7.88067459072},{"$f":"Coal!AI356","v":7.88067459072},{"$f":"Coal!AJ356","v":7.88067459072},{"$f":"Coal!AK356","v":7.88067459072},{"$f":"Coal!AL356","v":7.88067459072},{"$f":"Coal!AM356","v":7.88067459072},{"$f":"Coal!AN356","v":7.88067459072},{"$f":"Coal!AO356","v":7.88067459072},{"$f":"Coal!AP356","v":7.88067459072},{"$f":"Coal!AQ356","v":7.88067459072},{"$f":"Coal!AR356","v":7.88067459072}]
["RC3CoIGCCAvF","RD","Conservative",30,"Coal","IGCCAvgCF",{"$f":"Coal!L357","v":7.88067459072},{"$f":"Coal!M357","v":7.88067459072},{"$f":"Coal!N357","v":7.88067459072},{"$f":"Coal!O357","v":7.88067459072},{"$f":"Coal!P357","v":7.88067459072},{"$f":"Coal!Q357","v":7.88067459072},{"$f":"Coal!R357","v":7.88067459072},{"$f":"Coal!S357","v":7.88067459072},{"$f":"Coal!T357","v":7.88067459072},{"$f":"Coal!U357","v":7.88067459072},{"$f":"Coal!V357","v":7.88067459072},{"$f":"Coal!W357","v":7.88067459072},{"$f":"Coal!X357","v":7.88067459072},{"$f":"Coal!Y357","v":7.88067459072},{"$f":"Coal!Z357","v":7.88067459072},{"$f":"Coal!AA357","v":7.88067459072},{"$f":"Coal!AB357","v":7.88067459072},{"$f":"Coal!AC357","v":7.88067459072},{"$f":"Coal!AD357","v":7.88067459072},{"$f":"Coal!AE357","v":7.88067459072},{"$f":"Coal!AF357","v":7.88067459072},{"$f":"Coal!AG357","v":7.88067459072},{"$f":"Coal!AH357","v":7.88067459072},{"$f":"Coal!AI357","v":7.88067459072},{"$f":"Coal!AJ357","v":7.88067459072},{"$f":"Coal!AK357","v":7.88067459072},{"$f":"Coal!AL357","v":7.88067459072},{"$f":"Coal!AM357","v":7.88067459072},{"$f":"Coal!AN357","v":7.88067459072},{"$f":"Coal!AO357","v":7.88067459072},{"$f":"Coal!AP357","v":7.88067459072},{"$f":"Coal!AQ357","v":7.88067459072},{"$f":"Coal!AR357","v":7.88067459072}]
["RA3CoIGCCHiF","RD","Advanced",30,"Coal","IGCCHighCF",{"$f":"Coal!L358","v":7.88067459072},{"$f":"Coal!M358","v":7.88067459072},{"$f":"Coal!N358","v":7.88067459072},{"$f":"Coal!O358","v":7.88067459072},{"$f":"Coal!P358","v":7.88067459072},{"$f":"Coal!Q358","v":7.88067459072},{"$f":"Coal!R358","v":7.88067459072},{"$f":"Coal!S358","v":7.88067459072},{"$f":"Coal!T358","v":7.88067459072},{"$f":"Coal!U358","v":7.88067459072},{"$f":"Coal!V358","v":7.88067459072},{"$f":"Coal!W358","v":7.88067459072},{"$f":"Coal!X358","v":7.88067459072},{"$f":"Coal!Y358","v":7.88067459072},{"$f":"Coal!Z358","v":7.88067459072},{"$f":"Coal!AA358","v":7.88067459072},{"$f":"Coal!AB358","v":7.88067459072},{"$f":"Coal!AC358","v":7.88067459072},{"$f":"Coal!AD358","v":7.88067459072},{"$f":"Coal!AE358","v":7.88067459072},{"$f":"Coal!AF358","v":7.88067459072},{"$f":"Coal!AG358","v":7.88067459072},{"$f":"Coal!AH358","v":7.88067459072},{"$f":"Coal!AI358","v":7.88067459072},{"$f":"Coal!AJ358","v":7.88067459072},{"$f":"Coal!AK358","v":7.88067459072},{"$f":"Coal!AL358","v":7.88067459072},{"$f":"Coal!AM358","v":7.88067459072},{"$f":"Coal!AN358","v":7.88067459072},{"$f":"Coal!AO358","v":7.88067459072},{"$f":"Coal!AP358","v":7.88067459072},{"$f":"Coal!AQ358","v":7.88067459072},{"$f":"Coal!AR358","v":7.88067459072}]
["RM3CoIGCCHiF","RD","Moderate",30,"Coal","IGCCHighCF",{"$f":"Coal!L359","v":7.88067459072},{"$f":"Coal!M359","v":7.88067459072},{"$f":"Coal!N359","v":7.88067459072},{"$f":"Coal!O359","v":7.88067459072},{"$f":"Coal!P359","v":7.88067459072},{"$f":"Coal!Q359","v":7.88067459072},{"$f":"Coal!R359","v":7.88067459072},{"$f":"Coal!S359","v":7.88067459072},{"$f":"Coal!T359","v":7.88067459072},{"$f":"Coal!U359","v":7.88067459072},{"$f":"Coal!V359","v":7.88067459072},{"$f":"Coal!W359","v":7.88067459072},{"$f":"Coal!X359","v":7.88067459072},{"$f":"Coal!Y359","v":7.88067459072},{"$f":"Coal!Z359","v":7.88067459072},{"$f":"Coal!AA359","v":7.88067459072},{"$f":"Coal!AB359","v":7.88067459072},{"$f":"Coal!AC359","v":7.88067459072},{"$f":"Coal!AD359","v":7.88067459072},{"$f":"Coal!AE359","v":7.88067459072},{"$f":"Coal!AF359","v":7.88067459072},{"$f":"Coal!AG359","v":7.88067459072},{"$f":"Coal!AH359","v":7.88067459072},{"$f":"Coal!AI359","v":7.88067459072},{"$f":"Coal!AJ359","v":7.88067459072},{"$f":"Coal!AK359","v":7.88067459072},{"$f":"Coal!AL359","v":7.88067459072},{"$f":"Coal!AM359","v":7.88067459072},{"$f":"Coal!AN359","v":7.88067459072},{"$f":"Coal!AO359","v":7.88067459072},{"$f":"Coal!AP359","v":7.88067459072},{"$f":"Coal!AQ359","v":7.88067459072},{"$f":"Coal!AR359","v":7.88067459072}]
["RC3CoIGCCHiF","RD","Conservative",30,"Coal","IGCCHighCF",{"$f":"Coal!L360","v":7.88067459072},{"$f":"Coal!M360","v":7.88067459072},{"$f":"Coal!N360","v":7.88067459072},{"$f":"Coal!O360","v":7.88067459072},{"$f":"Coal!P360","v":7.88067459072},{"$f":"Coal!Q360","v":7.88067459072},{"$f":"Coal!R360","v":7.88067459072},{"$f":"Coal!S360","v":7.88067459072},{"$f":"Coal!T360","v":7.88067459072},{"$f":"Coal!U360","v":7.88067459072},{"$f":"Coal!V360","v":7.88067459072},{"$f":"Coal!W360","v":7.88067459072},{"$f":"Coal!X360","v":7.88067459072},{"$f":"Coal!Y360","v":7.88067459072},{"$f":"Coal!Z360","v":7.88067459072},{"$f":"Coal!AA360","v":7.88067459072},{"$f":"Coal!AB360","v":7.88067459072},{"$f":"Coal!AC360","v":7.88067459072},{"$f":"Coal!AD360","v":7.88067459072},{"$f":"Coal!AE360","v":7.88067459072},{"$f":"Coal!AF360","v":7.88067459072},{"$f":"Coal!AG360","v":7.88067459072},{"$f":"Coal!AH360","v":7.88067459072},{"$f":"Coal!AI360","v":7.88067459072},{"$f":"Coal!AJ360","v":7.88067459072},{"$f":"Coal!AK360","v":7.88067459072},{"$f":"Coal!AL360","v":7.88067459072},{"$f":"Coal!AM360","v":7.88067459072},{"$f":"Coal!AN360","v":7.88067459072},{"$f":"Coal!AO360","v":7.88067459072},{"$f":"Coal!AP360","v":7.88067459072},{"$f":"Coal!AQ360","v":7.88067459072},{"$f":"Coal!AR360","v":7.88067459072}]
["RA3CoCCS30AF","RD","Advanced",30,"Coal","CCS30AvgCF",{"$f":"Coal!L361","v":6.9253438113948915},{"$f":"Coal!M361","v":6.9253438113948915},{"$f":"Coal!N361","v":6.9253438113948915},{"$f":"Coal!O361","v":6.9253438113948915},{"$f":"Coal!P361","v":6.9253438113948915},{"$f":"Coal!Q361","v":6.9253438113948915},{"$f":"Coal!R361","v":6.9253438113948915},{"$f":"Coal!S361","v":6.9253438113948915},{"$f":"Coal!T361","v":6.9253438113948915},{"$f":"Coal!U361","v":6.9253438113948915},{"$f":"Coal!V361","v":6.9253438113948915},{"$f":"Coal!W361","v":6.9253438113948915},{"$f":"Coal!X361","v":6.9253438113948915},{"$f":"Coal!Y361","v":6.9253438113948915},{"$f":"Coal!Z361","v":6.9253438113948915},{"$f":"Coal!AA361","v":6.9253438113948915},{"$f":"Coal!AB361","v":6.9253438113948915},{"$f":"Coal!AC361","v":6.9253438113948915},{"$f":"Coal!AD361","v":6.9253438113948915},{"$f":"Coal!AE361","v":6.9253438113948915},{"$f":"Coal!AF361","v":6.9253438113948915},{"$f":"Coal!AG361","v":6.9253438113948915},{"$f":"Coal!AH361","v":6.9253438113948915},{"$f":"Coal!AI361","v":6.9253438113948915},{"$f":"Coal!AJ361","v":6.9253438113948915},{"$f":"Coal!AK361","v":6.9253438113948915},{"$f":"Coal!AL361","v":6.9253438113948915},{"$f":"Coal!AM361","v":6.9253438113948915},{"$f":"Coal!AN361","v":6.9253438113948915},{"$f":"Coal!AO361","v":6.9253438113948915},{"$f":"Coal!AP361","v":6.9253438113948915},{"$f":"Coal!AQ361","v":6.9253438113948915},{"$f":"Coal!AR361","v":6.9253438113948915}]
["RM3CoCCS30AF","RD","Moderate",30,"Coal","CCS30AvgCF",{"$f":"Coal!L362","v":6.9253438113948915},{"$f":"Coal!M362","v":6.9253438113948915},{"$f":"Coal!N362","v":6.9253438113948915},{"$f":"Coal!O362","v":6.9253438113948915},{"$f":"Coal!P362","v":6.9253438113948915},{"$f":"Coal!Q362","v":6.9253438113948915},{"$f":"Coal!R362","v":6.9253438113948915},{"$f":"Coal!S362","v":6.9253438113948915},{"$f":"Coal!T362","v":6.9253438113948915},{"$f":"Coal!U362","v":6.9253438113948915},{"$f":"Coal!V362","v":6.9253438113948915},{"$f":"Coal!W362","v":6.9253438113948915},{"$f":"Coal!X362","v":6.9253438113948915},{"$f":"Coal!Y362","v":6.9253438113948915},{"$f":"Coal!Z362","v":6.9253438113948915},{"$f":"Coal!AA362","v":6.9253438113948915},{"$f":"Coal!AB362","v":6.9253438113948915},{"$f":"Coal!AC362","v":6.9253438113948915},{"$f":"Coal!AD362","v":6.9253438113948915},{"$f":"Coal!AE362","v":6.9253438113948915},{"$f":"Coal!AF362","v":6.9253438113948915},{"$f":"Coal!AG362","v":6.9253438113948915},{"$f":"Coal!AH362","v":6.9253438113948915},{"$f":"Coal!AI362","v":6.9253438113948915},{"$f":"Coal!AJ362","v":6.9253438113948915},{"$f":"Coal!AK362","v":6.9253438113948915},{"$f":"Coal!AL362","v":6.9253438113948915},{"$f":"Coal!AM362","v":6.9253438113948915},{"$f":"Coal!AN362","v":6.9253438113948915},{"$f":"Coal!AO362","v":6.9253438113948915},{"$f":"Coal!AP362","v":6.9253438113948915},{"$f":"Coal!AQ362","v":6.9253438113948915},{"$f":"Coal!AR362","v":6.9253438113948915}]
["RC3CoCCS30AF","RD","Conservative",30,"Coal","CCS30AvgCF",{"$f":"Coal!L363","v":6.9253438113948915},{"$f":"Coal!M363","v":6.9253438113948915},{"$f":"Coal!N363","v":6.9253438113948915},{"$f":"Coal!O363","v":6.9253438113948915},{"$f":"Coal!P363","v":6.9253438113948915},{"$f":"Coal!Q363","v":6.9253438113948915},{"$f":"Coal!R363","v":6.9253438113948915},{"$f":"Coal!S363","v":6.9253438113948915},{"$f":"Coal!T363","v":6.9253438113948915},{"$f":"Coal!U363","v":6.9253438113948915},{"$f":"Coal!V363","v":6.9253438113948915},{"$f":"Coal!W363","v":6.9253438113948915},{"$f":"Coal!X363","v":6.9253438113948915},{"$f":"Coal!Y363","v":6.9253438113948915},{"$f":"Coal!Z363","v":6.9253438113948915},{"$f":"Coal!AA363","v":6.9253438113948915},{"$f":"Coal!AB363","v":6.9253438113948915},{"$f":"Coal!AC363","v":6.9253438113948915},{"$f":"Coal!AD363","v":6.9253438113948915},{"$f":"Coal!AE363","v":6.9253438113948915},{"$f":"Coal!AF363","v":6.9253438113948915},{"$f":"Coal!AG363","v":6.9253438113948915},{"$f":"Coal!AH363","v":6.9253438113948915},{"$f":"Coal!AI363","v":6.9253438113948915},{"$f":"Coal!AJ363","v":6.9253438113948915},{"$f":"Coal!AK363","v":6.9253438113948915},{"$f":"Coal!AL363","v":6.9253438113948915},{"$f":"Coal!AM363","v":6.9253438113948915},{"$f":"Coal!AN363","v":6.9253438113948915},{"$f":"Coal!AO363","v":6.9253438113948915},{"$f":"Coal!AP363","v":6.9253438113948915},{"$f":"Coal!AQ363","v":6.9253438113948915},{"$f":"Coal!AR363","v":6.9253438113948915}]
["RA3CoCCS90AF","RD","Advanced",30,"Coal","CCS90AvgCF",{"$f":"Coal!L364","v":10.736738703339881},{"$f":"Coal!M364","v":10.736738703339881},{"$f":"Coal!N364","v":10.736738703339881},{"$f":"Coal!O364","v":10.736738703339881},{"$f":"Coal!P364","v":10.736738703339881},{"$f":"Coal!Q364","v":10.736738703339881},{"$f":"Coal!R364","v":10.736738703339881},{"$f":"Coal!S364","v":10.736738703339881},{"$f":"Coal!T364","v":10.736738703339881},{"$f":"Coal!U364","v":10.736738703339881},{"$f":"Coal!V364","v":10.736738703339881},{"$f":"Coal!W364","v":10.736738703339881},{"$f":"Coal!X364","v":10.736738703339881},{"$f":"Coal!Y364","v":10.736738703339881},{"$f":"Coal!Z364","v":10.736738703339881},{"$f":"Coal!AA364","v":10.736738703339881},{"$f":"Coal!AB364","v":10.736738703339881},{"$f":"Coal!AC364","v":10.736738703339881},{"$f":"Coal!AD364","v":10.736738703339881},{"$f":"Coal!AE364","v":10.736738703339881},{"$f":"Coal!AF364","v":10.736738703339881},{"$f":"Coal!AG364","v":10.736738703339881},{"$f":"Coal!AH364","v":10.736738703339881},{"$f":"Coal!AI364","v":10.736738703339881},{"$f":"Coal!AJ364","v":10.736738703339881},{"$f":"Coal!AK364","v":10.736738703339881},{"$f":"Coal!AL364","v":10.736738703339881},{"$f":"Coal!AM364","v":10.736738703339881},{"$f":"Coal!AN364","v":10.736738703339881},{"$f":"Coal!AO364","v":10.736738703339881},{"$f":"Coal!AP364","v":10.736738703339881},{"$f":"Coal!AQ364","v":10.736738703339881},{"$f":"Coal!AR364","v":10.736738703339881}]
["RM3CoCCS90AF","RD","Moderate",30,"Coal","CCS90AvgCF",{"$f":"Coal!L365","v":10.736738703339881},{"$f":"Coal!M365","v":10.736738703339881},{"$f":"Coal!N365","v":10.736738703339881},{"$f":"Coal!O365","v":10.736738703339881},{"$f":"Coal!P365","v":10.736738703339881},{"$f":"Coal!Q365","v":10.736738703339881},{"$f":"Coal!R365","v":10.736738703339881},{"$f":"Coal!S365","v":10.736738703339881},{"$f":"Coal!T365","v":10.736738703339881},{"$f":"Coal!U365","v":10.736738703339881},{"$f":"Coal!V365","v":10.736738703339881},{"$f":"Coal!W365","v":10.736738703339881},{"$f":"Coal!X365","v":10.736738703339881},{"$f":"Coal!Y365","v":10.736738703339881},{"$f":"Coal!Z365","v":10.736738703339881},{"$f":"Coal!AA365","v":10.736738703339881},{"$f":"Coal!AB365","v":10.736738703339881},{"$f":"Coal!AC365","v":10.736738703339881},{"$f":"Coal!AD365","v":10.736738703339881},{"$f":"Coal!AE365","v":10.736738703339881},{"$f":"Coal!AF365","v":10.736738703339881},{"$f":"Coal!AG365","v":10.736738703339881},{"$f":"Coal!AH365","v":10.736738703339881},{"$f":"Coal!AI365","v":10.736738703339881},{"$f":"Coal!AJ365","v":10.736738703339881},{"$f":"Coal!AK365","v":10.736738703339881},{"$f":"Coal!AL365","v":10.736738703339881},{"$f":"Coal!AM365","v":10.736738703339881},{"$f":"Coal!AN365","v":10.736738703339881},{"$f":"Coal!AO365","v":10.736738703339881},{"$f":"Coal!AP365","v":10.736738703339881},{"$f":"Coal!AQ365","v":10.736738703339881},{"$f":"Coal!AR365","v":10.736738703339881}]
["RC3CoCCS90AF","RD","Conservative",30,"Coal","CCS90AvgCF",{"$f":"Coal!L366","v":10.736738703339881},{"$f":"Coal!M366","v":10.736738703339881},{"$f":"Coal!N366","v":10.736738703339881},{"$f":"Coal!O366","v":10.736738703339881},{"$f":"Coal!P366","v":10.736738703339881},{"$f":"Coal!Q366","v":10.736738703339881},{"$f":"Coal!R366","v":10.736738703339881},{"$f":"Coal!S366","v":10.736738703339881},{"$f":"Coal!T366","v":10.736738703339881},{"$f":"Coal!U366","v":10.736738703339881},{"$f":"Coal!V366","v":10.736738703339881},{"$f":"Coal!W366","v":10.736738703339881},{"$f":"Coal!X366","v":10.736738703339881},{"$f":"Coal!Y366","v":10.736738703339881},{"$f":"Coal!Z366","v":10.736738703339881},{"$f":"Coal!AA366","v":10.736738703339881},{"$f":"Coal!AB366","v":10.736738703339881},{"$f":"Coal!AC366","v":10.736738703339881},{"$f":"Coal!AD366","v":10.736738703339881},{"$f":"Coal!AE366","v":10.736738703339881},{"$f":"Coal!AF366","v":10.736738703339881},{"$f":"Coal!AG366","v":10.736738703339881},{"$f":"Coal!AH366","v":10.736738703339881},{"$f":"Coal!AI366","v":10.736738703339881},{"$f":"Coal!AJ366","v":10.736738703339881},{"$f":"Coal!AK366","v":10.736738703339881},{"$f":"Coal!AL366","v":10.736738703339881},{"$f":"Coal!AM366","v":10.736738703339881},{"$f":"Coal!AN366","v":10.736738703339881},{"$f":"Coal!AO366","v":10.736738703339881},{"$f":"Coal!AP366","v":10.736738703339881},{"$f":"Coal!AQ366","v":10.736738703339881},{"$f":"Coal!AR366","v":10.736738703339881}]
["RA3CoCCS30HF","RD","Advanced",30,"Coal","CCS30HighCF",{"$f":"Coal!L367","v":6.9253438113948915},{"$f":"Coal!M367","v":6.9253438113948915},{"$f":"Coal!N367","v":6.9253438113948915},{"$f":"Coal!O367","v":6.9253438113948915},{"$f":"Coal!P367","v":6.9253438113948915},{"$f":"Coal!Q367","v":6.9253438113948915},{"$f":"Coal!R367","v":6.9253438113948915},{"$f":"Coal!S367","v":6.9253438113948915},{"$f":"Coal!T367","v":6.9253438113948915},{"$f":"Coal!U367","v":6.9253438113948915},{"$f":"Coal!V367","v":6.9253438113948915},{"$f":"Coal!W367","v":6.9253438113948915},{"$f":"Coal!X367","v":6.9253438113948915},{"$f":"Coal!Y367","v":6.9253438113948915},{"$f":"Coal!Z367","v":6.9253438113948915},{"$f":"Coal!AA367","v":6.9253438113948915},{"$f":"Coal!AB367","v":6.9253438113948915},{"$f":"Coal!AC367","v":6.9253438113948915},{"$f":"Coal!AD367","v":6.9253438113948915},{"$f":"Coal!AE367","v":6.9253438113948915},{"$f":"Coal!AF367","v":6.9253438113948915},{"$f":"Coal!AG367","v":6.9253438113948915},{"$f":"Coal!AH367","v":6.9253438113948915},{"$f":"Coal!AI367","v":6.9253438113948915},{"$f":"Coal!AJ367","v":6.9253438113948915},{"$f":"Coal!AK367","v":6.9253438113948915},{"$f":"Coal!AL367","v":6.9253438113948915},{"$f":"Coal!AM367","v":6.9253438113948915},{"$f":"Coal!AN367","v":6.9253438113948915},{"$f":"Coal!AO367","v":6.9253438113948915},{"$f":"Coal!AP367","v":6.9253438113948915},{"$f":"Coal!AQ367","v":6.9253438113948915},{"$f":"Coal!AR367","v":6.9253438113948915}]
["RM3CoCCS30HF","RD","Moderate",30,"Coal","CCS30HighCF",{"$f":"Coal!L368","v":6.9253438113948915},{"$f":"Coal!M368","v":6.9253438113948915},{"$f":"Coal!N368","v":6.9253438113948915},{"$f":"Coal!O368","v":6.9253438113948915},{"$f":"Coal!P368","v":6.9253438113948915},{"$f":"Coal!Q368","v":6.9253438113948915},{"$f":"Coal!R368","v":6.9253438113948915},{"$f":"Coal!S368","v":6.9253438113948915},{"$f":"Coal!T368","v":6.9253438113948915},{"$f":"Coal!U368","v":6.9253438113948915},{"$f":"Coal!V368","v":6.9253438113948915},{"$f":"Coal!W368","v":6.9253438113948915},{"$f":"Coal!X368","v":6.9253438113948915},{"$f":"Coal!Y368","v":6.9253438113948915},{"$f":"Coal!Z368","v":6.9253438113948915},{"$f":"Coal!AA368","v":6.9253438113948915},{"$f":"Coal!AB368","v":6.9253438113948915},{"$f":"Coal!AC368","v":6.9253438113948915},{"$f":"Coal!AD368","v":6.9253438113948915},{"$f":"Coal!AE368","v":6.9253438113948915},{"$f":"Coal!AF368","v":6.9253438113948915},{"$f":"Coal!AG368","v":6.9253438113948915},{"$f":"Coal!AH368","v":6.9253438113948915},{"$f":"Coal!AI368","v":6.9253438113948915},{"$f":"Coal!AJ368","v":6.9253438113948915},{"$f":"Coal!AK368","v":6.9253438113948915},{"$f":"Coal!AL368","v":6.9253438113948915},{"$f":"Coal!AM368","v":6.9253438113948915},{"$f":"Coal!AN368","v":6.9253438113948915},{"$f":"Coal!AO368","v":6.9253438113948915},{"$f":"Coal!AP368","v":6.9253438113948915},{"$f":"Coal!AQ368","v":6.9253438113948915},{"$f":"Coal!AR368","v":6.9253438113948915}]
["RC3CoCCS30HF","RD","Conservative",30,"Coal","CCS30HighCF",{"$f":"Coal!L369","v":6.9253438113948915},{"$f":"Coal!M369","v":6.9253438113948915},{"$f":"Coal!N369","v":6.9253438113948915},{"$f":"Coal!O369","v":6.9253438113948915},{"$f":"Coal!P369","v":6.9253438113948915},{"$f":"Coal!Q369","v":6.9253438113948915},{"$f":"Coal!R369","v":6.9253438113948915},{"$f":"Coal!S369","v":6.9253438113948915},{"$f":"Coal!T369","v":6.9253438113948915},{"$f":"Coal!U369","v":6.9253438113948915},{"$f":"Coal!V369","v":6.9253438113948915},{"$f":"Coal!W369","v":6.9253438113948915},{"$f":"Coal!X369","v":6.9253438113948915},{"$f":"Coal!Y369","v":6.9253438113948915},{"$f":"Coal!Z369","v":6.9253438113948915},{"$f":"Coal!AA369","v":6.9253438113948915},{"$f":"Coal!AB369","v":6.9253438113948915},{"$f":"Coal!AC369","v":6.9253438113948915},{"$f":"Coal!AD369","v":6.9253438113948915},{"$f":"Coal!AE369","v":6.9253438113948915},{"$f":"Coal!AF369","v":6.9253438113948915},{"$f":"Coal!AG369","v":6.9253438113948915},{"$f":"Coal!AH369","v":6.9253438113948915},{"$f":"Coal!AI369","v":6.9253438113948915},{"$f":"Coal!AJ369","v":6.9253438113948915},{"$f":"Coal!AK369","v":6.9253438113948915},{"$f":"Coal!AL369","v":6.9253438113948915},{"$f":"Coal!AM369","v":6.9253438113948915},{"$f":"Coal!AN369","v":6.9253438113948915},{"$f":"Coal!AO369","v":6.9253438113948915},{"$f":"Coal!AP369","v":6.9253438113948915},{"$f":"Coal!AQ369","v":6.9253438113948915},{"$f":"Coal!AR369","v":6.9253438113948915}]
["RA3CoCCS90HF","RD","Advanced",30,"Coal","CCS90HighCF",{"$f":"Coal!L370","v":10.736738703339881},{"$f":"Coal!M370","v":10.736738703339881},{"$f":"Coal!N370","v":10.736738703339881},{"$f":"Coal!O370","v":10.736738703339881},{"$f":"Coal!P370","v":10.736738703339881},{"$f":"Coal!Q370","v":10.736738703339881},{"$f":"Coal!R370","v":10.736738703339881},{"$f":"Coal!S370","v":10.736738703339881},{"$f":"Coal!T370","v":10.736738703339881},{"$f":"Coal!U370","v":10.736738703339881},{"$f":"Coal!V370","v":10.736738703339881},{"$f":"Coal!W370","v":10.736738703339881},{"$f":"Coal!X370","v":10.736738703339881},{"$f":"Coal!Y370","v":10.736738703339881},{"$f":"Coal!Z370","v":10.736738703339881},{"$f":"Coal!AA370","v":10.736738703339881},{"$f":"Coal!AB370","v":10.736738703339881},{"$f":"Coal!AC370","v":10.736738703339881},{"$f":"Coal!AD370","v":10.736738703339881},{"$f":"Coal!AE370","v":10.736738703339881},{"$f":"Coal!AF370","v":10.736738703339881},{"$f":"Coal!AG370","v":10.736738703339881},{"$f":"Coal!AH370","v":10.736738703339881},{"$f":"Coal!AI370","v":10.736738703339881},{"$f":"Coal!AJ370","v":10.736738703339881},{"$f":"Coal!AK370","v":10.736738703339881},{"$f":"Coal!AL370","v":10.736738703339881},{"$f":"Coal!AM370","v":10.736738703339881},{"$f":"Coal!AN370","v":10.736738703339881},{"$f":"Coal!AO370","v":10.736738703339881},{"$f":"Coal!AP370","v":10.736738703339881},{"$f":"Coal!AQ370","v":10.736738703339881},{"$f":"Coal!AR370","v":10.736738703339881}]
["RM3CoCCS90HF","RD","Moderate",30,"Coal","CCS90HighCF",{"$f":"Coal!L371","v":10.736738703339881},{"$f":"Coal!M371","v":10.736738703339881},{"$f":"Coal!N371","v":10.736738703339881},{"$f":"Coal!O371","v":10.736738703339881},{"$f":"Coal!P371","v":10.736738703339881},{"$f":"Coal!Q371","v":10.736738703339881},{"$f":"Coal!R371","v":10.736738703339881},{"$f":"Coal!S371","v":10.736738703339881},{"$f":"Coal!T371","v":10.736738703339881},{"$f":"Coal!U371","v":10.736738703339881},{"$f":"Coal!V371","v":10.736738703339881},{"$f":"Coal!W371","v":10.736738703339881},{"$f":"Coal!X371","v":10.736738703339881},{"$f":"Coal!Y371","v":10.736738703339881},{"$f":"Coal!Z371","v":10.736738703339881},{"$f":"Coal!AA371","v":10.736738703339881},{"$f":"Coal!AB371","v":10.736738703339881},{"$f":"Coal!AC371","v":10.736738703339881},{"$f":"Coal!AD371","v":10.736738703339881},{"$f":"Coal!AE371","v":10.736738703339881},{"$f":"Coal!AF371","v":10.736738703339881},{"$f":"Coal!AG371","v":10.736738703339881},{"$f":"Coal!AH371","v":10.736738703339881},{"$f":"Coal!AI371","v":10.736738703339881},{"$f":"Coal!AJ371","v":10.736738703339881},{"$f":"Coal!AK371","v":10.736738703339881},{"$f":"Coal!AL371","v":10.736738703339881},{"$f":"Coal!AM371","v":10.736738703339881},{"$f":"Coal!AN371","v":10.736738703339881},{"$f":"Coal!AO371","v":10.736738703339881},{"$f":"Coal!AP371","v":10.736738703339881},{"$f":"Coal!AQ371","v":10.736738703339881},{"$f":"Coal!AR371","v":10.736738703339881}]
["RC3CoCCS90HF","RD","Conservative",30,"Coal","CCS90HighCF",{"$f":"Coal!L372","v":10.736738703339881},{"$f":"Coal!M372","v":10.736738703339881},{"$f":"Coal!N372","v":10.736738703339881},{"$f":"Coal!O372","v":10.736738703339881},{"$f":"Coal!P372","v":10.736738703339881},{"$f":"Coal!Q372","v":10.736738703339881},{"$f":"Coal!R372","v":10.736738703339881},{"$f":"Coal!S372","v":10.736738703339881},{"$f":"Coal!T372","v":10.736738703339881},{"$f":"Coal!U372","v":10.736738703339881},{"$f":"Coal!V372","v":10.736738703339881},{"$f":"Coal!W372","v":10.736738703339881},{"$f":"Coal!X372","v":10.736738703339881},{"$f":"Coal!Y372","v":10.736738703339881},{"$f":"Coal!Z372","v":10.736738703339881},{"$f":"Coal!AA372","v":10.736738703339881},{"$f":"Coal!AB372","v":10.736738703339881},{"$f":"Coal!AC372","v":10.736738703339881},{"$f":"Coal!AD372","v":10.736738703339881},{"$f":"Coal!AE372","v":10.736738703339881},{"$f":"Coal!AF372","v":10.736738703339881},{"$f":"Coal!AG372","v":10.736738703339881},{"$f":"Coal!AH372","v":10.736738703339881},{"$f":"Coal!AI372","v":10.736738703339881},{"$f":"Coal!AJ372","v":10.736738703339881},{"$f":"Coal!AK372","v":10.736738703339881},{"$f":"Coal!AL372","v":10.736738703339881},{"$f":"Coal!AM372","v":10.736738703339881},{"$f":"Coal!AN372","v":10.736738703339881},{"$f":"Coal!AO372","v":10.736738703339881},{"$f":"Coal!AP372","v":10.736738703339881},{"$f":"Coal!AQ372","v":10.736738703339881},{"$f":"Coal!AR372","v":10.736738703339881}]
["RA3NaCTAvgCF","RD","Advanced",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L275","v":4.4990176817288798},{"$f":"'Natural Gas'!M275","v":4.4990176817288798},{"$f":"'Natural Gas'!N275","v":4.4990176817288798},{"$f":"'Natural Gas'!O275","v":4.4990176817288798},{"$f":"'Natural Gas'!P275","v":4.4990176817288798},{"$f":"'Natural Gas'!Q275","v":4.4990176817288798},{"$f":"'Natural Gas'!R275","v":4.4990176817288798},{"$f":"'Natural Gas'!S275","v":4.4990176817288798},{"$f":"'Natural Gas'!T275","v":4.4990176817288798},{"$f":"'Natural Gas'!U275","v":4.4990176817288798},{"$f":"'Natural Gas'!V275","v":4.4990176817288798},{"$f":"'Natural Gas'!W275","v":4.4990176817288798},{"$f":"'Natural Gas'!X275","v":4.4990176817288798},{"$f":"'Natural Gas'!Y275","v":4.4990176817288798},{"$f":"'Natural Gas'!Z275","v":4.4990176817288798},{"$f":"'Natural Gas'!AA275","v":4.4990176817288798},{"$f":"'Natural Gas'!AB275","v":4.4990176817288798},{"$f":"'Natural Gas'!AC275","v":4.4990176817288798},{"$f":"'Natural Gas'!AD275","v":4.4990176817288798},{"$f":"'Natural Gas'!AE275","v":4.4990176817288798},{"$f":"'Natural Gas'!AF275","v":4.4990176817288798},{"$f":"'Natural Gas'!AG275","v":4.4990176817288798},{"$f":"'Natural Gas'!AH275","v":4.4990176817288798},{"$f":"'Natural Gas'!AI275","v":4.4990176817288798},{"$f":"'Natural Gas'!AJ275","v":4.4990176817288798},{"$f":"'Natural Gas'!AK275","v":4.4990176817288798},{"$f":"'Natural Gas'!AL275","v":4.4990176817288798},{"$f":"'Natural Gas'!AM275","v":4.4990176817288798},{"$f":"'Natural Gas'!AN275","v":4.4990176817288798},{"$f":"'Natural Gas'!AO275","v":4.4990176817288798},{"$f":"'Natural Gas'!AP275","v":4.4990176817288798},{"$f":"'Natural Gas'!AQ275","v":4.4990176817288798},{"$f":"'Natural Gas'!AR275","v":4.4990176817288798}]
["RM3NaCTAvgCF","RD","Moderate",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L276","v":4.4990176817288798},{"$f":"'Natural Gas'!M276","v":4.4990176817288798},{"$f":"'Natural Gas'!N276","v":4.4990176817288798},{"$f":"'Natural Gas'!O276","v":4.4990176817288798},{"$f":"'Natural Gas'!P276","v":4.4990176817288798},{"$f":"'Natural Gas'!Q276","v":4.4990176817288798},{"$f":"'Natural Gas'!R276","v":4.4990176817288798},{"$f":"'Natural Gas'!S276","v":4.4990176817288798},{"$f":"'Natural Gas'!T276","v":4.4990176817288798},{"$f":"'Natural Gas'!U276","v":4.4990176817288798},{"$f":"'Natural Gas'!V276","v":4.4990176817288798},{"$f":"'Natural Gas'!W276","v":4.4990176817288798},{"$f":"'Natural Gas'!X276","v":4.4990176817288798},{"$f":"'Natural Gas'!Y276","v":4.4990176817288798},{"$f":"'Natural Gas'!Z276","v":4.4990176817288798},{"$f":"'Natural Gas'!AA276","v":4.4990176817288798},{"$f":"'Natural Gas'!AB276","v":4.4990176817288798},{"$f":"'Natural Gas'!AC276","v":4.4990176817288798},{"$f":"'Natural Gas'!AD276","v":4.4990176817288798},{"$f":"'Natural Gas'!AE276","v":4.4990176817288798},{"$f":"'Natural Gas'!AF276","v":4.4990176817288798},{"$f":"'Natural Gas'!AG276","v":4.4990176817288798},{"$f":"'Natural Gas'!AH276","v":4.4990176817288798},{"$f":"'Natural Gas'!AI276","v":4.4990176817288798},{"$f":"'Natural Gas'!AJ276","v":4.4990176817288798},{"$f":"'Natural Gas'!AK276","v":4.4990176817288798},{"$f":"'Natural Gas'!AL276","v":4.4990176817288798},{"$f":"'Natural Gas'!AM276","v":4.4990176817288798},{"$f":"'Natural Gas'!AN276","v":4.4990176817288798},{"$f":"'Natural Gas'!AO276","v":4.4990176817288798},{"$f":"'Natural Gas'!AP276","v":4.4990176817288798},{"$f":"'Natural Gas'!AQ276","v":4.4990176817288798},{"$f":"'Natural Gas'!AR276","v":4.4990176817288798}]
["RH3NaCTAvgCF","RD","High",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L277","v":4.4990176817288798},{"$f":"'Natural Gas'!M277","v":4.4990176817288798},{"$f":"'Natural Gas'!N277","v":4.4990176817288798},{"$f":"'Natural Gas'!O277","v":4.4990176817288798},{"$f":"'Natural Gas'!P277","v":4.4990176817288798},{"$f":"'Natural Gas'!Q277","v":4.4990176817288798},{"$f":"'Natural Gas'!R277","v":4.4990176817288798},{"$f":"'Natural Gas'!S277","v":4.4990176817288798},{"$f":"'Natural Gas'!T277","v":4.4990176817288798},{"$f":"'Natural Gas'!U277","v":4.4990176817288798},{"$f":"'Natural Gas'!V277","v":4.4990176817288798},{"$f":"'Natural Gas'!W277","v":4.4990176817288798},{"$f":"'Natural Gas'!X277","v":4.4990176817288798},{"$f":"'Natural Gas'!Y277","v":4.4990176817288798},{"$f":"'Natural Gas'!Z277","v":4.4990176817288798},{"$f":"'Natural Gas'!AA277","v":4.4990176817288798},{"$f":"'Natural Gas'!AB277","v":4.4990176817288798},{"$f":"'Natural Gas'!AC277","v":4.4990176817288798},{"$f":"'Natural Gas'!AD277","v":4.4990176817288798},{"$f":"'Natural Gas'!AE277","v":4.4990176817288798},{"$f":"'Natural Gas'!AF277","v":4.4990176817288798},{"$f":"'Natural Gas'!AG277","v":4.4990176817288798},{"$f":"'Natural Gas'!AH277","v":4.4990176817288798},{"$f":"'Natural Gas'!AI277","v":4.4990176817288798},{"$f":"'Natural Gas'!AJ277","v":4.4990176817288798},{"$f":"'Natural Gas'!AK277","v":4.4990176817288798},{"$f":"'Natural Gas'!AL277","v":4.4990176817288798},{"$f":"'Natural Gas'!AM277","v":4.4990176817288798},{"$f":"'Natural Gas'!AN277","v":4.4990176817288798},{"$f":"'Natural Gas'!AO277","v":4.4990176817288798},{"$f":"'Natural Gas'!AP277","v":4.4990176817288798},{"$f":"'Natural Gas'!AQ277","v":4.4990176817288798},{"$f":"'Natural Gas'!AR277","v":4.4990176817288798}]
["RA3NaCTHighF","RD","Advanced",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L278","v":4.4990176817288798},{"$f":"'Natural Gas'!M278","v":4.4990176817288798},{"$f":"'Natural Gas'!N278","v":4.4990176817288798},{"$f":"'Natural Gas'!O278","v":4.4990176817288798},{"$f":"'Natural Gas'!P278","v":4.4990176817288798},{"$f":"'Natural Gas'!Q278","v":4.4990176817288798},{"$f":"'Natural Gas'!R278","v":4.4990176817288798},{"$f":"'Natural Gas'!S278","v":4.4990176817288798},{"$f":"'Natural Gas'!T278","v":4.4990176817288798},{"$f":"'Natural Gas'!U278","v":4.4990176817288798},{"$f":"'Natural Gas'!V278","v":4.4990176817288798},{"$f":"'Natural Gas'!W278","v":4.4990176817288798},{"$f":"'Natural Gas'!X278","v":4.4990176817288798},{"$f":"'Natural Gas'!Y278","v":4.4990176817288798},{"$f":"'Natural Gas'!Z278","v":4.4990176817288798},{"$f":"'Natural Gas'!AA278","v":4.4990176817288798},{"$f":"'Natural Gas'!AB278","v":4.4990176817288798},{"$f":"'Natural Gas'!AC278","v":4.4990176817288798},{"$f":"'Natural Gas'!AD278","v":4.4990176817288798},{"$f":"'Natural Gas'!AE278","v":4.4990176817288798},{"$f":"'Natural Gas'!AF278","v":4.4990176817288798},{"$f":"'Natural Gas'!AG278","v":4.4990176817288798},{"$f":"'Natural Gas'!AH278","v":4.4990176817288798},{"$f":"'Natural Gas'!AI278","v":4.4990176817288798},{"$f":"'Natural Gas'!AJ278","v":4.4990176817288798},{"$f":"'Natural Gas'!AK278","v":4.4990176817288798},{"$f":"'Natural Gas'!AL278","v":4.4990176817288798},{"$f":"'Natural Gas'!AM278","v":4.4990176817288798},{"$f":"'Natural Gas'!AN278","v":4.4990176817288798},{"$f":"'Natural Gas'!AO278","v":4.4990176817288798},{"$f":"'Natural Gas'!AP278","v":4.4990176817288798},{"$f":"'Natural Gas'!AQ278","v":4.4990176817288798},{"$f":"'Natural Gas'!AR278","v":4.4990176817288798}]
["RM3NaCTHighF","RD","Moderate",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L279","v":4.4990176817288798},{"$f":"'Natural Gas'!M279","v":4.4990176817288798},{"$f":"'Natural Gas'!N279","v":4.4990176817288798},{"$f":"'Natural Gas'!O279","v":4.4990176817288798},{"$f":"'Natural Gas'!P279","v":4.4990176817288798},{"$f":"'Natural Gas'!Q279","v":4.4990176817288798},{"$f":"'Natural Gas'!R279","v":4.4990176817288798},{"$f":"'Natural Gas'!S279","v":4.4990176817288798},{"$f":"'Natural Gas'!T279","v":4.4990176817288798},{"$f":"'Natural Gas'!U279","v":4.4990176817288798},{"$f":"'Natural Gas'!V279","v":4.4990176817288798},{"$f":"'Natural Gas'!W279","v":4.4990176817288798},{"$f":"'Natural Gas'!X279","v":4.4990176817288798},{"$f":"'Natural Gas'!Y279","v":4.4990176817288798},{"$f":"'Natural Gas'!Z279","v":4.4990176817288798},{"$f":"'Natural Gas'!AA279","v":4.4990176817288798},{"$f":"'Natural Gas'!AB279","v":4.4990176817288798},{"$f":"'Natural Gas'!AC279","v":4.4990176817288798},{"$f":"'Natural Gas'!AD279","v":4.4990176817288798},{"$f":"'Natural Gas'!AE279","v":4.4990176817288798},{"$f":"'Natural Gas'!AF279","v":4.4990176817288798},{"$f":"'Natural Gas'!AG279","v":4.4990176817288798},{"$f":"'Natural Gas'!AH279","v":4.4990176817288798},{"$f":"'Natural Gas'!AI279","v":4.4990176817288798},{"$f":"'Natural Gas'!AJ279","v":4.4990176817288798},{"$f":"'Natural Gas'!AK279","v":4.4990176817288798},{"$f":"'Natural Gas'!AL279","v":4.4990176817288798},{"$f":"'Natural Gas'!AM279","v":4.4990176817288798},{"$f":"'Natural Gas'!AN279","v":4.4990176817288798},{"$f":"'Natural Gas'!AO279","v":4.4990176817288798},{"$f":"'Natural Gas'!AP279","v":4.4990176817288798},{"$f":"'Natural Gas'!AQ279","v":4.4990176817288798},{"$f":"'Natural Gas'!AR279","v":4.4990176817288798}]
["RH3NaCTHighF","RD","High",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L280","v":4.4990176817288798},{"$f":"'Natural Gas'!M280","v":4.4990176817288798},{"$f":"'Natural Gas'!N280","v":4.4990176817288798},{"$f":"'Natural Gas'!O280","v":4.4990176817288798},{"$f":"'Natural Gas'!P280","v":4.4990176817288798},{"$f":"'Natural Gas'!Q280","v":4.4990176817288798},{"$f":"'Natural Gas'!R280","v":4.4990176817288798},{"$f":"'Natural Gas'!S280","v":4.4990176817288798},{"$f":"'Natural Gas'!T280","v":4.4990176817288798},{"$f":"'Natural Gas'!U280","v":4.4990176817288798},{"$f":"'Natural Gas'!V280","v":4.4990176817288798},{"$f":"'Natural Gas'!W280","v":4.4990176817288798},{"$f":"'Natural Gas'!X280","v":4.4990176817288798},{"$f":"'Natural Gas'!Y280","v":4.4990176817288798},{"$f":"'Natural Gas'!Z280","v":4.4990176817288798},{"$f":"'Natural Gas'!AA280","v":4.4990176817288798},{"$f":"'Natural Gas'!AB280","v":4.4990176817288798},{"$f":"'Natural Gas'!AC280","v":4.4990176817288798},{"$f":"'Natural Gas'!AD280","v":4.4990176817288798},{"$f":"'Natural Gas'!AE280","v":4.4990176817288798},{"$f":"'Natural Gas'!AF280","v":4.4990176817288798},{"$f":"'Natural Gas'!AG280","v":4.4990176817288798},{"$f":"'Natural Gas'!AH280","v":4.4990176817288798},{"$f":"'Natural Gas'!AI280","v":4.4990176817288798},{"$f":"'Natural Gas'!AJ280","v":4.4990176817288798},{"$f":"'Natural Gas'!AK280","v":4.4990176817288798},{"$f":"'Natural Gas'!AL280","v":4.4990176817288798},{"$f":"'Natural Gas'!AM280","v":4.4990176817288798},{"$f":"'Natural Gas'!AN280","v":4.4990176817288798},{"$f":"'Natural Gas'!AO280","v":4.4990176817288798},{"$f":"'Natural Gas'!AP280","v":4.4990176817288798},{"$f":"'Natural Gas'!AQ280","v":4.4990176817288798},{"$f":"'Natural Gas'!AR280","v":4.4990176817288798}]
["RA3NaCCAvgCF","RD","Advanced",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L281","v":2.1611001964636545},{"$f":"'Natural Gas'!M281","v":2.1611001964636545},{"$f":"'Natural Gas'!N281","v":2.1611001964636545},{"$f":"'Natural Gas'!O281","v":2.1611001964636545},{"$f":"'Natural Gas'!P281","v":2.1611001964636545},{"$f":"'Natural Gas'!Q281","v":2.1611001964636545},{"$f":"'Natural Gas'!R281","v":2.1611001964636545},{"$f":"'Natural Gas'!S281","v":2.1611001964636545},{"$f":"'Natural Gas'!T281","v":2.1611001964636545},{"$f":"'Natural Gas'!U281","v":2.1611001964636545},{"$f":"'Natural Gas'!V281","v":2.1611001964636545},{"$f":"'Natural Gas'!W281","v":2.1611001964636545},{"$f":"'Natural Gas'!X281","v":2.1611001964636545},{"$f":"'Natural Gas'!Y281","v":2.1611001964636545},{"$f":"'Natural Gas'!Z281","v":2.1611001964636545},{"$f":"'Natural Gas'!AA281","v":2.1611001964636545},{"$f":"'Natural Gas'!AB281","v":2.1611001964636545},{"$f":"'Natural Gas'!AC281","v":2.1611001964636545},{"$f":"'Natural Gas'!AD281","v":2.1611001964636545},{"$f":"'Natural Gas'!AE281","v":2.1611001964636545},{"$f":"'Natural Gas'!AF281","v":2.1611001964636545},{"$f":"'Natural Gas'!AG281","v":2.1611001964636545},{"$f":"'Natural Gas'!AH281","v":2.1611001964636545},{"$f":"'Natural Gas'!AI281","v":2.1611001964636545},{"$f":"'Natural Gas'!AJ281","v":2.1611001964636545},{"$f":"'Natural Gas'!AK281","v":2.1611001964636545},{"$f":"'Natural Gas'!AL281","v":2.1611001964636545},{"$f":"'Natural Gas'!AM281","v":2.1611001964636545},{"$f":"'Natural Gas'!AN281","v":2.1611001964636545},{"$f":"'Natural Gas'!AO281","v":2.1611001964636545},{"$f":"'Natural Gas'!AP281","v":2.1611001964636545},{"$f":"'Natural Gas'!AQ281","v":2.1611001964636545},{"$f":"'Natural Gas'!AR281","v":2.1611001964636545}]
["RM3NaCCAvgCF","RD","Moderate",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L282","v":2.1611001964636545},{"$f":"'Natural Gas'!M282","v":2.1611001964636545},{"$f":"'Natural Gas'!N282","v":2.1611001964636545},{"$f":"'Natural Gas'!O282","v":2.1611001964636545},{"$f":"'Natural Gas'!P282","v":2.1611001964636545},{"$f":"'Natural Gas'!Q282","v":2.1611001964636545},{"$f":"'Natural Gas'!R282","v":2.1611001964636545},{"$f":"'Natural Gas'!S282","v":2.1611001964636545},{"$f":"'Natural Gas'!T282","v":2.1611001964636545},{"$f":"'Natural Gas'!U282","v":2.1611001964636545},{"$f":"'Natural Gas'!V282","v":2.1611001964636545},{"$f":"'Natural Gas'!W282","v":2.1611001964636545},{"$f":"'Natural Gas'!X282","v":2.1611001964636545},{"$f":"'Natural Gas'!Y282","v":2.1611001964636545},{"$f":"'Natural Gas'!Z282","v":2.1611001964636545},{"$f":"'Natural Gas'!AA282","v":2.1611001964636545},{"$f":"'Natural Gas'!AB282","v":2.1611001964636545},{"$f":"'Natural Gas'!AC282","v":2.1611001964636545},{"$f":"'Natural Gas'!AD282","v":2.1611001964636545},{"$f":"'Natural Gas'!AE282","v":2.1611001964636545},{"$f":"'Natural Gas'!AF282","v":2.1611001964636545},{"$f":"'Natural Gas'!AG282","v":2.1611001964636545},{"$f":"'Natural Gas'!AH282","v":2.1611001964636545},{"$f":"'Natural Gas'!AI282","v":2.1611001964636545},{"$f":"'Natural Gas'!AJ282","v":2.1611001964636545},{"$f":"'Natural Gas'!AK282","v":2.1611001964636545},{"$f":"'Natural Gas'!AL282","v":2.1611001964636545},{"$f":"'Natural Gas'!AM282","v":2.1611001964636545},{"$f":"'Natural Gas'!AN282","v":2.1611001964636545},{"$f":"'Natural Gas'!AO282","v":2.1611001964636545},{"$f":"'Natural Gas'!AP282","v":2.1611001964636545},{"$f":"'Natural Gas'!AQ282","v":2.1611001964636545},{"$f":"'Natural Gas'!AR282","v":2.1611001964636545}]
["RH3NaCCAvgCF","RD","High",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L283","v":2.1611001964636545},{"$f":"'Natural Gas'!M283","v":2.1611001964636545},{"$f":"'Natural Gas'!N283","v":2.1611001964636545},{"$f":"'Natural Gas'!O283","v":2.1611001964636545},{"$f":"'Natural Gas'!P283","v":2.1611001964636545},{"$f":"'Natural Gas'!Q283","v":2.1611001964636545},{"$f":"'Natural Gas'!R283","v":2.1611001964636545},{"$f":"'Natural Gas'!S283","v":2.1611001964636545},{"$f":"'Natural Gas'!T283","v":2.1611001964636545},{"$f":"'Natural Gas'!U283","v":2.1611001964636545},{"$f":"'Natural Gas'!V283","v":2.1611001964636545},{"$f":"'Natural Gas'!W283","v":2.1611001964636545},{"$f":"'Natural Gas'!X283","v":2.1611001964636545},{"$f":"'Natural Gas'!Y283","v":2.1611001964636545},{"$f":"'Natural Gas'!Z283","v":2.1611001964636545},{"$f":"'Natural Gas'!AA283","v":2.1611001964636545},{"$f":"'Natural Gas'!AB283","v":2.1611001964636545},{"$f":"'Natural Gas'!AC283","v":2.1611001964636545},{"$f":"'Natural Gas'!AD283","v":2.1611001964636545},{"$f":"'Natural Gas'!AE283","v":2.1611001964636545},{"$f":"'Natural Gas'!AF283","v":2.1611001964636545},{"$f":"'Natural Gas'!AG283","v":2.1611001964636545},{"$f":"'Natural Gas'!AH283","v":2.1611001964636545},{"$f":"'Natural Gas'!AI283","v":2.1611001964636545},{"$f":"'Natural Gas'!AJ283","v":2.1611001964636545},{"$f":"'Natural Gas'!AK283","v":2.1611001964636545},{"$f":"'Natural Gas'!AL283","v":2.1611001964636545},{"$f":"'Natural Gas'!AM283","v":2.1611001964636545},{"$f":"'Natural Gas'!AN283","v":2.1611001964636545},{"$f":"'Natural Gas'!AO283","v":2.1611001964636545},{"$f":"'Natural Gas'!AP283","v":2.1611001964636545},{"$f":"'Natural Gas'!AQ283","v":2.1611001964636545},{"$f":"'Natural Gas'!AR283","v":2.1611001964636545}]
["RA3NaCCHighF","RD","Advanced",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L284","v":2.1611001964636545},{"$f":"'Natural Gas'!M284","v":2.1611001964636545},{"$f":"'Natural Gas'!N284","v":2.1611001964636545},{"$f":"'Natural Gas'!O284","v":2.1611001964636545},{"$f":"'Natural Gas'!P284","v":2.1611001964636545},{"$f":"'Natural Gas'!Q284","v":2.1611001964636545},{"$f":"'Natural Gas'!R284","v":2.1611001964636545},{"$f":"'Natural Gas'!S284","v":2.1611001964636545},{"$f":"'Natural Gas'!T284","v":2.1611001964636545},{"$f":"'Natural Gas'!U284","v":2.1611001964636545},{"$f":"'Natural Gas'!V284","v":2.1611001964636545},{"$f":"'Natural Gas'!W284","v":2.1611001964636545},{"$f":"'Natural Gas'!X284","v":2.1611001964636545},{"$f":"'Natural Gas'!Y284","v":2.1611001964636545},{"$f":"'Natural Gas'!Z284","v":2.1611001964636545},{"$f":"'Natural Gas'!AA284","v":2.1611001964636545},{"$f":"'Natural Gas'!AB284","v":2.1611001964636545},{"$f":"'Natural Gas'!AC284","v":2.1611001964636545},{"$f":"'Natural Gas'!AD284","v":2.1611001964636545},{"$f":"'Natural Gas'!AE284","v":2.1611001964636545},{"$f":"'Natural Gas'!AF284","v":2.1611001964636545},{"$f":"'Natural Gas'!AG284","v":2.1611001964636545},{"$f":"'Natural Gas'!AH284","v":2.1611001964636545},{"$f":"'Natural Gas'!AI284","v":2.1611001964636545},{"$f":"'Natural Gas'!AJ284","v":2.1611001964636545},{"$f":"'Natural Gas'!AK284","v":2.1611001964636545},{"$f":"'Natural Gas'!AL284","v":2.1611001964636545},{"$f":"'Natural Gas'!AM284","v":2.1611001964636545},{"$f":"'Natural Gas'!AN284","v":2.1611001964636545},{"$f":"'Natural Gas'!AO284","v":2.1611001964636545},{"$f":"'Natural Gas'!AP284","v":2.1611001964636545},{"$f":"'Natural Gas'!AQ284","v":2.1611001964636545},{"$f":"'Natural Gas'!AR284","v":2.1611001964636545}]
["RM3NaCCHighF","RD","Moderate",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L285","v":2.1611001964636545},{"$f":"'Natural Gas'!M285","v":2.1611001964636545},{"$f":"'Natural Gas'!N285","v":2.1611001964636545},{"$f":"'Natural Gas'!O285","v":2.1611001964636545},{"$f":"'Natural Gas'!P285","v":2.1611001964636545},{"$f":"'Natural Gas'!Q285","v":2.1611001964636545},{"$f":"'Natural Gas'!R285","v":2.1611001964636545},{"$f":"'Natural Gas'!S285","v":2.1611001964636545},{"$f":"'Natural Gas'!T285","v":2.1611001964636545},{"$f":"'Natural Gas'!U285","v":2.1611001964636545},{"$f":"'Natural Gas'!V285","v":2.1611001964636545},{"$f":"'Natural Gas'!W285","v":2.1611001964636545},{"$f":"'Natural Gas'!X285","v":2.1611001964636545},{"$f":"'Natural Gas'!Y285","v":2.1611001964636545},{"$f":"'Natural Gas'!Z285","v":2.1611001964636545},{"$f":"'Natural Gas'!AA285","v":2.1611001964636545},{"$f":"'Natural Gas'!AB285","v":2.1611001964636545},{"$f":"'Natural Gas'!AC285","v":2.1611001964636545},{"$f":"'Natural Gas'!AD285","v":2.1611001964636545},{"$f":"'Natural Gas'!AE285","v":2.1611001964636545},{"$f":"'Natural Gas'!AF285","v":2.1611001964636545},{"$f":"'Natural Gas'!AG285","v":2.1611001964636545},{"$f":"'Natural Gas'!AH285","v":2.1611001964636545},{"$f":"'Natural Gas'!AI285","v":2.1611001964636545},{"$f":"'Natural Gas'!AJ285","v":2.1611001964636545},{"$f":"'Natural Gas'!AK285","v":2.1611001964636545},{"$f":"'Natural Gas'!AL285","v":2.1611001964636545},{"$f":"'Natural Gas'!AM285","v":2.1611001964636545},{"$f":"'Natural Gas'!AN285","v":2.1611001964636545},{"$f":"'Natural Gas'!AO285","v":2.1611001964636545},{"$f":"'Natural Gas'!AP285","v":2.1611001964636545},{"$f":"'Natural Gas'!AQ285","v":2.1611001964636545},{"$f":"'Natural Gas'!AR285","v":2.1611001964636545}]
["RH3NaCCHighF","RD","High",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L286","v":2.1611001964636545},{"$f":"'Natural Gas'!M286","v":2.1611001964636545},{"$f":"'Natural Gas'!N286","v":2.1611001964636545},{"$f":"'Natural Gas'!O286","v":2.1611001964636545},{"$f":"'Natural Gas'!P286","v":2.1611001964636545},{"$f":"'Natural Gas'!Q286","v":2.1611001964636545},{"$f":"'Natural Gas'!R286","v":2.1611001964636545},{"$f":"'Natural Gas'!S286","v":2.1611001964636545},{"$f":"'Natural Gas'!T286","v":2.1611001964636545},{"$f":"'Natural Gas'!U286","v":2.1611001964636545},{"$f":"'Natural Gas'!V286","v":2.1611001964636545},{"$f":"'Natural Gas'!W286","v":2.1611001964636545},{"$f":"'Natural Gas'!X286","v":2.1611001964636545},{"$f":"'Natural Gas'!Y286","v":2.1611001964636545},{"$f":"'Natural Gas'!Z286","v":2.1611001964636545},{"$f":"'Natural Gas'!AA286","v":2.1611001964636545},{"$f":"'Natural Gas'!AB286","v":2.1611001964636545},{"$f":"'Natural Gas'!AC286","v":2.1611001964636545},{"$f":"'Natural Gas'!AD286","v":2.1611001964636545},{"$f":"'Natural Gas'!AE286","v":2.1611001964636545},{"$f":"'Natural Gas'!AF286","v":2.1611001964636545},{"$f":"'Natural Gas'!AG286","v":2.1611001964636545},{"$f":"'Natural Gas'!AH286","v":2.1611001964636545},{"$f":"'Natural Gas'!AI286","v":2.1611001964636545},{"$f":"'Natural Gas'!AJ286","v":2.1611001964636545},{"$f":"'Natural Gas'!AK286","v":2.1611001964636545},{"$f":"'Natural Gas'!AL286","v":2.1611001964636545},{"$f":"'Natural Gas'!AM286","v":2.1611001964636545},{"$f":"'Natural Gas'!AN286","v":2.1611001964636545},{"$f":"'Natural Gas'!AO286","v":2.1611001964636545},{"$f":"'Natural Gas'!AP286","v":2.1611001964636545},{"$f":"'Natural Gas'!AQ286","v":2.1611001964636545},{"$f":"'Natural Gas'!AR286","v":2.1611001964636545}]
["RA3NaCCCCSAF","RD","Advanced",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L287","v":5.7170923379174852},{"$f":"'Natural Gas'!M287","v":5.7170923379174852},{"$f":"'Natural Gas'!N287","v":5.7170923379174852},{"$f":"'Natural Gas'!O287","v":5.7170923379174852},{"$f":"'Natural Gas'!P287","v":5.7170923379174852},{"$f":"'Natural Gas'!Q287","v":5.7170923379174852},{"$f":"'Natural Gas'!R287","v":5.7170923379174852},{"$f":"'Natural Gas'!S287","v":5.7170923379174852},{"$f":"'Natural Gas'!T287","v":5.7170923379174852},{"$f":"'Natural Gas'!U287","v":5.7170923379174852},{"$f":"'Natural Gas'!V287","v":5.7170923379174852},{"$f":"'Natural Gas'!W287","v":5.7170923379174852},{"$f":"'Natural Gas'!X287","v":5.7170923379174852},{"$f":"'Natural Gas'!Y287","v":5.7170923379174852},{"$f":"'Natural Gas'!Z287","v":5.7170923379174852},{"$f":"'Natural Gas'!AA287","v":5.7170923379174852},{"$f":"'Natural Gas'!AB287","v":5.7170923379174852},{"$f":"'Natural Gas'!AC287","v":5.7170923379174852},{"$f":"'Natural Gas'!AD287","v":5.7170923379174852},{"$f":"'Natural Gas'!AE287","v":5.7170923379174852},{"$f":"'Natural Gas'!AF287","v":5.7170923379174852},{"$f":"'Natural Gas'!AG287","v":5.7170923379174852},{"$f":"'Natural Gas'!AH287","v":5.7170923379174852},{"$f":"'Natural Gas'!AI287","v":5.7170923379174852},{"$f":"'Natural Gas'!AJ287","v":5.7170923379174852},{"$f":"'Natural Gas'!AK287","v":5.7170923379174852},{"$f":"'Natural Gas'!AL287","v":5.7170923379174852},{"$f":"'Natural Gas'!AM287","v":5.7170923379174852},{"$f":"'Natural Gas'!AN287","v":5.7170923379174852},{"$f":"'Natural Gas'!AO287","v":5.7170923379174852},{"$f":"'Natural Gas'!AP287","v":5.7170923379174852},{"$f":"'Natural Gas'!AQ287","v":5.7170923379174852},{"$f":"'Natural Gas'!AR287","v":5.7170923379174852}]
["RM3NaCCCCSAF","RD","Moderate",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L288","v":5.7170923379174852},{"$f":"'Natural Gas'!M288","v":5.7170923379174852},{"$f":"'Natural Gas'!N288","v":5.7170923379174852},{"$f":"'Natural Gas'!O288","v":5.7170923379174852},{"$f":"'Natural Gas'!P288","v":5.7170923379174852},{"$f":"'Natural Gas'!Q288","v":5.7170923379174852},{"$f":"'Natural Gas'!R288","v":5.7170923379174852},{"$f":"'Natural Gas'!S288","v":5.7170923379174852},{"$f":"'Natural Gas'!T288","v":5.7170923379174852},{"$f":"'Natural Gas'!U288","v":5.7170923379174852},{"$f":"'Natural Gas'!V288","v":5.7170923379174852},{"$f":"'Natural Gas'!W288","v":5.7170923379174852},{"$f":"'Natural Gas'!X288","v":5.7170923379174852},{"$f":"'Natural Gas'!Y288","v":5.7170923379174852},{"$f":"'Natural Gas'!Z288","v":5.7170923379174852},{"$f":"'Natural Gas'!AA288","v":5.7170923379174852},{"$f":"'Natural Gas'!AB288","v":5.7170923379174852},{"$f":"'Natural Gas'!AC288","v":5.7170923379174852},{"$f":"'Natural Gas'!AD288","v":5.7170923379174852},{"$f":"'Natural Gas'!AE288","v":5.7170923379174852},{"$f":"'Natural Gas'!AF288","v":5.7170923379174852},{"$f":"'Natural Gas'!AG288","v":5.7170923379174852},{"$f":"'Natural Gas'!AH288","v":5.7170923379174852},{"$f":"'Natural Gas'!AI288","v":5.7170923379174852},{"$f":"'Natural Gas'!AJ288","v":5.7170923379174852},{"$f":"'Natural Gas'!AK288","v":5.7170923379174852},{"$f":"'Natural Gas'!AL288","v":5.7170923379174852},{"$f":"'Natural Gas'!AM288","v":5.7170923379174852},{"$f":"'Natural Gas'!AN288","v":5.7170923379174852},{"$f":"'Natural Gas'!AO288","v":5.7170923379174852},{"$f":"'Natural Gas'!AP288","v":5.7170923379174852},{"$f":"'Natural Gas'!AQ288","v":5.7170923379174852},{"$f":"'Natural Gas'!AR288","v":5.7170923379174852}]
["RH3NaCCCCSAF","RD","High",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L289","v":5.7170923379174852},{"$f":"'Natural Gas'!M289","v":5.7170923379174852},{"$f":"'Natural Gas'!N289","v":5.7170923379174852},{"$f":"'Natural Gas'!O289","v":5.7170923379174852},{"$f":"'Natural Gas'!P289","v":5.7170923379174852},{"$f":"'Natural Gas'!Q289","v":5.7170923379174852},{"$f":"'Natural Gas'!R289","v":5.7170923379174852},{"$f":"'Natural Gas'!S289","v":5.7170923379174852},{"$f":"'Natural Gas'!T289","v":5.7170923379174852},{"$f":"'Natural Gas'!U289","v":5.7170923379174852},{"$f":"'Natural Gas'!V289","v":5.7170923379174852},{"$f":"'Natural Gas'!W289","v":5.7170923379174852},{"$f":"'Natural Gas'!X289","v":5.7170923379174852},{"$f":"'Natural Gas'!Y289","v":5.7170923379174852},{"$f":"'Natural Gas'!Z289","v":5.7170923379174852},{"$f":"'Natural Gas'!AA289","v":5.7170923379174852},{"$f":"'Natural Gas'!AB289","v":5.7170923379174852},{"$f":"'Natural Gas'!AC289","v":5.7170923379174852},{"$f":"'Natural Gas'!AD289","v":5.7170923379174852},{"$f":"'Natural Gas'!AE289","v":5.7170923379174852},{"$f":"'Natural Gas'!AF289","v":5.7170923379174852},{"$f":"'Natural Gas'!AG289","v":5.7170923379174852},{"$f":"'Natural Gas'!AH289","v":5.7170923379174852},{"$f":"'Natural Gas'!AI289","v":5.7170923379174852},{"$f":"'Natural Gas'!AJ289","v":5.7170923379174852},{"$f":"'Natural Gas'!AK289","v":5.7170923379174852},{"$f":"'Natural Gas'!AL289","v":5.7170923379174852},{"$f":"'Natural Gas'!AM289","v":5.7170923379174852},{"$f":"'Natural Gas'!AN289","v":5.7170923379174852},{"$f":"'Natural Gas'!AO289","v":5.7170923379174852},{"$f":"'Natural Gas'!AP289","v":5.7170923379174852},{"$f":"'Natural Gas'!AQ289","v":5.7170923379174852},{"$f":"'Natural Gas'!AR289","v":5.7170923379174852}]
["RA3NaCCCCSHF","RD","Advanced",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L290","v":5.7170923379174852},{"$f":"'Natural Gas'!M290","v":5.7170923379174852},{"$f":"'Natural Gas'!N290","v":5.7170923379174852},{"$f":"'Natural Gas'!O290","v":5.7170923379174852},{"$f":"'Natural Gas'!P290","v":5.7170923379174852},{"$f":"'Natural Gas'!Q290","v":5.7170923379174852},{"$f":"'Natural Gas'!R290","v":5.7170923379174852},{"$f":"'Natural Gas'!S290","v":5.7170923379174852},{"$f":"'Natural Gas'!T290","v":5.7170923379174852},{"$f":"'Natural Gas'!U290","v":5.7170923379174852},{"$f":"'Natural Gas'!V290","v":5.7170923379174852},{"$f":"'Natural Gas'!W290","v":5.7170923379174852},{"$f":"'Natural Gas'!X290","v":5.7170923379174852},{"$f":"'Natural Gas'!Y290","v":5.7170923379174852},{"$f":"'Natural Gas'!Z290","v":5.7170923379174852},{"$f":"'Natural Gas'!AA290","v":5.7170923379174852},{"$f":"'Natural Gas'!AB290","v":5.7170923379174852},{"$f":"'Natural Gas'!AC290","v":5.7170923379174852},{"$f":"'Natural Gas'!AD290","v":5.7170923379174852},{"$f":"'Natural Gas'!AE290","v":5.7170923379174852},{"$f":"'Natural Gas'!AF290","v":5.7170923379174852},{"$f":"'Natural Gas'!AG290","v":5.7170923379174852},{"$f":"'Natural Gas'!AH290","v":5.7170923379174852},{"$f":"'Natural Gas'!AI290","v":5.7170923379174852},{"$f":"'Natural Gas'!AJ290","v":5.7170923379174852},{"$f":"'Natural Gas'!AK290","v":5.7170923379174852},{"$f":"'Natural Gas'!AL290","v":5.7170923379174852},{"$f":"'Natural Gas'!AM290","v":5.7170923379174852},{"$f":"'Natural Gas'!AN290","v":5.7170923379174852},{"$f":"'Natural Gas'!AO290","v":5.7170923379174852},{"$f":"'Natural Gas'!AP290","v":5.7170923379174852},{"$f":"'Natural Gas'!AQ290","v":5.7170923379174852},{"$f":"'Natural Gas'!AR290","v":5.7170923379174852}]
["RM3NaCCCCSHF","RD","Moderate",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L291","v":5.7170923379174852},{"$f":"'Natural Gas'!M291","v":5.7170923379174852},{"$f":"'Natural Gas'!N291","v":5.7170923379174852},{"$f":"'Natural Gas'!O291","v":5.7170923379174852},{"$f":"'Natural Gas'!P291","v":5.7170923379174852},{"$f":"'Natural Gas'!Q291","v":5.7170923379174852},{"$f":"'Natural Gas'!R291","v":5.7170923379174852},{"$f":"'Natural Gas'!S291","v":5.7170923379174852},{"$f":"'Natural Gas'!T291","v":5.7170923379174852},{"$f":"'Natural Gas'!U291","v":5.7170923379174852},{"$f":"'Natural Gas'!V291","v":5.7170923379174852},{"$f":"'Natural Gas'!W291","v":5.7170923379174852},{"$f":"'Natural Gas'!X291","v":5.7170923379174852},{"$f":"'Natural Gas'!Y291","v":5.7170923379174852},{"$f":"'Natural Gas'!Z291","v":5.7170923379174852},{"$f":"'Natural Gas'!AA291","v":5.7170923379174852},{"$f":"'Natural Gas'!AB291","v":5.7170923379174852},{"$f":"'Natural Gas'!AC291","v":5.7170923379174852},{"$f":"'Natural Gas'!AD291","v":5.7170923379174852},{"$f":"'Natural Gas'!AE291","v":5.7170923379174852},{"$f":"'Natural Gas'!AF291","v":5.7170923379174852},{"$f":"'Natural Gas'!AG291","v":5.7170923379174852},{"$f":"'Natural Gas'!AH291","v":5.7170923379174852},{"$f":"'Natural Gas'!AI291","v":5.7170923379174852},{"$f":"'Natural Gas'!AJ291","v":5.7170923379174852},{"$f":"'Natural Gas'!AK291","v":5.7170923379174852},{"$f":"'Natural Gas'!AL291","v":5.7170923379174852},{"$f":"'Natural Gas'!AM291","v":5.7170923379174852},{"$f":"'Natural Gas'!AN291","v":5.7170923379174852},{"$f":"'Natural Gas'!AO291","v":5.7170923379174852},{"$f":"'Natural Gas'!AP291","v":5.7170923379174852},{"$f":"'Natural Gas'!AQ291","v":5.7170923379174852},{"$f":"'Natural Gas'!AR291","v":5.7170923379174852}]
["RH3NaCCCCSHF","RD","High",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L292","v":5.7170923379174852},{"$f":"'Natural Gas'!M292","v":5.7170923379174852},{"$f":"'Natural Gas'!N292","v":5.7170923379174852},{"$f":"'Natural Gas'!O292","v":5.7170923379174852},{"$f":"'Natural Gas'!P292","v":5.7170923379174852},{"$f":"'Natural Gas'!Q292","v":5.7170923379174852},{"$f":"'Natural Gas'!R292","v":5.7170923379174852},{"$f":"'Natural Gas'!S292","v":5.7170923379174852},{"$f":"'Natural Gas'!T292","v":5.7170923379174852},{"$f":"'Natural Gas'!U292","v":5.7170923379174852},{"$f":"'Natural Gas'!V292","v":5.7170923379174852},{"$f":"'Natural Gas'!W292","v":5.7170923379174852},{"$f":"'Natural Gas'!X292","v":5.7170923379174852},{"$f":"'Natural Gas'!Y292","v":5.7170923379174852},{"$f":"'Natural Gas'!Z292","v":5.7170923379174852},{"$f":"'Natural Gas'!AA292","v":5.7170923379174852},{"$f":"'Natural Gas'!AB292","v":5.7170923379174852},{"$f":"'Natural Gas'!AC292","v":5.7170923379174852},{"$f":"'Natural Gas'!AD292","v":5.7170923379174852},{"$f":"'Natural Gas'!AE292","v":5.7170923379174852},{"$f":"'Natural Gas'!AF292","v":5.7170923379174852},{"$f":"'Natural Gas'!AG292","v":5.7170923379174852},{"$f":"'Natural Gas'!AH292","v":5.7170923379174852},{"$f":"'Natural Gas'!AI292","v":5.7170923379174852},{"$f":"'Natural Gas'!AJ292","v":5.7170923379174852},{"$f":"'Natural Gas'!AK292","v":5.7170923379174852},{"$f":"'Natural Gas'!AL292","v":5.7170923379174852},{"$f":"'Natural Gas'!AM292","v":5.7170923379174852},{"$f":"'Natural Gas'!AN292","v":5.7170923379174852},{"$f":"'Natural Gas'!AO292","v":5.7170923379174852},{"$f":"'Natural Gas'!AP292","v":5.7170923379174852},{"$f":"'Natural Gas'!AQ292","v":5.7170923379174852},{"$f":"'Natural Gas'!AR292","v":5.7170923379174852}]
["RM3Nu**","RD","Moderate",30,"Nuclear","*",{"$f":"Nuclear!L122","v":2.3182711198428287},{"$f":"Nuclear!M122","v":2.3182711198428287},{"$f":"Nuclear!N122","v":2.3182711198428287},{"$f":"Nuclear!O122","v":2.3182711198428287},{"$f":"Nuclear!P122","v":2.3182711198428287},{"$f":"Nuclear!Q122","v":2.3182711198428287},{"$f":"Nuclear!R122","v":2.3182711198428287},{"$f":"Nuclear!S122","v":2.3182711198428287},{"$f":"Nuclear!T122","v":2.3182711198428287},{"$f":"Nuclear!U122","v":2.3182711198428287},{"$f":"Nuclear!V122","v":2.3182711198428287},{"$f":"Nuclear!W122","v":2.3182711198428287},{"$f":"Nuclear!X122","v":2.3182711198428287},{"$f":"Nuclear!Y122","v":2.3182711198428287},{"$f":"Nuclear!Z122","v":2.3182711198428287},{"$f":"Nuclear!AA122","v":2.3182711198428287},{"$f":"Nuclear!AB122","v":2.3182711198428287},{"$f":"Nuclear!AC122","v":2.3182711198428287},{"$f":"Nuclear!AD122","v":2.3182711198428287},{"$f":"Nuclear!AE122","v":2.3182711198428287},{"$f":"Nuclear!AF122","v":2.3182711198428287},{"$f":"Nuclear!AG122","v":2.3182711198428287},{"$f":"Nuclear!AH122","v":2.3182711198428287},{"$f":"Nuclear!AI122","v":2.3182711198428287},{"$f":"Nuclear!AJ122","v":2.3182711198428287},{"$f":"Nuclear!AK122","v":2.3182711198428287},{"$f":"Nuclear!AL122","v":2.3182711198428287},{"$f":"Nuclear!AM122","v":2.3182711198428287},{"$f":"Nuclear!AN122","v":2.3182711198428287},{"$f":"Nuclear!AO122","v":2.3182711198428287},{"$f":"Nuclear!AP122","v":2.3182711198428287},{"$f":"Nuclear!AQ122","v":2.3182711198428287},{"$f":"Nuclear!AR122","v":2.3182711198428287}]
["RA3BiDedicad","RD","Advanced",30,"Biopower","Dedicated",{"$f":"Biopower!L163","v":4.7249508840864438},{"$f":"Biopower!M163","v":4.7249508840864438},{"$f":"Biopower!N163","v":4.7249508840864438},{"$f":"Biopower!O163","v":4.7249508840864438},{"$f":"Biopower!P163","v":4.7249508840864438},{"$f":"Biopower!Q163","v":4.7249508840864438},{"$f":"Biopower!R163","v":4.7249508840864438},{"$f":"Biopower!S163","v":4.7249508840864438},{"$f":"Biopower!T163","v":4.7249508840864438},{"$f":"Biopower!U163","v":4.7249508840864438},{"$f":"Biopower!V163","v":4.7249508840864438},{"$f":"Biopower!W163","v":4.7249508840864438},{"$f":"Biopower!X163","v":4.7249508840864438},{"$f":"Biopower!Y163","v":4.7249508840864438},{"$f":"Biopower!Z163","v":4.7249508840864438},{"$f":"Biopower!AA163","v":4.7249508840864438},{"$f":"Biopower!AB163","v":4.7249508840864438},{"$f":"Biopower!AC163","v":4.7249508840864438},{"$f":"Biopower!AD163","v":4.7249508840864438},{"$f":"Biopower!AE163","v":4.7249508840864438},{"$f":"Biopower!AF163","v":4.7249508840864438},{"$f":"Biopower!AG163","v":4.7249508840864438},{"$f":"Biopower!AH163","v":4.7249508840864438},{"$f":"Biopower!AI163","v":4.7249508840864438},{"$f":"Biopower!AJ163","v":4.7249508840864438},{"$f":"Biopower!AK163","v":4.7249508840864438},{"$f":"Biopower!AL163","v":4.7249508840864438},{"$f":"Biopower!AM163","v":4.7249508840864438},{"$f":"Biopower!AN163","v":4.7249508840864438},{"$f":"Biopower!AO163","v":4.7249508840864438},{"$f":"Biopower!AP163","v":4.7249508840864438},{"$f":"Biopower!AQ163","v":4.7249508840864438},{"$f":"Biopower!AR163","v":4.7249508840864438}]
["RM3BiDedicad","RD","Moderate",30,"Biopower","Dedicated",{"$f":"Biopower!L164","v":4.7249508840864438},{"$f":"Biopower!M164","v":4.7249508840864438},{"$f":"Biopower!N164","v":4.7249508840864438},{"$f":"Biopower!O164","v":4.7249508840864438},{"$f":"Biopower!P164","v":4.7249508840864438},{"$f":"Biopower!Q164","v":4.7249508840864438},{"$f":"Biopower!R164","v":4.7249508840864438},{"$f":"Biopower!S164","v":4.7249508840864438},{"$f":"Biopower!T164","v":4.7249508840864438},{"$f":"Biopower!U164","v":4.7249508840864438},{"$f":"Biopower!V164","v":4.7249508840864438},{"$f":"Biopower!W164","v":4.7249508840864438},{"$f":"Biopower!X164","v":4.7249508840864438},{"$f":"Biopower!Y164","v":4.7249508840864438},{"$f":"Biopower!Z164","v":4.7249508840864438},{"$f":"Biopower!AA164","v":4.7249508840864438},{"$f":"Biopower!AB164","v":4.7249508840864438},{"$f":"Biopower!AC164","v":4.7249508840864438},{"$f":"Biopower!AD164","v":4.7249508840864438},{"$f":"Biopower!AE164","v":4.7249508840864438},{"$f":"Biopower!AF164","v":4.7249508840864438},{"$f":"Biopower!AG164","v":4.7249508840864438},{"$f":"Biopower!AH164","v":4.7249508840864438},{"$f":"Biopower!AI164","v":4.7249508840864438},{"$f":"Biopower!AJ164","v":4.7249508840864438},{"$f":"Biopower!AK164","v":4.7249508840864438},{"$f":"Biopower!AL164","v":4.7249508840864438},{"$f":"Biopower!AM164","v":4.7249508840864438},{"$f":"Biopower!AN164","v":4.7249508840864438},{"$f":"Biopower!AO164","v":4.7249508840864438},{"$f":"Biopower!AP164","v":4.7249508840864438},{"$f":"Biopower!AQ164","v":4.7249508840864438},{"$f":"Biopower!AR164","v":4.7249508840864438}]
["RC3BiDedicad","RD","Conservative",30,"Biopower","Dedicated",{"$f":"Biopower!L165","v":4.7249508840864438},{"$f":"Biopower!M165","v":4.7249508840864438},{"$f":"Biopower!N165","v":4.7249508840864438},{"$f":"Biopower!O165","v":4.7249508840864438},{"$f":"Biopower!P165","v":4.7249508840864438},{"$f":"Biopower!Q165","v":4.7249508840864438},{"$f":"Biopower!R165","v":4.7249508840864438},{"$f":"Biopower!S165","v":4.7249508840864438},{"$f":"Biopower!T165","v":4.7249508840864438},{"$f":"Biopower!U165","v":4.7249508840864438},{"$f":"Biopower!V165","v":4.7249508840864438},{"$f":"Biopower!W165","v":4.7249508840864438},{"$f":"Biopower!X165","v":4.7249508840864438},{"$f":"Biopower!Y165","v":4.7249508840864438},{"$f":"Biopower!Z165","v":4.7249508840864438},{"$f":"Biopower!AA165","v":4.7249508840864438},{"$f":"Biopower!AB165","v":4.7249508840864438},{"$f":"Biopower!AC165","v":4.7249508840864438},{"$f":"Biopower!AD165","v":4.7249508840864438},{"$f":"Biopower!AE165","v":4.7249508840864438},{"$f":"Biopower!AF165","v":4.7249508840864438},{"$f":"Biopower!AG165","v":4.7249508840864438},{"$f":"Biopower!AH165","v":4.7249508840864438},{"$f":"Biopower!AI165","v":4.7249508840864438},{"$f":"Biopower!AJ165","v":4.7249508840864438},{"$f":"Biopower!AK165","v":4.7249508840864438},{"$f":"Biopower!AL165","v":4.7249508840864438},{"$f":"Biopower!AM165","v":4.7249508840864438},{"$f":"Biopower!AN165","v":4.7249508840864438},{"$f":"Biopower!AO165","v":4.7249508840864438},{"$f":"Biopower!AP165","v":4.7249508840864438},{"$f":"Biopower!AQ165","v":4.7249508840864438},{"$f":"Biopower!AR165","v":4.7249508840864438}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RA3BiCofired"},"RD","Advanced",30,"Biopower","CofireOld",{"$f":"Biopower!L166","v":4.4007858546168963},{"$f":"Biopower!M166","v":4.4007858546168963},{"$f":"Biopower!N166","v":4.4007858546168963},{"$f":"Biopower!O166","v":4.4007858546168963},{"$f":"Biopower!P166","v":4.4007858546168963},{"$f":"Biopower!Q166","v":4.4007858546168963},{"$f":"Biopower!R166","v":4.4007858546168963},{"$f":"Biopower!S166","v":4.4007858546168963},{"$f":"Biopower!T166","v":4.4007858546168963},{"$f":"Biopower!U166","v":4.4007858546168963},{"$f":"Biopower!V166","v":4.4007858546168963},{"$f":"Biopower!W166","v":4.4007858546168963},{"$f":"Biopower!X166","v":4.4007858546168963},{"$f":"Biopower!Y166","v":4.4007858546168963},{"$f":"Biopower!Z166","v":4.4007858546168963},{"$f":"Biopower!AA166","v":4.4007858546168963},{"$f":"Biopower!AB166","v":4.4007858546168963},{"$f":"Biopower!AC166","v":4.4007858546168963},{"$f":"Biopower!AD166","v":4.4007858546168963},{"$f":"Biopower!AE166","v":4.4007858546168963},{"$f":"Biopower!AF166","v":4.4007858546168963},{"$f":"Biopower!AG166","v":4.4007858546168963},{"$f":"Biopower!AH166","v":4.4007858546168963},{"$f":"Biopower!AI166","v":4.4007858546168963},{"$f":"Biopower!AJ166","v":4.4007858546168963},{"$f":"Biopower!AK166","v":4.4007858546168963},{"$f":"Biopower!AL166","v":4.4007858546168963},{"$f":"Biopower!AM166","v":4.4007858546168963},{"$f":"Biopower!AN166","v":4.4007858546168963},{"$f":"Biopower!AO166","v":4.4007858546168963},{"$f":"Biopower!AP166","v":4.4007858546168963},{"$f":"Biopower!AQ166","v":4.4007858546168963},{"$f":"Biopower!AR166","v":4.4007858546168963}]
["RM3BiCofired","RD","Moderate",30,"Biopower","CofireOld",{"$f":"Biopower!L167","v":4.4007858546168963},{"$f":"Biopower!M167","v":4.4007858546168963},{"$f":"Biopower!N167","v":4.4007858546168963},{"$f":"Biopower!O167","v":4.4007858546168963},{"$f":"Biopower!P167","v":4.4007858546168963},{"$f":"Biopower!Q167","v":4.4007858546168963},{"$f":"Biopower!R167","v":4.4007858546168963},{"$f":"Biopower!S167","v":4.4007858546168963},{"$f":"Biopower!T167","v":4.4007858546168963},{"$f":"Biopower!U167","v":4.4007858546168963},{"$f":"Biopower!V167","v":4.4007858546168963},{"$f":"Biopower!W167","v":4.4007858546168963},{"$f":"Biopower!X167","v":4.4007858546168963},{"$f":"Biopower!Y167","v":4.4007858546168963},{"$f":"Biopower!Z167","v":4.4007858546168963},{"$f":"Biopower!AA167","v":4.4007858546168963},{"$f":"Biopower!AB167","v":4.4007858546168963},{"$f":"Biopower!AC167","v":4.4007858546168963},{"$f":"Biopower!AD167","v":4.4007858546168963},{"$f":"Biopower!AE167","v":4.4007858546168963},{"$f":"Biopower!AF167","v":4.4007858546168963},{"$f":"Biopower!AG167","v":4.4007858546168963},{"$f":"Biopower!AH167","v":4.4007858546168963},{"$f":"Biopower!AI167","v":4.4007858546168963},{"$f":"Biopower!AJ167","v":4.4007858546168963},{"$f":"Biopower!AK167","v":4.4007858546168963},{"$f":"Biopower!AL167","v":4.4007858546168963},{"$f":"Biopower!AM167","v":4.4007858546168963},{"$f":"Biopower!AN167","v":4.4007858546168963},{"$f":"Biopower!AO167","v":4.4007858546168963},{"$f":"Biopower!AP167","v":4.4007858546168963},{"$f":"Biopower!AQ167","v":4.4007858546168963},{"$f":"Biopower!AR167","v":4.4007858546168963}]
["RC3BiCofired","RD","Conservative",30,"Biopower","CofireOld",{"$f":"Biopower!L168","v":4.4007858546168963},{"$f":"Biopower!M168","v":4.4007858546168963},{"$f":"Biopower!N168","v":4.4007858546168963},{"$f":"Biopower!O168","v":4.4007858546168963},{"$f":"Biopower!P168","v":4.4007858546168963},{"$f":"Biopower!Q168","v":4.4007858546168963},{"$f":"Biopower!R168","v":4.4007858546168963},{"$f":"Biopower!S168","v":4.4007858546168963},{"$f":"Biopower!T168","v":4.4007858546168963},{"$f":"Biopower!U168","v":4.4007858546168963},{"$f":"Biopower!V168","v":4.4007858546168963},{"$f":"Biopower!W168","v":4.4007858546168963},{"$f":"Biopower!X168","v":4.4007858546168963},{"$f":"Biopower!Y168","v":4.4007858546168963},{"$f":"Biopower!Z168","v":4.4007858546168963},{"$f":"Biopower!AA168","v":4.4007858546168963},{"$f":"Biopower!AB168","v":4.4007858546168963},{"$f":"Biopower!AC168","v":4.4007858546168963},{"$f":"Biopower!AD168","v":4.4007858546168963},{"$f":"Biopower!AE168","v":4.4007858546168963},{"$f":"Biopower!AF168","v":4.4007858546168963},{"$f":"Biopower!AG168","v":4.4007858546168963},{"$f":"Biopower!AH168","v":4.4007858546168963},{"$f":"Biopower!AI168","v":4.4007858546168963},{"$f":"Biopower!AJ168","v":4.4007858546168963},{"$f":"Biopower!AK168","v":4.4007858546168963},{"$f":"Biopower!AL168","v":4.4007858546168963},{"$f":"Biopower!AM168","v":4.4007858546168963},{"$f":"Biopower!AN168","v":4.4007858546168963},{"$f":"Biopower!AO168","v":4.4007858546168963},{"$f":"Biopower!AP168","v":4.4007858546168963},{"$f":"Biopower!AQ168","v":4.4007858546168963},{"$f":"Biopower!AR168","v":4.4007858546168963}]
["RA3BiCofirew","RD","Advanced",30,"Biopower","CofireNew",{"$f":"Biopower!L169","v":4.4007858546168963},{"$f":"Biopower!M169","v":4.4007858546168963},{"$f":"Biopower!N169","v":4.4007858546168963},{"$f":"Biopower!O169","v":4.4007858546168963},{"$f":"Biopower!P169","v":4.4007858546168963},{"$f":"Biopower!Q169","v":4.4007858546168963},{"$f":"Biopower!R169","v":4.4007858546168963},{"$f":"Biopower!S169","v":4.4007858546168963},{"$f":"Biopower!T169","v":4.4007858546168963},{"$f":"Biopower!U169","v":4.4007858546168963},{"$f":"Biopower!V169","v":4.4007858546168963},{"$f":"Biopower!W169","v":4.4007858546168963},{"$f":"Biopower!X169","v":4.4007858546168963},{"$f":"Biopower!Y169","v":4.4007858546168963},{"$f":"Biopower!Z169","v":4.4007858546168963},{"$f":"Biopower!AA169","v":4.4007858546168963},{"$f":"Biopower!AB169","v":4.4007858546168963},{"$f":"Biopower!AC169","v":4.4007858546168963},{"$f":"Biopower!AD169","v":4.4007858546168963},{"$f":"Biopower!AE169","v":4.4007858546168963},{"$f":"Biopower!AF169","v":4.4007858546168963},{"$f":"Biopower!AG169","v":4.4007858546168963},{"$f":"Biopower!AH169","v":4.4007858546168963},{"$f":"Biopower!AI169","v":4.4007858546168963},{"$f":"Biopower!AJ169","v":4.4007858546168963},{"$f":"Biopower!AK169","v":4.4007858546168963},{"$f":"Biopower!AL169","v":4.4007858546168963},{"$f":"Biopower!AM169","v":4.4007858546168963},{"$f":"Biopower!AN169","v":4.4007858546168963},{"$f":"Biopower!AO169","v":4.4007858546168963},{"$f":"Biopower!AP169","v":4.4007858546168963},{"$f":"Biopower!AQ169","v":4.4007858546168963},{"$f":"Biopower!AR169","v":4.4007858546168963}]
["RM3BiCofirew","RD","Moderate",30,"Biopower","CofireNew",{"$f":"Biopower!L170","v":4.4007858546168963},{"$f":"Biopower!M170","v":4.4007858546168963},{"$f":"Biopower!N170","v":4.4007858546168963},{"$f":"Biopower!O170","v":4.4007858546168963},{"$f":"Biopower!P170","v":4.4007858546168963},{"$f":"Biopower!Q170","v":4.4007858546168963},{"$f":"Biopower!R170","v":4.4007858546168963},{"$f":"Biopower!S170","v":4.4007858546168963},{"$f":"Biopower!T170","v":4.4007858546168963},{"$f":"Biopower!U170","v":4.4007858546168963},{"$f":"Biopower!V170","v":4.4007858546168963},{"$f":"Biopower!W170","v":4.4007858546168963},{"$f":"Biopower!X170","v":4.4007858546168963},{"$f":"Biopower!Y170","v":4.4007858546168963},{"$f":"Biopower!Z170","v":4.4007858546168963},{"$f":"Biopower!AA170","v":4.4007858546168963},{"$f":"Biopower!AB170","v":4.4007858546168963},{"$f":"Biopower!AC170","v":4.4007858546168963},{"$f":"Biopower!AD170","v":4.4007858546168963},{"$f":"Biopower!AE170","v":4.4007858546168963},{"$f":"Biopower!AF170","v":4.4007858546168963},{"$f":"Biopower!AG170","v":4.4007858546168963},{"$f":"Biopower!AH170","v":4.4007858546168963},{"$f":"Biopower!AI170","v":4.4007858546168963},{"$f":"Biopower!AJ170","v":4.4007858546168963},{"$f":"Biopower!AK170","v":4.4007858546168963},{"$f":"Biopower!AL170","v":4.4007858546168963},{"$f":"Biopower!AM170","v":4.4007858546168963},{"$f":"Biopower!AN170","v":4.4007858546168963},{"$f":"Biopower!AO170","v":4.4007858546168963},{"$f":"Biopower!AP170","v":4.4007858546168963},{"$f":"Biopower!AQ170","v":4.4007858546168963},{"$f":"Biopower!AR170","v":4.4007858546168963}]
["RC3BiCofirew","RD","Conservative",30,"Biopower","CofireNew",{"$f":"Biopower!L171","v":4.4007858546168963},{"$f":"Biopower!M171","v":4.4007858546168963},{"$f":"Biopower!N171","v":4.4007858546168963},{"$f":"Biopower!O171","v":4.4007858546168963},{"$f":"Biopower!P171","v":4.4007858546168963},{"$f":"Biopower!Q171","v":4.4007858546168963},{"$f":"Biopower!R171","v":4.4007858546168963},{"$f":"Biopower!S171","v":4.4007858546168963},{"$f":"Biopower!T171","v":4.4007858546168963},{"$f":"Biopower!U171","v":4.4007858546168963},{"$f":"Biopower!V171","v":4.4007858546168963},{"$f":"Biopower!W171","v":4.4007858546168963},{"$f":"Biopower!X171","v":4.4007858546168963},{"$f":"Biopower!Y171","v":4.4007858546168963},{"$f":"Biopower!Z171","v":4.4007858546168963},{"$f":"Biopower!AA171","v":4.4007858546168963},{"$f":"Biopower!AB171","v":4.4007858546168963},{"$f":"Biopower!AC171","v":4.4007858546168963},{"$f":"Biopower!AD171","v":4.4007858546168963},{"$f":"Biopower!AE171","v":4.4007858546168963},{"$f":"Biopower!AF171","v":4.4007858546168963},{"$f":"Biopower!AG171","v":4.4007858546168963},{"$f":"Biopower!AH171","v":4.4007858546168963},{"$f":"Biopower!AI171","v":4.4007858546168963},{"$f":"Biopower!AJ171","v":4.4007858546168963},{"$f":"Biopower!AK171","v":4.4007858546168963},{"$f":"Biopower!AL171","v":4.4007858546168963},{"$f":"Biopower!AM171","v":4.4007858546168963},{"$f":"Biopower!AN171","v":4.4007858546168963},{"$f":"Biopower!AO171","v":4.4007858546168963},{"$f":"Biopower!AP171","v":4.4007858546168963},{"$f":"Biopower!AQ171","v":4.4007858546168963},{"$f":"Biopower!AR171","v":4.4007858546168963}]
["RA3Ba4Hr Bae","RD","Advanced",30,"Battery","4Hr Battery Storage",{"$f":"Storage!L25","v":0},{"$f":"Storage!M25","v":0},{"$f":"Storage!N25","v":0},{"$f":"Storage!O25","v":0},{"$f":"Storage!P25","v":0},{"$f":"Storage!Q25","v":0},{"$f":"Storage!R25","v":0},{"$f":"Storage!S25","v":0},{"$f":"Storage!T25","v":0},{"$f":"Storage!U25","v":0},{"$f":"Storage!V25","v":0},{"$f":"Storage!W25","v":0},{"$f":"Storage!X25","v":0},{"$f":"Storage!Y25","v":0},{"$f":"Storage!Z25","v":0},{"$f":"Storage!AA25","v":0},{"$f":"Storage!AB25","v":0},{"$f":"Storage!AC25","v":0},{"$f":"Storage!AD25","v":0},{"$f":"Storage!AE25","v":0},{"$f":"Storage!AF25","v":0},{"$f":"Storage!AG25","v":0},{"$f":"Storage!AH25","v":0},{"$f":"Storage!AI25","v":0},{"$f":"Storage!AJ25","v":0},{"$f":"Storage!AK25","v":0},{"$f":"Storage!AL25","v":0},{"$f":"Storage!AM25","v":0},{"$f":"Storage!AN25","v":0},{"$f":"Storage!AO25","v":0},{"$f":"Storage!AP25","v":0},{"$f":"Storage!AQ25","v":0},{"$f":"Storage!AR25","v":0}]
["RM3Ba4Hr Bae","RD","Moderate",30,"Battery","4Hr Battery Storage",{"$f":"Storage!L26","v":0},{"$f":"Storage!M26","v":0},{"$f":"Storage!N26","v":0},{"$f":"Storage!O26","v":0},{"$f":"Storage!P26","v":0},{"$f":"Storage!Q26","v":0},{"$f":"Storage!R26","v":0},{"$f":"Storage!S26","v":0},{"$f":"Storage!T26","v":0},{"$f":"Storage!U26","v":0},{"$f":"Storage!V26","v":0},{"$f":"Storage!W26","v":0},{"$f":"Storage!X26","v":0},{"$f":"Storage!Y26","v":0},{"$f":"Storage!Z26","v":0},{"$f":"Storage!AA26","v":0},{"$f":"Storage!AB26","v":0},{"$f":"Storage!AC26","v":0},{"$f":"Storage!AD26","v":0},{"$f":"Storage!AE26","v":0},{"$f":"Storage!AF26","v":0},{"$f":"Storage!AG26","v":0},{"$f":"Storage!AH26","v":0},{"$f":"Storage!AI26","v":0},{"$f":"Storage!AJ26","v":0},{"$f":"Storage!AK26","v":0},{"$f":"Storage!AL26","v":0},{"$f":"Storage!AM26","v":0},{"$f":"Storage!AN26","v":0},{"$f":"Storage!AO26","v":0},{"$f":"Storage!AP26","v":0},{"$f":"Storage!AQ26","v":0},{"$f":"Storage!AR26","v":0}]
["RC3Ba4Hr Bae","RD","Conservative",30,"Battery","4Hr Battery Storage",{"$f":"Storage!L27","v":0},{"$f":"Storage!M27","v":0},{"$f":"Storage!N27","v":0},{"$f":"Storage!O27","v":0},{"$f":"Storage!P27","v":0},{"$f":"Storage!Q27","v":0},{"$f":"Storage!R27","v":0},{"$f":"Storage!S27","v":0},{"$f":"Storage!T27","v":0},{"$f":"Storage!U27","v":0},{"$f":"Storage!V27","v":0},{"$f":"Storage!W27","v":0},{"$f":"Storage!X27","v":0},{"$f":"Storage!Y27","v":0},{"$f":"Storage!Z27","v":0},{"$f":"Storage!AA27","v":0},{"$f":"Storage!AB27","v":0},{"$f":"Storage!AC27","v":0},{"$f":"Storage!AD27","v":0},{"$f":"Storage!AE27","v":0},{"$f":"Storage!AF27","v":0},{"$f":"Storage!AG27","v":0},{"$f":"Storage!AH27","v":0},{"$f":"Storage!AI27","v":0},{"$f":"Storage!AJ27","v":0},{"$f":"Storage!AK27","v":0},{"$f":"Storage!AL27","v":0},{"$f":"Storage!AM27","v":0},{"$f":"Storage!AN27","v":0},{"$f":"Storage!AO27","v":0},{"$f":"Storage!AP27","v":0},{"$f":"Storage!AQ27","v":0},{"$f":"Storage!AR27","v":0}]
["RA3Ba2Hr Bae","RD","Advanced",30,"Battery","2Hr Battery Storage",{"$f":"Storage!L28","v":0},{"$f":"Storage!M28","v":0},{"$f":"Storage!N28","v":0},{"$f":"Storage!O28","v":0},{"$f":"Storage!P28","v":0},{"$f":"Storage!Q28","v":0},{"$f":"Storage!R28","v":0},{"$f":"Storage!S28","v":0},{"$f":"Storage!T28","v":0},{"$f":"Storage!U28","v":0},{"$f":"Storage!V28","v":0},{"$f":"Storage!W28","v":0},{"$f":"Storage!X28","v":0},{"$f":"Storage!Y28","v":0},{"$f":"Storage!Z28","v":0},{"$f":"Storage!AA28","v":0},{"$f":"Storage!AB28","v":0},{"$f":"Storage!AC28","v":0},{"$f":"Storage!AD28","v":0},{"$f":"Storage!AE28","v":0},{"$f":"Storage!AF28","v":0},{"$f":"Storage!AG28","v":0},{"$f":"Storage!AH28","v":0},{"$f":"Storage!AI28","v":0},{"$f":"Storage!AJ28","v":0},{"$f":"Storage!AK28","v":0},{"$f":"Storage!AL28","v":0},{"$f":"Storage!AM28","v":0},{"$f":"Storage!AN28","v":0},{"$f":"Storage!AO28","v":0},{"$f":"Storage!AP28","v":0},{"$f":"Storage!AQ28","v":0},{"$f":"Storage!AR28","v":0}]
["RM3Ba2Hr Bae","RD","Moderate",30,"Battery","2Hr Battery Storage",{"$f":"Storage!L29","v":0},{"$f":"Storage!M29","v":0},{"$f":"Storage!N29","v":0},{"$f":"Storage!O29","v":0},{"$f":"Storage!P29","v":0},{"$f":"Storage!Q29","v":0},{"$f":"Storage!R29","v":0},{"$f":"Storage!S29","v":0},{"$f":"Storage!T29","v":0},{"$f":"Storage!U29","v":0},{"$f":"Storage!V29","v":0},{"$f":"Storage!W29","v":0},{"$f":"Storage!X29","v":0},{"$f":"Storage!Y29","v":0},{"$f":"Storage!Z29","v":0},{"$f":"Storage!AA29","v":0},{"$f":"Storage!AB29","v":0},{"$f":"Storage!AC29","v":0},{"$f":"Storage!AD29","v":0},{"$f":"Storage!AE29","v":0},{"$f":"Storage!AF29","v":0},{"$f":"Storage!AG29","v":0},{"$f":"Storage!AH29","v":0},{"$f":"Storage!AI29","v":0},{"$f":"Storage!AJ29","v":0},{"$f":"Storage!AK29","v":0},{"$f":"Storage!AL29","v":0},{"$f":"Storage!AM29","v":0},{"$f":"Storage!AN29","v":0},{"$f":"Storage!AO29","v":0},{"$f":"Storage!AP29","v":0},{"$f":"Storage!AQ29","v":0},{"$f":"Storage!AR29","v":0}]
["RC3Ba2Hr Bae","RD","Conservative",30,"Battery","2Hr Battery Storage",{"$f":"Storage!L30","v":0},{"$f":"Storage!M30","v":0},{"$f":"Storage!N30","v":0},{"$f":"Storage!O30","v":0},{"$f":"Storage!P30","v":0},{"$f":"Storage!Q30","v":0},{"$f":"Storage!R30","v":0},{"$f":"Storage!S30","v":0},{"$f":"Storage!T30","v":0},{"$f":"Storage!U30","v":0},{"$f":"Storage!V30","v":0},{"$f":"Storage!W30","v":0},{"$f":"Storage!X30","v":0},{"$f":"Storage!Y30","v":0},{"$f":"Storage!Z30","v":0},{"$f":"Storage!AA30","v":0},{"$f":"Storage!AB30","v":0},{"$f":"Storage!AC30","v":0},{"$f":"Storage!AD30","v":0},{"$f":"Storage!AE30","v":0},{"$f":"Storage!AF30","v":0},{"$f":"Storage!AG30","v":0},{"$f":"Storage!AH30","v":0},{"$f":"Storage!AI30","v":0},{"$f":"Storage!AJ30","v":0},{"$f":"Storage!AK30","v":0},{"$f":"Storage!AL30","v":0},{"$f":"Storage!AM30","v":0},{"$f":"Storage!AN30","v":0},{"$f":"Storage!AO30","v":0},{"$f":"Storage!AP30","v":0},{"$f":"Storage!AQ30","v":0},{"$f":"Storage!AR30","v":0}]
["RA3HyNPD11","RD","Advanced",30,"Hydropower","NPD1",{"$f":"Hydropower!L359","v":0},{"$f":"Hydropower!M359","v":0},{"$f":"Hydropower!N359","v":0},{"$f":"Hydropower!O359","v":0},{"$f":"Hydropower!P359","v":0},{"$f":"Hydropower!Q359","v":0},{"$f":"Hydropower!R359","v":0},{"$f":"Hydropower!S359","v":0},{"$f":"Hydropower!T359","v":0},{"$f":"Hydropower!U359","v":0},{"$f":"Hydropower!V359","v":0},{"$f":"Hydropower!W359","v":0},{"$f":"Hydropower!X359","v":0},{"$f":"Hydropower!Y359","v":0},{"$f":"Hydropower!Z359","v":0},{"$f":"Hydropower!AA359","v":0},{"$f":"Hydropower!AB359","v":0},{"$f":"Hydropower!AC359","v":0},{"$f":"Hydropower!AD359","v":0},{"$f":"Hydropower!AE359","v":0},{"$f":"Hydropower!AF359","v":0},{"$f":"Hydropower!AG359","v":0},{"$f":"Hydropower!AH359","v":0},{"$f":"Hydropower!AI359","v":0},{"$f":"Hydropower!AJ359","v":0},{"$f":"Hydropower!AK359","v":0},{"$f":"Hydropower!AL359","v":0},{"$f":"Hydropower!AM359","v":0},{"$f":"Hydropower!AN359","v":0},{"$f":"Hydropower!AO359","v":0},{"$f":"Hydropower!AP359","v":0},{"$f":"Hydropower!AQ359","v":0},{"$f":"Hydropower!AR359","v":0}]
["RM3HyNPD11","RD","Moderate",30,"Hydropower","NPD1",{"$f":"Hydropower!L360","v":0},{"$f":"Hydropower!M360","v":0},{"$f":"Hydropower!N360","v":0},{"$f":"Hydropower!O360","v":0},{"$f":"Hydropower!P360","v":0},{"$f":"Hydropower!Q360","v":0},{"$f":"Hydropower!R360","v":0},{"$f":"Hydropower!S360","v":0},{"$f":"Hydropower!T360","v":0},{"$f":"Hydropower!U360","v":0},{"$f":"Hydropower!V360","v":0},{"$f":"Hydropower!W360","v":0},{"$f":"Hydropower!X360","v":0},{"$f":"Hydropower!Y360","v":0},{"$f":"Hydropower!Z360","v":0},{"$f":"Hydropower!AA360","v":0},{"$f":"Hydropower!AB360","v":0},{"$f":"Hydropower!AC360","v":0},{"$f":"Hydropower!AD360","v":0},{"$f":"Hydropower!AE360","v":0},{"$f":"Hydropower!AF360","v":0},{"$f":"Hydropower!AG360","v":0},{"$f":"Hydropower!AH360","v":0},{"$f":"Hydropower!AI360","v":0},{"$f":"Hydropower!AJ360","v":0},{"$f":"Hydropower!AK360","v":0},{"$f":"Hydropower!AL360","v":0},{"$f":"Hydropower!AM360","v":0},{"$f":"Hydropower!AN360","v":0},{"$f":"Hydropower!AO360","v":0},{"$f":"Hydropower!AP360","v":0},{"$f":"Hydropower!AQ360","v":0},{"$f":"Hydropower!AR360","v":0}]
["RC3HyNPD11","RD","Conservative",30,"Hydropower","NPD1",{"$f":"Hydropower!L361","v":0},{"$f":"Hydropower!M361","v":0},{"$f":"Hydropower!N361","v":0},{"$f":"Hydropower!O361","v":0},{"$f":"Hydropower!P361","v":0},{"$f":"Hydropower!Q361","v":0},{"$f":"Hydropower!R361","v":0},{"$f":"Hydropower!S361","v":0},{"$f":"Hydropower!T361","v":0},{"$f":"Hydropower!U361","v":0},{"$f":"Hydropower!V361","v":0},{"$f":"Hydropower!W361","v":0},{"$f":"Hydropower!X361","v":0},{"$f":"Hydropower!Y361","v":0},{"$f":"Hydropower!Z361","v":0},{"$f":"Hydropower!AA361","v":0},{"$f":"Hydropower!AB361","v":0},{"$f":"Hydropower!AC361","v":0},{"$f":"Hydropower!AD361","v":0},{"$f":"Hydropower!AE361","v":0},{"$f":"Hydropower!AF361","v":0},{"$f":"Hydropower!AG361","v":0},{"$f":"Hydropower!AH361","v":0},{"$f":"Hydropower!AI361","v":0},{"$f":"Hydropower!AJ361","v":0},{"$f":"Hydropower!AK361","v":0},{"$f":"Hydropower!AL361","v":0},{"$f":"Hydropower!AM361","v":0},{"$f":"Hydropower!AN361","v":0},{"$f":"Hydropower!AO361","v":0},{"$f":"Hydropower!AP361","v":0},{"$f":"Hydropower!AQ361","v":0},{"$f":"Hydropower!AR361","v":0}]
["RA3HyNPD22","RD","Advanced",30,"Hydropower","NPD2",{"$f":"Hydropower!L362","v":0},{"$f":"Hydropower!M362","v":0},{"$f":"Hydropower!N362","v":0},{"$f":"Hydropower!O362","v":0},{"$f":"Hydropower!P362","v":0},{"$f":"Hydropower!Q362","v":0},{"$f":"Hydropower!R362","v":0},{"$f":"Hydropower!S362","v":0},{"$f":"Hydropower!T362","v":0},{"$f":"Hydropower!U362","v":0},{"$f":"Hydropower!V362","v":0},{"$f":"Hydropower!W362","v":0},{"$f":"Hydropower!X362","v":0},{"$f":"Hydropower!Y362","v":0},{"$f":"Hydropower!Z362","v":0},{"$f":"Hydropower!AA362","v":0},{"$f":"Hydropower!AB362","v":0},{"$f":"Hydropower!AC362","v":0},{"$f":"Hydropower!AD362","v":0},{"$f":"Hydropower!AE362","v":0},{"$f":"Hydropower!AF362","v":0},{"$f":"Hydropower!AG362","v":0},{"$f":"Hydropower!AH362","v":0},{"$f":"Hydropower!AI362","v":0},{"$f":"Hydropower!AJ362","v":0},{"$f":"Hydropower!AK362","v":0},{"$f":"Hydropower!AL362","v":0},{"$f":"Hydropower!AM362","v":0},{"$f":"Hydropower!AN362","v":0},{"$f":"Hydropower!AO362","v":0},{"$f":"Hydropower!AP362","v":0},{"$f":"Hydropower!AQ362","v":0},{"$f":"Hydropower!AR362","v":0}]
["RM3HyNPD22","RD","Moderate",30,"Hydropower","NPD2",{"$f":"Hydropower!L363","v":0},{"$f":"Hydropower!M363","v":0},{"$f":"Hydropower!N363","v":0},{"$f":"Hydropower!O363","v":0},{"$f":"Hydropower!P363","v":0},{"$f":"Hydropower!Q363","v":0},{"$f":"Hydropower!R363","v":0},{"$f":"Hydropower!S363","v":0},{"$f":"Hydropower!T363","v":0},{"$f":"Hydropower!U363","v":0},{"$f":"Hydropower!V363","v":0},{"$f":"Hydropower!W363","v":0},{"$f":"Hydropower!X363","v":0},{"$f":"Hydropower!Y363","v":0},{"$f":"Hydropower!Z363","v":0},{"$f":"Hydropower!AA363","v":0},{"$f":"Hydropower!AB363","v":0},{"$f":"Hydropower!AC363","v":0},{"$f":"Hydropower!AD363","v":0},{"$f":"Hydropower!AE363","v":0},{"$f":"Hydropower!AF363","v":0},{"$f":"Hydropower!AG363","v":0},{"$f":"Hydropower!AH363","v":0},{"$f":"Hydropower!AI363","v":0},{"$f":"Hydropower!AJ363","v":0},{"$f":"Hydropower!AK363","v":0},{"$f":"Hydropower!AL363","v":0},{"$f":"Hydropower!AM363","v":0},{"$f":"Hydropower!AN363","v":0},{"$f":"Hydropower!AO363","v":0},{"$f":"Hydropower!AP363","v":0},{"$f":"Hydropower!AQ363","v":0},{"$f":"Hydropower!AR363","v":0}]
["RC3HyNPD22","RD","Conservative",30,"Hydropower","NPD2",{"$f":"Hydropower!L364","v":0},{"$f":"Hydropower!M364","v":0},{"$f":"Hydropower!N364","v":0},{"$f":"Hydropower!O364","v":0},{"$f":"Hydropower!P364","v":0},{"$f":"Hydropower!Q364","v":0},{"$f":"Hydropower!R364","v":0},{"$f":"Hydropower!S364","v":0},{"$f":"Hydropower!T364","v":0},{"$f":"Hydropower!U364","v":0},{"$f":"Hydropower!V364","v":0},{"$f":"Hydropower!W364","v":0},{"$f":"Hydropower!X364","v":0},{"$f":"Hydropower!Y364","v":0},{"$f":"Hydropower!Z364","v":0},{"$f":"Hydropower!AA364","v":0},{"$f":"Hydropower!AB364","v":0},{"$f":"Hydropower!AC364","v":0},{"$f":"Hydropower!AD364","v":0},{"$f":"Hydropower!AE364","v":0},{"$f":"Hydropower!AF364","v":0},{"$f":"Hydropower!AG364","v":0},{"$f":"Hydropower!AH364","v":0},{"$f":"Hydropower!AI364","v":0},{"$f":"Hydropower!AJ364","v":0},{"$f":"Hydropower!AK364","v":0},{"$f":"Hydropower!AL364","v":0},{"$f":"Hydropower!AM364","v":0},{"$f":"Hydropower!AN364","v":0},{"$f":"Hydropower!AO364","v":0},{"$f":"Hydropower!AP364","v":0},{"$f":"Hydropower!AQ364","v":0},{"$f":"Hydropower!AR364","v":0}]
["RA3HyNPD33","RD","Advanced",30,"Hydropower","NPD3",{"$f":"Hydropower!L365","v":0},{"$f":"Hydropower!M365","v":0},{"$f":"Hydropower!N365","v":0},{"$f":"Hydropower!O365","v":0},{"$f":"Hydropower!P365","v":0},{"$f":"Hydropower!Q365","v":0},{"$f":"Hydropower!R365","v":0},{"$f":"Hydropower!S365","v":0},{"$f":"Hydropower!T365","v":0},{"$f":"Hydropower!U365","v":0},{"$f":"Hydropower!V365","v":0},{"$f":"Hydropower!W365","v":0},{"$f":"Hydropower!X365","v":0},{"$f":"Hydropower!Y365","v":0},{"$f":"Hydropower!Z365","v":0},{"$f":"Hydropower!AA365","v":0},{"$f":"Hydropower!AB365","v":0},{"$f":"Hydropower!AC365","v":0},{"$f":"Hydropower!AD365","v":0},{"$f":"Hydropower!AE365","v":0},{"$f":"Hydropower!AF365","v":0},{"$f":"Hydropower!AG365","v":0},{"$f":"Hydropower!AH365","v":0},{"$f":"Hydropower!AI365","v":0},{"$f":"Hydropower!AJ365","v":0},{"$f":"Hydropower!AK365","v":0},{"$f":"Hydropower!AL365","v":0},{"$f":"Hydropower!AM365","v":0},{"$f":"Hydropower!AN365","v":0},{"$f":"Hydropower!AO365","v":0},{"$f":"Hydropower!AP365","v":0},{"$f":"Hydropower!AQ365","v":0},{"$f":"Hydropower!AR365","v":0}]
["RM3HyNPD33","RD","Moderate",30,"Hydropower","NPD3",{"$f":"Hydropower!L366","v":0},{"$f":"Hydropower!M366","v":0},{"$f":"Hydropower!N366","v":0},{"$f":"Hydropower!O366","v":0},{"$f":"Hydropower!P366","v":0},{"$f":"Hydropower!Q366","v":0},{"$f":"Hydropower!R366","v":0},{"$f":"Hydropower!S366","v":0},{"$f":"Hydropower!T366","v":0},{"$f":"Hydropower!U366","v":0},{"$f":"Hydropower!V366","v":0},{"$f":"Hydropower!W366","v":0},{"$f":"Hydropower!X366","v":0},{"$f":"Hydropower!Y366","v":0},{"$f":"Hydropower!Z366","v":0},{"$f":"Hydropower!AA366","v":0},{"$f":"Hydropower!AB366","v":0},{"$f":"Hydropower!AC366","v":0},{"$f":"Hydropower!AD366","v":0},{"$f":"Hydropower!AE366","v":0},{"$f":"Hydropower!AF366","v":0},{"$f":"Hydropower!AG366","v":0},{"$f":"Hydropower!AH366","v":0},{"$f":"Hydropower!AI366","v":0},{"$f":"Hydropower!AJ366","v":0},{"$f":"Hydropower!AK366","v":0},{"$f":"Hydropower!AL366","v":0},{"$f":"Hydropower!AM366","v":0},{"$f":"Hydropower!AN366","v":0},{"$f":"Hydropower!AO366","v":0},{"$f":"Hydropower!AP366","v":0},{"$f":"Hydropower!AQ366","v":0},{"$f":"Hydropower!AR366","v":0}]
["RC3HyNPD33","RD","Conservative",30,"Hydropower","NPD3",{"$f":"Hydropower!L367","v":0},{"$f":"Hydropower!M367","v":0},{"$f":"Hydropower!N367","v":0},{"$f":"Hydropower!O367","v":0},{"$f":"Hydropower!P367","v":0},{"$f":"Hydropower!Q367","v":0},{"$f":"Hydropower!R367","v":0},{"$f":"Hydropower!S367","v":0},{"$f":"Hydropower!T367","v":0},{"$f":"Hydropower!U367","v":0},{"$f":"Hydropower!V367","v":0},{"$f":"Hydropower!W367","v":0},{"$f":"Hydropower!X367","v":0},{"$f":"Hydropower!Y367","v":0},{"$f":"Hydropower!Z367","v":0},{"$f":"Hydropower!AA367","v":0},{"$f":"Hydropower!AB367","v":0},{"$f":"Hydropower!AC367","v":0},{"$f":"Hydropower!AD367","v":0},{"$f":"Hydropower!AE367","v":0},{"$f":"Hydropower!AF367","v":0},{"$f":"Hydropower!AG367","v":0},{"$f":"Hydropower!AH367","v":0},{"$f":"Hydropower!AI367","v":0},{"$f":"Hydropower!AJ367","v":0},{"$f":"Hydropower!AK367","v":0},{"$f":"Hydropower!AL367","v":0},{"$f":"Hydropower!AM367","v":0},{"$f":"Hydropower!AN367","v":0},{"$f":"Hydropower!AO367","v":0},{"$f":"Hydropower!AP367","v":0},{"$f":"Hydropower!AQ367","v":0},{"$f":"Hydropower!AR367","v":0}]
["RA3HyNPD44","RD","Advanced",30,"Hydropower","NPD4",{"$f":"Hydropower!L368","v":0},{"$f":"Hydropower!M368","v":0},{"$f":"Hydropower!N368","v":0},{"$f":"Hydropower!O368","v":0},{"$f":"Hydropower!P368","v":0},{"$f":"Hydropower!Q368","v":0},{"$f":"Hydropower!R368","v":0},{"$f":"Hydropower!S368","v":0},{"$f":"Hydropower!T368","v":0},{"$f":"Hydropower!U368","v":0},{"$f":"Hydropower!V368","v":0},{"$f":"Hydropower!W368","v":0},{"$f":"Hydropower!X368","v":0},{"$f":"Hydropower!Y368","v":0},{"$f":"Hydropower!Z368","v":0},{"$f":"Hydropower!AA368","v":0},{"$f":"Hydropower!AB368","v":0},{"$f":"Hydropower!AC368","v":0},{"$f":"Hydropower!AD368","v":0},{"$f":"Hydropower!AE368","v":0},{"$f":"Hydropower!AF368","v":0},{"$f":"Hydropower!AG368","v":0},{"$f":"Hydropower!AH368","v":0},{"$f":"Hydropower!AI368","v":0},{"$f":"Hydropower!AJ368","v":0},{"$f":"Hydropower!AK368","v":0},{"$f":"Hydropower!AL368","v":0},{"$f":"Hydropower!AM368","v":0},{"$f":"Hydropower!AN368","v":0},{"$f":"Hydropower!AO368","v":0},{"$f":"Hydropower!AP368","v":0},{"$f":"Hydropower!AQ368","v":0},{"$f":"Hydropower!AR368","v":0}]
["RM3HyNPD44","RD","Moderate",30,"Hydropower","NPD4",{"$f":"Hydropower!L369","v":0},{"$f":"Hydropower!M369","v":0},{"$f":"Hydropower!N369","v":0},{"$f":"Hydropower!O369","v":0},{"$f":"Hydropower!P369","v":0},{"$f":"Hydropower!Q369","v":0},{"$f":"Hydropower!R369","v":0},{"$f":"Hydropower!S369","v":0},{"$f":"Hydropower!T369","v":0},{"$f":"Hydropower!U369","v":0},{"$f":"Hydropower!V369","v":0},{"$f":"Hydropower!W369","v":0},{"$f":"Hydropower!X369","v":0},{"$f":"Hydropower!Y369","v":0},{"$f":"Hydropower!Z369","v":0},{"$f":"Hydropower!AA369","v":0},{"$f":"Hydropower!AB369","v":0},{"$f":"Hydropower!AC369","v":0},{"$f":"Hydropower!AD369","v":0},{"$f":"Hydropower!AE369","v":0},{"$f":"Hydropower!AF369","v":0},{"$f":"Hydropower!AG369","v":0},{"$f":"Hydropower!AH369","v":0},{"$f":"Hydropower!AI369","v":0},{"$f":"Hydropower!AJ369","v":0},{"$f":"Hydropower!AK369","v":0},{"$f":"Hydropower!AL369","v":0},{"$f":"Hydropower!AM369","v":0},{"$f":"Hydropower!AN369","v":0},{"$f":"Hydropower!AO369","v":0},{"$f":"Hydropower!AP369","v":0},{"$f":"Hydropower!AQ369","v":0},{"$f":"Hydropower!AR369","v":0}]
["RC3HyNPD44","RD","Conservative",30,"Hydropower","NPD4",{"$f":"Hydropower!L370","v":0},{"$f":"Hydropower!M370","v":0},{"$f":"Hydropower!N370","v":0},{"$f":"Hydropower!O370","v":0},{"$f":"Hydropower!P370","v":0},{"$f":"Hydropower!Q370","v":0},{"$f":"Hydropower!R370","v":0},{"$f":"Hydropower!S370","v":0},{"$f":"Hydropower!T370","v":0},{"$f":"Hydropower!U370","v":0},{"$f":"Hydropower!V370","v":0},{"$f":"Hydropower!W370","v":0},{"$f":"Hydropower!X370","v":0},{"$f":"Hydropower!Y370","v":0},{"$f":"Hydropower!Z370","v":0},{"$f":"Hydropower!AA370","v":0},{"$f":"Hydropower!AB370","v":0},{"$f":"Hydropower!AC370","v":0},{"$f":"Hydropower!AD370","v":0},{"$f":"Hydropower!AE370","v":0},{"$f":"Hydropower!AF370","v":0},{"$f":"Hydropower!AG370","v":0},{"$f":"Hydropower!AH370","v":0},{"$f":"Hydropower!AI370","v":0},{"$f":"Hydropower!AJ370","v":0},{"$f":"Hydropower!AK370","v":0},{"$f":"Hydropower!AL370","v":0},{"$f":"Hydropower!AM370","v":0},{"$f":"Hydropower!AN370","v":0},{"$f":"Hydropower!AO370","v":0},{"$f":"Hydropower!AP370","v":0},{"$f":"Hydropower!AQ370","v":0},{"$f":"Hydropower!AR370","v":0}]
["RA3HyNSD11","RD","Advanced",30,"Hydropower","NSD1",{"$f":"Hydropower!L374","v":0},{"$f":"Hydropower!M374","v":0},{"$f":"Hydropower!N374","v":0},{"$f":"Hydropower!O374","v":0},{"$f":"Hydropower!P374","v":0},{"$f":"Hydropower!Q374","v":0},{"$f":"Hydropower!R374","v":0},{"$f":"Hydropower!S374","v":0},{"$f":"Hydropower!T374","v":0},{"$f":"Hydropower!U374","v":0},{"$f":"Hydropower!V374","v":0},{"$f":"Hydropower!W374","v":0},{"$f":"Hydropower!X374","v":0},{"$f":"Hydropower!Y374","v":0},{"$f":"Hydropower!Z374","v":0},{"$f":"Hydropower!AA374","v":0},{"$f":"Hydropower!AB374","v":0},{"$f":"Hydropower!AC374","v":0},{"$f":"Hydropower!AD374","v":0},{"$f":"Hydropower!AE374","v":0},{"$f":"Hydropower!AF374","v":0},{"$f":"Hydropower!AG374","v":0},{"$f":"Hydropower!AH374","v":0},{"$f":"Hydropower!AI374","v":0},{"$f":"Hydropower!AJ374","v":0},{"$f":"Hydropower!AK374","v":0},{"$f":"Hydropower!AL374","v":0},{"$f":"Hydropower!AM374","v":0},{"$f":"Hydropower!AN374","v":0},{"$f":"Hydropower!AO374","v":0},{"$f":"Hydropower!AP374","v":0},{"$f":"Hydropower!AQ374","v":0},{"$f":"Hydropower!AR374","v":0}]
["RM3HyNSD11","RD","Moderate",30,"Hydropower","NSD1",{"$f":"Hydropower!L375","v":0},{"$f":"Hydropower!M375","v":0},{"$f":"Hydropower!N375","v":0},{"$f":"Hydropower!O375","v":0},{"$f":"Hydropower!P375","v":0},{"$f":"Hydropower!Q375","v":0},{"$f":"Hydropower!R375","v":0},{"$f":"Hydropower!S375","v":0},{"$f":"Hydropower!T375","v":0},{"$f":"Hydropower!U375","v":0},{"$f":"Hydropower!V375","v":0},{"$f":"Hydropower!W375","v":0},{"$f":"Hydropower!X375","v":0},{"$f":"Hydropower!Y375","v":0},{"$f":"Hydropower!Z375","v":0},{"$f":"Hydropower!AA375","v":0},{"$f":"Hydropower!AB375","v":0},{"$f":"Hydropower!AC375","v":0},{"$f":"Hydropower!AD375","v":0},{"$f":"Hydropower!AE375","v":0},{"$f":"Hydropower!AF375","v":0},{"$f":"Hydropower!AG375","v":0},{"$f":"Hydropower!AH375","v":0},{"$f":"Hydropower!AI375","v":0},{"$f":"Hydropower!AJ375","v":0},{"$f":"Hydropower!AK375","v":0},{"$f":"Hydropower!AL375","v":0},{"$f":"Hydropower!AM375","v":0},{"$f":"Hydropower!AN375","v":0},{"$f":"Hydropower!AO375","v":0},{"$f":"Hydropower!AP375","v":0},{"$f":"Hydropower!AQ375","v":0},{"$f":"Hydropower!AR375","v":0}]
["RC3HyNSD11","RD","Conservative",30,"Hydropower","NSD1",{"$f":"Hydropower!L376","v":0},{"$f":"Hydropower!M376","v":0},{"$f":"Hydropower!N376","v":0},{"$f":"Hydropower!O376","v":0},{"$f":"Hydropower!P376","v":0},{"$f":"Hydropower!Q376","v":0},{"$f":"Hydropower!R376","v":0},{"$f":"Hydropower!S376","v":0},{"$f":"Hydropower!T376","v":0},{"$f":"Hydropower!U376","v":0},{"$f":"Hydropower!V376","v":0},{"$f":"Hydropower!W376","v":0},{"$f":"Hydropower!X376","v":0},{"$f":"Hydropower!Y376","v":0},{"$f":"Hydropower!Z376","v":0},{"$f":"Hydropower!AA376","v":0},{"$f":"Hydropower!AB376","v":0},{"$f":"Hydropower!AC376","v":0},{"$f":"Hydropower!AD376","v":0},{"$f":"Hydropower!AE376","v":0},{"$f":"Hydropower!AF376","v":0},{"$f":"Hydropower!AG376","v":0},{"$f":"Hydropower!AH376","v":0},{"$f":"Hydropower!AI376","v":0},{"$f":"Hydropower!AJ376","v":0},{"$f":"Hydropower!AK376","v":0},{"$f":"Hydropower!AL376","v":0},{"$f":"Hydropower!AM376","v":0},{"$f":"Hydropower!AN376","v":0},{"$f":"Hydropower!AO376","v":0},{"$f":"Hydropower!AP376","v":0},{"$f":"Hydropower!AQ376","v":0},{"$f":"Hydropower!AR376","v":0}]
["RA3HyNSD22","RD","Advanced",30,"Hydropower","NSD2",{"$f":"Hydropower!L377","v":0},{"$f":"Hydropower!M377","v":0},{"$f":"Hydropower!N377","v":0},{"$f":"Hydropower!O377","v":0},{"$f":"Hydropower!P377","v":0},{"$f":"Hydropower!Q377","v":0},{"$f":"Hydropower!R377","v":0},{"$f":"Hydropower!S377","v":0},{"$f":"Hydropower!T377","v":0},{"$f":"Hydropower!U377","v":0},{"$f":"Hydropower!V377","v":0},{"$f":"Hydropower!W377","v":0},{"$f":"Hydropower!X377","v":0},{"$f":"Hydropower!Y377","v":0},{"$f":"Hydropower!Z377","v":0},{"$f":"Hydropower!AA377","v":0},{"$f":"Hydropower!AB377","v":0},{"$f":"Hydropower!AC377","v":0},{"$f":"Hydropower!AD377","v":0},{"$f":"Hydropower!AE377","v":0},{"$f":"Hydropower!AF377","v":0},{"$f":"Hydropower!AG377","v":0},{"$f":"Hydropower!AH377","v":0},{"$f":"Hydropower!AI377","v":0},{"$f":"Hydropower!AJ377","v":0},{"$f":"Hydropower!AK377","v":0},{"$f":"Hydropower!AL377","v":0},{"$f":"Hydropower!AM377","v":0},{"$f":"Hydropower!AN377","v":0},{"$f":"Hydropower!AO377","v":0},{"$f":"Hydropower!AP377","v":0},{"$f":"Hydropower!AQ377","v":0},{"$f":"Hydropower!AR377","v":0}]
["RM3HyNSD22","RD","Moderate",30,"Hydropower","NSD2",{"$f":"Hydropower!L378","v":0},{"$f":"Hydropower!M378","v":0},{"$f":"Hydropower!N378","v":0},{"$f":"Hydropower!O378","v":0},{"$f":"Hydropower!P378","v":0},{"$f":"Hydropower!Q378","v":0},{"$f":"Hydropower!R378","v":0},{"$f":"Hydropower!S378","v":0},{"$f":"Hydropower!T378","v":0},{"$f":"Hydropower!U378","v":0},{"$f":"Hydropower!V378","v":0},{"$f":"Hydropower!W378","v":0},{"$f":"Hydropower!X378","v":0},{"$f":"Hydropower!Y378","v":0},{"$f":"Hydropower!Z378","v":0},{"$f":"Hydropower!AA378","v":0},{"$f":"Hydropower!AB378","v":0},{"$f":"Hydropower!AC378","v":0},{"$f":"Hydropower!AD378","v":0},{"$f":"Hydropower!AE378","v":0},{"$f":"Hydropower!AF378","v":0},{"$f":"Hydropower!AG378","v":0},{"$f":"Hydropower!AH378","v":0},{"$f":"Hydropower!AI378","v":0},{"$f":"Hydropower!AJ378","v":0},{"$f":"Hydropower!AK378","v":0},{"$f":"Hydropower!AL378","v":0},{"$f":"Hydropower!AM378","v":0},{"$f":"Hydropower!AN378","v":0},{"$f":"Hydropower!AO378","v":0},{"$f":"Hydropower!AP378","v":0},{"$f":"Hydropower!AQ378","v":0},{"$f":"Hydropower!AR378","v":0}]
["RC3HyNSD22","RD","Conservative",30,"Hydropower","NSD2",{"$f":"Hydropower!L379","v":0},{"$f":"Hydropower!M379","v":0},{"$f":"Hydropower!N379","v":0},{"$f":"Hydropower!O379","v":0},{"$f":"Hydropower!P379","v":0},{"$f":"Hydropower!Q379","v":0},{"$f":"Hydropower!R379","v":0},{"$f":"Hydropower!S379","v":0},{"$f":"Hydropower!T379","v":0},{"$f":"Hydropower!U379","v":0},{"$f":"Hydropower!V379","v":0},{"$f":"Hydropower!W379","v":0},{"$f":"Hydropower!X379","v":0},{"$f":"Hydropower!Y379","v":0},{"$f":"Hydropower!Z379","v":0},{"$f":"Hydropower!AA379","v":0},{"$f":"Hydropower!AB379","v":0},{"$f":"Hydropower!AC379","v":0},{"$f":"Hydropower!AD379","v":0},{"$f":"Hydropower!AE379","v":0},{"$f":"Hydropower!AF379","v":0},{"$f":"Hydropower!AG379","v":0},{"$f":"Hydropower!AH379","v":0},{"$f":"Hydropower!AI379","v":0},{"$f":"Hydropower!AJ379","v":0},{"$f":"Hydropower!AK379","v":0},{"$f":"Hydropower!AL379","v":0},{"$f":"Hydropower!AM379","v":0},{"$f":"Hydropower!AN379","v":0},{"$f":"Hydropower!AO379","v":0},{"$f":"Hydropower!AP379","v":0},{"$f":"Hydropower!AQ379","v":0},{"$f":"Hydropower!AR379","v":0}]
["RA3HyNSD33","RD","Advanced",30,"Hydropower","NSD3",{"$f":"Hydropower!L380","v":0},{"$f":"Hydropower!M380","v":0},{"$f":"Hydropower!N380","v":0},{"$f":"Hydropower!O380","v":0},{"$f":"Hydropower!P380","v":0},{"$f":"Hydropower!Q380","v":0},{"$f":"Hydropower!R380","v":0},{"$f":"Hydropower!S380","v":0},{"$f":"Hydropower!T380","v":0},{"$f":"Hydropower!U380","v":0},{"$f":"Hydropower!V380","v":0},{"$f":"Hydropower!W380","v":0},{"$f":"Hydropower!X380","v":0},{"$f":"Hydropower!Y380","v":0},{"$f":"Hydropower!Z380","v":0},{"$f":"Hydropower!AA380","v":0},{"$f":"Hydropower!AB380","v":0},{"$f":"Hydropower!AC380","v":0},{"$f":"Hydropower!AD380","v":0},{"$f":"Hydropower!AE380","v":0},{"$f":"Hydropower!AF380","v":0},{"$f":"Hydropower!AG380","v":0},{"$f":"Hydropower!AH380","v":0},{"$f":"Hydropower!AI380","v":0},{"$f":"Hydropower!AJ380","v":0},{"$f":"Hydropower!AK380","v":0},{"$f":"Hydropower!AL380","v":0},{"$f":"Hydropower!AM380","v":0},{"$f":"Hydropower!AN380","v":0},{"$f":"Hydropower!AO380","v":0},{"$f":"Hydropower!AP380","v":0},{"$f":"Hydropower!AQ380","v":0},{"$f":"Hydropower!AR380","v":0}]
["RM3HyNSD33","RD","Moderate",30,"Hydropower","NSD3",{"$f":"Hydropower!L381","v":0},{"$f":"Hydropower!M381","v":0},{"$f":"Hydropower!N381","v":0},{"$f":"Hydropower!O381","v":0},{"$f":"Hydropower!P381","v":0},{"$f":"Hydropower!Q381","v":0},{"$f":"Hydropower!R381","v":0},{"$f":"Hydropower!S381","v":0},{"$f":"Hydropower!T381","v":0},{"$f":"Hydropower!U381","v":0},{"$f":"Hydropower!V381","v":0},{"$f":"Hydropower!W381","v":0},{"$f":"Hydropower!X381","v":0},{"$f":"Hydropower!Y381","v":0},{"$f":"Hydropower!Z381","v":0},{"$f":"Hydropower!AA381","v":0},{"$f":"Hydropower!AB381","v":0},{"$f":"Hydropower!AC381","v":0},{"$f":"Hydropower!AD381","v":0},{"$f":"Hydropower!AE381","v":0},{"$f":"Hydropower!AF381","v":0},{"$f":"Hydropower!AG381","v":0},{"$f":"Hydropower!AH381","v":0},{"$f":"Hydropower!AI381","v":0},{"$f":"Hydropower!AJ381","v":0},{"$f":"Hydropower!AK381","v":0},{"$f":"Hydropower!AL381","v":0},{"$f":"Hydropower!AM381","v":0},{"$f":"Hydropower!AN381","v":0},{"$f":"Hydropower!AO381","v":0},{"$f":"Hydropower!AP381","v":0},{"$f":"Hydropower!AQ381","v":0},{"$f":"Hydropower!AR381","v":0}]
["RC3HyNSD33","RD","Conservative",30,"Hydropower","NSD3",{"$f":"Hydropower!L382","v":0},{"$f":"Hydropower!M382","v":0},{"$f":"Hydropower!N382","v":0},{"$f":"Hydropower!O382","v":0},{"$f":"Hydropower!P382","v":0},{"$f":"Hydropower!Q382","v":0},{"$f":"Hydropower!R382","v":0},{"$f":"Hydropower!S382","v":0},{"$f":"Hydropower!T382","v":0},{"$f":"Hydropower!U382","v":0},{"$f":"Hydropower!V382","v":0},{"$f":"Hydropower!W382","v":0},{"$f":"Hydropower!X382","v":0},{"$f":"Hydropower!Y382","v":0},{"$f":"Hydropower!Z382","v":0},{"$f":"Hydropower!AA382","v":0},{"$f":"Hydropower!AB382","v":0},{"$f":"Hydropower!AC382","v":0},{"$f":"Hydropower!AD382","v":0},{"$f":"Hydropower!AE382","v":0},{"$f":"Hydropower!AF382","v":0},{"$f":"Hydropower!AG382","v":0},{"$f":"Hydropower!AH382","v":0},{"$f":"Hydropower!AI382","v":0},{"$f":"Hydropower!AJ382","v":0},{"$f":"Hydropower!AK382","v":0},{"$f":"Hydropower!AL382","v":0},{"$f":"Hydropower!AM382","v":0},{"$f":"Hydropower!AN382","v":0},{"$f":"Hydropower!AO382","v":0},{"$f":"Hydropower!AP382","v":0},{"$f":"Hydropower!AQ382","v":0},{"$f":"Hydropower!AR382","v":0}]
["RA3HyNSD44","RD","Advanced",30,"Hydropower","NSD4",{"$f":"Hydropower!L383","v":0},{"$f":"Hydropower!M383","v":0},{"$f":"Hydropower!N383","v":0},{"$f":"Hydropower!O383","v":0},{"$f":"Hydropower!P383","v":0},{"$f":"Hydropower!Q383","v":0},{"$f":"Hydropower!R383","v":0},{"$f":"Hydropower!S383","v":0},{"$f":"Hydropower!T383","v":0},{"$f":"Hydropower!U383","v":0},{"$f":"Hydropower!V383","v":0},{"$f":"Hydropower!W383","v":0},{"$f":"Hydropower!X383","v":0},{"$f":"Hydropower!Y383","v":0},{"$f":"Hydropower!Z383","v":0},{"$f":"Hydropower!AA383","v":0},{"$f":"Hydropower!AB383","v":0},{"$f":"Hydropower!AC383","v":0},{"$f":"Hydropower!AD383","v":0},{"$f":"Hydropower!AE383","v":0},{"$f":"Hydropower!AF383","v":0},{"$f":"Hydropower!AG383","v":0},{"$f":"Hydropower!AH383","v":0},{"$f":"Hydropower!AI383","v":0},{"$f":"Hydropower!AJ383","v":0},{"$f":"Hydropower!AK383","v":0},{"$f":"Hydropower!AL383","v":0},{"$f":"Hydropower!AM383","v":0},{"$f":"Hydropower!AN383","v":0},{"$f":"Hydropower!AO383","v":0},{"$f":"Hydropower!AP383","v":0},{"$f":"Hydropower!AQ383","v":0},{"$f":"Hydropower!AR383","v":0}]
["RM3HyNSD44","RD","Moderate",30,"Hydropower","NSD4",{"$f":"Hydropower!L384","v":0},{"$f":"Hydropower!M384","v":0},{"$f":"Hydropower!N384","v":0},{"$f":"Hydropower!O384","v":0},{"$f":"Hydropower!P384","v":0},{"$f":"Hydropower!Q384","v":0},{"$f":"Hydropower!R384","v":0},{"$f":"Hydropower!S384","v":0},{"$f":"Hydropower!T384","v":0},{"$f":"Hydropower!U384","v":0},{"$f":"Hydropower!V384","v":0},{"$f":"Hydropower!W384","v":0},{"$f":"Hydropower!X384","v":0},{"$f":"Hydropower!Y384","v":0},{"$f":"Hydropower!Z384","v":0},{"$f":"Hydropower!AA384","v":0},{"$f":"Hydropower!AB384","v":0},{"$f":"Hydropower!AC384","v":0},{"$f":"Hydropower!AD384","v":0},{"$f":"Hydropower!AE384","v":0},{"$f":"Hydropower!AF384","v":0},{"$f":"Hydropower!AG384","v":0},{"$f":"Hydropower!AH384","v":0},{"$f":"Hydropower!AI384","v":0},{"$f":"Hydropower!AJ384","v":0},{"$f":"Hydropower!AK384","v":0},{"$f":"Hydropower!AL384","v":0},{"$f":"Hydropower!AM384","v":0},{"$f":"Hydropower!AN384","v":0},{"$f":"Hydropower!AO384","v":0},{"$f":"Hydropower!AP384","v":0},{"$f":"Hydropower!AQ384","v":0},{"$f":"Hydropower!AR384","v":0}]
["RC3HyNSD44","RD","Conservative",30,"Hydropower","NSD4",{"$f":"Hydropower!L385","v":0},{"$f":"Hydropower!M385","v":0},{"$f":"Hydropower!N385","v":0},{"$f":"Hydropower!O385","v":0},{"$f":"Hydropower!P385","v":0},{"$f":"Hydropower!Q385","v":0},{"$f":"Hydropower!R385","v":0},{"$f":"Hydropower!S385","v":0},{"$f":"Hydropower!T385","v":0},{"$f":"Hydropower!U385","v":0},{"$f":"Hydropower!V385","v":0},{"$f":"Hydropower!W385","v":0},{"$f":"Hydropower!X385","v":0},{"$f":"Hydropower!Y385","v":0},{"$f":"Hydropower!Z385","v":0},{"$f":"Hydropower!AA385","v":0},{"$f":"Hydropower!AB385","v":0},{"$f":"Hydropower!AC385","v":0},{"$f":"Hydropower!AD385","v":0},{"$f":"Hydropower!AE385","v":0},{"$f":"Hydropower!AF385","v":0},{"$f":"Hydropower!AG385","v":0},{"$f":"Hydropower!AH385","v":0},{"$f":"Hydropower!AI385","v":0},{"$f":"Hydropower!AJ385","v":0},{"$f":"Hydropower!AK385","v":0},{"$f":"Hydropower!AL385","v":0},{"$f":"Hydropower!AM385","v":0},{"$f":"Hydropower!AN385","v":0},{"$f":"Hydropower!AO385","v":0},{"$f":"Hydropower!AP385","v":0},{"$f":"Hydropower!AQ385","v":0},{"$f":"Hydropower!AR385","v":0}]

{"sheet":"Summary_Fuel","index":22,"n_rows":53,"n_cols":39,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L209","v":2018},{"$f":"'Solar - CSP'!M209","v":2019},{"$f":"'Solar - CSP'!N209","v":2020},{"$f":"'Solar - CSP'!O209","v":2021},{"$f":"'Solar - CSP'!P209","v":2022},{"$f":"'Solar - CSP'!Q209","v":2023},{"$f":"'Solar - CSP'!R209","v":2024},{"$f":"'Solar - CSP'!S209","v":2025},{"$f":"'Solar - CSP'!T209","v":2026},{"$f":"'Solar - CSP'!U209","v":2027},{"$f":"'Solar - CSP'!V209","v":2028},{"$f":"'Solar - CSP'!W209","v":2029},{"$f":"'Solar - CSP'!X209","v":2030},{"$f":"'Solar - CSP'!Y209","v":2031},{"$f":"'Solar - CSP'!Z209","v":2032},{"$f":"'Solar - CSP'!AA209","v":2033},{"$f":"'Solar - CSP'!AB209","v":2034},{"$f":"'Solar - CSP'!AC209","v":2035},{"$f":"'Solar - CSP'!AD209","v":2036},{"$f":"'Solar - CSP'!AE209","v":2037},{"$f":"'Solar - CSP'!AF209","v":2038},{"$f":"'Solar - CSP'!AG209","v":2039},{"$f":"'Solar - CSP'!AH209","v":2040},{"$f":"'Solar - CSP'!AI209","v":2041},{"$f":"'Solar - CSP'!AJ209","v":2042},{"$f":"'Solar - CSP'!AK209","v":2043},{"$f":"'Solar - CSP'!AL209","v":2044},{"$f":"'Solar - CSP'!AM209","v":2045},{"$f":"'Solar - CSP'!AN209","v":2046},{"$f":"'Solar - CSP'!AO209","v":2047},{"$f":"'Solar - CSP'!AP209","v":2048},{"$f":"'Solar - CSP'!AQ209","v":2049},{"$f":"'Solar - CSP'!AR209","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RA3ConewAvgF"},"RD","Advanced",30,"Coal","newAvgCF",{"$f":"Coal!L401","v":17.380699687622791},{"$f":"Coal!M401","v":17.380699687622791},{"$f":"Coal!N401","v":17.469150092337916},{"$f":"Coal!O401","v":17.187379889980352},{"$f":"Coal!P401","v":16.949970654223968},{"$f":"Coal!Q401","v":16.763888787819251},{"$f":"Coal!R401","v":16.708590314341848},{"$f":"Coal!S401","v":16.56340742632613},{"$f":"Coal!T401","v":16.631111357563849},{"$f":"Coal!U401","v":16.749896585461688},{"$f":"Coal!V401","v":16.6044930805501},{"$f":"Coal!W401","v":16.615905762278977},{"$f":"Coal!X401","v":16.599367980353634},{"$f":"Coal!Y401","v":16.585545483300589},{"$f":"Coal!Z401","v":16.560293333988213},{"$f":"Coal!AA401","v":16.617831917485265},{"$f":"Coal!AB401","v":16.624628614931236},{"$f":"Coal!AC401","v":16.578205728880157},{"$f":"Coal!AD401","v":16.57842634577603},{"$f":"Coal!AE401","v":16.623084296660117},{"$f":"Coal!AF401","v":16.597535163064833},{"$f":"Coal!AG401","v":16.585969746561886},{"$f":"Coal!AH401","v":16.529288174852653},{"$f":"Coal!AI401","v":16.527828709233791},{"$f":"Coal!AJ401","v":16.545596854616896},{"$f":"Coal!AK401","v":16.560547891944989},{"$f":"Coal!AL401","v":16.564060791748524},{"$f":"Coal!AM401","v":16.586249760314342},{"$f":"Coal!AN401","v":16.565503286836936},{"$f":"Coal!AO401","v":16.581879848722984},{"$f":"Coal!AP401","v":16.576220176817287},{"$f":"Coal!AQ401","v":16.55681437524558},{"$f":"Coal!AR401","v":16.552783874263262}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3ConewAvgF"},"RD","Moderate",30,"Coal","newAvgCF",{"$f":"Coal!L402","v":17.380699687622791},{"$f":"Coal!M402","v":17.380699687622791},{"$f":"Coal!N402","v":17.469150092337916},{"$f":"Coal!O402","v":17.187379889980352},{"$f":"Coal!P402","v":16.949970654223968},{"$f":"Coal!Q402","v":16.763888787819251},{"$f":"Coal!R402","v":16.708590314341848},{"$f":"Coal!S402","v":16.56340742632613},{"$f":"Coal!T402","v":16.631111357563849},{"$f":"Coal!U402","v":16.749896585461688},{"$f":"Coal!V402","v":16.6044930805501},{"$f":"Coal!W402","v":16.615905762278977},{"$f":"Coal!X402","v":16.599367980353634},{"$f":"Coal!Y402","v":16.585545483300589},{"$f":"Coal!Z402","v":16.560293333988213},{"$f":"Coal!AA402","v":16.617831917485265},{"$f":"Coal!AB402","v":16.624628614931236},{"$f":"Coal!AC402","v":16.578205728880157},{"$f":"Coal!AD402","v":16.57842634577603},{"$f":"Coal!AE402","v":16.623084296660117},{"$f":"Coal!AF402","v":16.597535163064833},{"$f":"Coal!AG402","v":16.585969746561886},{"$f":"Coal!AH402","v":16.529288174852653},{"$f":"Coal!AI402","v":16.527828709233791},{"$f":"Coal!AJ402","v":16.545596854616896},{"$f":"Coal!AK402","v":16.560547891944989},{"$f":"Coal!AL402","v":16.564060791748524},{"$f":"Coal!AM402","v":16.586249760314342},{"$f":"Coal!AN402","v":16.565503286836936},{"$f":"Coal!AO402","v":16.581879848722984},{"$f":"Coal!AP402","v":16.576220176817287},{"$f":"Coal!AQ402","v":16.55681437524558},{"$f":"Coal!AR402","v":16.552783874263262}]
["RC3ConewAvgF","RD","Conservative",30,"Coal","newAvgCF",{"$f":"Coal!L403","v":17.380699687622791},{"$f":"Coal!M403","v":17.380699687622791},{"$f":"Coal!N403","v":17.469150092337916},{"$f":"Coal!O403","v":17.187379889980352},{"$f":"Coal!P403","v":16.949970654223968},{"$f":"Coal!Q403","v":16.763888787819251},{"$f":"Coal!R403","v":16.708590314341848},{"$f":"Coal!S403","v":16.56340742632613},{"$f":"Coal!T403","v":16.631111357563849},{"$f":"Coal!U403","v":16.749896585461688},{"$f":"Coal!V403","v":16.6044930805501},{"$f":"Coal!W403","v":16.615905762278977},{"$f":"Coal!X403","v":16.599367980353634},{"$f":"Coal!Y403","v":16.585545483300589},{"$f":"Coal!Z403","v":16.560293333988213},{"$f":"Coal!AA403","v":16.617831917485265},{"$f":"Coal!AB403","v":16.624628614931236},{"$f":"Coal!AC403","v":16.578205728880157},{"$f":"Coal!AD403","v":16.57842634577603},{"$f":"Coal!AE403","v":16.623084296660117},{"$f":"Coal!AF403","v":16.597535163064833},{"$f":"Coal!AG403","v":16.585969746561886},{"$f":"Coal!AH403","v":16.529288174852653},{"$f":"Coal!AI403","v":16.527828709233791},{"$f":"Coal!AJ403","v":16.545596854616896},{"$f":"Coal!AK403","v":16.560547891944989},{"$f":"Coal!AL403","v":16.564060791748524},{"$f":"Coal!AM403","v":16.586249760314342},{"$f":"Coal!AN403","v":16.565503286836936},{"$f":"Coal!AO403","v":16.581879848722984},{"$f":"Coal!AP403","v":16.576220176817287},{"$f":"Coal!AQ403","v":16.55681437524558},{"$f":"Coal!AR403","v":16.552783874263262}]
["RA3ConewHigF","RD","Advanced",30,"Coal","newHighCF",{"$f":"Coal!L404","v":17.380699687622791},{"$f":"Coal!M404","v":17.380699687622791},{"$f":"Coal!N404","v":17.469150092337916},{"$f":"Coal!O404","v":17.187379889980352},{"$f":"Coal!P404","v":16.949970654223968},{"$f":"Coal!Q404","v":16.763888787819251},{"$f":"Coal!R404","v":16.708590314341848},{"$f":"Coal!S404","v":16.56340742632613},{"$f":"Coal!T404","v":16.631111357563849},{"$f":"Coal!U404","v":16.749896585461688},{"$f":"Coal!V404","v":16.6044930805501},{"$f":"Coal!W404","v":16.615905762278977},{"$f":"Coal!X404","v":16.599367980353634},{"$f":"Coal!Y404","v":16.585545483300589},{"$f":"Coal!Z404","v":16.560293333988213},{"$f":"Coal!AA404","v":16.617831917485265},{"$f":"Coal!AB404","v":16.624628614931236},{"$f":"Coal!AC404","v":16.578205728880157},{"$f":"Coal!AD404","v":16.57842634577603},{"$f":"Coal!AE404","v":16.623084296660117},{"$f":"Coal!AF404","v":16.597535163064833},{"$f":"Coal!AG404","v":16.585969746561886},{"$f":"Coal!AH404","v":16.529288174852653},{"$f":"Coal!AI404","v":16.527828709233791},{"$f":"Coal!AJ404","v":16.545596854616896},{"$f":"Coal!AK404","v":16.560547891944989},{"$f":"Coal!AL404","v":16.564060791748524},{"$f":"Coal!AM404","v":16.586249760314342},{"$f":"Coal!AN404","v":16.565503286836936},{"$f":"Coal!AO404","v":16.581879848722984},{"$f":"Coal!AP404","v":16.576220176817287},{"$f":"Coal!AQ404","v":16.55681437524558},{"$f":"Coal!AR404","v":16.552783874263262}]
["RM3ConewHigF","RD","Moderate",30,"Coal","newHighCF",{"$f":"Coal!L405","v":17.380699687622791},{"$f":"Coal!M405","v":17.380699687622791},{"$f":"Coal!N405","v":17.469150092337916},{"$f":"Coal!O405","v":17.187379889980352},{"$f":"Coal!P405","v":16.949970654223968},{"$f":"Coal!Q405","v":16.763888787819251},{"$f":"Coal!R405","v":16.708590314341848},{"$f":"Coal!S405","v":16.56340742632613},{"$f":"Coal!T405","v":16.631111357563849},{"$f":"Coal!U405","v":16.749896585461688},{"$f":"Coal!V405","v":16.6044930805501},{"$f":"Coal!W405","v":16.615905762278977},{"$f":"Coal!X405","v":16.599367980353634},{"$f":"Coal!Y405","v":16.585545483300589},{"$f":"Coal!Z405","v":16.560293333988213},{"$f":"Coal!AA405","v":16.617831917485265},{"$f":"Coal!AB405","v":16.624628614931236},{"$f":"Coal!AC405","v":16.578205728880157},{"$f":"Coal!AD405","v":16.57842634577603},{"$f":"Coal!AE405","v":16.623084296660117},{"$f":"Coal!AF405","v":16.597535163064833},{"$f":"Coal!AG405","v":16.585969746561886},{"$f":"Coal!AH405","v":16.529288174852653},{"$f":"Coal!AI405","v":16.527828709233791},{"$f":"Coal!AJ405","v":16.545596854616896},{"$f":"Coal!AK405","v":16.560547891944989},{"$f":"Coal!AL405","v":16.564060791748524},{"$f":"Coal!AM405","v":16.586249760314342},{"$f":"Coal!AN405","v":16.565503286836936},{"$f":"Coal!AO405","v":16.581879848722984},{"$f":"Coal!AP405","v":16.576220176817287},{"$f":"Coal!AQ405","v":16.55681437524558},{"$f":"Coal!AR405","v":16.552783874263262}]
["RC3ConewHigF","RD","Conservative",30,"Coal","newHighCF",{"$f":"Coal!L406","v":17.380699687622791},{"$f":"Coal!M406","v":17.380699687622791},{"$f":"Coal!N406","v":17.469150092337916},{"$f":"Coal!O406","v":17.187379889980352},{"$f":"Coal!P406","v":16.949970654223968},{"$f":"Coal!Q406","v":16.763888787819251},{"$f":"Coal!R406","v":16.708590314341848},{"$f":"Coal!S406","v":16.56340742632613},{"$f":"Coal!T406","v":16.631111357563849},{"$f":"Coal!U406","v":16.749896585461688},{"$f":"Coal!V406","v":16.6044930805501},{"$f":"Coal!W406","v":16.615905762278977},{"$f":"Coal!X406","v":16.599367980353634},{"$f":"Coal!Y406","v":16.585545483300589},{"$f":"Coal!Z406","v":16.560293333988213},{"$f":"Coal!AA406","v":16.617831917485265},{"$f":"Coal!AB406","v":16.624628614931236},{"$f":"Coal!AC406","v":16.578205728880157},{"$f":"Coal!AD406","v":16.57842634577603},{"$f":"Coal!AE406","v":16.623084296660117},{"$f":"Coal!AF406","v":16.597535163064833},{"$f":"Coal!AG406","v":16.585969746561886},{"$f":"Coal!AH406","v":16.529288174852653},{"$f":"Coal!AI406","v":16.527828709233791},{"$f":"Coal!AJ406","v":16.545596854616896},{"$f":"Coal!AK406","v":16.560547891944989},{"$f":"Coal!AL406","v":16.564060791748524},{"$f":"Coal!AM406","v":16.586249760314342},{"$f":"Coal!AN406","v":16.565503286836936},{"$f":"Coal!AO406","v":16.581879848722984},{"$f":"Coal!AP406","v":16.576220176817287},{"$f":"Coal!AQ406","v":16.55681437524558},{"$f":"Coal!AR406","v":16.552783874263262}]
["RA3CoIGCCAvF","RD","Advanced",30,"Coal","IGCCAvgCF",{"$f":"Coal!L407","v":17.505451178781925},{"$f":"Coal!M407","v":17.295855259495742},{"$f":"Coal!N407","v":17.173211337590043},{"$f":"Coal!O407","v":16.688949852652257},{"$f":"Coal!P407","v":16.254023722986247},{"$f":"Coal!Q407","v":15.873424447445974},{"$f":"Coal!R407","v":15.619572445972494},{"$f":"Coal!S407","v":15.284112066142763},{"$f":"Coal!T407","v":15.146030255402751},{"$f":"Coal!U407","v":15.052219523575639},{"$f":"Coal!V407","v":14.721317763588736},{"$f":"Coal!W407","v":14.531062913392271},{"$f":"Coal!X407","v":14.316426424361495},{"$f":"Coal!Y407","v":14.104497900294694},{"$f":"Coal!Z407","v":14.282725785854618},{"$f":"Coal!AA407","v":14.332350982318271},{"$f":"Coal!AB407","v":14.338212917485265},{"$f":"Coal!AC407","v":14.298174656188605},{"$f":"Coal!AD407","v":14.298364931237719},{"$f":"Coal!AE407","v":14.336880992141454},{"$f":"Coal!AF407","v":14.314845677799607},{"$f":"Coal!AG407","v":14.304870874263262},{"$f":"Coal!AH407","v":14.255984823182711},{"$f":"Coal!AI407","v":14.254726080550098},{"$f":"Coal!AJ407","v":14.270050540275049},{"$f":"Coal!AK407","v":14.282945333988213},{"$f":"Coal!AL407","v":14.285975098231827},{"$f":"Coal!AM407","v":14.305112377210216},{"$f":"Coal!AN407","v":14.2872192043222},{"$f":"Coal!AO407","v":14.301343467583497},{"$f":"Coal!AP407","v":14.296462180746561},{"$f":"Coal!AQ407","v":14.279725294695481},{"$f":"Coal!AR407","v":14.276249115913556}]
["RM3CoIGCCAvF","RD","Moderate",30,"Coal","IGCCAvgCF",{"$f":"Coal!L408","v":17.505451178781925},{"$f":"Coal!M408","v":17.295855259495742},{"$f":"Coal!N408","v":17.173211337590043},{"$f":"Coal!O408","v":16.688949852652257},{"$f":"Coal!P408","v":16.254023722986247},{"$f":"Coal!Q408","v":15.873424447445974},{"$f":"Coal!R408","v":15.619572445972494},{"$f":"Coal!S408","v":15.284112066142763},{"$f":"Coal!T408","v":15.146030255402751},{"$f":"Coal!U408","v":15.052219523575639},{"$f":"Coal!V408","v":14.721317763588736},{"$f":"Coal!W408","v":14.531062913392271},{"$f":"Coal!X408","v":14.316426424361495},{"$f":"Coal!Y408","v":14.104497900294694},{"$f":"Coal!Z408","v":14.282725785854618},{"$f":"Coal!AA408","v":14.332350982318271},{"$f":"Coal!AB408","v":14.338212917485265},{"$f":"Coal!AC408","v":14.298174656188605},{"$f":"Coal!AD408","v":14.298364931237719},{"$f":"Coal!AE408","v":14.336880992141454},{"$f":"Coal!AF408","v":14.314845677799607},{"$f":"Coal!AG408","v":14.304870874263262},{"$f":"Coal!AH408","v":14.255984823182711},{"$f":"Coal!AI408","v":14.254726080550098},{"$f":"Coal!AJ408","v":14.270050540275049},{"$f":"Coal!AK408","v":14.282945333988213},{"$f":"Coal!AL408","v":14.285975098231827},{"$f":"Coal!AM408","v":14.305112377210216},{"$f":"Coal!AN408","v":14.2872192043222},{"$f":"Coal!AO408","v":14.301343467583497},{"$f":"Coal!AP408","v":14.296462180746561},{"$f":"Coal!AQ408","v":14.279725294695481},{"$f":"Coal!AR408","v":14.276249115913556}]
["RC3CoIGCCAvF","RD","Conservative",30,"Coal","IGCCAvgCF",{"$f":"Coal!L409","v":17.505451178781925},{"$f":"Coal!M409","v":17.295855259495742},{"$f":"Coal!N409","v":17.173211337590043},{"$f":"Coal!O409","v":16.688949852652257},{"$f":"Coal!P409","v":16.254023722986247},{"$f":"Coal!Q409","v":15.873424447445974},{"$f":"Coal!R409","v":15.619572445972494},{"$f":"Coal!S409","v":15.284112066142763},{"$f":"Coal!T409","v":15.146030255402751},{"$f":"Coal!U409","v":15.052219523575639},{"$f":"Coal!V409","v":14.721317763588736},{"$f":"Coal!W409","v":14.531062913392271},{"$f":"Coal!X409","v":14.316426424361495},{"$f":"Coal!Y409","v":14.104497900294694},{"$f":"Coal!Z409","v":14.282725785854618},{"$f":"Coal!AA409","v":14.332350982318271},{"$f":"Coal!AB409","v":14.338212917485265},{"$f":"Coal!AC409","v":14.298174656188605},{"$f":"Coal!AD409","v":14.298364931237719},{"$f":"Coal!AE409","v":14.336880992141454},{"$f":"Coal!AF409","v":14.314845677799607},{"$f":"Coal!AG409","v":14.304870874263262},{"$f":"Coal!AH409","v":14.255984823182711},{"$f":"Coal!AI409","v":14.254726080550098},{"$f":"Coal!AJ409","v":14.270050540275049},{"$f":"Coal!AK409","v":14.282945333988213},{"$f":"Coal!AL409","v":14.285975098231827},{"$f":"Coal!AM409","v":14.305112377210216},{"$f":"Coal!AN409","v":14.2872192043222},{"$f":"Coal!AO409","v":14.301343467583497},{"$f":"Coal!AP409","v":14.296462180746561},{"$f":"Coal!AQ409","v":14.279725294695481},{"$f":"Coal!AR409","v":14.276249115913556}]
["RA3CoIGCCHiF","RD","Advanced",30,"Coal","IGCCHighCF",{"$f":"Coal!L410","v":17.505451178781925},{"$f":"Coal!M410","v":17.295855259495742},{"$f":"Coal!N410","v":17.173211337590043},{"$f":"Coal!O410","v":16.688949852652257},{"$f":"Coal!P410","v":16.254023722986247},{"$f":"Coal!Q410","v":15.873424447445974},{"$f":"Coal!R410","v":15.619572445972494},{"$f":"Coal!S410","v":15.284112066142763},{"$f":"Coal!T410","v":15.146030255402751},{"$f":"Coal!U410","v":15.052219523575639},{"$f":"Coal!V410","v":14.721317763588736},{"$f":"Coal!W410","v":14.531062913392271},{"$f":"Coal!X410","v":14.316426424361495},{"$f":"Coal!Y410","v":14.104497900294694},{"$f":"Coal!Z410","v":14.282725785854618},{"$f":"Coal!AA410","v":14.332350982318271},{"$f":"Coal!AB410","v":14.338212917485265},{"$f":"Coal!AC410","v":14.298174656188605},{"$f":"Coal!AD410","v":14.298364931237719},{"$f":"Coal!AE410","v":14.336880992141454},{"$f":"Coal!AF410","v":14.314845677799607},{"$f":"Coal!AG410","v":14.304870874263262},{"$f":"Coal!AH410","v":14.255984823182711},{"$f":"Coal!AI410","v":14.254726080550098},{"$f":"Coal!AJ410","v":14.270050540275049},{"$f":"Coal!AK410","v":14.282945333988213},{"$f":"Coal!AL410","v":14.285975098231827},{"$f":"Coal!AM410","v":14.305112377210216},{"$f":"Coal!AN410","v":14.2872192043222},{"$f":"Coal!AO410","v":14.301343467583497},{"$f":"Coal!AP410","v":14.296462180746561},{"$f":"Coal!AQ410","v":14.279725294695481},{"$f":"Coal!AR410","v":14.276249115913556}]
["RM3CoIGCCHiF","RD","Moderate",30,"Coal","IGCCHighCF",{"$f":"Coal!L411","v":17.505451178781925},{"$f":"Coal!M411","v":17.295855259495742},{"$f":"Coal!N411","v":17.173211337590043},{"$f":"Coal!O411","v":16.688949852652257},{"$f":"Coal!P411","v":16.254023722986247},{"$f":"Coal!Q411","v":15.873424447445974},{"$f":"Coal!R411","v":15.619572445972494},{"$f":"Coal!S411","v":15.284112066142763},{"$f":"Coal!T411","v":15.146030255402751},{"$f":"Coal!U411","v":15.052219523575639},{"$f":"Coal!V411","v":14.721317763588736},{"$f":"Coal!W411","v":14.531062913392271},{"$f":"Coal!X411","v":14.316426424361495},{"$f":"Coal!Y411","v":14.104497900294694},{"$f":"Coal!Z411","v":14.282725785854618},{"$f":"Coal!AA411","v":14.332350982318271},{"$f":"Coal!AB411","v":14.338212917485265},{"$f":"Coal!AC411","v":14.298174656188605},{"$f":"Coal!AD411","v":14.298364931237719},{"$f":"Coal!AE411","v":14.336880992141454},{"$f":"Coal!AF411","v":14.314845677799607},{"$f":"Coal!AG411","v":14.304870874263262},{"$f":"Coal!AH411","v":14.255984823182711},{"$f":"Coal!AI411","v":14.254726080550098},{"$f":"Coal!AJ411","v":14.270050540275049},{"$f":"Coal!AK411","v":14.282945333988213},{"$f":"Coal!AL411","v":14.285975098231827},{"$f":"Coal!AM411","v":14.305112377210216},{"$f":"Coal!AN411","v":14.2872192043222},{"$f":"Coal!AO411","v":14.301343467583497},{"$f":"Coal!AP411","v":14.296462180746561},{"$f":"Coal!AQ411","v":14.279725294695481},{"$f":"Coal!AR411","v":14.276249115913556}]
["RC3CoIGCCHiF","RD","Conservative",30,"Coal","IGCCHighCF",{"$f":"Coal!L412","v":17.505451178781925},{"$f":"Coal!M412","v":17.295855259495742},{"$f":"Coal!N412","v":17.173211337590043},{"$f":"Coal!O412","v":16.688949852652257},{"$f":"Coal!P412","v":16.254023722986247},{"$f":"Coal!Q412","v":15.873424447445974},{"$f":"Coal!R412","v":15.619572445972494},{"$f":"Coal!S412","v":15.284112066142763},{"$f":"Coal!T412","v":15.146030255402751},{"$f":"Coal!U412","v":15.052219523575639},{"$f":"Coal!V412","v":14.721317763588736},{"$f":"Coal!W412","v":14.531062913392271},{"$f":"Coal!X412","v":14.316426424361495},{"$f":"Coal!Y412","v":14.104497900294694},{"$f":"Coal!Z412","v":14.282725785854618},{"$f":"Coal!AA412","v":14.332350982318271},{"$f":"Coal!AB412","v":14.338212917485265},{"$f":"Coal!AC412","v":14.298174656188605},{"$f":"Coal!AD412","v":14.298364931237719},{"$f":"Coal!AE412","v":14.336880992141454},{"$f":"Coal!AF412","v":14.314845677799607},{"$f":"Coal!AG412","v":14.304870874263262},{"$f":"Coal!AH412","v":14.255984823182711},{"$f":"Coal!AI412","v":14.254726080550098},{"$f":"Coal!AJ412","v":14.270050540275049},{"$f":"Coal!AK412","v":14.282945333988213},{"$f":"Coal!AL412","v":14.285975098231827},{"$f":"Coal!AM412","v":14.305112377210216},{"$f":"Coal!AN412","v":14.2872192043222},{"$f":"Coal!AO412","v":14.301343467583497},{"$f":"Coal!AP412","v":14.296462180746561},{"$f":"Coal!AQ412","v":14.279725294695481},{"$f":"Coal!AR412","v":14.276249115913556}]
["RA3CoCCS30AF","RD","Advanced",30,"Coal","CCS30AvgCF",{"$f":"Coal!L413","v":19.620190166011785},{"$f":"Coal!M413","v":19.620190166011785},{"$f":"Coal!N413","v":19.72003734086444},{"$f":"Coal!O413","v":19.401961253438113},{"$f":"Coal!P413","v":19.133962010805501},{"$f":"Coal!Q413","v":18.923903631630647},{"$f":"Coal!R413","v":18.861479990176818},{"$f":"Coal!S413","v":18.697590392927307},{"$f":"Coal!T413","v":18.774017926326128},{"$f":"Coal!U413","v":18.908108544204321},{"$f":"Coal!V413","v":18.743969903732811},{"$f":"Coal!W413","v":18.75685310117878},{"$f":"Coal!X413","v":18.738184438113947},{"$f":"Coal!Y413","v":18.722580922396855},{"$f":"Coal!Z413","v":18.694075052062868},{"$f":"Coal!AA413","v":18.759027440078583},{"$f":"Coal!AB413","v":18.766699887033397},{"$f":"Coal!AC413","v":18.714295445972496},{"$f":"Coal!AD413","v":18.714544489194495},{"$f":"Coal!AE413","v":18.764956584479368},{"$f":"Coal!AF413","v":18.736115463654222},{"$f":"Coal!AG413","v":18.723059851669941},{"$f":"Coal!AH413","v":18.659074900785853},{"$f":"Coal!AI413","v":18.657427384086443},{"$f":"Coal!AJ413","v":18.677484942043222},{"$f":"Coal!AK413","v":18.694362409626716},{"$f":"Coal!AL413","v":18.698327944007858},{"$f":"Coal!AM413","v":18.723375944990174},{"$f":"Coal!AN413","v":18.699956303536343},{"$f":"Coal!AO413","v":18.718442973477405},{"$f":"Coal!AP413","v":18.712054056974459},{"$f":"Coal!AQ413","v":18.690147832023573},{"$f":"Coal!AR413","v":18.685598003929272}]
["RM3CoCCS30AF","RD","Moderate",30,"Coal","CCS30AvgCF",{"$f":"Coal!L414","v":19.620190166011785},{"$f":"Coal!M414","v":19.620190166011785},{"$f":"Coal!N414","v":19.72003734086444},{"$f":"Coal!O414","v":19.401961253438113},{"$f":"Coal!P414","v":19.133962010805501},{"$f":"Coal!Q414","v":18.923903631630647},{"$f":"Coal!R414","v":18.861479990176818},{"$f":"Coal!S414","v":18.697590392927307},{"$f":"Coal!T414","v":18.774017926326128},{"$f":"Coal!U414","v":18.908108544204321},{"$f":"Coal!V414","v":18.743969903732811},{"$f":"Coal!W414","v":18.75685310117878},{"$f":"Coal!X414","v":18.738184438113947},{"$f":"Coal!Y414","v":18.722580922396855},{"$f":"Coal!Z414","v":18.694075052062868},{"$f":"Coal!AA414","v":18.759027440078583},{"$f":"Coal!AB414","v":18.766699887033397},{"$f":"Coal!AC414","v":18.714295445972496},{"$f":"Coal!AD414","v":18.714544489194495},{"$f":"Coal!AE414","v":18.764956584479368},{"$f":"Coal!AF414","v":18.736115463654222},{"$f":"Coal!AG414","v":18.723059851669941},{"$f":"Coal!AH414","v":18.659074900785853},{"$f":"Coal!AI414","v":18.657427384086443},{"$f":"Coal!AJ414","v":18.677484942043222},{"$f":"Coal!AK414","v":18.694362409626716},{"$f":"Coal!AL414","v":18.698327944007858},{"$f":"Coal!AM414","v":18.723375944990174},{"$f":"Coal!AN414","v":18.699956303536343},{"$f":"Coal!AO414","v":18.718442973477405},{"$f":"Coal!AP414","v":18.712054056974459},{"$f":"Coal!AQ414","v":18.690147832023573},{"$f":"Coal!AR414","v":18.685598003929272}]
["RC3CoCCS30AF","RD","Conservative",30,"Coal","CCS30AvgCF",{"$f":"Coal!L415","v":19.620190166011785},{"$f":"Coal!M415","v":19.620190166011785},{"$f":"Coal!N415","v":19.72003734086444},{"$f":"Coal!O415","v":19.401961253438113},{"$f":"Coal!P415","v":19.133962010805501},{"$f":"Coal!Q415","v":18.923903631630647},{"$f":"Coal!R415","v":18.861479990176818},{"$f":"Coal!S415","v":18.697590392927307},{"$f":"Coal!T415","v":18.774017926326128},{"$f":"Coal!U415","v":18.908108544204321},{"$f":"Coal!V415","v":18.743969903732811},{"$f":"Coal!W415","v":18.75685310117878},{"$f":"Coal!X415","v":18.738184438113947},{"$f":"Coal!Y415","v":18.722580922396855},{"$f":"Coal!Z415","v":18.694075052062868},{"$f":"Coal!AA415","v":18.759027440078583},{"$f":"Coal!AB415","v":18.766699887033397},{"$f":"Coal!AC415","v":18.714295445972496},{"$f":"Coal!AD415","v":18.714544489194495},{"$f":"Coal!AE415","v":18.764956584479368},{"$f":"Coal!AF415","v":18.736115463654222},{"$f":"Coal!AG415","v":18.723059851669941},{"$f":"Coal!AH415","v":18.659074900785853},{"$f":"Coal!AI415","v":18.657427384086443},{"$f":"Coal!AJ415","v":18.677484942043222},{"$f":"Coal!AK415","v":18.694362409626716},{"$f":"Coal!AL415","v":18.698327944007858},{"$f":"Coal!AM415","v":18.723375944990174},{"$f":"Coal!AN415","v":18.699956303536343},{"$f":"Coal!AO415","v":18.718442973477405},{"$f":"Coal!AP415","v":18.712054056974459},{"$f":"Coal!AQ415","v":18.690147832023573},{"$f":"Coal!AR415","v":18.685598003929272}]
["RA3CoCCS90AF","RD","Advanced",30,"Coal","CCS90AvgCF",{"$f":"Coal!L416","v":25.165595160117878},{"$f":"Coal!M416","v":25.165595160117878},{"$f":"Coal!N416","v":25.2936629086444},{"$f":"Coal!O416","v":24.885686534381136},{"$f":"Coal!P416","v":24.541940608055008},{"$f":"Coal!Q416","v":24.272511816306483},{"$f":"Coal!R416","v":24.192444901768173},{"$f":"Coal!S416","v":23.982233929273082},{"$f":"Coal!T416","v":24.080262763261295},{"$f":"Coal!U416","v":24.252252442043222},{"$f":"Coal!V416","v":24.041722037328096},{"$f":"Coal!W416","v":24.058246511787818},{"$f":"Coal!X416","v":24.034301381139489},{"$f":"Coal!Y416","v":24.014287723968565},{"$f":"Coal!Z416","v":23.977725020628682},{"$f":"Coal!AA416","v":24.061035400785855},{"$f":"Coal!AB416","v":24.070876370333988},{"$f":"Coal!AC416","v":24.003660459724951},{"$f":"Coal!AD416","v":24.003979891944986},{"$f":"Coal!AE416","v":24.06864034479371},{"$f":"Coal!AF416","v":24.031647636542239},{"$f":"Coal!AG416","v":24.014902016699413},{"$f":"Coal!AH416","v":23.932832507858546},{"$f":"Coal!AI416","v":23.930719340864439},{"$f":"Coal!AJ416","v":23.95644592043222},{"$f":"Coal!AK416","v":23.97809359626719},{"$f":"Coal!AL416","v":23.983179940078582},{"$f":"Coal!AM416","v":24.015307449901769},{"$f":"Coal!AN416","v":23.985268535363456},{"$f":"Coal!AO416","v":24.008980234774064},{"$f":"Coal!AP416","v":24.000785569744597},{"$f":"Coal!AQ416","v":23.972687820235755},{"$f":"Coal!AR416","v":23.966852039292728}]
["RM3CoCCS90AF","RD","Moderate",30,"Coal","CCS90AvgCF",{"$f":"Coal!L417","v":25.165595160117878},{"$f":"Coal!M417","v":25.165595160117878},{"$f":"Coal!N417","v":25.2936629086444},{"$f":"Coal!O417","v":24.885686534381136},{"$f":"Coal!P417","v":24.541940608055008},{"$f":"Coal!Q417","v":24.272511816306483},{"$f":"Coal!R417","v":24.192444901768173},{"$f":"Coal!S417","v":23.982233929273082},{"$f":"Coal!T417","v":24.080262763261295},{"$f":"Coal!U417","v":24.252252442043222},{"$f":"Coal!V417","v":24.041722037328096},{"$f":"Coal!W417","v":24.058246511787818},{"$f":"Coal!X417","v":24.034301381139489},{"$f":"Coal!Y417","v":24.014287723968565},{"$f":"Coal!Z417","v":23.977725020628682},{"$f":"Coal!AA417","v":24.061035400785855},{"$f":"Coal!AB417","v":24.070876370333988},{"$f":"Coal!AC417","v":24.003660459724951},{"$f":"Coal!AD417","v":24.003979891944986},{"$f":"Coal!AE417","v":24.06864034479371},{"$f":"Coal!AF417","v":24.031647636542239},{"$f":"Coal!AG417","v":24.014902016699413},{"$f":"Coal!AH417","v":23.932832507858546},{"$f":"Coal!AI417","v":23.930719340864439},{"$f":"Coal!AJ417","v":23.95644592043222},{"$f":"Coal!AK417","v":23.97809359626719},{"$f":"Coal!AL417","v":23.983179940078582},{"$f":"Coal!AM417","v":24.015307449901769},{"$f":"Coal!AN417","v":23.985268535363456},{"$f":"Coal!AO417","v":24.008980234774064},{"$f":"Coal!AP417","v":24.000785569744597},{"$f":"Coal!AQ417","v":23.972687820235755},{"$f":"Coal!AR417","v":23.966852039292728}]
["RC3CoCCS90AF","RD","Conservative",30,"Coal","CCS90AvgCF",{"$f":"Coal!L418","v":25.165595160117878},{"$f":"Coal!M418","v":25.165595160117878},{"$f":"Coal!N418","v":25.2936629086444},{"$f":"Coal!O418","v":24.885686534381136},{"$f":"Coal!P418","v":24.541940608055008},{"$f":"Coal!Q418","v":24.272511816306483},{"$f":"Coal!R418","v":24.192444901768173},{"$f":"Coal!S418","v":23.982233929273082},{"$f":"Coal!T418","v":24.080262763261295},{"$f":"Coal!U418","v":24.252252442043222},{"$f":"Coal!V418","v":24.041722037328096},{"$f":"Coal!W418","v":24.058246511787818},{"$f":"Coal!X418","v":24.034301381139489},{"$f":"Coal!Y418","v":24.014287723968565},{"$f":"Coal!Z418","v":23.977725020628682},{"$f":"Coal!AA418","v":24.061035400785855},{"$f":"Coal!AB418","v":24.070876370333988},{"$f":"Coal!AC418","v":24.003660459724951},{"$f":"Coal!AD418","v":24.003979891944986},{"$f":"Coal!AE418","v":24.06864034479371},{"$f":"Coal!AF418","v":24.031647636542239},{"$f":"Coal!AG418","v":24.014902016699413},{"$f":"Coal!AH418","v":23.932832507858546},{"$f":"Coal!AI418","v":23.930719340864439},{"$f":"Coal!AJ418","v":23.95644592043222},{"$f":"Coal!AK418","v":23.97809359626719},{"$f":"Coal!AL418","v":23.983179940078582},{"$f":"Coal!AM418","v":24.015307449901769},{"$f":"Coal!AN418","v":23.985268535363456},{"$f":"Coal!AO418","v":24.008980234774064},{"$f":"Coal!AP418","v":24.000785569744597},{"$f":"Coal!AQ418","v":23.972687820235755},{"$f":"Coal!AR418","v":23.966852039292728}]
["RA3CoCCS30HF","RD","Advanced",30,"Coal","CCS30HighCF",{"$f":"Coal!L419","v":19.620190166011785},{"$f":"Coal!M419","v":19.620190166011785},{"$f":"Coal!N419","v":19.72003734086444},{"$f":"Coal!O419","v":19.401961253438113},{"$f":"Coal!P419","v":19.133962010805501},{"$f":"Coal!Q419","v":18.923903631630647},{"$f":"Coal!R419","v":18.861479990176818},{"$f":"Coal!S419","v":18.697590392927307},{"$f":"Coal!T419","v":18.774017926326128},{"$f":"Coal!U419","v":18.908108544204321},{"$f":"Coal!V419","v":18.743969903732811},{"$f":"Coal!W419","v":18.75685310117878},{"$f":"Coal!X419","v":18.738184438113947},{"$f":"Coal!Y419","v":18.722580922396855},{"$f":"Coal!Z419","v":18.694075052062868},{"$f":"Coal!AA419","v":18.759027440078583},{"$f":"Coal!AB419","v":18.766699887033397},{"$f":"Coal!AC419","v":18.714295445972496},{"$f":"Coal!AD419","v":18.714544489194495},{"$f":"Coal!AE419","v":18.764956584479368},{"$f":"Coal!AF419","v":18.736115463654222},{"$f":"Coal!AG419","v":18.723059851669941},{"$f":"Coal!AH419","v":18.659074900785853},{"$f":"Coal!AI419","v":18.657427384086443},{"$f":"Coal!AJ419","v":18.677484942043222},{"$f":"Coal!AK419","v":18.694362409626716},{"$f":"Coal!AL419","v":18.698327944007858},{"$f":"Coal!AM419","v":18.723375944990174},{"$f":"Coal!AN419","v":18.699956303536343},{"$f":"Coal!AO419","v":18.718442973477405},{"$f":"Coal!AP419","v":18.712054056974459},{"$f":"Coal!AQ419","v":18.690147832023573},{"$f":"Coal!AR419","v":18.685598003929272}]
["RM3CoCCS30HF","RD","Moderate",30,"Coal","CCS30HighCF",{"$f":"Coal!L420","v":19.620190166011785},{"$f":"Coal!M420","v":19.620190166011785},{"$f":"Coal!N420","v":19.72003734086444},{"$f":"Coal!O420","v":19.401961253438113},{"$f":"Coal!P420","v":19.133962010805501},{"$f":"Coal!Q420","v":18.923903631630647},{"$f":"Coal!R420","v":18.861479990176818},{"$f":"Coal!S420","v":18.697590392927307},{"$f":"Coal!T420","v":18.774017926326128},{"$f":"Coal!U420","v":18.908108544204321},{"$f":"Coal!V420","v":18.743969903732811},{"$f":"Coal!W420","v":18.75685310117878},{"$f":"Coal!X420","v":18.738184438113947},{"$f":"Coal!Y420","v":18.722580922396855},{"$f":"Coal!Z420","v":18.694075052062868},{"$f":"Coal!AA420","v":18.759027440078583},{"$f":"Coal!AB420","v":18.766699887033397},{"$f":"Coal!AC420","v":18.714295445972496},{"$f":"Coal!AD420","v":18.714544489194495},{"$f":"Coal!AE420","v":18.764956584479368},{"$f":"Coal!AF420","v":18.736115463654222},{"$f":"Coal!AG420","v":18.723059851669941},{"$f":"Coal!AH420","v":18.659074900785853},{"$f":"Coal!AI420","v":18.657427384086443},{"$f":"Coal!AJ420","v":18.677484942043222},{"$f":"Coal!AK420","v":18.694362409626716},{"$f":"Coal!AL420","v":18.698327944007858},{"$f":"Coal!AM420","v":18.723375944990174},{"$f":"Coal!AN420","v":18.699956303536343},{"$f":"Coal!AO420","v":18.718442973477405},{"$f":"Coal!AP420","v":18.712054056974459},{"$f":"Coal!AQ420","v":18.690147832023573},{"$f":"Coal!AR420","v":18.685598003929272}]
["RC3CoCCS30HF","RD","Conservative",30,"Coal","CCS30HighCF",{"$f":"Coal!L421","v":19.620190166011785},{"$f":"Coal!M421","v":19.620190166011785},{"$f":"Coal!N421","v":19.72003734086444},{"$f":"Coal!O421","v":19.401961253438113},{"$f":"Coal!P421","v":19.133962010805501},{"$f":"Coal!Q421","v":18.923903631630647},{"$f":"Coal!R421","v":18.861479990176818},{"$f":"Coal!S421","v":18.697590392927307},{"$f":"Coal!T421","v":18.774017926326128},{"$f":"Coal!U421","v":18.908108544204321},{"$f":"Coal!V421","v":18.743969903732811},{"$f":"Coal!W421","v":18.75685310117878},{"$f":"Coal!X421","v":18.738184438113947},{"$f":"Coal!Y421","v":18.722580922396855},{"$f":"Coal!Z421","v":18.694075052062868},{"$f":"Coal!AA421","v":18.759027440078583},{"$f":"Coal!AB421","v":18.766699887033397},{"$f":"Coal!AC421","v":18.714295445972496},{"$f":"Coal!AD421","v":18.714544489194495},{"$f":"Coal!AE421","v":18.764956584479368},{"$f":"Coal!AF421","v":18.736115463654222},{"$f":"Coal!AG421","v":18.723059851669941},{"$f":"Coal!AH421","v":18.659074900785853},{"$f":"Coal!AI421","v":18.657427384086443},{"$f":"Coal!AJ421","v":18.677484942043222},{"$f":"Coal!AK421","v":18.694362409626716},{"$f":"Coal!AL421","v":18.698327944007858},{"$f":"Coal!AM421","v":18.723375944990174},{"$f":"Coal!AN421","v":18.699956303536343},{"$f":"Coal!AO421","v":18.718442973477405},{"$f":"Coal!AP421","v":18.712054056974459},{"$f":"Coal!AQ421","v":18.690147832023573},{"$f":"Coal!AR421","v":18.685598003929272}]
["RA3CoCCS90HF","RD","Advanced",30,"Coal","CCS90HighCF",{"$f":"Coal!L422","v":25.165595160117878},{"$f":"Coal!M422","v":25.165595160117878},{"$f":"Coal!N422","v":25.2936629086444},{"$f":"Coal!O422","v":24.885686534381136},{"$f":"Coal!P422","v":24.541940608055008},{"$f":"Coal!Q422","v":24.272511816306483},{"$f":"Coal!R422","v":24.192444901768173},{"$f":"Coal!S422","v":23.982233929273082},{"$f":"Coal!T422","v":24.080262763261295},{"$f":"Coal!U422","v":24.252252442043222},{"$f":"Coal!V422","v":24.041722037328096},{"$f":"Coal!W422","v":24.058246511787818},{"$f":"Coal!X422","v":24.034301381139489},{"$f":"Coal!Y422","v":24.014287723968565},{"$f":"Coal!Z422","v":23.977725020628682},{"$f":"Coal!AA422","v":24.061035400785855},{"$f":"Coal!AB422","v":24.070876370333988},{"$f":"Coal!AC422","v":24.003660459724951},{"$f":"Coal!AD422","v":24.003979891944986},{"$f":"Coal!AE422","v":24.06864034479371},{"$f":"Coal!AF422","v":24.031647636542239},{"$f":"Coal!AG422","v":24.014902016699413},{"$f":"Coal!AH422","v":23.932832507858546},{"$f":"Coal!AI422","v":23.930719340864439},{"$f":"Coal!AJ422","v":23.95644592043222},{"$f":"Coal!AK422","v":23.97809359626719},{"$f":"Coal!AL422","v":23.983179940078582},{"$f":"Coal!AM422","v":24.015307449901769},{"$f":"Coal!AN422","v":23.985268535363456},{"$f":"Coal!AO422","v":24.008980234774064},{"$f":"Coal!AP422","v":24.000785569744597},{"$f":"Coal!AQ422","v":23.972687820235755},{"$f":"Coal!AR422","v":23.966852039292728}]
["RM3CoCCS90HF","RD","Moderate",30,"Coal","CCS90HighCF",{"$f":"Coal!L423","v":25.165595160117878},{"$f":"Coal!M423","v":25.165595160117878},{"$f":"Coal!N423","v":25.2936629086444},{"$f":"Coal!O423","v":24.885686534381136},{"$f":"Coal!P423","v":24.541940608055008},{"$f":"Coal!Q423","v":24.272511816306483},{"$f":"Coal!R423","v":24.192444901768173},{"$f":"Coal!S423","v":23.982233929273082},{"$f":"Coal!T423","v":24.080262763261295},{"$f":"Coal!U423","v":24.252252442043222},{"$f":"Coal!V423","v":24.041722037328096},{"$f":"Coal!W423","v":24.058246511787818},{"$f":"Coal!X423","v":24.034301381139489},{"$f":"Coal!Y423","v":24.014287723968565},{"$f":"Coal!Z423","v":23.977725020628682},{"$f":"Coal!AA423","v":24.061035400785855},{"$f":"Coal!AB423","v":24.070876370333988},{"$f":"Coal!AC423","v":24.003660459724951},{"$f":"Coal!AD423","v":24.003979891944986},{"$f":"Coal!AE423","v":24.06864034479371},{"$f":"Coal!AF423","v":24.031647636542239},{"$f":"Coal!AG423","v":24.014902016699413},{"$f":"Coal!AH423","v":23.932832507858546},{"$f":"Coal!AI423","v":23.930719340864439},{"$f":"Coal!AJ423","v":23.95644592043222},{"$f":"Coal!AK423","v":23.97809359626719},{"$f":"Coal!AL423","v":23.983179940078582},{"$f":"Coal!AM423","v":24.015307449901769},{"$f":"Coal!AN423","v":23.985268535363456},{"$f":"Coal!AO423","v":24.008980234774064},{"$f":"Coal!AP423","v":24.000785569744597},{"$f":"Coal!AQ423","v":23.972687820235755},{"$f":"Coal!AR423","v":23.966852039292728}]
["RC3CoCCS90HF","RD","Conservative",30,"Coal","CCS90HighCF",{"$f":"Coal!L424","v":25.165595160117878},{"$f":"Coal!M424","v":25.165595160117878},{"$f":"Coal!N424","v":25.2936629086444},{"$f":"Coal!O424","v":24.885686534381136},{"$f":"Coal!P424","v":24.541940608055008},{"$f":"Coal!Q424","v":24.272511816306483},{"$f":"Coal!R424","v":24.192444901768173},{"$f":"Coal!S424","v":23.982233929273082},{"$f":"Coal!T424","v":24.080262763261295},{"$f":"Coal!U424","v":24.252252442043222},{"$f":"Coal!V424","v":24.041722037328096},{"$f":"Coal!W424","v":24.058246511787818},{"$f":"Coal!X424","v":24.034301381139489},{"$f":"Coal!Y424","v":24.014287723968565},{"$f":"Coal!Z424","v":23.977725020628682},{"$f":"Coal!AA424","v":24.061035400785855},{"$f":"Coal!AB424","v":24.070876370333988},{"$f":"Coal!AC424","v":24.003660459724951},{"$f":"Coal!AD424","v":24.003979891944986},{"$f":"Coal!AE424","v":24.06864034479371},{"$f":"Coal!AF424","v":24.031647636542239},{"$f":"Coal!AG424","v":24.014902016699413},{"$f":"Coal!AH424","v":23.932832507858546},{"$f":"Coal!AI424","v":23.930719340864439},{"$f":"Coal!AJ424","v":23.95644592043222},{"$f":"Coal!AK424","v":23.97809359626719},{"$f":"Coal!AL424","v":23.983179940078582},{"$f":"Coal!AM424","v":24.015307449901769},{"$f":"Coal!AN424","v":23.985268535363456},{"$f":"Coal!AO424","v":24.008980234774064},{"$f":"Coal!AP424","v":24.000785569744597},{"$f":"Coal!AQ424","v":23.972687820235755},{"$f":"Coal!AR424","v":23.966852039292728}]
["RA3NaCTAvgCF","RD","Advanced",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L295","v":2.8082416502946952},{"$f":"'Natural Gas'!M295","v":2.8082416502946952},{"$f":"'Natural Gas'!N295","v":2.6043388998035364},{"$f":"'Natural Gas'!O295","v":2.767474459724951},{"$f":"'Natural Gas'!P295","v":2.7618182711198429},{"$f":"'Natural Gas'!Q295","v":2.830696463654224},{"$f":"'Natural Gas'!R295","v":2.9771011787819255},{"$f":"'Natural Gas'!S295","v":3.2487249508840867},{"$f":"'Natural Gas'!T295","v":3.4539341846758349},{"$f":"'Natural Gas'!U295","v":3.5830471512770137},{"$f":"'Natural Gas'!V295","v":3.6468634577603143},{"$f":"'Natural Gas'!W295","v":3.6362789783889977},{"$f":"'Natural Gas'!X295","v":3.5669076620825146},{"$f":"'Natural Gas'!Y295","v":3.5343516699410609},{"$f":"'Natural Gas'!Z295","v":3.5591100196463654},{"$f":"'Natural Gas'!AA295","v":3.6247495088408646},{"$f":"'Natural Gas'!AB295","v":3.6775206286836934},{"$f":"'Natural Gas'!AC295","v":3.6723379174852653},{"$f":"'Natural Gas'!AD295","v":3.6694302554027503},{"$f":"'Natural Gas'!AE295","v":3.7073271119842826},{"$f":"'Natural Gas'!AF295","v":3.7280628683693515},{"$f":"'Natural Gas'!AG295","v":3.7337907662082515},{"$f":"'Natural Gas'!AH295","v":3.7398143418467584},{"$f":"'Natural Gas'!AI295","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ295","v":3.7450982318271122},{"$f":"'Natural Gas'!AK295","v":3.7546797642436149},{"$f":"'Natural Gas'!AL295","v":3.7710707269155206},{"$f":"'Natural Gas'!AM295","v":3.7838290766208251},{"$f":"'Natural Gas'!AN295","v":3.8259901768172888},{"$f":"'Natural Gas'!AO295","v":3.8796335952848722},{"$f":"'Natural Gas'!AP295","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ295","v":3.9377151277013756},{"$f":"'Natural Gas'!AR295","v":3.9933762278978389}]
["RM3NaCTAvgCF","RD","Moderate",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L296","v":2.8082416502946952},{"$f":"'Natural Gas'!M296","v":2.8082416502946952},{"$f":"'Natural Gas'!N296","v":2.6043388998035364},{"$f":"'Natural Gas'!O296","v":2.767474459724951},{"$f":"'Natural Gas'!P296","v":2.7618182711198429},{"$f":"'Natural Gas'!Q296","v":2.830696463654224},{"$f":"'Natural Gas'!R296","v":2.9771011787819255},{"$f":"'Natural Gas'!S296","v":3.2487249508840867},{"$f":"'Natural Gas'!T296","v":3.4539341846758349},{"$f":"'Natural Gas'!U296","v":3.5830471512770137},{"$f":"'Natural Gas'!V296","v":3.6468634577603143},{"$f":"'Natural Gas'!W296","v":3.6362789783889977},{"$f":"'Natural Gas'!X296","v":3.5669076620825146},{"$f":"'Natural Gas'!Y296","v":3.5343516699410609},{"$f":"'Natural Gas'!Z296","v":3.5591100196463654},{"$f":"'Natural Gas'!AA296","v":3.6247495088408646},{"$f":"'Natural Gas'!AB296","v":3.6775206286836934},{"$f":"'Natural Gas'!AC296","v":3.6723379174852653},{"$f":"'Natural Gas'!AD296","v":3.6694302554027503},{"$f":"'Natural Gas'!AE296","v":3.7073271119842826},{"$f":"'Natural Gas'!AF296","v":3.7280628683693515},{"$f":"'Natural Gas'!AG296","v":3.7337907662082515},{"$f":"'Natural Gas'!AH296","v":3.7398143418467584},{"$f":"'Natural Gas'!AI296","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ296","v":3.7450982318271122},{"$f":"'Natural Gas'!AK296","v":3.7546797642436149},{"$f":"'Natural Gas'!AL296","v":3.7710707269155206},{"$f":"'Natural Gas'!AM296","v":3.7838290766208251},{"$f":"'Natural Gas'!AN296","v":3.8259901768172888},{"$f":"'Natural Gas'!AO296","v":3.8796335952848722},{"$f":"'Natural Gas'!AP296","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ296","v":3.9377151277013756},{"$f":"'Natural Gas'!AR296","v":3.9933762278978389}]
["RC3NaCTAvgCF","RD","Conservative",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L297","v":2.8082416502946952},{"$f":"'Natural Gas'!M297","v":2.8082416502946952},{"$f":"'Natural Gas'!N297","v":2.6043388998035364},{"$f":"'Natural Gas'!O297","v":2.767474459724951},{"$f":"'Natural Gas'!P297","v":2.7618182711198429},{"$f":"'Natural Gas'!Q297","v":2.830696463654224},{"$f":"'Natural Gas'!R297","v":2.9771011787819255},{"$f":"'Natural Gas'!S297","v":3.2487249508840867},{"$f":"'Natural Gas'!T297","v":3.4539341846758349},{"$f":"'Natural Gas'!U297","v":3.5830471512770137},{"$f":"'Natural Gas'!V297","v":3.6468634577603143},{"$f":"'Natural Gas'!W297","v":3.6362789783889977},{"$f":"'Natural Gas'!X297","v":3.5669076620825146},{"$f":"'Natural Gas'!Y297","v":3.5343516699410609},{"$f":"'Natural Gas'!Z297","v":3.5591100196463654},{"$f":"'Natural Gas'!AA297","v":3.6247495088408646},{"$f":"'Natural Gas'!AB297","v":3.6775206286836934},{"$f":"'Natural Gas'!AC297","v":3.6723379174852653},{"$f":"'Natural Gas'!AD297","v":3.6694302554027503},{"$f":"'Natural Gas'!AE297","v":3.7073271119842826},{"$f":"'Natural Gas'!AF297","v":3.7280628683693515},{"$f":"'Natural Gas'!AG297","v":3.7337907662082515},{"$f":"'Natural Gas'!AH297","v":3.7398143418467584},{"$f":"'Natural Gas'!AI297","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ297","v":3.7450982318271122},{"$f":"'Natural Gas'!AK297","v":3.7546797642436149},{"$f":"'Natural Gas'!AL297","v":3.7710707269155206},{"$f":"'Natural Gas'!AM297","v":3.7838290766208251},{"$f":"'Natural Gas'!AN297","v":3.8259901768172888},{"$f":"'Natural Gas'!AO297","v":3.8796335952848722},{"$f":"'Natural Gas'!AP297","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ297","v":3.9377151277013756},{"$f":"'Natural Gas'!AR297","v":3.9933762278978389}]
["RA3NaCTHighF","RD","Advanced",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L298","v":2.8082416502946952},{"$f":"'Natural Gas'!M298","v":2.8082416502946952},{"$f":"'Natural Gas'!N298","v":2.6043388998035364},{"$f":"'Natural Gas'!O298","v":2.767474459724951},{"$f":"'Natural Gas'!P298","v":2.7618182711198429},{"$f":"'Natural Gas'!Q298","v":2.830696463654224},{"$f":"'Natural Gas'!R298","v":2.9771011787819255},{"$f":"'Natural Gas'!S298","v":3.2487249508840867},{"$f":"'Natural Gas'!T298","v":3.4539341846758349},{"$f":"'Natural Gas'!U298","v":3.5830471512770137},{"$f":"'Natural Gas'!V298","v":3.6468634577603143},{"$f":"'Natural Gas'!W298","v":3.6362789783889977},{"$f":"'Natural Gas'!X298","v":3.5669076620825146},{"$f":"'Natural Gas'!Y298","v":3.5343516699410609},{"$f":"'Natural Gas'!Z298","v":3.5591100196463654},{"$f":"'Natural Gas'!AA298","v":3.6247495088408646},{"$f":"'Natural Gas'!AB298","v":3.6775206286836934},{"$f":"'Natural Gas'!AC298","v":3.6723379174852653},{"$f":"'Natural Gas'!AD298","v":3.6694302554027503},{"$f":"'Natural Gas'!AE298","v":3.7073271119842826},{"$f":"'Natural Gas'!AF298","v":3.7280628683693515},{"$f":"'Natural Gas'!AG298","v":3.7337907662082515},{"$f":"'Natural Gas'!AH298","v":3.7398143418467584},{"$f":"'Natural Gas'!AI298","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ298","v":3.7450982318271122},{"$f":"'Natural Gas'!AK298","v":3.7546797642436149},{"$f":"'Natural Gas'!AL298","v":3.7710707269155206},{"$f":"'Natural Gas'!AM298","v":3.7838290766208251},{"$f":"'Natural Gas'!AN298","v":3.8259901768172888},{"$f":"'Natural Gas'!AO298","v":3.8796335952848722},{"$f":"'Natural Gas'!AP298","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ298","v":3.9377151277013756},{"$f":"'Natural Gas'!AR298","v":3.9933762278978389}]
["RM3NaCTHighF","RD","Moderate",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L299","v":2.8082416502946952},{"$f":"'Natural Gas'!M299","v":2.8082416502946952},{"$f":"'Natural Gas'!N299","v":2.6043388998035364},{"$f":"'Natural Gas'!O299","v":2.767474459724951},{"$f":"'Natural Gas'!P299","v":2.7618182711198429},{"$f":"'Natural Gas'!Q299","v":2.830696463654224},{"$f":"'Natural Gas'!R299","v":2.9771011787819255},{"$f":"'Natural Gas'!S299","v":3.2487249508840867},{"$f":"'Natural Gas'!T299","v":3.4539341846758349},{"$f":"'Natural Gas'!U299","v":3.5830471512770137},{"$f":"'Natural Gas'!V299","v":3.6468634577603143},{"$f":"'Natural Gas'!W299","v":3.6362789783889977},{"$f":"'Natural Gas'!X299","v":3.5669076620825146},{"$f":"'Natural Gas'!Y299","v":3.5343516699410609},{"$f":"'Natural Gas'!Z299","v":3.5591100196463654},{"$f":"'Natural Gas'!AA299","v":3.6247495088408646},{"$f":"'Natural Gas'!AB299","v":3.6775206286836934},{"$f":"'Natural Gas'!AC299","v":3.6723379174852653},{"$f":"'Natural Gas'!AD299","v":3.6694302554027503},{"$f":"'Natural Gas'!AE299","v":3.7073271119842826},{"$f":"'Natural Gas'!AF299","v":3.7280628683693515},{"$f":"'Natural Gas'!AG299","v":3.7337907662082515},{"$f":"'Natural Gas'!AH299","v":3.7398143418467584},{"$f":"'Natural Gas'!AI299","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ299","v":3.7450982318271122},{"$f":"'Natural Gas'!AK299","v":3.7546797642436149},{"$f":"'Natural Gas'!AL299","v":3.7710707269155206},{"$f":"'Natural Gas'!AM299","v":3.7838290766208251},{"$f":"'Natural Gas'!AN299","v":3.8259901768172888},{"$f":"'Natural Gas'!AO299","v":3.8796335952848722},{"$f":"'Natural Gas'!AP299","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ299","v":3.9377151277013756},{"$f":"'Natural Gas'!AR299","v":3.9933762278978389}]
["RC3NaCTHighF","RD","Conservative",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L300","v":2.8082416502946952},{"$f":"'Natural Gas'!M300","v":2.8082416502946952},{"$f":"'Natural Gas'!N300","v":2.6043388998035364},{"$f":"'Natural Gas'!O300","v":2.767474459724951},{"$f":"'Natural Gas'!P300","v":2.7618182711198429},{"$f":"'Natural Gas'!Q300","v":2.830696463654224},{"$f":"'Natural Gas'!R300","v":2.9771011787819255},{"$f":"'Natural Gas'!S300","v":3.2487249508840867},{"$f":"'Natural Gas'!T300","v":3.4539341846758349},{"$f":"'Natural Gas'!U300","v":3.5830471512770137},{"$f":"'Natural Gas'!V300","v":3.6468634577603143},{"$f":"'Natural Gas'!W300","v":3.6362789783889977},{"$f":"'Natural Gas'!X300","v":3.5669076620825146},{"$f":"'Natural Gas'!Y300","v":3.5343516699410609},{"$f":"'Natural Gas'!Z300","v":3.5591100196463654},{"$f":"'Natural Gas'!AA300","v":3.6247495088408646},{"$f":"'Natural Gas'!AB300","v":3.6775206286836934},{"$f":"'Natural Gas'!AC300","v":3.6723379174852653},{"$f":"'Natural Gas'!AD300","v":3.6694302554027503},{"$f":"'Natural Gas'!AE300","v":3.7073271119842826},{"$f":"'Natural Gas'!AF300","v":3.7280628683693515},{"$f":"'Natural Gas'!AG300","v":3.7337907662082515},{"$f":"'Natural Gas'!AH300","v":3.7398143418467584},{"$f":"'Natural Gas'!AI300","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ300","v":3.7450982318271122},{"$f":"'Natural Gas'!AK300","v":3.7546797642436149},{"$f":"'Natural Gas'!AL300","v":3.7710707269155206},{"$f":"'Natural Gas'!AM300","v":3.7838290766208251},{"$f":"'Natural Gas'!AN300","v":3.8259901768172888},{"$f":"'Natural Gas'!AO300","v":3.8796335952848722},{"$f":"'Natural Gas'!AP300","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ300","v":3.9377151277013756},{"$f":"'Natural Gas'!AR300","v":3.9933762278978389}]
["RA3NaCCAvgCF","RD","Advanced",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L301","v":2.8082416502946952},{"$f":"'Natural Gas'!M301","v":2.8082416502946952},{"$f":"'Natural Gas'!N301","v":2.6043388998035364},{"$f":"'Natural Gas'!O301","v":2.767474459724951},{"$f":"'Natural Gas'!P301","v":2.7618182711198429},{"$f":"'Natural Gas'!Q301","v":2.830696463654224},{"$f":"'Natural Gas'!R301","v":2.9771011787819255},{"$f":"'Natural Gas'!S301","v":3.2487249508840867},{"$f":"'Natural Gas'!T301","v":3.4539341846758349},{"$f":"'Natural Gas'!U301","v":3.5830471512770137},{"$f":"'Natural Gas'!V301","v":3.6468634577603143},{"$f":"'Natural Gas'!W301","v":3.6362789783889977},{"$f":"'Natural Gas'!X301","v":3.5669076620825146},{"$f":"'Natural Gas'!Y301","v":3.5343516699410609},{"$f":"'Natural Gas'!Z301","v":3.5591100196463654},{"$f":"'Natural Gas'!AA301","v":3.6247495088408646},{"$f":"'Natural Gas'!AB301","v":3.6775206286836934},{"$f":"'Natural Gas'!AC301","v":3.6723379174852653},{"$f":"'Natural Gas'!AD301","v":3.6694302554027503},{"$f":"'Natural Gas'!AE301","v":3.7073271119842826},{"$f":"'Natural Gas'!AF301","v":3.7280628683693515},{"$f":"'Natural Gas'!AG301","v":3.7337907662082515},{"$f":"'Natural Gas'!AH301","v":3.7398143418467584},{"$f":"'Natural Gas'!AI301","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ301","v":3.7450982318271122},{"$f":"'Natural Gas'!AK301","v":3.7546797642436149},{"$f":"'Natural Gas'!AL301","v":3.7710707269155206},{"$f":"'Natural Gas'!AM301","v":3.7838290766208251},{"$f":"'Natural Gas'!AN301","v":3.8259901768172888},{"$f":"'Natural Gas'!AO301","v":3.8796335952848722},{"$f":"'Natural Gas'!AP301","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ301","v":3.9377151277013756},{"$f":"'Natural Gas'!AR301","v":3.9933762278978389}]
["RM3NaCCAvgCF","RD","Moderate",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L302","v":2.8082416502946952},{"$f":"'Natural Gas'!M302","v":2.8082416502946952},{"$f":"'Natural Gas'!N302","v":2.6043388998035364},{"$f":"'Natural Gas'!O302","v":2.767474459724951},{"$f":"'Natural Gas'!P302","v":2.7618182711198429},{"$f":"'Natural Gas'!Q302","v":2.830696463654224},{"$f":"'Natural Gas'!R302","v":2.9771011787819255},{"$f":"'Natural Gas'!S302","v":3.2487249508840867},{"$f":"'Natural Gas'!T302","v":3.4539341846758349},{"$f":"'Natural Gas'!U302","v":3.5830471512770137},{"$f":"'Natural Gas'!V302","v":3.6468634577603143},{"$f":"'Natural Gas'!W302","v":3.6362789783889977},{"$f":"'Natural Gas'!X302","v":3.5669076620825146},{"$f":"'Natural Gas'!Y302","v":3.5343516699410609},{"$f":"'Natural Gas'!Z302","v":3.5591100196463654},{"$f":"'Natural Gas'!AA302","v":3.6247495088408646},{"$f":"'Natural Gas'!AB302","v":3.6775206286836934},{"$f":"'Natural Gas'!AC302","v":3.6723379174852653},{"$f":"'Natural Gas'!AD302","v":3.6694302554027503},{"$f":"'Natural Gas'!AE302","v":3.7073271119842826},{"$f":"'Natural Gas'!AF302","v":3.7280628683693515},{"$f":"'Natural Gas'!AG302","v":3.7337907662082515},{"$f":"'Natural Gas'!AH302","v":3.7398143418467584},{"$f":"'Natural Gas'!AI302","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ302","v":3.7450982318271122},{"$f":"'Natural Gas'!AK302","v":3.7546797642436149},{"$f":"'Natural Gas'!AL302","v":3.7710707269155206},{"$f":"'Natural Gas'!AM302","v":3.7838290766208251},{"$f":"'Natural Gas'!AN302","v":3.8259901768172888},{"$f":"'Natural Gas'!AO302","v":3.8796335952848722},{"$f":"'Natural Gas'!AP302","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ302","v":3.9377151277013756},{"$f":"'Natural Gas'!AR302","v":3.9933762278978389}]
["RC3NaCCAvgCF","RD","Conservative",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L303","v":2.8082416502946952},{"$f":"'Natural Gas'!M303","v":2.8082416502946952},{"$f":"'Natural Gas'!N303","v":2.6043388998035364},{"$f":"'Natural Gas'!O303","v":2.767474459724951},{"$f":"'Natural Gas'!P303","v":2.7618182711198429},{"$f":"'Natural Gas'!Q303","v":2.830696463654224},{"$f":"'Natural Gas'!R303","v":2.9771011787819255},{"$f":"'Natural Gas'!S303","v":3.2487249508840867},{"$f":"'Natural Gas'!T303","v":3.4539341846758349},{"$f":"'Natural Gas'!U303","v":3.5830471512770137},{"$f":"'Natural Gas'!V303","v":3.6468634577603143},{"$f":"'Natural Gas'!W303","v":3.6362789783889977},{"$f":"'Natural Gas'!X303","v":3.5669076620825146},{"$f":"'Natural Gas'!Y303","v":3.5343516699410609},{"$f":"'Natural Gas'!Z303","v":3.5591100196463654},{"$f":"'Natural Gas'!AA303","v":3.6247495088408646},{"$f":"'Natural Gas'!AB303","v":3.6775206286836934},{"$f":"'Natural Gas'!AC303","v":3.6723379174852653},{"$f":"'Natural Gas'!AD303","v":3.6694302554027503},{"$f":"'Natural Gas'!AE303","v":3.7073271119842826},{"$f":"'Natural Gas'!AF303","v":3.7280628683693515},{"$f":"'Natural Gas'!AG303","v":3.7337907662082515},{"$f":"'Natural Gas'!AH303","v":3.7398143418467584},{"$f":"'Natural Gas'!AI303","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ303","v":3.7450982318271122},{"$f":"'Natural Gas'!AK303","v":3.7546797642436149},{"$f":"'Natural Gas'!AL303","v":3.7710707269155206},{"$f":"'Natural Gas'!AM303","v":3.7838290766208251},{"$f":"'Natural Gas'!AN303","v":3.8259901768172888},{"$f":"'Natural Gas'!AO303","v":3.8796335952848722},{"$f":"'Natural Gas'!AP303","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ303","v":3.9377151277013756},{"$f":"'Natural Gas'!AR303","v":3.9933762278978389}]
["RA3NaCCHighF","RD","Advanced",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L304","v":2.8082416502946952},{"$f":"'Natural Gas'!M304","v":2.8082416502946952},{"$f":"'Natural Gas'!N304","v":2.6043388998035364},{"$f":"'Natural Gas'!O304","v":2.767474459724951},{"$f":"'Natural Gas'!P304","v":2.7618182711198429},{"$f":"'Natural Gas'!Q304","v":2.830696463654224},{"$f":"'Natural Gas'!R304","v":2.9771011787819255},{"$f":"'Natural Gas'!S304","v":3.2487249508840867},{"$f":"'Natural Gas'!T304","v":3.4539341846758349},{"$f":"'Natural Gas'!U304","v":3.5830471512770137},{"$f":"'Natural Gas'!V304","v":3.6468634577603143},{"$f":"'Natural Gas'!W304","v":3.6362789783889977},{"$f":"'Natural Gas'!X304","v":3.5669076620825146},{"$f":"'Natural Gas'!Y304","v":3.5343516699410609},{"$f":"'Natural Gas'!Z304","v":3.5591100196463654},{"$f":"'Natural Gas'!AA304","v":3.6247495088408646},{"$f":"'Natural Gas'!AB304","v":3.6775206286836934},{"$f":"'Natural Gas'!AC304","v":3.6723379174852653},{"$f":"'Natural Gas'!AD304","v":3.6694302554027503},{"$f":"'Natural Gas'!AE304","v":3.7073271119842826},{"$f":"'Natural Gas'!AF304","v":3.7280628683693515},{"$f":"'Natural Gas'!AG304","v":3.7337907662082515},{"$f":"'Natural Gas'!AH304","v":3.7398143418467584},{"$f":"'Natural Gas'!AI304","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ304","v":3.7450982318271122},{"$f":"'Natural Gas'!AK304","v":3.7546797642436149},{"$f":"'Natural Gas'!AL304","v":3.7710707269155206},{"$f":"'Natural Gas'!AM304","v":3.7838290766208251},{"$f":"'Natural Gas'!AN304","v":3.8259901768172888},{"$f":"'Natural Gas'!AO304","v":3.8796335952848722},{"$f":"'Natural Gas'!AP304","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ304","v":3.9377151277013756},{"$f":"'Natural Gas'!AR304","v":3.9933762278978389}]
["RM3NaCCHighF","RD","Moderate",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L305","v":2.8082416502946952},{"$f":"'Natural Gas'!M305","v":2.8082416502946952},{"$f":"'Natural Gas'!N305","v":2.6043388998035364},{"$f":"'Natural Gas'!O305","v":2.767474459724951},{"$f":"'Natural Gas'!P305","v":2.7618182711198429},{"$f":"'Natural Gas'!Q305","v":2.830696463654224},{"$f":"'Natural Gas'!R305","v":2.9771011787819255},{"$f":"'Natural Gas'!S305","v":3.2487249508840867},{"$f":"'Natural Gas'!T305","v":3.4539341846758349},{"$f":"'Natural Gas'!U305","v":3.5830471512770137},{"$f":"'Natural Gas'!V305","v":3.6468634577603143},{"$f":"'Natural Gas'!W305","v":3.6362789783889977},{"$f":"'Natural Gas'!X305","v":3.5669076620825146},{"$f":"'Natural Gas'!Y305","v":3.5343516699410609},{"$f":"'Natural Gas'!Z305","v":3.5591100196463654},{"$f":"'Natural Gas'!AA305","v":3.6247495088408646},{"$f":"'Natural Gas'!AB305","v":3.6775206286836934},{"$f":"'Natural Gas'!AC305","v":3.6723379174852653},{"$f":"'Natural Gas'!AD305","v":3.6694302554027503},{"$f":"'Natural Gas'!AE305","v":3.7073271119842826},{"$f":"'Natural Gas'!AF305","v":3.7280628683693515},{"$f":"'Natural Gas'!AG305","v":3.7337907662082515},{"$f":"'Natural Gas'!AH305","v":3.7398143418467584},{"$f":"'Natural Gas'!AI305","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ305","v":3.7450982318271122},{"$f":"'Natural Gas'!AK305","v":3.7546797642436149},{"$f":"'Natural Gas'!AL305","v":3.7710707269155206},{"$f":"'Natural Gas'!AM305","v":3.7838290766208251},{"$f":"'Natural Gas'!AN305","v":3.8259901768172888},{"$f":"'Natural Gas'!AO305","v":3.8796335952848722},{"$f":"'Natural Gas'!AP305","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ305","v":3.9377151277013756},{"$f":"'Natural Gas'!AR305","v":3.9933762278978389}]
["RC3NaCCHighF","RD","Conservative",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L306","v":2.8082416502946952},{"$f":"'Natural Gas'!M306","v":2.8082416502946952},{"$f":"'Natural Gas'!N306","v":2.6043388998035364},{"$f":"'Natural Gas'!O306","v":2.767474459724951},{"$f":"'Natural Gas'!P306","v":2.7618182711198429},{"$f":"'Natural Gas'!Q306","v":2.830696463654224},{"$f":"'Natural Gas'!R306","v":2.9771011787819255},{"$f":"'Natural Gas'!S306","v":3.2487249508840867},{"$f":"'Natural Gas'!T306","v":3.4539341846758349},{"$f":"'Natural Gas'!U306","v":3.5830471512770137},{"$f":"'Natural Gas'!V306","v":3.6468634577603143},{"$f":"'Natural Gas'!W306","v":3.6362789783889977},{"$f":"'Natural Gas'!X306","v":3.5669076620825146},{"$f":"'Natural Gas'!Y306","v":3.5343516699410609},{"$f":"'Natural Gas'!Z306","v":3.5591100196463654},{"$f":"'Natural Gas'!AA306","v":3.6247495088408646},{"$f":"'Natural Gas'!AB306","v":3.6775206286836934},{"$f":"'Natural Gas'!AC306","v":3.6723379174852653},{"$f":"'Natural Gas'!AD306","v":3.6694302554027503},{"$f":"'Natural Gas'!AE306","v":3.7073271119842826},{"$f":"'Natural Gas'!AF306","v":3.7280628683693515},{"$f":"'Natural Gas'!AG306","v":3.7337907662082515},{"$f":"'Natural Gas'!AH306","v":3.7398143418467584},{"$f":"'Natural Gas'!AI306","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ306","v":3.7450982318271122},{"$f":"'Natural Gas'!AK306","v":3.7546797642436149},{"$f":"'Natural Gas'!AL306","v":3.7710707269155206},{"$f":"'Natural Gas'!AM306","v":3.7838290766208251},{"$f":"'Natural Gas'!AN306","v":3.8259901768172888},{"$f":"'Natural Gas'!AO306","v":3.8796335952848722},{"$f":"'Natural Gas'!AP306","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ306","v":3.9377151277013756},{"$f":"'Natural Gas'!AR306","v":3.9933762278978389}]
["RA3NaCCCCSAF","RD","Advanced",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L307","v":2.8082416502946952},{"$f":"'Natural Gas'!M307","v":2.8082416502946952},{"$f":"'Natural Gas'!N307","v":2.6043388998035364},{"$f":"'Natural Gas'!O307","v":2.767474459724951},{"$f":"'Natural Gas'!P307","v":2.7618182711198429},{"$f":"'Natural Gas'!Q307","v":2.830696463654224},{"$f":"'Natural Gas'!R307","v":2.9771011787819255},{"$f":"'Natural Gas'!S307","v":3.2487249508840867},{"$f":"'Natural Gas'!T307","v":3.4539341846758349},{"$f":"'Natural Gas'!U307","v":3.5830471512770137},{"$f":"'Natural Gas'!V307","v":3.6468634577603143},{"$f":"'Natural Gas'!W307","v":3.6362789783889977},{"$f":"'Natural Gas'!X307","v":3.5669076620825146},{"$f":"'Natural Gas'!Y307","v":3.5343516699410609},{"$f":"'Natural Gas'!Z307","v":3.5591100196463654},{"$f":"'Natural Gas'!AA307","v":3.6247495088408646},{"$f":"'Natural Gas'!AB307","v":3.6775206286836934},{"$f":"'Natural Gas'!AC307","v":3.6723379174852653},{"$f":"'Natural Gas'!AD307","v":3.6694302554027503},{"$f":"'Natural Gas'!AE307","v":3.7073271119842826},{"$f":"'Natural Gas'!AF307","v":3.7280628683693515},{"$f":"'Natural Gas'!AG307","v":3.7337907662082515},{"$f":"'Natural Gas'!AH307","v":3.7398143418467584},{"$f":"'Natural Gas'!AI307","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ307","v":3.7450982318271122},{"$f":"'Natural Gas'!AK307","v":3.7546797642436149},{"$f":"'Natural Gas'!AL307","v":3.7710707269155206},{"$f":"'Natural Gas'!AM307","v":3.7838290766208251},{"$f":"'Natural Gas'!AN307","v":3.8259901768172888},{"$f":"'Natural Gas'!AO307","v":3.8796335952848722},{"$f":"'Natural Gas'!AP307","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ307","v":3.9377151277013756},{"$f":"'Natural Gas'!AR307","v":3.9933762278978389}]
["RM3NaCCCCSAF","RD","Moderate",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L308","v":2.8082416502946952},{"$f":"'Natural Gas'!M308","v":2.8082416502946952},{"$f":"'Natural Gas'!N308","v":2.6043388998035364},{"$f":"'Natural Gas'!O308","v":2.767474459724951},{"$f":"'Natural Gas'!P308","v":2.7618182711198429},{"$f":"'Natural Gas'!Q308","v":2.830696463654224},{"$f":"'Natural Gas'!R308","v":2.9771011787819255},{"$f":"'Natural Gas'!S308","v":3.2487249508840867},{"$f":"'Natural Gas'!T308","v":3.4539341846758349},{"$f":"'Natural Gas'!U308","v":3.5830471512770137},{"$f":"'Natural Gas'!V308","v":3.6468634577603143},{"$f":"'Natural Gas'!W308","v":3.6362789783889977},{"$f":"'Natural Gas'!X308","v":3.5669076620825146},{"$f":"'Natural Gas'!Y308","v":3.5343516699410609},{"$f":"'Natural Gas'!Z308","v":3.5591100196463654},{"$f":"'Natural Gas'!AA308","v":3.6247495088408646},{"$f":"'Natural Gas'!AB308","v":3.6775206286836934},{"$f":"'Natural Gas'!AC308","v":3.6723379174852653},{"$f":"'Natural Gas'!AD308","v":3.6694302554027503},{"$f":"'Natural Gas'!AE308","v":3.7073271119842826},{"$f":"'Natural Gas'!AF308","v":3.7280628683693515},{"$f":"'Natural Gas'!AG308","v":3.7337907662082515},{"$f":"'Natural Gas'!AH308","v":3.7398143418467584},{"$f":"'Natural Gas'!AI308","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ308","v":3.7450982318271122},{"$f":"'Natural Gas'!AK308","v":3.7546797642436149},{"$f":"'Natural Gas'!AL308","v":3.7710707269155206},{"$f":"'Natural Gas'!AM308","v":3.7838290766208251},{"$f":"'Natural Gas'!AN308","v":3.8259901768172888},{"$f":"'Natural Gas'!AO308","v":3.8796335952848722},{"$f":"'Natural Gas'!AP308","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ308","v":3.9377151277013756},{"$f":"'Natural Gas'!AR308","v":3.9933762278978389}]
["RC3NaCCCCSAF","RD","Conservative",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L309","v":2.8082416502946952},{"$f":"'Natural Gas'!M309","v":2.8082416502946952},{"$f":"'Natural Gas'!N309","v":2.6043388998035364},{"$f":"'Natural Gas'!O309","v":2.767474459724951},{"$f":"'Natural Gas'!P309","v":2.7618182711198429},{"$f":"'Natural Gas'!Q309","v":2.830696463654224},{"$f":"'Natural Gas'!R309","v":2.9771011787819255},{"$f":"'Natural Gas'!S309","v":3.2487249508840867},{"$f":"'Natural Gas'!T309","v":3.4539341846758349},{"$f":"'Natural Gas'!U309","v":3.5830471512770137},{"$f":"'Natural Gas'!V309","v":3.6468634577603143},{"$f":"'Natural Gas'!W309","v":3.6362789783889977},{"$f":"'Natural Gas'!X309","v":3.5669076620825146},{"$f":"'Natural Gas'!Y309","v":3.5343516699410609},{"$f":"'Natural Gas'!Z309","v":3.5591100196463654},{"$f":"'Natural Gas'!AA309","v":3.6247495088408646},{"$f":"'Natural Gas'!AB309","v":3.6775206286836934},{"$f":"'Natural Gas'!AC309","v":3.6723379174852653},{"$f":"'Natural Gas'!AD309","v":3.6694302554027503},{"$f":"'Natural Gas'!AE309","v":3.7073271119842826},{"$f":"'Natural Gas'!AF309","v":3.7280628683693515},{"$f":"'Natural Gas'!AG309","v":3.7337907662082515},{"$f":"'Natural Gas'!AH309","v":3.7398143418467584},{"$f":"'Natural Gas'!AI309","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ309","v":3.7450982318271122},{"$f":"'Natural Gas'!AK309","v":3.7546797642436149},{"$f":"'Natural Gas'!AL309","v":3.7710707269155206},{"$f":"'Natural Gas'!AM309","v":3.7838290766208251},{"$f":"'Natural Gas'!AN309","v":3.8259901768172888},{"$f":"'Natural Gas'!AO309","v":3.8796335952848722},{"$f":"'Natural Gas'!AP309","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ309","v":3.9377151277013756},{"$f":"'Natural Gas'!AR309","v":3.9933762278978389}]
["RA3NaCCCCSHF","RD","Advanced",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L310","v":2.8082416502946952},{"$f":"'Natural Gas'!M310","v":2.8082416502946952},{"$f":"'Natural Gas'!N310","v":2.6043388998035364},{"$f":"'Natural Gas'!O310","v":2.767474459724951},{"$f":"'Natural Gas'!P310","v":2.7618182711198429},{"$f":"'Natural Gas'!Q310","v":2.830696463654224},{"$f":"'Natural Gas'!R310","v":2.9771011787819255},{"$f":"'Natural Gas'!S310","v":3.2487249508840867},{"$f":"'Natural Gas'!T310","v":3.4539341846758349},{"$f":"'Natural Gas'!U310","v":3.5830471512770137},{"$f":"'Natural Gas'!V310","v":3.6468634577603143},{"$f":"'Natural Gas'!W310","v":3.6362789783889977},{"$f":"'Natural Gas'!X310","v":3.5669076620825146},{"$f":"'Natural Gas'!Y310","v":3.5343516699410609},{"$f":"'Natural Gas'!Z310","v":3.5591100196463654},{"$f":"'Natural Gas'!AA310","v":3.6247495088408646},{"$f":"'Natural Gas'!AB310","v":3.6775206286836934},{"$f":"'Natural Gas'!AC310","v":3.6723379174852653},{"$f":"'Natural Gas'!AD310","v":3.6694302554027503},{"$f":"'Natural Gas'!AE310","v":3.7073271119842826},{"$f":"'Natural Gas'!AF310","v":3.7280628683693515},{"$f":"'Natural Gas'!AG310","v":3.7337907662082515},{"$f":"'Natural Gas'!AH310","v":3.7398143418467584},{"$f":"'Natural Gas'!AI310","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ310","v":3.7450982318271122},{"$f":"'Natural Gas'!AK310","v":3.7546797642436149},{"$f":"'Natural Gas'!AL310","v":3.7710707269155206},{"$f":"'Natural Gas'!AM310","v":3.7838290766208251},{"$f":"'Natural Gas'!AN310","v":3.8259901768172888},{"$f":"'Natural Gas'!AO310","v":3.8796335952848722},{"$f":"'Natural Gas'!AP310","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ310","v":3.9377151277013756},{"$f":"'Natural Gas'!AR310","v":3.9933762278978389}]
["RM3NaCCCCSHF","RD","Moderate",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L311","v":2.8082416502946952},{"$f":"'Natural Gas'!M311","v":2.8082416502946952},{"$f":"'Natural Gas'!N311","v":2.6043388998035364},{"$f":"'Natural Gas'!O311","v":2.767474459724951},{"$f":"'Natural Gas'!P311","v":2.7618182711198429},{"$f":"'Natural Gas'!Q311","v":2.830696463654224},{"$f":"'Natural Gas'!R311","v":2.9771011787819255},{"$f":"'Natural Gas'!S311","v":3.2487249508840867},{"$f":"'Natural Gas'!T311","v":3.4539341846758349},{"$f":"'Natural Gas'!U311","v":3.5830471512770137},{"$f":"'Natural Gas'!V311","v":3.6468634577603143},{"$f":"'Natural Gas'!W311","v":3.6362789783889977},{"$f":"'Natural Gas'!X311","v":3.5669076620825146},{"$f":"'Natural Gas'!Y311","v":3.5343516699410609},{"$f":"'Natural Gas'!Z311","v":3.5591100196463654},{"$f":"'Natural Gas'!AA311","v":3.6247495088408646},{"$f":"'Natural Gas'!AB311","v":3.6775206286836934},{"$f":"'Natural Gas'!AC311","v":3.6723379174852653},{"$f":"'Natural Gas'!AD311","v":3.6694302554027503},{"$f":"'Natural Gas'!AE311","v":3.7073271119842826},{"$f":"'Natural Gas'!AF311","v":3.7280628683693515},{"$f":"'Natural Gas'!AG311","v":3.7337907662082515},{"$f":"'Natural Gas'!AH311","v":3.7398143418467584},{"$f":"'Natural Gas'!AI311","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ311","v":3.7450982318271122},{"$f":"'Natural Gas'!AK311","v":3.7546797642436149},{"$f":"'Natural Gas'!AL311","v":3.7710707269155206},{"$f":"'Natural Gas'!AM311","v":3.7838290766208251},{"$f":"'Natural Gas'!AN311","v":3.8259901768172888},{"$f":"'Natural Gas'!AO311","v":3.8796335952848722},{"$f":"'Natural Gas'!AP311","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ311","v":3.9377151277013756},{"$f":"'Natural Gas'!AR311","v":3.9933762278978389}]
["RC3NaCCCCSHF","RD","Conservative",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L312","v":2.8082416502946952},{"$f":"'Natural Gas'!M312","v":2.8082416502946952},{"$f":"'Natural Gas'!N312","v":2.6043388998035364},{"$f":"'Natural Gas'!O312","v":2.767474459724951},{"$f":"'Natural Gas'!P312","v":2.7618182711198429},{"$f":"'Natural Gas'!Q312","v":2.830696463654224},{"$f":"'Natural Gas'!R312","v":2.9771011787819255},{"$f":"'Natural Gas'!S312","v":3.2487249508840867},{"$f":"'Natural Gas'!T312","v":3.4539341846758349},{"$f":"'Natural Gas'!U312","v":3.5830471512770137},{"$f":"'Natural Gas'!V312","v":3.6468634577603143},{"$f":"'Natural Gas'!W312","v":3.6362789783889977},{"$f":"'Natural Gas'!X312","v":3.5669076620825146},{"$f":"'Natural Gas'!Y312","v":3.5343516699410609},{"$f":"'Natural Gas'!Z312","v":3.5591100196463654},{"$f":"'Natural Gas'!AA312","v":3.6247495088408646},{"$f":"'Natural Gas'!AB312","v":3.6775206286836934},{"$f":"'Natural Gas'!AC312","v":3.6723379174852653},{"$f":"'Natural Gas'!AD312","v":3.6694302554027503},{"$f":"'Natural Gas'!AE312","v":3.7073271119842826},{"$f":"'Natural Gas'!AF312","v":3.7280628683693515},{"$f":"'Natural Gas'!AG312","v":3.7337907662082515},{"$f":"'Natural Gas'!AH312","v":3.7398143418467584},{"$f":"'Natural Gas'!AI312","v":3.7359557956777993},{"$f":"'Natural Gas'!AJ312","v":3.7450982318271122},{"$f":"'Natural Gas'!AK312","v":3.7546797642436149},{"$f":"'Natural Gas'!AL312","v":3.7710707269155206},{"$f":"'Natural Gas'!AM312","v":3.7838290766208251},{"$f":"'Natural Gas'!AN312","v":3.8259901768172888},{"$f":"'Natural Gas'!AO312","v":3.8796335952848722},{"$f":"'Natural Gas'!AP312","v":3.9151630648330058},{"$f":"'Natural Gas'!AQ312","v":3.9377151277013756},{"$f":"'Natural Gas'!AR312","v":3.9933762278978389}]
["RM3Nu**","RD","Moderate",30,"Nuclear","*",{"$f":"Nuclear!L132","v":6.9492484656188607},{"$f":"Nuclear!M132","v":6.9706328870333998},{"$f":"Nuclear!N132","v":6.9813199597249502},{"$f":"Nuclear!O132","v":6.9920173084479371},{"$f":"Nuclear!P132","v":7.0134017298624762},{"$f":"Nuclear!Q132","v":7.0240888025540267},{"$f":"Nuclear!R132","v":7.0454732239685658},{"$f":"Nuclear!S132","v":7.0561602966601171},{"$f":"Nuclear!T132","v":7.066857645383104},{"$f":"Nuclear!U132","v":7.0775447180746562},{"$f":"Nuclear!V132","v":7.0989291394891945},{"$f":"Nuclear!W132","v":7.1203135609037336},{"$f":"Nuclear!X132","v":7.1310006335952849},{"$f":"Nuclear!Y132","v":7.152385055009824},{"$f":"Nuclear!Z132","v":7.1737694764243614},{"$f":"Nuclear!AA132","v":7.1844565491159136},{"$f":"Nuclear!AB132","v":7.2058409705304518},{"$f":"Nuclear!AC132","v":7.22722539194499},{"$f":"Nuclear!AD132","v":7.2379124646365431},{"$f":"Nuclear!AE132","v":7.2592968860510805},{"$f":"Nuclear!AF132","v":7.2806813074656187},{"$f":"Nuclear!AG132","v":7.3020554528487231},{"$f":"Nuclear!AH132","v":7.31275280157171},{"$f":"Nuclear!AI132","v":7.3341269469548136},{"$f":"Nuclear!AJ132","v":7.3555113683693518},{"$f":"Nuclear!AK132","v":7.37689578978389},{"$f":"Nuclear!AL132","v":7.3982802111984283},{"$f":"Nuclear!AM132","v":7.4196646326129674},{"$f":"Nuclear!AN132","v":7.4410490540275047},{"$f":"Nuclear!AO132","v":7.4624231994106083},{"$f":"Nuclear!AP132","v":7.4838076208251474},{"$f":"Nuclear!AQ132","v":7.5051920422396856},{"$f":"Nuclear!AR132","v":7.2915213164062509}]
["RA3BiDedicad","RD","Advanced",30,"Biopower","Dedicated",{"$f":"Biopower!L174","v":3.1356482486271999},{"$f":"Biopower!M174","v":3.1356482486271999},{"$f":"Biopower!N174","v":3.1356482486271999},{"$f":"Biopower!O174","v":3.1356482486271999},{"$f":"Biopower!P174","v":3.1356482486271999},{"$f":"Biopower!Q174","v":3.1356482486271999},{"$f":"Biopower!R174","v":3.1356482486271999},{"$f":"Biopower!S174","v":3.1356482486271999},{"$f":"Biopower!T174","v":3.1356482486271999},{"$f":"Biopower!U174","v":3.1356482486271999},{"$f":"Biopower!V174","v":3.1356482486271999},{"$f":"Biopower!W174","v":3.1356482486271999},{"$f":"Biopower!X174","v":3.1356482486271999},{"$f":"Biopower!Y174","v":3.1356482486271999},{"$f":"Biopower!Z174","v":3.1356482486271999},{"$f":"Biopower!AA174","v":3.1356482486271999},{"$f":"Biopower!AB174","v":3.1356482486271999},{"$f":"Biopower!AC174","v":3.1356482486271999},{"$f":"Biopower!AD174","v":3.1356482486271999},{"$f":"Biopower!AE174","v":3.1356482486271999},{"$f":"Biopower!AF174","v":3.1356482486271999},{"$f":"Biopower!AG174","v":3.1356482486271999},{"$f":"Biopower!AH174","v":3.1356482486271999},{"$f":"Biopower!AI174","v":3.1356482486271999},{"$f":"Biopower!AJ174","v":3.1356482486271999},{"$f":"Biopower!AK174","v":3.1356482486271999},{"$f":"Biopower!AL174","v":3.1356482486271999},{"$f":"Biopower!AM174","v":3.1356482486271999},{"$f":"Biopower!AN174","v":3.1356482486271999},{"$f":"Biopower!AO174","v":3.1356482486271999},{"$f":"Biopower!AP174","v":3.1356482486271999},{"$f":"Biopower!AQ174","v":3.1356482486271999},{"$f":"Biopower!AR174","v":3.1356482486271999}]
["RM3BiDedicad","RD","Moderate",30,"Biopower","Dedicated",{"$f":"Biopower!L175","v":3.1356482486271999},{"$f":"Biopower!M175","v":3.1356482486271999},{"$f":"Biopower!N175","v":3.1356482486271999},{"$f":"Biopower!O175","v":3.1356482486271999},{"$f":"Biopower!P175","v":3.1356482486271999},{"$f":"Biopower!Q175","v":3.1356482486271999},{"$f":"Biopower!R175","v":3.1356482486271999},{"$f":"Biopower!S175","v":3.1356482486271999},{"$f":"Biopower!T175","v":3.1356482486271999},{"$f":"Biopower!U175","v":3.1356482486271999},{"$f":"Biopower!V175","v":3.1356482486271999},{"$f":"Biopower!W175","v":3.1356482486271999},{"$f":"Biopower!X175","v":3.1356482486271999},{"$f":"Biopower!Y175","v":3.1356482486271999},{"$f":"Biopower!Z175","v":3.1356482486271999},{"$f":"Biopower!AA175","v":3.1356482486271999},{"$f":"Biopower!AB175","v":3.1356482486271999},{"$f":"Biopower!AC175","v":3.1356482486271999},{"$f":"Biopower!AD175","v":3.1356482486271999},{"$f":"Biopower!AE175","v":3.1356482486271999},{"$f":"Biopower!AF175","v":3.1356482486271999},{"$f":"Biopower!AG175","v":3.1356482486271999},{"$f":"Biopower!AH175","v":3.1356482486271999},{"$f":"Biopower!AI175","v":3.1356482486271999},{"$f":"Biopower!AJ175","v":3.1356482486271999},{"$f":"Biopower!AK175","v":3.1356482486271999},{"$f":"Biopower!AL175","v":3.1356482486271999},{"$f":"Biopower!AM175","v":3.1356482486271999},{"$f":"Biopower!AN175","v":3.1356482486271999},{"$f":"Biopower!AO175","v":3.1356482486271999},{"$f":"Biopower!AP175","v":3.1356482486271999},{"$f":"Biopower!AQ175","v":3.1356482486271999},{"$f":"Biopower!AR175","v":3.1356482486271999}]
["RC3BiDedicad","RD","Conservative",30,"Biopower","Dedicated",{"$f":"Biopower!L176","v":3.1356482486271999},{"$f":"Biopower!M176","v":3.1356482486271999},{"$f":"Biopower!N176","v":3.1356482486271999},{"$f":"Biopower!O176","v":3.1356482486271999},{"$f":"Biopower!P176","v":3.1356482486271999},{"$f":"Biopower!Q176","v":3.1356482486271999},{"$f":"Biopower!R176","v":3.1356482486271999},{"$f":"Biopower!S176","v":3.1356482486271999},{"$f":"Biopower!T176","v":3.1356482486271999},{"$f":"Biopower!U176","v":3.1356482486271999},{"$f":"Biopower!V176","v":3.1356482486271999},{"$f":"Biopower!W176","v":3.1356482486271999},{"$f":"Biopower!X176","v":3.1356482486271999},{"$f":"Biopower!Y176","v":3.1356482486271999},{"$f":"Biopower!Z176","v":3.1356482486271999},{"$f":"Biopower!AA176","v":3.1356482486271999},{"$f":"Biopower!AB176","v":3.1356482486271999},{"$f":"Biopower!AC176","v":3.1356482486271999},{"$f":"Biopower!AD176","v":3.1356482486271999},{"$f":"Biopower!AE176","v":3.1356482486271999},{"$f":"Biopower!AF176","v":3.1356482486271999},{"$f":"Biopower!AG176","v":3.1356482486271999},{"$f":"Biopower!AH176","v":3.1356482486271999},{"$f":"Biopower!AI176","v":3.1356482486271999},{"$f":"Biopower!AJ176","v":3.1356482486271999},{"$f":"Biopower!AK176","v":3.1356482486271999},{"$f":"Biopower!AL176","v":3.1356482486271999},{"$f":"Biopower!AM176","v":3.1356482486271999},{"$f":"Biopower!AN176","v":3.1356482486271999},{"$f":"Biopower!AO176","v":3.1356482486271999},{"$f":"Biopower!AP176","v":3.1356482486271999},{"$f":"Biopower!AQ176","v":3.1356482486271999},{"$f":"Biopower!AR176","v":3.1356482486271999}]
["RA3BiCofired","RD","Advanced",30,"Biopower","CofireOld",{"$f":"Biopower!L177","v":3.1356482486271999},{"$f":"Biopower!M177","v":3.1356482486271999},{"$f":"Biopower!N177","v":3.1356482486271999},{"$f":"Biopower!O177","v":3.1356482486271999},{"$f":"Biopower!P177","v":3.1356482486271999},{"$f":"Biopower!Q177","v":3.1356482486271999},{"$f":"Biopower!R177","v":3.1356482486271999},{"$f":"Biopower!S177","v":3.1356482486271999},{"$f":"Biopower!T177","v":3.1356482486271999},{"$f":"Biopower!U177","v":3.1356482486271999},{"$f":"Biopower!V177","v":3.1356482486271999},{"$f":"Biopower!W177","v":3.1356482486271999},{"$f":"Biopower!X177","v":3.1356482486271999},{"$f":"Biopower!Y177","v":3.1356482486271999},{"$f":"Biopower!Z177","v":3.1356482486271999},{"$f":"Biopower!AA177","v":3.1356482486271999},{"$f":"Biopower!AB177","v":3.1356482486271999},{"$f":"Biopower!AC177","v":3.1356482486271999},{"$f":"Biopower!AD177","v":3.1356482486271999},{"$f":"Biopower!AE177","v":3.1356482486271999},{"$f":"Biopower!AF177","v":3.1356482486271999},{"$f":"Biopower!AG177","v":3.1356482486271999},{"$f":"Biopower!AH177","v":3.1356482486271999},{"$f":"Biopower!AI177","v":3.1356482486271999},{"$f":"Biopower!AJ177","v":3.1356482486271999},{"$f":"Biopower!AK177","v":3.1356482486271999},{"$f":"Biopower!AL177","v":3.1356482486271999},{"$f":"Biopower!AM177","v":3.1356482486271999},{"$f":"Biopower!AN177","v":3.1356482486271999},{"$f":"Biopower!AO177","v":3.1356482486271999},{"$f":"Biopower!AP177","v":3.1356482486271999},{"$f":"Biopower!AQ177","v":3.1356482486271999},{"$f":"Biopower!AR177","v":3.1356482486271999}]
["RM3BiCofired","RD","Moderate",30,"Biopower","CofireOld",{"$f":"Biopower!L178","v":3.1356482486271999},{"$f":"Biopower!M178","v":3.1356482486271999},{"$f":"Biopower!N178","v":3.1356482486271999},{"$f":"Biopower!O178","v":3.1356482486271999},{"$f":"Biopower!P178","v":3.1356482486271999},{"$f":"Biopower!Q178","v":3.1356482486271999},{"$f":"Biopower!R178","v":3.1356482486271999},{"$f":"Biopower!S178","v":3.1356482486271999},{"$f":"Biopower!T178","v":3.1356482486271999},{"$f":"Biopower!U178","v":3.1356482486271999},{"$f":"Biopower!V178","v":3.1356482486271999},{"$f":"Biopower!W178","v":3.1356482486271999},{"$f":"Biopower!X178","v":3.1356482486271999},{"$f":"Biopower!Y178","v":3.1356482486271999},{"$f":"Biopower!Z178","v":3.1356482486271999},{"$f":"Biopower!AA178","v":3.1356482486271999},{"$f":"Biopower!AB178","v":3.1356482486271999},{"$f":"Biopower!AC178","v":3.1356482486271999},{"$f":"Biopower!AD178","v":3.1356482486271999},{"$f":"Biopower!AE178","v":3.1356482486271999},{"$f":"Biopower!AF178","v":3.1356482486271999},{"$f":"Biopower!AG178","v":3.1356482486271999},{"$f":"Biopower!AH178","v":3.1356482486271999},{"$f":"Biopower!AI178","v":3.1356482486271999},{"$f":"Biopower!AJ178","v":3.1356482486271999},{"$f":"Biopower!AK178","v":3.1356482486271999},{"$f":"Biopower!AL178","v":3.1356482486271999},{"$f":"Biopower!AM178","v":3.1356482486271999},{"$f":"Biopower!AN178","v":3.1356482486271999},{"$f":"Biopower!AO178","v":3.1356482486271999},{"$f":"Biopower!AP178","v":3.1356482486271999},{"$f":"Biopower!AQ178","v":3.1356482486271999},{"$f":"Biopower!AR178","v":3.1356482486271999}]
["RC3BiCofired","RD","Conservative",30,"Biopower","CofireOld",{"$f":"Biopower!L179","v":3.1356482486271999},{"$f":"Biopower!M179","v":3.1356482486271999},{"$f":"Biopower!N179","v":3.1356482486271999},{"$f":"Biopower!O179","v":3.1356482486271999},{"$f":"Biopower!P179","v":3.1356482486271999},{"$f":"Biopower!Q179","v":3.1356482486271999},{"$f":"Biopower!R179","v":3.1356482486271999},{"$f":"Biopower!S179","v":3.1356482486271999},{"$f":"Biopower!T179","v":3.1356482486271999},{"$f":"Biopower!U179","v":3.1356482486271999},{"$f":"Biopower!V179","v":3.1356482486271999},{"$f":"Biopower!W179","v":3.1356482486271999},{"$f":"Biopower!X179","v":3.1356482486271999},{"$f":"Biopower!Y179","v":3.1356482486271999},{"$f":"Biopower!Z179","v":3.1356482486271999},{"$f":"Biopower!AA179","v":3.1356482486271999},{"$f":"Biopower!AB179","v":3.1356482486271999},{"$f":"Biopower!AC179","v":3.1356482486271999},{"$f":"Biopower!AD179","v":3.1356482486271999},{"$f":"Biopower!AE179","v":3.1356482486271999},{"$f":"Biopower!AF179","v":3.1356482486271999},{"$f":"Biopower!AG179","v":3.1356482486271999},{"$f":"Biopower!AH179","v":3.1356482486271999},{"$f":"Biopower!AI179","v":3.1356482486271999},{"$f":"Biopower!AJ179","v":3.1356482486271999},{"$f":"Biopower!AK179","v":3.1356482486271999},{"$f":"Biopower!AL179","v":3.1356482486271999},{"$f":"Biopower!AM179","v":3.1356482486271999},{"$f":"Biopower!AN179","v":3.1356482486271999},{"$f":"Biopower!AO179","v":3.1356482486271999},{"$f":"Biopower!AP179","v":3.1356482486271999},{"$f":"Biopower!AQ179","v":3.1356482486271999},{"$f":"Biopower!AR179","v":3.1356482486271999}]
["RA3BiCofirew","RD","Advanced",30,"Biopower","CofireNew",{"$f":"Biopower!L180","v":3.1356482486271999},{"$f":"Biopower!M180","v":3.1356482486271999},{"$f":"Biopower!N180","v":3.1356482486271999},{"$f":"Biopower!O180","v":3.1356482486271999},{"$f":"Biopower!P180","v":3.1356482486271999},{"$f":"Biopower!Q180","v":3.1356482486271999},{"$f":"Biopower!R180","v":3.1356482486271999},{"$f":"Biopower!S180","v":3.1356482486271999},{"$f":"Biopower!T180","v":3.1356482486271999},{"$f":"Biopower!U180","v":3.1356482486271999},{"$f":"Biopower!V180","v":3.1356482486271999},{"$f":"Biopower!W180","v":3.1356482486271999},{"$f":"Biopower!X180","v":3.1356482486271999},{"$f":"Biopower!Y180","v":3.1356482486271999},{"$f":"Biopower!Z180","v":3.1356482486271999},{"$f":"Biopower!AA180","v":3.1356482486271999},{"$f":"Biopower!AB180","v":3.1356482486271999},{"$f":"Biopower!AC180","v":3.1356482486271999},{"$f":"Biopower!AD180","v":3.1356482486271999},{"$f":"Biopower!AE180","v":3.1356482486271999},{"$f":"Biopower!AF180","v":3.1356482486271999},{"$f":"Biopower!AG180","v":3.1356482486271999},{"$f":"Biopower!AH180","v":3.1356482486271999},{"$f":"Biopower!AI180","v":3.1356482486271999},{"$f":"Biopower!AJ180","v":3.1356482486271999},{"$f":"Biopower!AK180","v":3.1356482486271999},{"$f":"Biopower!AL180","v":3.1356482486271999},{"$f":"Biopower!AM180","v":3.1356482486271999},{"$f":"Biopower!AN180","v":3.1356482486271999},{"$f":"Biopower!AO180","v":3.1356482486271999},{"$f":"Biopower!AP180","v":3.1356482486271999},{"$f":"Biopower!AQ180","v":3.1356482486271999},{"$f":"Biopower!AR180","v":3.1356482486271999}]
["RM3BiCofirew","RD","Moderate",30,"Biopower","CofireNew",{"$f":"Biopower!L181","v":3.1356482486271999},{"$f":"Biopower!M181","v":3.1356482486271999},{"$f":"Biopower!N181","v":3.1356482486271999},{"$f":"Biopower!O181","v":3.1356482486271999},{"$f":"Biopower!P181","v":3.1356482486271999},{"$f":"Biopower!Q181","v":3.1356482486271999},{"$f":"Biopower!R181","v":3.1356482486271999},{"$f":"Biopower!S181","v":3.1356482486271999},{"$f":"Biopower!T181","v":3.1356482486271999},{"$f":"Biopower!U181","v":3.1356482486271999},{"$f":"Biopower!V181","v":3.1356482486271999},{"$f":"Biopower!W181","v":3.1356482486271999},{"$f":"Biopower!X181","v":3.1356482486271999},{"$f":"Biopower!Y181","v":3.1356482486271999},{"$f":"Biopower!Z181","v":3.1356482486271999},{"$f":"Biopower!AA181","v":3.1356482486271999},{"$f":"Biopower!AB181","v":3.1356482486271999},{"$f":"Biopower!AC181","v":3.1356482486271999},{"$f":"Biopower!AD181","v":3.1356482486271999},{"$f":"Biopower!AE181","v":3.1356482486271999},{"$f":"Biopower!AF181","v":3.1356482486271999},{"$f":"Biopower!AG181","v":3.1356482486271999},{"$f":"Biopower!AH181","v":3.1356482486271999},{"$f":"Biopower!AI181","v":3.1356482486271999},{"$f":"Biopower!AJ181","v":3.1356482486271999},{"$f":"Biopower!AK181","v":3.1356482486271999},{"$f":"Biopower!AL181","v":3.1356482486271999},{"$f":"Biopower!AM181","v":3.1356482486271999},{"$f":"Biopower!AN181","v":3.1356482486271999},{"$f":"Biopower!AO181","v":3.1356482486271999},{"$f":"Biopower!AP181","v":3.1356482486271999},{"$f":"Biopower!AQ181","v":3.1356482486271999},{"$f":"Biopower!AR181","v":3.1356482486271999}]
["RC3BiCofirew","RD","Conservative",30,"Biopower","CofireNew",{"$f":"Biopower!L182","v":3.1356482486271999},{"$f":"Biopower!M182","v":3.1356482486271999},{"$f":"Biopower!N182","v":3.1356482486271999},{"$f":"Biopower!O182","v":3.1356482486271999},{"$f":"Biopower!P182","v":3.1356482486271999},{"$f":"Biopower!Q182","v":3.1356482486271999},{"$f":"Biopower!R182","v":3.1356482486271999},{"$f":"Biopower!S182","v":3.1356482486271999},{"$f":"Biopower!T182","v":3.1356482486271999},{"$f":"Biopower!U182","v":3.1356482486271999},{"$f":"Biopower!V182","v":3.1356482486271999},{"$f":"Biopower!W182","v":3.1356482486271999},{"$f":"Biopower!X182","v":3.1356482486271999},{"$f":"Biopower!Y182","v":3.1356482486271999},{"$f":"Biopower!Z182","v":3.1356482486271999},{"$f":"Biopower!AA182","v":3.1356482486271999},{"$f":"Biopower!AB182","v":3.1356482486271999},{"$f":"Biopower!AC182","v":3.1356482486271999},{"$f":"Biopower!AD182","v":3.1356482486271999},{"$f":"Biopower!AE182","v":3.1356482486271999},{"$f":"Biopower!AF182","v":3.1356482486271999},{"$f":"Biopower!AG182","v":3.1356482486271999},{"$f":"Biopower!AH182","v":3.1356482486271999},{"$f":"Biopower!AI182","v":3.1356482486271999},{"$f":"Biopower!AJ182","v":3.1356482486271999},{"$f":"Biopower!AK182","v":3.1356482486271999},{"$f":"Biopower!AL182","v":3.1356482486271999},{"$f":"Biopower!AM182","v":3.1356482486271999},{"$f":"Biopower!AN182","v":3.1356482486271999},{"$f":"Biopower!AO182","v":3.1356482486271999},{"$f":"Biopower!AP182","v":3.1356482486271999},{"$f":"Biopower!AQ182","v":3.1356482486271999},{"$f":"Biopower!AR182","v":3.1356482486271999}]

{"sheet":"Summary_WACCNomTech","index":23,"n_rows":230,"n_cols":39,"rows_kept":230,"cut":false,"hidden":false,"merged":[]}
["Key","FinancialCase","CostCase","CRPYears","Technology","TechDetail",{"$f":"'Solar - CSP'!L209","v":2018},{"$f":"'Solar - CSP'!M209","v":2019},{"$f":"'Solar - CSP'!N209","v":2020},{"$f":"'Solar - CSP'!O209","v":2021},{"$f":"'Solar - CSP'!P209","v":2022},{"$f":"'Solar - CSP'!Q209","v":2023},{"$f":"'Solar - CSP'!R209","v":2024},{"$f":"'Solar - CSP'!S209","v":2025},{"$f":"'Solar - CSP'!T209","v":2026},{"$f":"'Solar - CSP'!U209","v":2027},{"$f":"'Solar - CSP'!V209","v":2028},{"$f":"'Solar - CSP'!W209","v":2029},{"$f":"'Solar - CSP'!X209","v":2030},{"$f":"'Solar - CSP'!Y209","v":2031},{"$f":"'Solar - CSP'!Z209","v":2032},{"$f":"'Solar - CSP'!AA209","v":2033},{"$f":"'Solar - CSP'!AB209","v":2034},{"$f":"'Solar - CSP'!AC209","v":2035},{"$f":"'Solar - CSP'!AD209","v":2036},{"$f":"'Solar - CSP'!AE209","v":2037},{"$f":"'Solar - CSP'!AF209","v":2038},{"$f":"'Solar - CSP'!AG209","v":2039},{"$f":"'Solar - CSP'!AH209","v":2040},{"$f":"'Solar - CSP'!AI209","v":2041},{"$f":"'Solar - CSP'!AJ209","v":2042},{"$f":"'Solar - CSP'!AK209","v":2043},{"$f":"'Solar - CSP'!AL209","v":2044},{"$f":"'Solar - CSP'!AM209","v":2045},{"$f":"'Solar - CSP'!AN209","v":2046},{"$f":"'Solar - CSP'!AO209","v":2047},{"$f":"'Solar - CSP'!AP209","v":2048},{"$f":"'Solar - CSP'!AQ209","v":2049},{"$f":"'Solar - CSP'!AR209","v":2050}]
[{"$f":"_xlfn.CONCAT(LEFT(B2,1), LEFT(C2,1), LEFT(D2,1),LEFT(E2,2),LEFT(F2,6),RIGHT(F2,1))","v":"RA3CSClass11"},"RD","Advanced",30,"CSP","Class1",{"$f":"'Solar - CSP'!L493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!M493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!N493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!O493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!P493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Q493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!R493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!S493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!T493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!U493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!V493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!W493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!X493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Y493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Z493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AA493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AB493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AC493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AD493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AE493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AF493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AG493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AH493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AI493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AJ493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AK493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AL493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AM493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AN493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AO493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AP493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AQ493","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AR493","v":5.3320974217312238E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B3,1), LEFT(C3,1), LEFT(D3,1),LEFT(E3,2),LEFT(F3,6),RIGHT(F3,1))","v":"RM3CSClass11"},"RD","Moderate",30,"CSP","Class1",{"$f":"'Solar - CSP'!L494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!M494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!N494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!O494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!P494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Q494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!R494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!S494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!T494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!U494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!V494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!W494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!X494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Y494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Z494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AA494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AB494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AC494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AD494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AE494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AF494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AG494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AH494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AI494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AJ494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AK494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AL494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AM494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AN494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AO494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AP494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AQ494","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AR494","v":5.3320974217312238E-2}]
["RC3CSClass11","RD","Conservative",30,"CSP","Class1",{"$f":"'Solar - CSP'!L495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!M495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!N495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!O495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!P495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Q495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!R495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!S495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!T495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!U495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!V495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!W495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!X495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Y495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Z495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AA495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AB495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AC495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AD495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AE495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AF495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AG495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AH495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AI495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AJ495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AK495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AL495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AM495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AN495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AO495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AP495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AQ495","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AR495","v":5.3320974217312238E-2}]
["RA3CSClass33","RD","Advanced",30,"CSP","Class3",{"$f":"'Solar - CSP'!L496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!M496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!N496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!O496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!P496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Q496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!R496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!S496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!T496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!U496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!V496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!W496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!X496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Y496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Z496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AA496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AB496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AC496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AD496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AE496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AF496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AG496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AH496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AI496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AJ496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AK496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AL496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AM496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AN496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AO496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AP496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AQ496","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AR496","v":5.3320974217312238E-2}]
["RM3CSClass33","RD","Moderate",30,"CSP","Class3",{"$f":"'Solar - CSP'!L497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!M497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!N497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!O497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!P497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Q497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!R497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!S497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!T497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!U497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!V497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!W497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!X497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Y497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Z497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AA497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AB497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AC497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AD497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AE497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AF497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AG497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AH497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AI497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AJ497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AK497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AL497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AM497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AN497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AO497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AP497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AQ497","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AR497","v":5.3320974217312238E-2}]
["RC3CSClass33","RD","Conservative",30,"CSP","Class3",{"$f":"'Solar - CSP'!L498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!M498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!N498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!O498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!P498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Q498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!R498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!S498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!T498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!U498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!V498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!W498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!X498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Y498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Z498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AA498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AB498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AC498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AD498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AE498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AF498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AG498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AH498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AI498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AJ498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AK498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AL498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AM498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AN498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AO498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AP498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AQ498","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AR498","v":5.3320974217312238E-2}]
["RA3CSClass55","RD","Advanced",30,"CSP","Class5",{"$f":"'Solar - CSP'!L499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!M499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!N499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!O499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!P499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Q499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!R499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!S499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!T499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!U499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!V499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!W499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!X499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Y499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Z499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AA499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AB499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AC499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AD499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AE499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AF499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AG499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AH499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AI499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AJ499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AK499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AL499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AM499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AN499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AO499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AP499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AQ499","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AR499","v":5.3320974217312238E-2}]
["RM3CSClass55","RD","Moderate",30,"CSP","Class5",{"$f":"'Solar - CSP'!L500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!M500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!N500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!O500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!P500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Q500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!R500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!S500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!T500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!U500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!V500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!W500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!X500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Y500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Z500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AA500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AB500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AC500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AD500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AE500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AF500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AG500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AH500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AI500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AJ500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AK500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AL500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AM500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AN500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AO500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AP500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AQ500","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AR500","v":5.3320974217312238E-2}]
["RC3CSClass55","RD","Conservative",30,"CSP","Class5",{"$f":"'Solar - CSP'!L501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!M501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!N501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!O501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!P501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Q501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!R501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!S501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!T501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!U501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!V501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!W501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!X501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Y501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!Z501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AA501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AB501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AC501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AD501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AE501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AF501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AG501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AH501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AI501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AJ501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AK501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AL501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AM501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AN501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AO501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AP501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AQ501","v":5.3320974217312238E-2},{"$f":"'Solar - CSP'!AR501","v":5.3320974217312238E-2}]
["RA3OfOTRG11","RD","Advanced",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ588","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR588","v":5.1847239999999996E-2}]
["RM3OfOTRG11","RD","Moderate",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ589","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR589","v":5.1847239999999996E-2}]
["RC3OfOTRG11","RD","Conservative",30,"OffShoreWind","OTRG1",{"$f":"'Offshore Wind'!L590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ590","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR590","v":5.1847239999999996E-2}]
["RA3OfOTRG22","RD","Advanced",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ591","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR591","v":5.1847239999999996E-2}]
["RM3OfOTRG22","RD","Moderate",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ592","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR592","v":5.1847239999999996E-2}]
["RC3OfOTRG22","RD","Conservative",30,"OffShoreWind","OTRG2",{"$f":"'Offshore Wind'!L593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ593","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR593","v":5.1847239999999996E-2}]
["RA3OfOTRG33","RD","Advanced",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ594","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR594","v":5.1847239999999996E-2}]
["RM3OfOTRG33","RD","Moderate",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ595","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR595","v":5.1847239999999996E-2}]
["RC3OfOTRG33","RD","Conservative",30,"OffShoreWind","OTRG3",{"$f":"'Offshore Wind'!L596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ596","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR596","v":5.1847239999999996E-2}]
["RA3OfOTRG44","RD","Advanced",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ597","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR597","v":5.1847239999999996E-2}]
["RM3OfOTRG44","RD","Moderate",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ598","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR598","v":5.1847239999999996E-2}]
["RC3OfOTRG44","RD","Conservative",30,"OffShoreWind","OTRG4",{"$f":"'Offshore Wind'!L599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ599","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR599","v":5.1847239999999996E-2}]
["RA3OfOTRG55","RD","Advanced",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ600","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR600","v":5.1847239999999996E-2}]
["RM3OfOTRG55","RD","Moderate",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ601","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR601","v":5.1847239999999996E-2}]
["RC3OfOTRG55","RD","Conservative",30,"OffShoreWind","OTRG5",{"$f":"'Offshore Wind'!L602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ602","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR602","v":5.1847239999999996E-2}]
["RA3OfOTRG66","RD","Advanced",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ603","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR603","v":5.1847239999999996E-2}]
["RM3OfOTRG66","RD","Moderate",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ604","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR604","v":5.1847239999999996E-2}]
["RC3OfOTRG66","RD","Conservative",30,"OffShoreWind","OTRG6",{"$f":"'Offshore Wind'!L605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ605","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR605","v":5.1847239999999996E-2}]
["RA3OfOTRG77","RD","Advanced",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ606","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR606","v":5.1847239999999996E-2}]
["RM3OfOTRG77","RD","Moderate",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ607","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR607","v":5.1847239999999996E-2}]
["RC3OfOTRG77","RD","Conservative",30,"OffShoreWind","OTRG7",{"$f":"'Offshore Wind'!L608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ608","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR608","v":5.1847239999999996E-2}]
["RA3OfOTRG88","RD","Advanced",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ609","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR609","v":5.1847239999999996E-2}]
["RM3OfOTRG88","RD","Moderate",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ610","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR610","v":5.1847239999999996E-2}]
["RC3OfOTRG88","RD","Conservative",30,"OffShoreWind","OTRG8",{"$f":"'Offshore Wind'!L611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ611","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR611","v":5.1847239999999996E-2}]
["RA3OfOTRG99","RD","Advanced",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ612","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR612","v":5.1847239999999996E-2}]
["RM3OfOTRG99","RD","Moderate",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ613","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR613","v":5.1847239999999996E-2}]
["RC3OfOTRG99","RD","Conservative",30,"OffShoreWind","OTRG9",{"$f":"'Offshore Wind'!L614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ614","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR614","v":5.1847239999999996E-2}]
["RA3OfOTRG100","RD","Advanced",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ615","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR615","v":5.1847239999999996E-2}]
["RM3OfOTRG100","RD","Moderate",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ616","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR616","v":5.1847239999999996E-2}]
["RC3OfOTRG100","RD","Conservative",30,"OffShoreWind","OTRG10",{"$f":"'Offshore Wind'!L617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ617","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR617","v":5.1847239999999996E-2}]
["RA3OfOTRG111","RD","Advanced",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ618","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR618","v":5.1847239999999996E-2}]
["RM3OfOTRG111","RD","Moderate",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ619","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR619","v":5.1847239999999996E-2}]
["RC3OfOTRG111","RD","Conservative",30,"OffShoreWind","OTRG11",{"$f":"'Offshore Wind'!L620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ620","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR620","v":5.1847239999999996E-2}]
["RA3OfOTRG122","RD","Advanced",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ621","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR621","v":5.1847239999999996E-2}]
["RM3OfOTRG122","RD","Moderate",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ622","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR622","v":5.1847239999999996E-2}]
["RC3OfOTRG122","RD","Conservative",30,"OffShoreWind","OTRG12",{"$f":"'Offshore Wind'!L623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ623","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR623","v":5.1847239999999996E-2}]
["RA3OfOTRG133","RD","Advanced",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ624","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR624","v":5.1847239999999996E-2}]
["RM3OfOTRG133","RD","Moderate",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ625","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR625","v":5.1847239999999996E-2}]
["RC3OfOTRG133","RD","Conservative",30,"OffShoreWind","OTRG13",{"$f":"'Offshore Wind'!L626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ626","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR626","v":5.1847239999999996E-2}]
["RA3OfOTRG144","RD","Advanced",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ627","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR627","v":5.1847239999999996E-2}]
["RM3OfOTRG144","RD","Moderate",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ628","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR628","v":5.1847239999999996E-2}]
["RC3OfOTRG144","RD","Conservative",30,"OffShoreWind","OTRG14",{"$f":"'Offshore Wind'!L629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!M629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!N629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!O629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!P629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Q629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!R629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!S629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!T629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!U629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!V629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!W629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!X629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Y629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!Z629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AA629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AB629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AC629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AD629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AE629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AF629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AG629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AH629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AI629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AJ629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AK629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AL629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AM629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AN629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AO629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AP629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AQ629","v":5.1847239999999996E-2},{"$f":"'Offshore Wind'!AR629","v":5.1847239999999996E-2}]
["RA3OfOTRG155","RD","Advanced",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RM3OfOTRG155","RD","Moderate",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RC3OfOTRG155","RD","Conservative",30,"OffShoreWind","OTRG15",{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Offshore Wind'!#REF!","v":{"$error":"#REF!"}}]
["RA3UtSeattle","RD","Advanced",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!M251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!N251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!O251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!P251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Q251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!R251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!S251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!T251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!U251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!V251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!W251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!X251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Y251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Z251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AA251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AB251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AC251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AD251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AE251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AF251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AG251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AH251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AI251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AJ251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AK251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AL251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AM251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AN251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AO251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AP251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AQ251","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AR251","v":4.2361457442468484E-2}]
["RM3UtSeattle","RD","Moderate",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!M252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!N252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!O252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!P252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Q252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!R252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!S252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!T252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!U252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!V252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!W252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!X252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Y252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Z252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AA252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AB252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AC252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AD252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AE252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AF252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AG252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AH252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AI252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AJ252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AK252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AL252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AM252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AN252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AO252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AP252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AQ252","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AR252","v":4.2361457442468484E-2}]
["RC3UtSeattle","RD","Conservative",30,"UtilityPV","Seattle",{"$f":"'Solar - Utility PV'!L253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!M253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!N253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!O253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!P253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Q253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!R253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!S253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!T253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!U253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!V253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!W253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!X253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Y253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Z253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AA253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AB253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AC253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AD253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AE253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AF253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AG253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AH253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AI253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AJ253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AK253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AL253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AM253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AN253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AO253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AP253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AQ253","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AR253","v":4.2361457442468484E-2}]
["RA3UtChicago","RD","Advanced",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!M254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!N254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!O254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!P254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Q254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!R254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!S254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!T254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!U254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!V254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!W254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!X254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Y254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Z254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AA254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AB254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AC254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AD254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AE254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AF254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AG254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AH254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AI254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AJ254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AK254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AL254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AM254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AN254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AO254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AP254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AQ254","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AR254","v":4.2361457442468484E-2}]
["RM3UtChicago","RD","Moderate",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!M255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!N255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!O255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!P255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Q255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!R255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!S255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!T255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!U255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!V255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!W255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!X255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Y255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Z255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AA255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AB255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AC255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AD255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AE255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AF255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AG255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AH255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AI255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AJ255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AK255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AL255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AM255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AN255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AO255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AP255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AQ255","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AR255","v":4.2361457442468484E-2}]
["RC3UtChicago","RD","Conservative",30,"UtilityPV","Chicago",{"$f":"'Solar - Utility PV'!L256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!M256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!N256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!O256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!P256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Q256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!R256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!S256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!T256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!U256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!V256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!W256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!X256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Y256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Z256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AA256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AB256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AC256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AD256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AE256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AF256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AG256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AH256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AI256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AJ256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AK256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AL256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AM256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AN256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AO256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AP256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AQ256","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AR256","v":4.2361457442468484E-2}]
["RA3UtKansasy","RD","Advanced",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!M257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!N257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!O257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!P257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Q257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!R257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!S257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!T257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!U257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!V257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!W257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!X257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Y257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Z257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AA257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AB257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AC257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AD257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AE257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AF257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AG257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AH257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AI257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AJ257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AK257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AL257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AM257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AN257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AO257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AP257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AQ257","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AR257","v":4.2361457442468484E-2}]
["RM3UtKansasy","RD","Moderate",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!M258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!N258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!O258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!P258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Q258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!R258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!S258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!T258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!U258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!V258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!W258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!X258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Y258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Z258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AA258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AB258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AC258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AD258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AE258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AF258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AG258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AH258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AI258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AJ258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AK258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AL258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AM258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AN258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AO258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AP258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AQ258","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AR258","v":4.2361457442468484E-2}]
["RC3UtKansasy","RD","Conservative",30,"UtilityPV","KansasCity",{"$f":"'Solar - Utility PV'!L259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!M259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!N259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!O259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!P259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Q259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!R259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!S259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!T259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!U259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!V259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!W259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!X259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Y259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Z259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AA259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AB259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AC259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AD259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AE259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AF259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AG259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AH259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AI259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AJ259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AK259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AL259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AM259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AN259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AO259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AP259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AQ259","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AR259","v":4.2361457442468484E-2}]
["RA3UtLosAngs","RD","Advanced",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!M260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!N260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!O260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!P260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Q260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!R260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!S260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!T260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!U260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!V260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!W260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!X260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Y260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Z260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AA260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AB260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AC260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AD260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AE260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AF260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AG260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AH260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AI260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AJ260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AK260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AL260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AM260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AN260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AO260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AP260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AQ260","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AR260","v":4.2361457442468484E-2}]
["RM3UtLosAngs","RD","Moderate",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!M261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!N261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!O261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!P261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Q261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!R261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!S261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!T261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!U261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!V261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!W261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!X261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Y261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Z261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AA261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AB261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AC261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AD261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AE261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AF261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AG261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AH261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AI261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AJ261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AK261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AL261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AM261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AN261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AO261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AP261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AQ261","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AR261","v":4.2361457442468484E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B67,1), LEFT(C67,1), LEFT(D67,1),LEFT(E67,2),LEFT(F67,6),RIGHT(F67,1))","v":"RC3UtLosAngs"},"RD","Conservative",30,"UtilityPV","LosAngeles",{"$f":"'Solar - Utility PV'!L262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!M262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!N262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!O262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!P262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Q262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!R262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!S262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!T262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!U262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!V262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!W262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!X262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Y262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Z262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AA262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AB262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AC262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AD262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AE262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AF262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AG262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AH262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AI262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AJ262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AK262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AL262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AM262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AN262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AO262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AP262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AQ262","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AR262","v":4.2361457442468484E-2}]
["RA3UtDaggett","RD","Advanced",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!M263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!N263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!O263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!P263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Q263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!R263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!S263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!T263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!U263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!V263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!W263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!X263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Y263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Z263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AA263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AB263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AC263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AD263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AE263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AF263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AG263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AH263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AI263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AJ263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AK263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AL263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AM263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AN263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AO263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AP263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AQ263","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AR263","v":4.2361457442468484E-2}]
["RM3UtDaggett","RD","Moderate",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!M264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!N264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!O264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!P264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Q264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!R264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!S264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!T264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!U264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!V264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!W264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!X264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Y264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Z264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AA264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AB264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AC264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AD264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AE264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AF264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AG264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AH264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AI264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AJ264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AK264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AL264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AM264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AN264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AO264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AP264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AQ264","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AR264","v":4.2361457442468484E-2}]
["RC3UtDaggett","RD","Conservative",30,"UtilityPV","Daggett",{"$f":"'Solar - Utility PV'!L265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!M265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!N265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!O265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!P265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Q265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!R265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!S265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!T265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!U265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!V265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!W265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!X265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Y265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!Z265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AA265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AB265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AC265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AD265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AE265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AF265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AG265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AH265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AI265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AJ265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AK265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AL265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AM265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AN265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AO265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AP265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AQ265","v":4.2361457442468484E-2},{"$f":"'Solar - Utility PV'!AR265","v":4.2361457442468484E-2}]
["RA3LaLTRG11","RD","Advanced",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ421","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR421","v":4.9566919867747E-2}]
["RM3LaLTRG11","RD","Moderate",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ422","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR422","v":4.9566919867747E-2}]
["RC3LaLTRG11","RD","Conservative",30,"LandbasedWind","LTRG1",{"$f":"'Land-Based Wind'!L423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ423","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR423","v":4.9566919867747E-2}]
["RA3LaLTRG22","RD","Advanced",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ424","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR424","v":4.9566919867747E-2}]
["RM3LaLTRG22","RD","Moderate",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ425","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR425","v":4.9566919867747E-2}]
["RC3LaLTRG22","RD","Conservative",30,"LandbasedWind","LTRG2",{"$f":"'Land-Based Wind'!L426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ426","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR426","v":4.9566919867747E-2}]
["RA3LaLTRG33","RD","Advanced",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ427","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR427","v":4.9566919867747E-2}]
["RM3LaLTRG33","RD","Moderate",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ428","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR428","v":4.9566919867747E-2}]
["RC3LaLTRG33","RD","Conservative",30,"LandbasedWind","LTRG3",{"$f":"'Land-Based Wind'!L429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ429","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR429","v":4.9566919867747E-2}]
["RA3LaLTRG44","RD","Advanced",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ430","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR430","v":4.9566919867747E-2}]
["RM3LaLTRG44","RD","Moderate",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ431","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR431","v":4.9566919867747E-2}]
["RC3LaLTRG44","RD","Conservative",30,"LandbasedWind","LTRG4",{"$f":"'Land-Based Wind'!L432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ432","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR432","v":4.9566919867747E-2}]
["RA3LaLTRG55","RD","Advanced",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ433","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR433","v":4.9566919867747E-2}]
["RM3LaLTRG55","RD","Moderate",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ434","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR434","v":4.9566919867747E-2}]
["RC3LaLTRG55","RD","Conservative",30,"LandbasedWind","LTRG5",{"$f":"'Land-Based Wind'!L435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ435","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR435","v":4.9566919867747E-2}]
["RA3LaLTRG66","RD","Advanced",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ436","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR436","v":4.9566919867747E-2}]
["RM3LaLTRG66","RD","Moderate",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ437","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR437","v":4.9566919867747E-2}]
["RC3LaLTRG66","RD","Conservative",30,"LandbasedWind","LTRG6",{"$f":"'Land-Based Wind'!L438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ438","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR438","v":4.9566919867747E-2}]
["RA3LaLTRG77","RD","Advanced",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ439","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR439","v":4.9566919867747E-2}]
["RM3LaLTRG77","RD","Moderate",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ440","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR440","v":4.9566919867747E-2}]
["RC3LaLTRG77","RD","Conservative",30,"LandbasedWind","LTRG7",{"$f":"'Land-Based Wind'!L441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ441","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR441","v":4.9566919867747E-2}]
["RA3LaLTRG88","RD","Advanced",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ442","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR442","v":4.9566919867747E-2}]
["RM3LaLTRG88","RD","Moderate",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ443","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR443","v":4.9566919867747E-2}]
["RC3LaLTRG88","RD","Conservative",30,"LandbasedWind","LTRG8",{"$f":"'Land-Based Wind'!L444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ444","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR444","v":4.9566919867747E-2}]
["RA3LaLTRG99","RD","Advanced",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ445","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR445","v":4.9566919867747E-2}]
["RM3LaLTRG99","RD","Moderate",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ446","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR446","v":4.9566919867747E-2}]
["RC3LaLTRG99","RD","Conservative",30,"LandbasedWind","LTRG9",{"$f":"'Land-Based Wind'!L447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ447","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR447","v":4.9566919867747E-2}]
["RA3LaLTRG100","RD","Advanced",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ448","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR448","v":4.9566919867747E-2}]
["RM3LaLTRG100","RD","Moderate",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ449","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR449","v":4.9566919867747E-2}]
["RC3LaLTRG100","RD","Conservative",30,"LandbasedWind","LTRG10",{"$f":"'Land-Based Wind'!L450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!M450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!N450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!O450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!P450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Q450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!R450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!S450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!T450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!U450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!V450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!W450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!X450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Y450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!Z450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AA450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AB450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AC450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AD450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AE450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AF450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AG450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AH450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AI450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AJ450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AK450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AL450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AM450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AN450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AO450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AP450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AQ450","v":4.9566919867747E-2},{"$f":"'Land-Based Wind'!AR450","v":4.9566919867747E-2}]
["RA3CoSeattle","RD","Advanced",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!M235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!N235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!O235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!P235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Q235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!R235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!S235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!T235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!U235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!V235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!W235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!X235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Y235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Z235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AA235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AB235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AC235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AD235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AE235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AF235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AG235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AH235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AI235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AJ235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AK235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AL235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AM235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AN235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AO235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AP235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AQ235","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AR235","v":4.3616009934754146E-2}]
["RM3CoSeattle","RD","Moderate",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!M236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!N236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!O236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!P236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Q236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!R236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!S236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!T236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!U236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!V236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!W236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!X236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Y236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Z236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AA236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AB236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AC236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AD236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AE236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AF236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AG236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AH236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AI236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AJ236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AK236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AL236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AM236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AN236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AO236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AP236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AQ236","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AR236","v":4.3616009934754146E-2}]
["RC3CoSeattle","RD","Conservative",30,"CommPV","Seattle",{"$f":"'Solar - PV Dist. Comm'!L237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!M237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!N237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!O237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!P237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Q237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!R237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!S237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!T237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!U237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!V237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!W237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!X237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Y237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Z237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AA237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AB237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AC237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AD237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AE237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AF237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AG237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AH237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AI237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AJ237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AK237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AL237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AM237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AN237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AO237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AP237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AQ237","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AR237","v":4.3616009934754146E-2}]
["RA3CoChicago","RD","Advanced",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!M238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!N238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!O238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!P238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Q238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!R238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!S238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!T238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!U238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!V238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!W238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!X238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Y238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Z238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AA238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AB238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AC238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AD238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AE238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AF238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AG238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AH238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AI238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AJ238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AK238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AL238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AM238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AN238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AO238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AP238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AQ238","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AR238","v":4.3616009934754146E-2}]
["RM3CoChicago","RD","Moderate",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!M239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!N239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!O239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!P239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Q239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!R239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!S239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!T239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!U239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!V239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!W239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!X239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Y239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Z239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AA239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AB239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AC239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AD239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AE239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AF239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AG239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AH239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AI239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AJ239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AK239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AL239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AM239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AN239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AO239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AP239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AQ239","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AR239","v":4.3616009934754146E-2}]
["RC3CoChicago","RD","Conservative",30,"CommPV","Chicago",{"$f":"'Solar - PV Dist. Comm'!L240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!M240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!N240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!O240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!P240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Q240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!R240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!S240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!T240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!U240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!V240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!W240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!X240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Y240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Z240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AA240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AB240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AC240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AD240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AE240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AF240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AG240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AH240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AI240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AJ240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AK240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AL240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AM240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AN240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AO240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AP240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AQ240","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AR240","v":4.3616009934754146E-2}]
["RA3CoKansasy","RD","Advanced",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!M241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!N241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!O241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!P241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Q241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!R241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!S241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!T241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!U241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!V241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!W241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!X241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Y241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Z241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AA241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AB241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AC241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AD241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AE241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AF241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AG241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AH241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AI241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AJ241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AK241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AL241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AM241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AN241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AO241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AP241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AQ241","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AR241","v":4.3616009934754146E-2}]
["RM3CoKansasy","RD","Moderate",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!M242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!N242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!O242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!P242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Q242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!R242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!S242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!T242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!U242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!V242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!W242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!X242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Y242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Z242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AA242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AB242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AC242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AD242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AE242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AF242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AG242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AH242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AI242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AJ242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AK242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AL242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AM242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AN242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AO242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AP242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AQ242","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AR242","v":4.3616009934754146E-2}]
["RC3CoKansasy","RD","Conservative",30,"CommPV","KansasCity",{"$f":"'Solar - PV Dist. Comm'!L243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!M243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!N243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!O243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!P243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Q243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!R243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!S243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!T243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!U243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!V243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!W243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!X243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Y243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Z243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AA243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AB243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AC243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AD243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AE243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AF243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AG243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AH243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AI243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AJ243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AK243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AL243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AM243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AN243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AO243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AP243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AQ243","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AR243","v":4.3616009934754146E-2}]
["RA3CoLosAngs","RD","Advanced",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!M244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!N244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!O244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!P244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Q244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!R244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!S244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!T244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!U244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!V244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!W244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!X244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Y244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Z244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AA244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AB244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AC244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AD244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AE244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AF244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AG244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AH244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AI244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AJ244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AK244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AL244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AM244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AN244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AO244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AP244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AQ244","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AR244","v":4.3616009934754146E-2}]
["RM3CoLosAngs","RD","Moderate",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!M245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!N245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!O245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!P245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Q245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!R245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!S245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!T245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!U245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!V245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!W245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!X245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Y245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Z245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AA245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AB245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AC245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AD245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AE245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AF245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AG245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AH245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AI245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AJ245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AK245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AL245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AM245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AN245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AO245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AP245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AQ245","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AR245","v":4.3616009934754146E-2}]
["RC3CoLosAngs","RD","Conservative",30,"CommPV","LosAngeles",{"$f":"'Solar - PV Dist. Comm'!L246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!M246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!N246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!O246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!P246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Q246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!R246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!S246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!T246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!U246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!V246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!W246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!X246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Y246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Z246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AA246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AB246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AC246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AD246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AE246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AF246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AG246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AH246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AI246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AJ246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AK246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AL246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AM246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AN246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AO246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AP246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AQ246","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AR246","v":4.3616009934754146E-2}]
["RA3CoDaggett","RD","Advanced",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!M247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!N247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!O247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!P247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Q247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!R247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!S247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!T247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!U247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!V247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!W247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!X247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Y247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Z247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AA247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AB247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AC247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AD247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AE247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AF247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AG247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AH247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AI247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AJ247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AK247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AL247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AM247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AN247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AO247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AP247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AQ247","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AR247","v":4.3616009934754146E-2}]
["RM3CoDaggett","RD","Moderate",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!M248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!N248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!O248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!P248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Q248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!R248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!S248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!T248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!U248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!V248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!W248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!X248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Y248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Z248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AA248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AB248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AC248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AD248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AE248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AF248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AG248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AH248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AI248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AJ248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AK248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AL248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AM248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AN248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AO248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AP248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AQ248","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AR248","v":4.3616009934754146E-2}]
["RC3CoDaggett","RD","Conservative",30,"CommPV","Daggett",{"$f":"'Solar - PV Dist. Comm'!L249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!M249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!N249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!O249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!P249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Q249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!R249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!S249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!T249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!U249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!V249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!W249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!X249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Y249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!Z249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AA249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AB249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AC249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AD249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AE249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AF249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AG249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AH249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AI249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AJ249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AK249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AL249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AM249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AN249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AO249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AP249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AQ249","v":4.3616009934754146E-2},{"$f":"'Solar - PV Dist. Comm'!AR249","v":4.3616009934754146E-2}]
["RA3ReSeattle","RD","Advanced",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!M235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!N235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!O235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!P235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Q235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!R235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!S235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!T235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!U235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!V235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!W235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!X235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Y235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Z235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AA235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AB235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AC235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AD235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AE235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AF235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AG235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AH235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AI235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AJ235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AK235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AL235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AM235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AN235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AO235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AP235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AQ235","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AR235","v":4.3670558558683306E-2}]
["RM3ReSeattle","RD","Moderate",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!M236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!N236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!O236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!P236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Q236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!R236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!S236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!T236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!U236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!V236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!W236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!X236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Y236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Z236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AA236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AB236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AC236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AD236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AE236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AF236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AG236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AH236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AI236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AJ236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AK236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AL236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AM236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AN236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AO236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AP236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AQ236","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AR236","v":4.3670558558683306E-2}]
["RC3ReSeattle","RD","Conservative",30,"ResPV","Seattle",{"$f":"'Solar - PV Dist. Res'!L237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!M237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!N237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!O237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!P237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Q237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!R237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!S237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!T237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!U237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!V237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!W237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!X237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Y237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Z237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AA237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AB237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AC237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AD237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AE237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AF237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AG237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AH237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AI237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AJ237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AK237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AL237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AM237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AN237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AO237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AP237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AQ237","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AR237","v":4.3670558558683306E-2}]
["RA3ReChicago","RD","Advanced",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!M238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!N238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!O238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!P238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Q238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!R238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!S238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!T238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!U238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!V238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!W238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!X238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Y238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Z238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AA238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AB238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AC238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AD238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AE238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AF238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AG238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AH238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AI238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AJ238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AK238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AL238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AM238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AN238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AO238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AP238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AQ238","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AR238","v":4.3670558558683306E-2}]
["RM3ReChicago","RD","Moderate",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!M239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!N239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!O239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!P239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Q239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!R239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!S239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!T239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!U239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!V239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!W239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!X239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Y239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Z239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AA239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AB239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AC239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AD239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AE239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AF239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AG239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AH239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AI239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AJ239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AK239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AL239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AM239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AN239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AO239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AP239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AQ239","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AR239","v":4.3670558558683306E-2}]
["RC3ReChicago","RD","Conservative",30,"ResPV","Chicago",{"$f":"'Solar - PV Dist. Res'!L240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!M240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!N240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!O240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!P240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Q240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!R240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!S240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!T240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!U240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!V240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!W240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!X240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Y240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Z240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AA240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AB240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AC240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AD240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AE240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AF240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AG240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AH240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AI240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AJ240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AK240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AL240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AM240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AN240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AO240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AP240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AQ240","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AR240","v":4.3670558558683306E-2}]
["RA3ReKansasy","RD","Advanced",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!M241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!N241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!O241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!P241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Q241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!R241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!S241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!T241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!U241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!V241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!W241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!X241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Y241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Z241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AA241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AB241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AC241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AD241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AE241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AF241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AG241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AH241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AI241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AJ241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AK241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AL241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AM241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AN241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AO241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AP241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AQ241","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AR241","v":4.3670558558683306E-2}]
["RM3ReKansasy","RD","Moderate",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!M242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!N242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!O242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!P242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Q242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!R242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!S242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!T242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!U242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!V242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!W242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!X242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Y242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Z242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AA242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AB242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AC242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AD242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AE242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AF242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AG242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AH242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AI242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AJ242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AK242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AL242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AM242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AN242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AO242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AP242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AQ242","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AR242","v":4.3670558558683306E-2}]
["RC3ReKansasy","RD","Conservative",30,"ResPV","KansasCity",{"$f":"'Solar - PV Dist. Res'!L243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!M243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!N243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!O243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!P243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Q243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!R243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!S243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!T243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!U243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!V243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!W243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!X243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Y243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Z243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AA243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AB243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AC243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AD243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AE243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AF243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AG243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AH243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AI243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AJ243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AK243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AL243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AM243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AN243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AO243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AP243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AQ243","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AR243","v":4.3670558558683306E-2}]
["RA3ReLosAngs","RD","Advanced",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!M244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!N244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!O244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!P244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Q244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!R244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!S244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!T244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!U244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!V244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!W244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!X244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Y244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Z244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AA244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AB244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AC244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AD244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AE244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AF244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AG244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AH244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AI244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AJ244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AK244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AL244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AM244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AN244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AO244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AP244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AQ244","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AR244","v":4.3670558558683306E-2}]
["RM3ReLosAngs","RD","Moderate",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!M245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!N245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!O245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!P245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Q245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!R245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!S245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!T245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!U245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!V245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!W245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!X245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Y245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Z245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AA245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AB245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AC245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AD245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AE245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AF245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AG245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AH245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AI245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AJ245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AK245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AL245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AM245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AN245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AO245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AP245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AQ245","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AR245","v":4.3670558558683306E-2}]
["RC3ReLosAngs","RD","Conservative",30,"ResPV","LosAngeles",{"$f":"'Solar - PV Dist. Res'!L246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!M246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!N246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!O246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!P246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Q246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!R246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!S246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!T246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!U246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!V246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!W246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!X246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Y246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Z246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AA246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AB246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AC246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AD246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AE246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AF246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AG246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AH246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AI246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AJ246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AK246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AL246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AM246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AN246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AO246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AP246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AQ246","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AR246","v":4.3670558558683306E-2}]
["RA3ReDaggett","RD","Advanced",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!M247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!N247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!O247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!P247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Q247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!R247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!S247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!T247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!U247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!V247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!W247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!X247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Y247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Z247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AA247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AB247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AC247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AD247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AE247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AF247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AG247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AH247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AI247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AJ247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AK247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AL247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AM247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AN247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AO247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AP247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AQ247","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AR247","v":4.3670558558683306E-2}]
["RM3ReDaggett","RD","Moderate",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!M248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!N248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!O248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!P248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Q248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!R248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!S248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!T248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!U248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!V248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!W248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!X248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Y248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Z248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AA248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AB248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AC248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AD248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AE248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AF248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AG248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AH248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AI248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AJ248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AK248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AL248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AM248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AN248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AO248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AP248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AQ248","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AR248","v":4.3670558558683306E-2}]
["RC3ReDaggett","RD","Conservative",30,"ResPV","Daggett",{"$f":"'Solar - PV Dist. Res'!L249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!M249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!N249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!O249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!P249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Q249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!R249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!S249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!T249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!U249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!V249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!W249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!X249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Y249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!Z249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AA249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AB249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AC249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AD249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AE249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AF249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AG249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AH249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AI249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AJ249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AK249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AL249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AM249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AN249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AO249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AP249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AQ249","v":4.3670558558683306E-2},{"$f":"'Solar - PV Dist. Res'!AR249","v":4.3670558558683306E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B131,1), LEFT(C131,1), LEFT(D131,1),LEFT(E131,2),LEFT(F131,6),RIGHT(F131,1))","v":"RA3GeHydroFh"},"RD","Advanced",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L288","v":4.8191848000000002E-2},{"$f":"Geothermal!M288","v":4.8191848000000002E-2},{"$f":"Geothermal!N288","v":4.8191848000000002E-2},{"$f":"Geothermal!O288","v":4.8191848000000002E-2},{"$f":"Geothermal!P288","v":4.8191848000000002E-2},{"$f":"Geothermal!Q288","v":4.8191848000000002E-2},{"$f":"Geothermal!R288","v":4.8191848000000002E-2},{"$f":"Geothermal!S288","v":4.8191848000000002E-2},{"$f":"Geothermal!T288","v":4.8191848000000002E-2},{"$f":"Geothermal!U288","v":4.8191848000000002E-2},{"$f":"Geothermal!V288","v":4.8191848000000002E-2},{"$f":"Geothermal!W288","v":4.8191848000000002E-2},{"$f":"Geothermal!X288","v":4.8191848000000002E-2},{"$f":"Geothermal!Y288","v":4.8191848000000002E-2},{"$f":"Geothermal!Z288","v":4.8191848000000002E-2},{"$f":"Geothermal!AA288","v":4.8191848000000002E-2},{"$f":"Geothermal!AB288","v":4.8191848000000002E-2},{"$f":"Geothermal!AC288","v":4.8191848000000002E-2},{"$f":"Geothermal!AD288","v":4.8191848000000002E-2},{"$f":"Geothermal!AE288","v":4.8191848000000002E-2},{"$f":"Geothermal!AF288","v":4.8191848000000002E-2},{"$f":"Geothermal!AG288","v":4.8191848000000002E-2},{"$f":"Geothermal!AH288","v":4.8191848000000002E-2},{"$f":"Geothermal!AI288","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ288","v":4.8191848000000002E-2},{"$f":"Geothermal!AK288","v":4.8191848000000002E-2},{"$f":"Geothermal!AL288","v":4.8191848000000002E-2},{"$f":"Geothermal!AM288","v":4.8191848000000002E-2},{"$f":"Geothermal!AN288","v":4.8191848000000002E-2},{"$f":"Geothermal!AO288","v":4.8191848000000002E-2},{"$f":"Geothermal!AP288","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ288","v":4.8191848000000002E-2},{"$f":"Geothermal!AR288","v":4.8191848000000002E-2}]
["RM3GeHydroFh","RD","Moderate",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L289","v":4.8191848000000002E-2},{"$f":"Geothermal!M289","v":4.8191848000000002E-2},{"$f":"Geothermal!N289","v":4.8191848000000002E-2},{"$f":"Geothermal!O289","v":4.8191848000000002E-2},{"$f":"Geothermal!P289","v":4.8191848000000002E-2},{"$f":"Geothermal!Q289","v":4.8191848000000002E-2},{"$f":"Geothermal!R289","v":4.8191848000000002E-2},{"$f":"Geothermal!S289","v":4.8191848000000002E-2},{"$f":"Geothermal!T289","v":4.8191848000000002E-2},{"$f":"Geothermal!U289","v":4.8191848000000002E-2},{"$f":"Geothermal!V289","v":4.8191848000000002E-2},{"$f":"Geothermal!W289","v":4.8191848000000002E-2},{"$f":"Geothermal!X289","v":4.8191848000000002E-2},{"$f":"Geothermal!Y289","v":4.8191848000000002E-2},{"$f":"Geothermal!Z289","v":4.8191848000000002E-2},{"$f":"Geothermal!AA289","v":4.8191848000000002E-2},{"$f":"Geothermal!AB289","v":4.8191848000000002E-2},{"$f":"Geothermal!AC289","v":4.8191848000000002E-2},{"$f":"Geothermal!AD289","v":4.8191848000000002E-2},{"$f":"Geothermal!AE289","v":4.8191848000000002E-2},{"$f":"Geothermal!AF289","v":4.8191848000000002E-2},{"$f":"Geothermal!AG289","v":4.8191848000000002E-2},{"$f":"Geothermal!AH289","v":4.8191848000000002E-2},{"$f":"Geothermal!AI289","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ289","v":4.8191848000000002E-2},{"$f":"Geothermal!AK289","v":4.8191848000000002E-2},{"$f":"Geothermal!AL289","v":4.8191848000000002E-2},{"$f":"Geothermal!AM289","v":4.8191848000000002E-2},{"$f":"Geothermal!AN289","v":4.8191848000000002E-2},{"$f":"Geothermal!AO289","v":4.8191848000000002E-2},{"$f":"Geothermal!AP289","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ289","v":4.8191848000000002E-2},{"$f":"Geothermal!AR289","v":4.8191848000000002E-2}]
["RC3GeHydroFh","RD","Conservative",30,"Geothermal","HydroFlash",{"$f":"Geothermal!L290","v":4.8191848000000002E-2},{"$f":"Geothermal!M290","v":4.8191848000000002E-2},{"$f":"Geothermal!N290","v":4.8191848000000002E-2},{"$f":"Geothermal!O290","v":4.8191848000000002E-2},{"$f":"Geothermal!P290","v":4.8191848000000002E-2},{"$f":"Geothermal!Q290","v":4.8191848000000002E-2},{"$f":"Geothermal!R290","v":4.8191848000000002E-2},{"$f":"Geothermal!S290","v":4.8191848000000002E-2},{"$f":"Geothermal!T290","v":4.8191848000000002E-2},{"$f":"Geothermal!U290","v":4.8191848000000002E-2},{"$f":"Geothermal!V290","v":4.8191848000000002E-2},{"$f":"Geothermal!W290","v":4.8191848000000002E-2},{"$f":"Geothermal!X290","v":4.8191848000000002E-2},{"$f":"Geothermal!Y290","v":4.8191848000000002E-2},{"$f":"Geothermal!Z290","v":4.8191848000000002E-2},{"$f":"Geothermal!AA290","v":4.8191848000000002E-2},{"$f":"Geothermal!AB290","v":4.8191848000000002E-2},{"$f":"Geothermal!AC290","v":4.8191848000000002E-2},{"$f":"Geothermal!AD290","v":4.8191848000000002E-2},{"$f":"Geothermal!AE290","v":4.8191848000000002E-2},{"$f":"Geothermal!AF290","v":4.8191848000000002E-2},{"$f":"Geothermal!AG290","v":4.8191848000000002E-2},{"$f":"Geothermal!AH290","v":4.8191848000000002E-2},{"$f":"Geothermal!AI290","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ290","v":4.8191848000000002E-2},{"$f":"Geothermal!AK290","v":4.8191848000000002E-2},{"$f":"Geothermal!AL290","v":4.8191848000000002E-2},{"$f":"Geothermal!AM290","v":4.8191848000000002E-2},{"$f":"Geothermal!AN290","v":4.8191848000000002E-2},{"$f":"Geothermal!AO290","v":4.8191848000000002E-2},{"$f":"Geothermal!AP290","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ290","v":4.8191848000000002E-2},{"$f":"Geothermal!AR290","v":4.8191848000000002E-2}]
["RA3GeHydroBy","RD","Advanced",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L291","v":4.8191848000000002E-2},{"$f":"Geothermal!M291","v":4.8191848000000002E-2},{"$f":"Geothermal!N291","v":4.8191848000000002E-2},{"$f":"Geothermal!O291","v":4.8191848000000002E-2},{"$f":"Geothermal!P291","v":4.8191848000000002E-2},{"$f":"Geothermal!Q291","v":4.8191848000000002E-2},{"$f":"Geothermal!R291","v":4.8191848000000002E-2},{"$f":"Geothermal!S291","v":4.8191848000000002E-2},{"$f":"Geothermal!T291","v":4.8191848000000002E-2},{"$f":"Geothermal!U291","v":4.8191848000000002E-2},{"$f":"Geothermal!V291","v":4.8191848000000002E-2},{"$f":"Geothermal!W291","v":4.8191848000000002E-2},{"$f":"Geothermal!X291","v":4.8191848000000002E-2},{"$f":"Geothermal!Y291","v":4.8191848000000002E-2},{"$f":"Geothermal!Z291","v":4.8191848000000002E-2},{"$f":"Geothermal!AA291","v":4.8191848000000002E-2},{"$f":"Geothermal!AB291","v":4.8191848000000002E-2},{"$f":"Geothermal!AC291","v":4.8191848000000002E-2},{"$f":"Geothermal!AD291","v":4.8191848000000002E-2},{"$f":"Geothermal!AE291","v":4.8191848000000002E-2},{"$f":"Geothermal!AF291","v":4.8191848000000002E-2},{"$f":"Geothermal!AG291","v":4.8191848000000002E-2},{"$f":"Geothermal!AH291","v":4.8191848000000002E-2},{"$f":"Geothermal!AI291","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ291","v":4.8191848000000002E-2},{"$f":"Geothermal!AK291","v":4.8191848000000002E-2},{"$f":"Geothermal!AL291","v":4.8191848000000002E-2},{"$f":"Geothermal!AM291","v":4.8191848000000002E-2},{"$f":"Geothermal!AN291","v":4.8191848000000002E-2},{"$f":"Geothermal!AO291","v":4.8191848000000002E-2},{"$f":"Geothermal!AP291","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ291","v":4.8191848000000002E-2},{"$f":"Geothermal!AR291","v":4.8191848000000002E-2}]
["RM3GeHydroBy","RD","Moderate",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L292","v":4.8191848000000002E-2},{"$f":"Geothermal!M292","v":4.8191848000000002E-2},{"$f":"Geothermal!N292","v":4.8191848000000002E-2},{"$f":"Geothermal!O292","v":4.8191848000000002E-2},{"$f":"Geothermal!P292","v":4.8191848000000002E-2},{"$f":"Geothermal!Q292","v":4.8191848000000002E-2},{"$f":"Geothermal!R292","v":4.8191848000000002E-2},{"$f":"Geothermal!S292","v":4.8191848000000002E-2},{"$f":"Geothermal!T292","v":4.8191848000000002E-2},{"$f":"Geothermal!U292","v":4.8191848000000002E-2},{"$f":"Geothermal!V292","v":4.8191848000000002E-2},{"$f":"Geothermal!W292","v":4.8191848000000002E-2},{"$f":"Geothermal!X292","v":4.8191848000000002E-2},{"$f":"Geothermal!Y292","v":4.8191848000000002E-2},{"$f":"Geothermal!Z292","v":4.8191848000000002E-2},{"$f":"Geothermal!AA292","v":4.8191848000000002E-2},{"$f":"Geothermal!AB292","v":4.8191848000000002E-2},{"$f":"Geothermal!AC292","v":4.8191848000000002E-2},{"$f":"Geothermal!AD292","v":4.8191848000000002E-2},{"$f":"Geothermal!AE292","v":4.8191848000000002E-2},{"$f":"Geothermal!AF292","v":4.8191848000000002E-2},{"$f":"Geothermal!AG292","v":4.8191848000000002E-2},{"$f":"Geothermal!AH292","v":4.8191848000000002E-2},{"$f":"Geothermal!AI292","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ292","v":4.8191848000000002E-2},{"$f":"Geothermal!AK292","v":4.8191848000000002E-2},{"$f":"Geothermal!AL292","v":4.8191848000000002E-2},{"$f":"Geothermal!AM292","v":4.8191848000000002E-2},{"$f":"Geothermal!AN292","v":4.8191848000000002E-2},{"$f":"Geothermal!AO292","v":4.8191848000000002E-2},{"$f":"Geothermal!AP292","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ292","v":4.8191848000000002E-2},{"$f":"Geothermal!AR292","v":4.8191848000000002E-2}]
["RC3GeHydroBy","RD","Conservative",30,"Geothermal","HydroBinary",{"$f":"Geothermal!L293","v":4.8191848000000002E-2},{"$f":"Geothermal!M293","v":4.8191848000000002E-2},{"$f":"Geothermal!N293","v":4.8191848000000002E-2},{"$f":"Geothermal!O293","v":4.8191848000000002E-2},{"$f":"Geothermal!P293","v":4.8191848000000002E-2},{"$f":"Geothermal!Q293","v":4.8191848000000002E-2},{"$f":"Geothermal!R293","v":4.8191848000000002E-2},{"$f":"Geothermal!S293","v":4.8191848000000002E-2},{"$f":"Geothermal!T293","v":4.8191848000000002E-2},{"$f":"Geothermal!U293","v":4.8191848000000002E-2},{"$f":"Geothermal!V293","v":4.8191848000000002E-2},{"$f":"Geothermal!W293","v":4.8191848000000002E-2},{"$f":"Geothermal!X293","v":4.8191848000000002E-2},{"$f":"Geothermal!Y293","v":4.8191848000000002E-2},{"$f":"Geothermal!Z293","v":4.8191848000000002E-2},{"$f":"Geothermal!AA293","v":4.8191848000000002E-2},{"$f":"Geothermal!AB293","v":4.8191848000000002E-2},{"$f":"Geothermal!AC293","v":4.8191848000000002E-2},{"$f":"Geothermal!AD293","v":4.8191848000000002E-2},{"$f":"Geothermal!AE293","v":4.8191848000000002E-2},{"$f":"Geothermal!AF293","v":4.8191848000000002E-2},{"$f":"Geothermal!AG293","v":4.8191848000000002E-2},{"$f":"Geothermal!AH293","v":4.8191848000000002E-2},{"$f":"Geothermal!AI293","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ293","v":4.8191848000000002E-2},{"$f":"Geothermal!AK293","v":4.8191848000000002E-2},{"$f":"Geothermal!AL293","v":4.8191848000000002E-2},{"$f":"Geothermal!AM293","v":4.8191848000000002E-2},{"$f":"Geothermal!AN293","v":4.8191848000000002E-2},{"$f":"Geothermal!AO293","v":4.8191848000000002E-2},{"$f":"Geothermal!AP293","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ293","v":4.8191848000000002E-2},{"$f":"Geothermal!AR293","v":4.8191848000000002E-2}]
["RA3GeNFEGSFh","RD","Advanced",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L294","v":4.8191848000000002E-2},{"$f":"Geothermal!M294","v":4.8191848000000002E-2},{"$f":"Geothermal!N294","v":4.8191848000000002E-2},{"$f":"Geothermal!O294","v":4.8191848000000002E-2},{"$f":"Geothermal!P294","v":4.8191848000000002E-2},{"$f":"Geothermal!Q294","v":4.8191848000000002E-2},{"$f":"Geothermal!R294","v":4.8191848000000002E-2},{"$f":"Geothermal!S294","v":4.8191848000000002E-2},{"$f":"Geothermal!T294","v":4.8191848000000002E-2},{"$f":"Geothermal!U294","v":4.8191848000000002E-2},{"$f":"Geothermal!V294","v":4.8191848000000002E-2},{"$f":"Geothermal!W294","v":4.8191848000000002E-2},{"$f":"Geothermal!X294","v":4.8191848000000002E-2},{"$f":"Geothermal!Y294","v":4.8191848000000002E-2},{"$f":"Geothermal!Z294","v":4.8191848000000002E-2},{"$f":"Geothermal!AA294","v":4.8191848000000002E-2},{"$f":"Geothermal!AB294","v":4.8191848000000002E-2},{"$f":"Geothermal!AC294","v":4.8191848000000002E-2},{"$f":"Geothermal!AD294","v":4.8191848000000002E-2},{"$f":"Geothermal!AE294","v":4.8191848000000002E-2},{"$f":"Geothermal!AF294","v":4.8191848000000002E-2},{"$f":"Geothermal!AG294","v":4.8191848000000002E-2},{"$f":"Geothermal!AH294","v":4.8191848000000002E-2},{"$f":"Geothermal!AI294","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ294","v":4.8191848000000002E-2},{"$f":"Geothermal!AK294","v":4.8191848000000002E-2},{"$f":"Geothermal!AL294","v":4.8191848000000002E-2},{"$f":"Geothermal!AM294","v":4.8191848000000002E-2},{"$f":"Geothermal!AN294","v":4.8191848000000002E-2},{"$f":"Geothermal!AO294","v":4.8191848000000002E-2},{"$f":"Geothermal!AP294","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ294","v":4.8191848000000002E-2},{"$f":"Geothermal!AR294","v":4.8191848000000002E-2}]
["RM3GeNFEGSFh","RD","Moderate",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L295","v":4.8191848000000002E-2},{"$f":"Geothermal!M295","v":4.8191848000000002E-2},{"$f":"Geothermal!N295","v":4.8191848000000002E-2},{"$f":"Geothermal!O295","v":4.8191848000000002E-2},{"$f":"Geothermal!P295","v":4.8191848000000002E-2},{"$f":"Geothermal!Q295","v":4.8191848000000002E-2},{"$f":"Geothermal!R295","v":4.8191848000000002E-2},{"$f":"Geothermal!S295","v":4.8191848000000002E-2},{"$f":"Geothermal!T295","v":4.8191848000000002E-2},{"$f":"Geothermal!U295","v":4.8191848000000002E-2},{"$f":"Geothermal!V295","v":4.8191848000000002E-2},{"$f":"Geothermal!W295","v":4.8191848000000002E-2},{"$f":"Geothermal!X295","v":4.8191848000000002E-2},{"$f":"Geothermal!Y295","v":4.8191848000000002E-2},{"$f":"Geothermal!Z295","v":4.8191848000000002E-2},{"$f":"Geothermal!AA295","v":4.8191848000000002E-2},{"$f":"Geothermal!AB295","v":4.8191848000000002E-2},{"$f":"Geothermal!AC295","v":4.8191848000000002E-2},{"$f":"Geothermal!AD295","v":4.8191848000000002E-2},{"$f":"Geothermal!AE295","v":4.8191848000000002E-2},{"$f":"Geothermal!AF295","v":4.8191848000000002E-2},{"$f":"Geothermal!AG295","v":4.8191848000000002E-2},{"$f":"Geothermal!AH295","v":4.8191848000000002E-2},{"$f":"Geothermal!AI295","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ295","v":4.8191848000000002E-2},{"$f":"Geothermal!AK295","v":4.8191848000000002E-2},{"$f":"Geothermal!AL295","v":4.8191848000000002E-2},{"$f":"Geothermal!AM295","v":4.8191848000000002E-2},{"$f":"Geothermal!AN295","v":4.8191848000000002E-2},{"$f":"Geothermal!AO295","v":4.8191848000000002E-2},{"$f":"Geothermal!AP295","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ295","v":4.8191848000000002E-2},{"$f":"Geothermal!AR295","v":4.8191848000000002E-2}]
["RC3GeNFEGSFh","RD","Conservative",30,"Geothermal","NFEGSFlash",{"$f":"Geothermal!L296","v":4.8191848000000002E-2},{"$f":"Geothermal!M296","v":4.8191848000000002E-2},{"$f":"Geothermal!N296","v":4.8191848000000002E-2},{"$f":"Geothermal!O296","v":4.8191848000000002E-2},{"$f":"Geothermal!P296","v":4.8191848000000002E-2},{"$f":"Geothermal!Q296","v":4.8191848000000002E-2},{"$f":"Geothermal!R296","v":4.8191848000000002E-2},{"$f":"Geothermal!S296","v":4.8191848000000002E-2},{"$f":"Geothermal!T296","v":4.8191848000000002E-2},{"$f":"Geothermal!U296","v":4.8191848000000002E-2},{"$f":"Geothermal!V296","v":4.8191848000000002E-2},{"$f":"Geothermal!W296","v":4.8191848000000002E-2},{"$f":"Geothermal!X296","v":4.8191848000000002E-2},{"$f":"Geothermal!Y296","v":4.8191848000000002E-2},{"$f":"Geothermal!Z296","v":4.8191848000000002E-2},{"$f":"Geothermal!AA296","v":4.8191848000000002E-2},{"$f":"Geothermal!AB296","v":4.8191848000000002E-2},{"$f":"Geothermal!AC296","v":4.8191848000000002E-2},{"$f":"Geothermal!AD296","v":4.8191848000000002E-2},{"$f":"Geothermal!AE296","v":4.8191848000000002E-2},{"$f":"Geothermal!AF296","v":4.8191848000000002E-2},{"$f":"Geothermal!AG296","v":4.8191848000000002E-2},{"$f":"Geothermal!AH296","v":4.8191848000000002E-2},{"$f":"Geothermal!AI296","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ296","v":4.8191848000000002E-2},{"$f":"Geothermal!AK296","v":4.8191848000000002E-2},{"$f":"Geothermal!AL296","v":4.8191848000000002E-2},{"$f":"Geothermal!AM296","v":4.8191848000000002E-2},{"$f":"Geothermal!AN296","v":4.8191848000000002E-2},{"$f":"Geothermal!AO296","v":4.8191848000000002E-2},{"$f":"Geothermal!AP296","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ296","v":4.8191848000000002E-2},{"$f":"Geothermal!AR296","v":4.8191848000000002E-2}]
["RA3GeNFEGSBy","RD","Advanced",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L297","v":4.8191848000000002E-2},{"$f":"Geothermal!M297","v":4.8191848000000002E-2},{"$f":"Geothermal!N297","v":4.8191848000000002E-2},{"$f":"Geothermal!O297","v":4.8191848000000002E-2},{"$f":"Geothermal!P297","v":4.8191848000000002E-2},{"$f":"Geothermal!Q297","v":4.8191848000000002E-2},{"$f":"Geothermal!R297","v":4.8191848000000002E-2},{"$f":"Geothermal!S297","v":4.8191848000000002E-2},{"$f":"Geothermal!T297","v":4.8191848000000002E-2},{"$f":"Geothermal!U297","v":4.8191848000000002E-2},{"$f":"Geothermal!V297","v":4.8191848000000002E-2},{"$f":"Geothermal!W297","v":4.8191848000000002E-2},{"$f":"Geothermal!X297","v":4.8191848000000002E-2},{"$f":"Geothermal!Y297","v":4.8191848000000002E-2},{"$f":"Geothermal!Z297","v":4.8191848000000002E-2},{"$f":"Geothermal!AA297","v":4.8191848000000002E-2},{"$f":"Geothermal!AB297","v":4.8191848000000002E-2},{"$f":"Geothermal!AC297","v":4.8191848000000002E-2},{"$f":"Geothermal!AD297","v":4.8191848000000002E-2},{"$f":"Geothermal!AE297","v":4.8191848000000002E-2},{"$f":"Geothermal!AF297","v":4.8191848000000002E-2},{"$f":"Geothermal!AG297","v":4.8191848000000002E-2},{"$f":"Geothermal!AH297","v":4.8191848000000002E-2},{"$f":"Geothermal!AI297","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ297","v":4.8191848000000002E-2},{"$f":"Geothermal!AK297","v":4.8191848000000002E-2},{"$f":"Geothermal!AL297","v":4.8191848000000002E-2},{"$f":"Geothermal!AM297","v":4.8191848000000002E-2},{"$f":"Geothermal!AN297","v":4.8191848000000002E-2},{"$f":"Geothermal!AO297","v":4.8191848000000002E-2},{"$f":"Geothermal!AP297","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ297","v":4.8191848000000002E-2},{"$f":"Geothermal!AR297","v":4.8191848000000002E-2}]
["RM3GeNFEGSBy","RD","Moderate",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L298","v":4.8191848000000002E-2},{"$f":"Geothermal!M298","v":4.8191848000000002E-2},{"$f":"Geothermal!N298","v":4.8191848000000002E-2},{"$f":"Geothermal!O298","v":4.8191848000000002E-2},{"$f":"Geothermal!P298","v":4.8191848000000002E-2},{"$f":"Geothermal!Q298","v":4.8191848000000002E-2},{"$f":"Geothermal!R298","v":4.8191848000000002E-2},{"$f":"Geothermal!S298","v":4.8191848000000002E-2},{"$f":"Geothermal!T298","v":4.8191848000000002E-2},{"$f":"Geothermal!U298","v":4.8191848000000002E-2},{"$f":"Geothermal!V298","v":4.8191848000000002E-2},{"$f":"Geothermal!W298","v":4.8191848000000002E-2},{"$f":"Geothermal!X298","v":4.8191848000000002E-2},{"$f":"Geothermal!Y298","v":4.8191848000000002E-2},{"$f":"Geothermal!Z298","v":4.8191848000000002E-2},{"$f":"Geothermal!AA298","v":4.8191848000000002E-2},{"$f":"Geothermal!AB298","v":4.8191848000000002E-2},{"$f":"Geothermal!AC298","v":4.8191848000000002E-2},{"$f":"Geothermal!AD298","v":4.8191848000000002E-2},{"$f":"Geothermal!AE298","v":4.8191848000000002E-2},{"$f":"Geothermal!AF298","v":4.8191848000000002E-2},{"$f":"Geothermal!AG298","v":4.8191848000000002E-2},{"$f":"Geothermal!AH298","v":4.8191848000000002E-2},{"$f":"Geothermal!AI298","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ298","v":4.8191848000000002E-2},{"$f":"Geothermal!AK298","v":4.8191848000000002E-2},{"$f":"Geothermal!AL298","v":4.8191848000000002E-2},{"$f":"Geothermal!AM298","v":4.8191848000000002E-2},{"$f":"Geothermal!AN298","v":4.8191848000000002E-2},{"$f":"Geothermal!AO298","v":4.8191848000000002E-2},{"$f":"Geothermal!AP298","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ298","v":4.8191848000000002E-2},{"$f":"Geothermal!AR298","v":4.8191848000000002E-2}]
["RC3GeNFEGSBy","RD","Conservative",30,"Geothermal","NFEGSBinary",{"$f":"Geothermal!L299","v":4.8191848000000002E-2},{"$f":"Geothermal!M299","v":4.8191848000000002E-2},{"$f":"Geothermal!N299","v":4.8191848000000002E-2},{"$f":"Geothermal!O299","v":4.8191848000000002E-2},{"$f":"Geothermal!P299","v":4.8191848000000002E-2},{"$f":"Geothermal!Q299","v":4.8191848000000002E-2},{"$f":"Geothermal!R299","v":4.8191848000000002E-2},{"$f":"Geothermal!S299","v":4.8191848000000002E-2},{"$f":"Geothermal!T299","v":4.8191848000000002E-2},{"$f":"Geothermal!U299","v":4.8191848000000002E-2},{"$f":"Geothermal!V299","v":4.8191848000000002E-2},{"$f":"Geothermal!W299","v":4.8191848000000002E-2},{"$f":"Geothermal!X299","v":4.8191848000000002E-2},{"$f":"Geothermal!Y299","v":4.8191848000000002E-2},{"$f":"Geothermal!Z299","v":4.8191848000000002E-2},{"$f":"Geothermal!AA299","v":4.8191848000000002E-2},{"$f":"Geothermal!AB299","v":4.8191848000000002E-2},{"$f":"Geothermal!AC299","v":4.8191848000000002E-2},{"$f":"Geothermal!AD299","v":4.8191848000000002E-2},{"$f":"Geothermal!AE299","v":4.8191848000000002E-2},{"$f":"Geothermal!AF299","v":4.8191848000000002E-2},{"$f":"Geothermal!AG299","v":4.8191848000000002E-2},{"$f":"Geothermal!AH299","v":4.8191848000000002E-2},{"$f":"Geothermal!AI299","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ299","v":4.8191848000000002E-2},{"$f":"Geothermal!AK299","v":4.8191848000000002E-2},{"$f":"Geothermal!AL299","v":4.8191848000000002E-2},{"$f":"Geothermal!AM299","v":4.8191848000000002E-2},{"$f":"Geothermal!AN299","v":4.8191848000000002E-2},{"$f":"Geothermal!AO299","v":4.8191848000000002E-2},{"$f":"Geothermal!AP299","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ299","v":4.8191848000000002E-2},{"$f":"Geothermal!AR299","v":4.8191848000000002E-2}]
["RA3GeDeepEGh","RD","Advanced",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L300","v":4.8191848000000002E-2},{"$f":"Geothermal!M300","v":4.8191848000000002E-2},{"$f":"Geothermal!N300","v":4.8191848000000002E-2},{"$f":"Geothermal!O300","v":4.8191848000000002E-2},{"$f":"Geothermal!P300","v":4.8191848000000002E-2},{"$f":"Geothermal!Q300","v":4.8191848000000002E-2},{"$f":"Geothermal!R300","v":4.8191848000000002E-2},{"$f":"Geothermal!S300","v":4.8191848000000002E-2},{"$f":"Geothermal!T300","v":4.8191848000000002E-2},{"$f":"Geothermal!U300","v":4.8191848000000002E-2},{"$f":"Geothermal!V300","v":4.8191848000000002E-2},{"$f":"Geothermal!W300","v":4.8191848000000002E-2},{"$f":"Geothermal!X300","v":4.8191848000000002E-2},{"$f":"Geothermal!Y300","v":4.8191848000000002E-2},{"$f":"Geothermal!Z300","v":4.8191848000000002E-2},{"$f":"Geothermal!AA300","v":4.8191848000000002E-2},{"$f":"Geothermal!AB300","v":4.8191848000000002E-2},{"$f":"Geothermal!AC300","v":4.8191848000000002E-2},{"$f":"Geothermal!AD300","v":4.8191848000000002E-2},{"$f":"Geothermal!AE300","v":4.8191848000000002E-2},{"$f":"Geothermal!AF300","v":4.8191848000000002E-2},{"$f":"Geothermal!AG300","v":4.8191848000000002E-2},{"$f":"Geothermal!AH300","v":4.8191848000000002E-2},{"$f":"Geothermal!AI300","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ300","v":4.8191848000000002E-2},{"$f":"Geothermal!AK300","v":4.8191848000000002E-2},{"$f":"Geothermal!AL300","v":4.8191848000000002E-2},{"$f":"Geothermal!AM300","v":4.8191848000000002E-2},{"$f":"Geothermal!AN300","v":4.8191848000000002E-2},{"$f":"Geothermal!AO300","v":4.8191848000000002E-2},{"$f":"Geothermal!AP300","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ300","v":4.8191848000000002E-2},{"$f":"Geothermal!AR300","v":4.8191848000000002E-2}]
["RM3GeDeepEGh","RD","Moderate",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L301","v":4.8191848000000002E-2},{"$f":"Geothermal!M301","v":4.8191848000000002E-2},{"$f":"Geothermal!N301","v":4.8191848000000002E-2},{"$f":"Geothermal!O301","v":4.8191848000000002E-2},{"$f":"Geothermal!P301","v":4.8191848000000002E-2},{"$f":"Geothermal!Q301","v":4.8191848000000002E-2},{"$f":"Geothermal!R301","v":4.8191848000000002E-2},{"$f":"Geothermal!S301","v":4.8191848000000002E-2},{"$f":"Geothermal!T301","v":4.8191848000000002E-2},{"$f":"Geothermal!U301","v":4.8191848000000002E-2},{"$f":"Geothermal!V301","v":4.8191848000000002E-2},{"$f":"Geothermal!W301","v":4.8191848000000002E-2},{"$f":"Geothermal!X301","v":4.8191848000000002E-2},{"$f":"Geothermal!Y301","v":4.8191848000000002E-2},{"$f":"Geothermal!Z301","v":4.8191848000000002E-2},{"$f":"Geothermal!AA301","v":4.8191848000000002E-2},{"$f":"Geothermal!AB301","v":4.8191848000000002E-2},{"$f":"Geothermal!AC301","v":4.8191848000000002E-2},{"$f":"Geothermal!AD301","v":4.8191848000000002E-2},{"$f":"Geothermal!AE301","v":4.8191848000000002E-2},{"$f":"Geothermal!AF301","v":4.8191848000000002E-2},{"$f":"Geothermal!AG301","v":4.8191848000000002E-2},{"$f":"Geothermal!AH301","v":4.8191848000000002E-2},{"$f":"Geothermal!AI301","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ301","v":4.8191848000000002E-2},{"$f":"Geothermal!AK301","v":4.8191848000000002E-2},{"$f":"Geothermal!AL301","v":4.8191848000000002E-2},{"$f":"Geothermal!AM301","v":4.8191848000000002E-2},{"$f":"Geothermal!AN301","v":4.8191848000000002E-2},{"$f":"Geothermal!AO301","v":4.8191848000000002E-2},{"$f":"Geothermal!AP301","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ301","v":4.8191848000000002E-2},{"$f":"Geothermal!AR301","v":4.8191848000000002E-2}]
["RC3GeDeepEGh","RD","Conservative",30,"Geothermal","DeepEGSFlash",{"$f":"Geothermal!L302","v":4.8191848000000002E-2},{"$f":"Geothermal!M302","v":4.8191848000000002E-2},{"$f":"Geothermal!N302","v":4.8191848000000002E-2},{"$f":"Geothermal!O302","v":4.8191848000000002E-2},{"$f":"Geothermal!P302","v":4.8191848000000002E-2},{"$f":"Geothermal!Q302","v":4.8191848000000002E-2},{"$f":"Geothermal!R302","v":4.8191848000000002E-2},{"$f":"Geothermal!S302","v":4.8191848000000002E-2},{"$f":"Geothermal!T302","v":4.8191848000000002E-2},{"$f":"Geothermal!U302","v":4.8191848000000002E-2},{"$f":"Geothermal!V302","v":4.8191848000000002E-2},{"$f":"Geothermal!W302","v":4.8191848000000002E-2},{"$f":"Geothermal!X302","v":4.8191848000000002E-2},{"$f":"Geothermal!Y302","v":4.8191848000000002E-2},{"$f":"Geothermal!Z302","v":4.8191848000000002E-2},{"$f":"Geothermal!AA302","v":4.8191848000000002E-2},{"$f":"Geothermal!AB302","v":4.8191848000000002E-2},{"$f":"Geothermal!AC302","v":4.8191848000000002E-2},{"$f":"Geothermal!AD302","v":4.8191848000000002E-2},{"$f":"Geothermal!AE302","v":4.8191848000000002E-2},{"$f":"Geothermal!AF302","v":4.8191848000000002E-2},{"$f":"Geothermal!AG302","v":4.8191848000000002E-2},{"$f":"Geothermal!AH302","v":4.8191848000000002E-2},{"$f":"Geothermal!AI302","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ302","v":4.8191848000000002E-2},{"$f":"Geothermal!AK302","v":4.8191848000000002E-2},{"$f":"Geothermal!AL302","v":4.8191848000000002E-2},{"$f":"Geothermal!AM302","v":4.8191848000000002E-2},{"$f":"Geothermal!AN302","v":4.8191848000000002E-2},{"$f":"Geothermal!AO302","v":4.8191848000000002E-2},{"$f":"Geothermal!AP302","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ302","v":4.8191848000000002E-2},{"$f":"Geothermal!AR302","v":4.8191848000000002E-2}]
["RA3GeDeepEGy","RD","Advanced",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L303","v":4.8191848000000002E-2},{"$f":"Geothermal!M303","v":4.8191848000000002E-2},{"$f":"Geothermal!N303","v":4.8191848000000002E-2},{"$f":"Geothermal!O303","v":4.8191848000000002E-2},{"$f":"Geothermal!P303","v":4.8191848000000002E-2},{"$f":"Geothermal!Q303","v":4.8191848000000002E-2},{"$f":"Geothermal!R303","v":4.8191848000000002E-2},{"$f":"Geothermal!S303","v":4.8191848000000002E-2},{"$f":"Geothermal!T303","v":4.8191848000000002E-2},{"$f":"Geothermal!U303","v":4.8191848000000002E-2},{"$f":"Geothermal!V303","v":4.8191848000000002E-2},{"$f":"Geothermal!W303","v":4.8191848000000002E-2},{"$f":"Geothermal!X303","v":4.8191848000000002E-2},{"$f":"Geothermal!Y303","v":4.8191848000000002E-2},{"$f":"Geothermal!Z303","v":4.8191848000000002E-2},{"$f":"Geothermal!AA303","v":4.8191848000000002E-2},{"$f":"Geothermal!AB303","v":4.8191848000000002E-2},{"$f":"Geothermal!AC303","v":4.8191848000000002E-2},{"$f":"Geothermal!AD303","v":4.8191848000000002E-2},{"$f":"Geothermal!AE303","v":4.8191848000000002E-2},{"$f":"Geothermal!AF303","v":4.8191848000000002E-2},{"$f":"Geothermal!AG303","v":4.8191848000000002E-2},{"$f":"Geothermal!AH303","v":4.8191848000000002E-2},{"$f":"Geothermal!AI303","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ303","v":4.8191848000000002E-2},{"$f":"Geothermal!AK303","v":4.8191848000000002E-2},{"$f":"Geothermal!AL303","v":4.8191848000000002E-2},{"$f":"Geothermal!AM303","v":4.8191848000000002E-2},{"$f":"Geothermal!AN303","v":4.8191848000000002E-2},{"$f":"Geothermal!AO303","v":4.8191848000000002E-2},{"$f":"Geothermal!AP303","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ303","v":4.8191848000000002E-2},{"$f":"Geothermal!AR303","v":4.8191848000000002E-2}]
["RM3GeDeepEGy","RD","Moderate",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L304","v":4.8191848000000002E-2},{"$f":"Geothermal!M304","v":4.8191848000000002E-2},{"$f":"Geothermal!N304","v":4.8191848000000002E-2},{"$f":"Geothermal!O304","v":4.8191848000000002E-2},{"$f":"Geothermal!P304","v":4.8191848000000002E-2},{"$f":"Geothermal!Q304","v":4.8191848000000002E-2},{"$f":"Geothermal!R304","v":4.8191848000000002E-2},{"$f":"Geothermal!S304","v":4.8191848000000002E-2},{"$f":"Geothermal!T304","v":4.8191848000000002E-2},{"$f":"Geothermal!U304","v":4.8191848000000002E-2},{"$f":"Geothermal!V304","v":4.8191848000000002E-2},{"$f":"Geothermal!W304","v":4.8191848000000002E-2},{"$f":"Geothermal!X304","v":4.8191848000000002E-2},{"$f":"Geothermal!Y304","v":4.8191848000000002E-2},{"$f":"Geothermal!Z304","v":4.8191848000000002E-2},{"$f":"Geothermal!AA304","v":4.8191848000000002E-2},{"$f":"Geothermal!AB304","v":4.8191848000000002E-2},{"$f":"Geothermal!AC304","v":4.8191848000000002E-2},{"$f":"Geothermal!AD304","v":4.8191848000000002E-2},{"$f":"Geothermal!AE304","v":4.8191848000000002E-2},{"$f":"Geothermal!AF304","v":4.8191848000000002E-2},{"$f":"Geothermal!AG304","v":4.8191848000000002E-2},{"$f":"Geothermal!AH304","v":4.8191848000000002E-2},{"$f":"Geothermal!AI304","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ304","v":4.8191848000000002E-2},{"$f":"Geothermal!AK304","v":4.8191848000000002E-2},{"$f":"Geothermal!AL304","v":4.8191848000000002E-2},{"$f":"Geothermal!AM304","v":4.8191848000000002E-2},{"$f":"Geothermal!AN304","v":4.8191848000000002E-2},{"$f":"Geothermal!AO304","v":4.8191848000000002E-2},{"$f":"Geothermal!AP304","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ304","v":4.8191848000000002E-2},{"$f":"Geothermal!AR304","v":4.8191848000000002E-2}]
["RC3GeDeepEGy","RD","Conservative",30,"Geothermal","DeepEGSBinary",{"$f":"Geothermal!L305","v":4.8191848000000002E-2},{"$f":"Geothermal!M305","v":4.8191848000000002E-2},{"$f":"Geothermal!N305","v":4.8191848000000002E-2},{"$f":"Geothermal!O305","v":4.8191848000000002E-2},{"$f":"Geothermal!P305","v":4.8191848000000002E-2},{"$f":"Geothermal!Q305","v":4.8191848000000002E-2},{"$f":"Geothermal!R305","v":4.8191848000000002E-2},{"$f":"Geothermal!S305","v":4.8191848000000002E-2},{"$f":"Geothermal!T305","v":4.8191848000000002E-2},{"$f":"Geothermal!U305","v":4.8191848000000002E-2},{"$f":"Geothermal!V305","v":4.8191848000000002E-2},{"$f":"Geothermal!W305","v":4.8191848000000002E-2},{"$f":"Geothermal!X305","v":4.8191848000000002E-2},{"$f":"Geothermal!Y305","v":4.8191848000000002E-2},{"$f":"Geothermal!Z305","v":4.8191848000000002E-2},{"$f":"Geothermal!AA305","v":4.8191848000000002E-2},{"$f":"Geothermal!AB305","v":4.8191848000000002E-2},{"$f":"Geothermal!AC305","v":4.8191848000000002E-2},{"$f":"Geothermal!AD305","v":4.8191848000000002E-2},{"$f":"Geothermal!AE305","v":4.8191848000000002E-2},{"$f":"Geothermal!AF305","v":4.8191848000000002E-2},{"$f":"Geothermal!AG305","v":4.8191848000000002E-2},{"$f":"Geothermal!AH305","v":4.8191848000000002E-2},{"$f":"Geothermal!AI305","v":4.8191848000000002E-2},{"$f":"Geothermal!AJ305","v":4.8191848000000002E-2},{"$f":"Geothermal!AK305","v":4.8191848000000002E-2},{"$f":"Geothermal!AL305","v":4.8191848000000002E-2},{"$f":"Geothermal!AM305","v":4.8191848000000002E-2},{"$f":"Geothermal!AN305","v":4.8191848000000002E-2},{"$f":"Geothermal!AO305","v":4.8191848000000002E-2},{"$f":"Geothermal!AP305","v":4.8191848000000002E-2},{"$f":"Geothermal!AQ305","v":4.8191848000000002E-2},{"$f":"Geothermal!AR305","v":4.8191848000000002E-2}]
["RA3ConewAvgF","RD","Advanced",30,"Coal","newAvgCF",{"$f":"Coal!L460","v":5.7877099999999994E-2},{"$f":"Coal!M460","v":5.7877099999999994E-2},{"$f":"Coal!N460","v":5.7877099999999994E-2},{"$f":"Coal!O460","v":5.7877099999999994E-2},{"$f":"Coal!P460","v":5.7877099999999994E-2},{"$f":"Coal!Q460","v":5.7877099999999994E-2},{"$f":"Coal!R460","v":5.7877099999999994E-2},{"$f":"Coal!S460","v":5.7877099999999994E-2},{"$f":"Coal!T460","v":5.7877099999999994E-2},{"$f":"Coal!U460","v":5.7877099999999994E-2},{"$f":"Coal!V460","v":5.7877099999999994E-2},{"$f":"Coal!W460","v":5.7877099999999994E-2},{"$f":"Coal!X460","v":5.7877099999999994E-2},{"$f":"Coal!Y460","v":5.7877099999999994E-2},{"$f":"Coal!Z460","v":5.7877099999999994E-2},{"$f":"Coal!AA460","v":5.7877099999999994E-2},{"$f":"Coal!AB460","v":5.7877099999999994E-2},{"$f":"Coal!AC460","v":5.7877099999999994E-2},{"$f":"Coal!AD460","v":5.7877099999999994E-2},{"$f":"Coal!AE460","v":5.7877099999999994E-2},{"$f":"Coal!AF460","v":5.7877099999999994E-2},{"$f":"Coal!AG460","v":5.7877099999999994E-2},{"$f":"Coal!AH460","v":5.7877099999999994E-2},{"$f":"Coal!AI460","v":5.7877099999999994E-2},{"$f":"Coal!AJ460","v":5.7877099999999994E-2},{"$f":"Coal!AK460","v":5.7877099999999994E-2},{"$f":"Coal!AL460","v":5.7877099999999994E-2},{"$f":"Coal!AM460","v":5.7877099999999994E-2},{"$f":"Coal!AN460","v":5.7877099999999994E-2},{"$f":"Coal!AO460","v":5.7877099999999994E-2},{"$f":"Coal!AP460","v":5.7877099999999994E-2},{"$f":"Coal!AQ460","v":5.7877099999999994E-2},{"$f":"Coal!AR460","v":5.7877099999999994E-2}]
["RM3ConewAvgF","RD","Moderate",30,"Coal","newAvgCF",{"$f":"Coal!L461","v":5.7877099999999994E-2},{"$f":"Coal!M461","v":5.7877099999999994E-2},{"$f":"Coal!N461","v":5.7877099999999994E-2},{"$f":"Coal!O461","v":5.7877099999999994E-2},{"$f":"Coal!P461","v":5.7877099999999994E-2},{"$f":"Coal!Q461","v":5.7877099999999994E-2},{"$f":"Coal!R461","v":5.7877099999999994E-2},{"$f":"Coal!S461","v":5.7877099999999994E-2},{"$f":"Coal!T461","v":5.7877099999999994E-2},{"$f":"Coal!U461","v":5.7877099999999994E-2},{"$f":"Coal!V461","v":5.7877099999999994E-2},{"$f":"Coal!W461","v":5.7877099999999994E-2},{"$f":"Coal!X461","v":5.7877099999999994E-2},{"$f":"Coal!Y461","v":5.7877099999999994E-2},{"$f":"Coal!Z461","v":5.7877099999999994E-2},{"$f":"Coal!AA461","v":5.7877099999999994E-2},{"$f":"Coal!AB461","v":5.7877099999999994E-2},{"$f":"Coal!AC461","v":5.7877099999999994E-2},{"$f":"Coal!AD461","v":5.7877099999999994E-2},{"$f":"Coal!AE461","v":5.7877099999999994E-2},{"$f":"Coal!AF461","v":5.7877099999999994E-2},{"$f":"Coal!AG461","v":5.7877099999999994E-2},{"$f":"Coal!AH461","v":5.7877099999999994E-2},{"$f":"Coal!AI461","v":5.7877099999999994E-2},{"$f":"Coal!AJ461","v":5.7877099999999994E-2},{"$f":"Coal!AK461","v":5.7877099999999994E-2},{"$f":"Coal!AL461","v":5.7877099999999994E-2},{"$f":"Coal!AM461","v":5.7877099999999994E-2},{"$f":"Coal!AN461","v":5.7877099999999994E-2},{"$f":"Coal!AO461","v":5.7877099999999994E-2},{"$f":"Coal!AP461","v":5.7877099999999994E-2},{"$f":"Coal!AQ461","v":5.7877099999999994E-2},{"$f":"Coal!AR461","v":5.7877099999999994E-2}]
["RC3ConewAvgF","RD","Conservative",30,"Coal","newAvgCF",{"$f":"Coal!L462","v":5.7877099999999994E-2},{"$f":"Coal!M462","v":5.7877099999999994E-2},{"$f":"Coal!N462","v":5.7877099999999994E-2},{"$f":"Coal!O462","v":5.7877099999999994E-2},{"$f":"Coal!P462","v":5.7877099999999994E-2},{"$f":"Coal!Q462","v":5.7877099999999994E-2},{"$f":"Coal!R462","v":5.7877099999999994E-2},{"$f":"Coal!S462","v":5.7877099999999994E-2},{"$f":"Coal!T462","v":5.7877099999999994E-2},{"$f":"Coal!U462","v":5.7877099999999994E-2},{"$f":"Coal!V462","v":5.7877099999999994E-2},{"$f":"Coal!W462","v":5.7877099999999994E-2},{"$f":"Coal!X462","v":5.7877099999999994E-2},{"$f":"Coal!Y462","v":5.7877099999999994E-2},{"$f":"Coal!Z462","v":5.7877099999999994E-2},{"$f":"Coal!AA462","v":5.7877099999999994E-2},{"$f":"Coal!AB462","v":5.7877099999999994E-2},{"$f":"Coal!AC462","v":5.7877099999999994E-2},{"$f":"Coal!AD462","v":5.7877099999999994E-2},{"$f":"Coal!AE462","v":5.7877099999999994E-2},{"$f":"Coal!AF462","v":5.7877099999999994E-2},{"$f":"Coal!AG462","v":5.7877099999999994E-2},{"$f":"Coal!AH462","v":5.7877099999999994E-2},{"$f":"Coal!AI462","v":5.7877099999999994E-2},{"$f":"Coal!AJ462","v":5.7877099999999994E-2},{"$f":"Coal!AK462","v":5.7877099999999994E-2},{"$f":"Coal!AL462","v":5.7877099999999994E-2},{"$f":"Coal!AM462","v":5.7877099999999994E-2},{"$f":"Coal!AN462","v":5.7877099999999994E-2},{"$f":"Coal!AO462","v":5.7877099999999994E-2},{"$f":"Coal!AP462","v":5.7877099999999994E-2},{"$f":"Coal!AQ462","v":5.7877099999999994E-2},{"$f":"Coal!AR462","v":5.7877099999999994E-2}]
["RA3ConewHigF","RD","Advanced",30,"Coal","newHighCF",{"$f":"Coal!L463","v":5.7877099999999994E-2},{"$f":"Coal!M463","v":5.7877099999999994E-2},{"$f":"Coal!N463","v":5.7877099999999994E-2},{"$f":"Coal!O463","v":5.7877099999999994E-2},{"$f":"Coal!P463","v":5.7877099999999994E-2},{"$f":"Coal!Q463","v":5.7877099999999994E-2},{"$f":"Coal!R463","v":5.7877099999999994E-2},{"$f":"Coal!S463","v":5.7877099999999994E-2},{"$f":"Coal!T463","v":5.7877099999999994E-2},{"$f":"Coal!U463","v":5.7877099999999994E-2},{"$f":"Coal!V463","v":5.7877099999999994E-2},{"$f":"Coal!W463","v":5.7877099999999994E-2},{"$f":"Coal!X463","v":5.7877099999999994E-2},{"$f":"Coal!Y463","v":5.7877099999999994E-2},{"$f":"Coal!Z463","v":5.7877099999999994E-2},{"$f":"Coal!AA463","v":5.7877099999999994E-2},{"$f":"Coal!AB463","v":5.7877099999999994E-2},{"$f":"Coal!AC463","v":5.7877099999999994E-2},{"$f":"Coal!AD463","v":5.7877099999999994E-2},{"$f":"Coal!AE463","v":5.7877099999999994E-2},{"$f":"Coal!AF463","v":5.7877099999999994E-2},{"$f":"Coal!AG463","v":5.7877099999999994E-2},{"$f":"Coal!AH463","v":5.7877099999999994E-2},{"$f":"Coal!AI463","v":5.7877099999999994E-2},{"$f":"Coal!AJ463","v":5.7877099999999994E-2},{"$f":"Coal!AK463","v":5.7877099999999994E-2},{"$f":"Coal!AL463","v":5.7877099999999994E-2},{"$f":"Coal!AM463","v":5.7877099999999994E-2},{"$f":"Coal!AN463","v":5.7877099999999994E-2},{"$f":"Coal!AO463","v":5.7877099999999994E-2},{"$f":"Coal!AP463","v":5.7877099999999994E-2},{"$f":"Coal!AQ463","v":5.7877099999999994E-2},{"$f":"Coal!AR463","v":5.7877099999999994E-2}]
["RM3ConewHigF","RD","Moderate",30,"Coal","newHighCF",{"$f":"Coal!L464","v":5.7877099999999994E-2},{"$f":"Coal!M464","v":5.7877099999999994E-2},{"$f":"Coal!N464","v":5.7877099999999994E-2},{"$f":"Coal!O464","v":5.7877099999999994E-2},{"$f":"Coal!P464","v":5.7877099999999994E-2},{"$f":"Coal!Q464","v":5.7877099999999994E-2},{"$f":"Coal!R464","v":5.7877099999999994E-2},{"$f":"Coal!S464","v":5.7877099999999994E-2},{"$f":"Coal!T464","v":5.7877099999999994E-2},{"$f":"Coal!U464","v":5.7877099999999994E-2},{"$f":"Coal!V464","v":5.7877099999999994E-2},{"$f":"Coal!W464","v":5.7877099999999994E-2},{"$f":"Coal!X464","v":5.7877099999999994E-2},{"$f":"Coal!Y464","v":5.7877099999999994E-2},{"$f":"Coal!Z464","v":5.7877099999999994E-2},{"$f":"Coal!AA464","v":5.7877099999999994E-2},{"$f":"Coal!AB464","v":5.7877099999999994E-2},{"$f":"Coal!AC464","v":5.7877099999999994E-2},{"$f":"Coal!AD464","v":5.7877099999999994E-2},{"$f":"Coal!AE464","v":5.7877099999999994E-2},{"$f":"Coal!AF464","v":5.7877099999999994E-2},{"$f":"Coal!AG464","v":5.7877099999999994E-2},{"$f":"Coal!AH464","v":5.7877099999999994E-2},{"$f":"Coal!AI464","v":5.7877099999999994E-2},{"$f":"Coal!AJ464","v":5.7877099999999994E-2},{"$f":"Coal!AK464","v":5.7877099999999994E-2},{"$f":"Coal!AL464","v":5.7877099999999994E-2},{"$f":"Coal!AM464","v":5.7877099999999994E-2},{"$f":"Coal!AN464","v":5.7877099999999994E-2},{"$f":"Coal!AO464","v":5.7877099999999994E-2},{"$f":"Coal!AP464","v":5.7877099999999994E-2},{"$f":"Coal!AQ464","v":5.7877099999999994E-2},{"$f":"Coal!AR464","v":5.7877099999999994E-2}]
["RC3ConewHigF","RD","Conservative",30,"Coal","newHighCF",{"$f":"Coal!L465","v":5.7877099999999994E-2},{"$f":"Coal!M465","v":5.7877099999999994E-2},{"$f":"Coal!N465","v":5.7877099999999994E-2},{"$f":"Coal!O465","v":5.7877099999999994E-2},{"$f":"Coal!P465","v":5.7877099999999994E-2},{"$f":"Coal!Q465","v":5.7877099999999994E-2},{"$f":"Coal!R465","v":5.7877099999999994E-2},{"$f":"Coal!S465","v":5.7877099999999994E-2},{"$f":"Coal!T465","v":5.7877099999999994E-2},{"$f":"Coal!U465","v":5.7877099999999994E-2},{"$f":"Coal!V465","v":5.7877099999999994E-2},{"$f":"Coal!W465","v":5.7877099999999994E-2},{"$f":"Coal!X465","v":5.7877099999999994E-2},{"$f":"Coal!Y465","v":5.7877099999999994E-2},{"$f":"Coal!Z465","v":5.7877099999999994E-2},{"$f":"Coal!AA465","v":5.7877099999999994E-2},{"$f":"Coal!AB465","v":5.7877099999999994E-2},{"$f":"Coal!AC465","v":5.7877099999999994E-2},{"$f":"Coal!AD465","v":5.7877099999999994E-2},{"$f":"Coal!AE465","v":5.7877099999999994E-2},{"$f":"Coal!AF465","v":5.7877099999999994E-2},{"$f":"Coal!AG465","v":5.7877099999999994E-2},{"$f":"Coal!AH465","v":5.7877099999999994E-2},{"$f":"Coal!AI465","v":5.7877099999999994E-2},{"$f":"Coal!AJ465","v":5.7877099999999994E-2},{"$f":"Coal!AK465","v":5.7877099999999994E-2},{"$f":"Coal!AL465","v":5.7877099999999994E-2},{"$f":"Coal!AM465","v":5.7877099999999994E-2},{"$f":"Coal!AN465","v":5.7877099999999994E-2},{"$f":"Coal!AO465","v":5.7877099999999994E-2},{"$f":"Coal!AP465","v":5.7877099999999994E-2},{"$f":"Coal!AQ465","v":5.7877099999999994E-2},{"$f":"Coal!AR465","v":5.7877099999999994E-2}]
["RA3CoIGCCAvF","RD","Advanced",30,"Coal","IGCCAvgCF",{"$f":"Coal!L466","v":5.7877099999999994E-2},{"$f":"Coal!M466","v":5.7877099999999994E-2},{"$f":"Coal!N466","v":5.7877099999999994E-2},{"$f":"Coal!O466","v":5.7877099999999994E-2},{"$f":"Coal!P466","v":5.7877099999999994E-2},{"$f":"Coal!Q466","v":5.7877099999999994E-2},{"$f":"Coal!R466","v":5.7877099999999994E-2},{"$f":"Coal!S466","v":5.7877099999999994E-2},{"$f":"Coal!T466","v":5.7877099999999994E-2},{"$f":"Coal!U466","v":5.7877099999999994E-2},{"$f":"Coal!V466","v":5.7877099999999994E-2},{"$f":"Coal!W466","v":5.7877099999999994E-2},{"$f":"Coal!X466","v":5.7877099999999994E-2},{"$f":"Coal!Y466","v":5.7877099999999994E-2},{"$f":"Coal!Z466","v":5.7877099999999994E-2},{"$f":"Coal!AA466","v":5.7877099999999994E-2},{"$f":"Coal!AB466","v":5.7877099999999994E-2},{"$f":"Coal!AC466","v":5.7877099999999994E-2},{"$f":"Coal!AD466","v":5.7877099999999994E-2},{"$f":"Coal!AE466","v":5.7877099999999994E-2},{"$f":"Coal!AF466","v":5.7877099999999994E-2},{"$f":"Coal!AG466","v":5.7877099999999994E-2},{"$f":"Coal!AH466","v":5.7877099999999994E-2},{"$f":"Coal!AI466","v":5.7877099999999994E-2},{"$f":"Coal!AJ466","v":5.7877099999999994E-2},{"$f":"Coal!AK466","v":5.7877099999999994E-2},{"$f":"Coal!AL466","v":5.7877099999999994E-2},{"$f":"Coal!AM466","v":5.7877099999999994E-2},{"$f":"Coal!AN466","v":5.7877099999999994E-2},{"$f":"Coal!AO466","v":5.7877099999999994E-2},{"$f":"Coal!AP466","v":5.7877099999999994E-2},{"$f":"Coal!AQ466","v":5.7877099999999994E-2},{"$f":"Coal!AR466","v":5.7877099999999994E-2}]
["RM3CoIGCCAvF","RD","Moderate",30,"Coal","IGCCAvgCF",{"$f":"Coal!L467","v":5.7877099999999994E-2},{"$f":"Coal!M467","v":5.7877099999999994E-2},{"$f":"Coal!N467","v":5.7877099999999994E-2},{"$f":"Coal!O467","v":5.7877099999999994E-2},{"$f":"Coal!P467","v":5.7877099999999994E-2},{"$f":"Coal!Q467","v":5.7877099999999994E-2},{"$f":"Coal!R467","v":5.7877099999999994E-2},{"$f":"Coal!S467","v":5.7877099999999994E-2},{"$f":"Coal!T467","v":5.7877099999999994E-2},{"$f":"Coal!U467","v":5.7877099999999994E-2},{"$f":"Coal!V467","v":5.7877099999999994E-2},{"$f":"Coal!W467","v":5.7877099999999994E-2},{"$f":"Coal!X467","v":5.7877099999999994E-2},{"$f":"Coal!Y467","v":5.7877099999999994E-2},{"$f":"Coal!Z467","v":5.7877099999999994E-2},{"$f":"Coal!AA467","v":5.7877099999999994E-2},{"$f":"Coal!AB467","v":5.7877099999999994E-2},{"$f":"Coal!AC467","v":5.7877099999999994E-2},{"$f":"Coal!AD467","v":5.7877099999999994E-2},{"$f":"Coal!AE467","v":5.7877099999999994E-2},{"$f":"Coal!AF467","v":5.7877099999999994E-2},{"$f":"Coal!AG467","v":5.7877099999999994E-2},{"$f":"Coal!AH467","v":5.7877099999999994E-2},{"$f":"Coal!AI467","v":5.7877099999999994E-2},{"$f":"Coal!AJ467","v":5.7877099999999994E-2},{"$f":"Coal!AK467","v":5.7877099999999994E-2},{"$f":"Coal!AL467","v":5.7877099999999994E-2},{"$f":"Coal!AM467","v":5.7877099999999994E-2},{"$f":"Coal!AN467","v":5.7877099999999994E-2},{"$f":"Coal!AO467","v":5.7877099999999994E-2},{"$f":"Coal!AP467","v":5.7877099999999994E-2},{"$f":"Coal!AQ467","v":5.7877099999999994E-2},{"$f":"Coal!AR467","v":5.7877099999999994E-2}]
["RC3CoIGCCAvF","RD","Conservative",30,"Coal","IGCCAvgCF",{"$f":"Coal!L468","v":5.7877099999999994E-2},{"$f":"Coal!M468","v":5.7877099999999994E-2},{"$f":"Coal!N468","v":5.7877099999999994E-2},{"$f":"Coal!O468","v":5.7877099999999994E-2},{"$f":"Coal!P468","v":5.7877099999999994E-2},{"$f":"Coal!Q468","v":5.7877099999999994E-2},{"$f":"Coal!R468","v":5.7877099999999994E-2},{"$f":"Coal!S468","v":5.7877099999999994E-2},{"$f":"Coal!T468","v":5.7877099999999994E-2},{"$f":"Coal!U468","v":5.7877099999999994E-2},{"$f":"Coal!V468","v":5.7877099999999994E-2},{"$f":"Coal!W468","v":5.7877099999999994E-2},{"$f":"Coal!X468","v":5.7877099999999994E-2},{"$f":"Coal!Y468","v":5.7877099999999994E-2},{"$f":"Coal!Z468","v":5.7877099999999994E-2},{"$f":"Coal!AA468","v":5.7877099999999994E-2},{"$f":"Coal!AB468","v":5.7877099999999994E-2},{"$f":"Coal!AC468","v":5.7877099999999994E-2},{"$f":"Coal!AD468","v":5.7877099999999994E-2},{"$f":"Coal!AE468","v":5.7877099999999994E-2},{"$f":"Coal!AF468","v":5.7877099999999994E-2},{"$f":"Coal!AG468","v":5.7877099999999994E-2},{"$f":"Coal!AH468","v":5.7877099999999994E-2},{"$f":"Coal!AI468","v":5.7877099999999994E-2},{"$f":"Coal!AJ468","v":5.7877099999999994E-2},{"$f":"Coal!AK468","v":5.7877099999999994E-2},{"$f":"Coal!AL468","v":5.7877099999999994E-2},{"$f":"Coal!AM468","v":5.7877099999999994E-2},{"$f":"Coal!AN468","v":5.7877099999999994E-2},{"$f":"Coal!AO468","v":5.7877099999999994E-2},{"$f":"Coal!AP468","v":5.7877099999999994E-2},{"$f":"Coal!AQ468","v":5.7877099999999994E-2},{"$f":"Coal!AR468","v":5.7877099999999994E-2}]
["RA3CoIGCCHiF","RD","Advanced",30,"Coal","IGCCHighCF",{"$f":"Coal!L469","v":5.7877099999999994E-2},{"$f":"Coal!M469","v":5.7877099999999994E-2},{"$f":"Coal!N469","v":5.7877099999999994E-2},{"$f":"Coal!O469","v":5.7877099999999994E-2},{"$f":"Coal!P469","v":5.7877099999999994E-2},{"$f":"Coal!Q469","v":5.7877099999999994E-2},{"$f":"Coal!R469","v":5.7877099999999994E-2},{"$f":"Coal!S469","v":5.7877099999999994E-2},{"$f":"Coal!T469","v":5.7877099999999994E-2},{"$f":"Coal!U469","v":5.7877099999999994E-2},{"$f":"Coal!V469","v":5.7877099999999994E-2},{"$f":"Coal!W469","v":5.7877099999999994E-2},{"$f":"Coal!X469","v":5.7877099999999994E-2},{"$f":"Coal!Y469","v":5.7877099999999994E-2},{"$f":"Coal!Z469","v":5.7877099999999994E-2},{"$f":"Coal!AA469","v":5.7877099999999994E-2},{"$f":"Coal!AB469","v":5.7877099999999994E-2},{"$f":"Coal!AC469","v":5.7877099999999994E-2},{"$f":"Coal!AD469","v":5.7877099999999994E-2},{"$f":"Coal!AE469","v":5.7877099999999994E-2},{"$f":"Coal!AF469","v":5.7877099999999994E-2},{"$f":"Coal!AG469","v":5.7877099999999994E-2},{"$f":"Coal!AH469","v":5.7877099999999994E-2},{"$f":"Coal!AI469","v":5.7877099999999994E-2},{"$f":"Coal!AJ469","v":5.7877099999999994E-2},{"$f":"Coal!AK469","v":5.7877099999999994E-2},{"$f":"Coal!AL469","v":5.7877099999999994E-2},{"$f":"Coal!AM469","v":5.7877099999999994E-2},{"$f":"Coal!AN469","v":5.7877099999999994E-2},{"$f":"Coal!AO469","v":5.7877099999999994E-2},{"$f":"Coal!AP469","v":5.7877099999999994E-2},{"$f":"Coal!AQ469","v":5.7877099999999994E-2},{"$f":"Coal!AR469","v":5.7877099999999994E-2}]
["RM3CoIGCCHiF","RD","Moderate",30,"Coal","IGCCHighCF",{"$f":"Coal!L470","v":5.7877099999999994E-2},{"$f":"Coal!M470","v":5.7877099999999994E-2},{"$f":"Coal!N470","v":5.7877099999999994E-2},{"$f":"Coal!O470","v":5.7877099999999994E-2},{"$f":"Coal!P470","v":5.7877099999999994E-2},{"$f":"Coal!Q470","v":5.7877099999999994E-2},{"$f":"Coal!R470","v":5.7877099999999994E-2},{"$f":"Coal!S470","v":5.7877099999999994E-2},{"$f":"Coal!T470","v":5.7877099999999994E-2},{"$f":"Coal!U470","v":5.7877099999999994E-2},{"$f":"Coal!V470","v":5.7877099999999994E-2},{"$f":"Coal!W470","v":5.7877099999999994E-2},{"$f":"Coal!X470","v":5.7877099999999994E-2},{"$f":"Coal!Y470","v":5.7877099999999994E-2},{"$f":"Coal!Z470","v":5.7877099999999994E-2},{"$f":"Coal!AA470","v":5.7877099999999994E-2},{"$f":"Coal!AB470","v":5.7877099999999994E-2},{"$f":"Coal!AC470","v":5.7877099999999994E-2},{"$f":"Coal!AD470","v":5.7877099999999994E-2},{"$f":"Coal!AE470","v":5.7877099999999994E-2},{"$f":"Coal!AF470","v":5.7877099999999994E-2},{"$f":"Coal!AG470","v":5.7877099999999994E-2},{"$f":"Coal!AH470","v":5.7877099999999994E-2},{"$f":"Coal!AI470","v":5.7877099999999994E-2},{"$f":"Coal!AJ470","v":5.7877099999999994E-2},{"$f":"Coal!AK470","v":5.7877099999999994E-2},{"$f":"Coal!AL470","v":5.7877099999999994E-2},{"$f":"Coal!AM470","v":5.7877099999999994E-2},{"$f":"Coal!AN470","v":5.7877099999999994E-2},{"$f":"Coal!AO470","v":5.7877099999999994E-2},{"$f":"Coal!AP470","v":5.7877099999999994E-2},{"$f":"Coal!AQ470","v":5.7877099999999994E-2},{"$f":"Coal!AR470","v":5.7877099999999994E-2}]
["RC3CoIGCCHiF","RD","Conservative",30,"Coal","IGCCHighCF",{"$f":"Coal!L471","v":5.7877099999999994E-2},{"$f":"Coal!M471","v":5.7877099999999994E-2},{"$f":"Coal!N471","v":5.7877099999999994E-2},{"$f":"Coal!O471","v":5.7877099999999994E-2},{"$f":"Coal!P471","v":5.7877099999999994E-2},{"$f":"Coal!Q471","v":5.7877099999999994E-2},{"$f":"Coal!R471","v":5.7877099999999994E-2},{"$f":"Coal!S471","v":5.7877099999999994E-2},{"$f":"Coal!T471","v":5.7877099999999994E-2},{"$f":"Coal!U471","v":5.7877099999999994E-2},{"$f":"Coal!V471","v":5.7877099999999994E-2},{"$f":"Coal!W471","v":5.7877099999999994E-2},{"$f":"Coal!X471","v":5.7877099999999994E-2},{"$f":"Coal!Y471","v":5.7877099999999994E-2},{"$f":"Coal!Z471","v":5.7877099999999994E-2},{"$f":"Coal!AA471","v":5.7877099999999994E-2},{"$f":"Coal!AB471","v":5.7877099999999994E-2},{"$f":"Coal!AC471","v":5.7877099999999994E-2},{"$f":"Coal!AD471","v":5.7877099999999994E-2},{"$f":"Coal!AE471","v":5.7877099999999994E-2},{"$f":"Coal!AF471","v":5.7877099999999994E-2},{"$f":"Coal!AG471","v":5.7877099999999994E-2},{"$f":"Coal!AH471","v":5.7877099999999994E-2},{"$f":"Coal!AI471","v":5.7877099999999994E-2},{"$f":"Coal!AJ471","v":5.7877099999999994E-2},{"$f":"Coal!AK471","v":5.7877099999999994E-2},{"$f":"Coal!AL471","v":5.7877099999999994E-2},{"$f":"Coal!AM471","v":5.7877099999999994E-2},{"$f":"Coal!AN471","v":5.7877099999999994E-2},{"$f":"Coal!AO471","v":5.7877099999999994E-2},{"$f":"Coal!AP471","v":5.7877099999999994E-2},{"$f":"Coal!AQ471","v":5.7877099999999994E-2},{"$f":"Coal!AR471","v":5.7877099999999994E-2}]
["RA3CoCCS30AF","RD","Advanced",30,"Coal","CCS30AvgCF",{"$f":"Coal!L472","v":5.7877099999999994E-2},{"$f":"Coal!M472","v":5.7877099999999994E-2},{"$f":"Coal!N472","v":5.7877099999999994E-2},{"$f":"Coal!O472","v":5.7877099999999994E-2},{"$f":"Coal!P472","v":5.7877099999999994E-2},{"$f":"Coal!Q472","v":5.7877099999999994E-2},{"$f":"Coal!R472","v":5.7877099999999994E-2},{"$f":"Coal!S472","v":5.7877099999999994E-2},{"$f":"Coal!T472","v":5.7877099999999994E-2},{"$f":"Coal!U472","v":5.7877099999999994E-2},{"$f":"Coal!V472","v":5.7877099999999994E-2},{"$f":"Coal!W472","v":5.7877099999999994E-2},{"$f":"Coal!X472","v":5.7877099999999994E-2},{"$f":"Coal!Y472","v":5.7877099999999994E-2},{"$f":"Coal!Z472","v":5.7877099999999994E-2},{"$f":"Coal!AA472","v":5.7877099999999994E-2},{"$f":"Coal!AB472","v":5.7877099999999994E-2},{"$f":"Coal!AC472","v":5.7877099999999994E-2},{"$f":"Coal!AD472","v":5.7877099999999994E-2},{"$f":"Coal!AE472","v":5.7877099999999994E-2},{"$f":"Coal!AF472","v":5.7877099999999994E-2},{"$f":"Coal!AG472","v":5.7877099999999994E-2},{"$f":"Coal!AH472","v":5.7877099999999994E-2},{"$f":"Coal!AI472","v":5.7877099999999994E-2},{"$f":"Coal!AJ472","v":5.7877099999999994E-2},{"$f":"Coal!AK472","v":5.7877099999999994E-2},{"$f":"Coal!AL472","v":5.7877099999999994E-2},{"$f":"Coal!AM472","v":5.7877099999999994E-2},{"$f":"Coal!AN472","v":5.7877099999999994E-2},{"$f":"Coal!AO472","v":5.7877099999999994E-2},{"$f":"Coal!AP472","v":5.7877099999999994E-2},{"$f":"Coal!AQ472","v":5.7877099999999994E-2},{"$f":"Coal!AR472","v":5.7877099999999994E-2}]
["RM3CoCCS30AF","RD","Moderate",30,"Coal","CCS30AvgCF",{"$f":"Coal!L473","v":5.7877099999999994E-2},{"$f":"Coal!M473","v":5.7877099999999994E-2},{"$f":"Coal!N473","v":5.7877099999999994E-2},{"$f":"Coal!O473","v":5.7877099999999994E-2},{"$f":"Coal!P473","v":5.7877099999999994E-2},{"$f":"Coal!Q473","v":5.7877099999999994E-2},{"$f":"Coal!R473","v":5.7877099999999994E-2},{"$f":"Coal!S473","v":5.7877099999999994E-2},{"$f":"Coal!T473","v":5.7877099999999994E-2},{"$f":"Coal!U473","v":5.7877099999999994E-2},{"$f":"Coal!V473","v":5.7877099999999994E-2},{"$f":"Coal!W473","v":5.7877099999999994E-2},{"$f":"Coal!X473","v":5.7877099999999994E-2},{"$f":"Coal!Y473","v":5.7877099999999994E-2},{"$f":"Coal!Z473","v":5.7877099999999994E-2},{"$f":"Coal!AA473","v":5.7877099999999994E-2},{"$f":"Coal!AB473","v":5.7877099999999994E-2},{"$f":"Coal!AC473","v":5.7877099999999994E-2},{"$f":"Coal!AD473","v":5.7877099999999994E-2},{"$f":"Coal!AE473","v":5.7877099999999994E-2},{"$f":"Coal!AF473","v":5.7877099999999994E-2},{"$f":"Coal!AG473","v":5.7877099999999994E-2},{"$f":"Coal!AH473","v":5.7877099999999994E-2},{"$f":"Coal!AI473","v":5.7877099999999994E-2},{"$f":"Coal!AJ473","v":5.7877099999999994E-2},{"$f":"Coal!AK473","v":5.7877099999999994E-2},{"$f":"Coal!AL473","v":5.7877099999999994E-2},{"$f":"Coal!AM473","v":5.7877099999999994E-2},{"$f":"Coal!AN473","v":5.7877099999999994E-2},{"$f":"Coal!AO473","v":5.7877099999999994E-2},{"$f":"Coal!AP473","v":5.7877099999999994E-2},{"$f":"Coal!AQ473","v":5.7877099999999994E-2},{"$f":"Coal!AR473","v":5.7877099999999994E-2}]
["RC3CoCCS30AF","RD","Conservative",30,"Coal","CCS30AvgCF",{"$f":"Coal!L474","v":5.7877099999999994E-2},{"$f":"Coal!M474","v":5.7877099999999994E-2},{"$f":"Coal!N474","v":5.7877099999999994E-2},{"$f":"Coal!O474","v":5.7877099999999994E-2},{"$f":"Coal!P474","v":5.7877099999999994E-2},{"$f":"Coal!Q474","v":5.7877099999999994E-2},{"$f":"Coal!R474","v":5.7877099999999994E-2},{"$f":"Coal!S474","v":5.7877099999999994E-2},{"$f":"Coal!T474","v":5.7877099999999994E-2},{"$f":"Coal!U474","v":5.7877099999999994E-2},{"$f":"Coal!V474","v":5.7877099999999994E-2},{"$f":"Coal!W474","v":5.7877099999999994E-2},{"$f":"Coal!X474","v":5.7877099999999994E-2},{"$f":"Coal!Y474","v":5.7877099999999994E-2},{"$f":"Coal!Z474","v":5.7877099999999994E-2},{"$f":"Coal!AA474","v":5.7877099999999994E-2},{"$f":"Coal!AB474","v":5.7877099999999994E-2},{"$f":"Coal!AC474","v":5.7877099999999994E-2},{"$f":"Coal!AD474","v":5.7877099999999994E-2},{"$f":"Coal!AE474","v":5.7877099999999994E-2},{"$f":"Coal!AF474","v":5.7877099999999994E-2},{"$f":"Coal!AG474","v":5.7877099999999994E-2},{"$f":"Coal!AH474","v":5.7877099999999994E-2},{"$f":"Coal!AI474","v":5.7877099999999994E-2},{"$f":"Coal!AJ474","v":5.7877099999999994E-2},{"$f":"Coal!AK474","v":5.7877099999999994E-2},{"$f":"Coal!AL474","v":5.7877099999999994E-2},{"$f":"Coal!AM474","v":5.7877099999999994E-2},{"$f":"Coal!AN474","v":5.7877099999999994E-2},{"$f":"Coal!AO474","v":5.7877099999999994E-2},{"$f":"Coal!AP474","v":5.7877099999999994E-2},{"$f":"Coal!AQ474","v":5.7877099999999994E-2},{"$f":"Coal!AR474","v":5.7877099999999994E-2}]
["RA3CoCCS90AF","RD","Advanced",30,"Coal","CCS90AvgCF",{"$f":"Coal!L475","v":5.7877099999999994E-2},{"$f":"Coal!M475","v":5.7877099999999994E-2},{"$f":"Coal!N475","v":5.7877099999999994E-2},{"$f":"Coal!O475","v":5.7877099999999994E-2},{"$f":"Coal!P475","v":5.7877099999999994E-2},{"$f":"Coal!Q475","v":5.7877099999999994E-2},{"$f":"Coal!R475","v":5.7877099999999994E-2},{"$f":"Coal!S475","v":5.7877099999999994E-2},{"$f":"Coal!T475","v":5.7877099999999994E-2},{"$f":"Coal!U475","v":5.7877099999999994E-2},{"$f":"Coal!V475","v":5.7877099999999994E-2},{"$f":"Coal!W475","v":5.7877099999999994E-2},{"$f":"Coal!X475","v":5.7877099999999994E-2},{"$f":"Coal!Y475","v":5.7877099999999994E-2},{"$f":"Coal!Z475","v":5.7877099999999994E-2},{"$f":"Coal!AA475","v":5.7877099999999994E-2},{"$f":"Coal!AB475","v":5.7877099999999994E-2},{"$f":"Coal!AC475","v":5.7877099999999994E-2},{"$f":"Coal!AD475","v":5.7877099999999994E-2},{"$f":"Coal!AE475","v":5.7877099999999994E-2},{"$f":"Coal!AF475","v":5.7877099999999994E-2},{"$f":"Coal!AG475","v":5.7877099999999994E-2},{"$f":"Coal!AH475","v":5.7877099999999994E-2},{"$f":"Coal!AI475","v":5.7877099999999994E-2},{"$f":"Coal!AJ475","v":5.7877099999999994E-2},{"$f":"Coal!AK475","v":5.7877099999999994E-2},{"$f":"Coal!AL475","v":5.7877099999999994E-2},{"$f":"Coal!AM475","v":5.7877099999999994E-2},{"$f":"Coal!AN475","v":5.7877099999999994E-2},{"$f":"Coal!AO475","v":5.7877099999999994E-2},{"$f":"Coal!AP475","v":5.7877099999999994E-2},{"$f":"Coal!AQ475","v":5.7877099999999994E-2},{"$f":"Coal!AR475","v":5.7877099999999994E-2}]
["RM3CoCCS90AF","RD","Moderate",30,"Coal","CCS90AvgCF",{"$f":"Coal!L476","v":5.7877099999999994E-2},{"$f":"Coal!M476","v":5.7877099999999994E-2},{"$f":"Coal!N476","v":5.7877099999999994E-2},{"$f":"Coal!O476","v":5.7877099999999994E-2},{"$f":"Coal!P476","v":5.7877099999999994E-2},{"$f":"Coal!Q476","v":5.7877099999999994E-2},{"$f":"Coal!R476","v":5.7877099999999994E-2},{"$f":"Coal!S476","v":5.7877099999999994E-2},{"$f":"Coal!T476","v":5.7877099999999994E-2},{"$f":"Coal!U476","v":5.7877099999999994E-2},{"$f":"Coal!V476","v":5.7877099999999994E-2},{"$f":"Coal!W476","v":5.7877099999999994E-2},{"$f":"Coal!X476","v":5.7877099999999994E-2},{"$f":"Coal!Y476","v":5.7877099999999994E-2},{"$f":"Coal!Z476","v":5.7877099999999994E-2},{"$f":"Coal!AA476","v":5.7877099999999994E-2},{"$f":"Coal!AB476","v":5.7877099999999994E-2},{"$f":"Coal!AC476","v":5.7877099999999994E-2},{"$f":"Coal!AD476","v":5.7877099999999994E-2},{"$f":"Coal!AE476","v":5.7877099999999994E-2},{"$f":"Coal!AF476","v":5.7877099999999994E-2},{"$f":"Coal!AG476","v":5.7877099999999994E-2},{"$f":"Coal!AH476","v":5.7877099999999994E-2},{"$f":"Coal!AI476","v":5.7877099999999994E-2},{"$f":"Coal!AJ476","v":5.7877099999999994E-2},{"$f":"Coal!AK476","v":5.7877099999999994E-2},{"$f":"Coal!AL476","v":5.7877099999999994E-2},{"$f":"Coal!AM476","v":5.7877099999999994E-2},{"$f":"Coal!AN476","v":5.7877099999999994E-2},{"$f":"Coal!AO476","v":5.7877099999999994E-2},{"$f":"Coal!AP476","v":5.7877099999999994E-2},{"$f":"Coal!AQ476","v":5.7877099999999994E-2},{"$f":"Coal!AR476","v":5.7877099999999994E-2}]
["RC3CoCCS90AF","RD","Conservative",30,"Coal","CCS90AvgCF",{"$f":"Coal!L477","v":5.7877099999999994E-2},{"$f":"Coal!M477","v":5.7877099999999994E-2},{"$f":"Coal!N477","v":5.7877099999999994E-2},{"$f":"Coal!O477","v":5.7877099999999994E-2},{"$f":"Coal!P477","v":5.7877099999999994E-2},{"$f":"Coal!Q477","v":5.7877099999999994E-2},{"$f":"Coal!R477","v":5.7877099999999994E-2},{"$f":"Coal!S477","v":5.7877099999999994E-2},{"$f":"Coal!T477","v":5.7877099999999994E-2},{"$f":"Coal!U477","v":5.7877099999999994E-2},{"$f":"Coal!V477","v":5.7877099999999994E-2},{"$f":"Coal!W477","v":5.7877099999999994E-2},{"$f":"Coal!X477","v":5.7877099999999994E-2},{"$f":"Coal!Y477","v":5.7877099999999994E-2},{"$f":"Coal!Z477","v":5.7877099999999994E-2},{"$f":"Coal!AA477","v":5.7877099999999994E-2},{"$f":"Coal!AB477","v":5.7877099999999994E-2},{"$f":"Coal!AC477","v":5.7877099999999994E-2},{"$f":"Coal!AD477","v":5.7877099999999994E-2},{"$f":"Coal!AE477","v":5.7877099999999994E-2},{"$f":"Coal!AF477","v":5.7877099999999994E-2},{"$f":"Coal!AG477","v":5.7877099999999994E-2},{"$f":"Coal!AH477","v":5.7877099999999994E-2},{"$f":"Coal!AI477","v":5.7877099999999994E-2},{"$f":"Coal!AJ477","v":5.7877099999999994E-2},{"$f":"Coal!AK477","v":5.7877099999999994E-2},{"$f":"Coal!AL477","v":5.7877099999999994E-2},{"$f":"Coal!AM477","v":5.7877099999999994E-2},{"$f":"Coal!AN477","v":5.7877099999999994E-2},{"$f":"Coal!AO477","v":5.7877099999999994E-2},{"$f":"Coal!AP477","v":5.7877099999999994E-2},{"$f":"Coal!AQ477","v":5.7877099999999994E-2},{"$f":"Coal!AR477","v":5.7877099999999994E-2}]
["RA3CoCCS30HF","RD","Advanced",30,"Coal","CCS30HighCF",{"$f":"Coal!L478","v":5.7877099999999994E-2},{"$f":"Coal!M478","v":5.7877099999999994E-2},{"$f":"Coal!N478","v":5.7877099999999994E-2},{"$f":"Coal!O478","v":5.7877099999999994E-2},{"$f":"Coal!P478","v":5.7877099999999994E-2},{"$f":"Coal!Q478","v":5.7877099999999994E-2},{"$f":"Coal!R478","v":5.7877099999999994E-2},{"$f":"Coal!S478","v":5.7877099999999994E-2},{"$f":"Coal!T478","v":5.7877099999999994E-2},{"$f":"Coal!U478","v":5.7877099999999994E-2},{"$f":"Coal!V478","v":5.7877099999999994E-2},{"$f":"Coal!W478","v":5.7877099999999994E-2},{"$f":"Coal!X478","v":5.7877099999999994E-2},{"$f":"Coal!Y478","v":5.7877099999999994E-2},{"$f":"Coal!Z478","v":5.7877099999999994E-2},{"$f":"Coal!AA478","v":5.7877099999999994E-2},{"$f":"Coal!AB478","v":5.7877099999999994E-2},{"$f":"Coal!AC478","v":5.7877099999999994E-2},{"$f":"Coal!AD478","v":5.7877099999999994E-2},{"$f":"Coal!AE478","v":5.7877099999999994E-2},{"$f":"Coal!AF478","v":5.7877099999999994E-2},{"$f":"Coal!AG478","v":5.7877099999999994E-2},{"$f":"Coal!AH478","v":5.7877099999999994E-2},{"$f":"Coal!AI478","v":5.7877099999999994E-2},{"$f":"Coal!AJ478","v":5.7877099999999994E-2},{"$f":"Coal!AK478","v":5.7877099999999994E-2},{"$f":"Coal!AL478","v":5.7877099999999994E-2},{"$f":"Coal!AM478","v":5.7877099999999994E-2},{"$f":"Coal!AN478","v":5.7877099999999994E-2},{"$f":"Coal!AO478","v":5.7877099999999994E-2},{"$f":"Coal!AP478","v":5.7877099999999994E-2},{"$f":"Coal!AQ478","v":5.7877099999999994E-2},{"$f":"Coal!AR478","v":5.7877099999999994E-2}]
["RM3CoCCS30HF","RD","Moderate",30,"Coal","CCS30HighCF",{"$f":"Coal!L479","v":5.7877099999999994E-2},{"$f":"Coal!M479","v":5.7877099999999994E-2},{"$f":"Coal!N479","v":5.7877099999999994E-2},{"$f":"Coal!O479","v":5.7877099999999994E-2},{"$f":"Coal!P479","v":5.7877099999999994E-2},{"$f":"Coal!Q479","v":5.7877099999999994E-2},{"$f":"Coal!R479","v":5.7877099999999994E-2},{"$f":"Coal!S479","v":5.7877099999999994E-2},{"$f":"Coal!T479","v":5.7877099999999994E-2},{"$f":"Coal!U479","v":5.7877099999999994E-2},{"$f":"Coal!V479","v":5.7877099999999994E-2},{"$f":"Coal!W479","v":5.7877099999999994E-2},{"$f":"Coal!X479","v":5.7877099999999994E-2},{"$f":"Coal!Y479","v":5.7877099999999994E-2},{"$f":"Coal!Z479","v":5.7877099999999994E-2},{"$f":"Coal!AA479","v":5.7877099999999994E-2},{"$f":"Coal!AB479","v":5.7877099999999994E-2},{"$f":"Coal!AC479","v":5.7877099999999994E-2},{"$f":"Coal!AD479","v":5.7877099999999994E-2},{"$f":"Coal!AE479","v":5.7877099999999994E-2},{"$f":"Coal!AF479","v":5.7877099999999994E-2},{"$f":"Coal!AG479","v":5.7877099999999994E-2},{"$f":"Coal!AH479","v":5.7877099999999994E-2},{"$f":"Coal!AI479","v":5.7877099999999994E-2},{"$f":"Coal!AJ479","v":5.7877099999999994E-2},{"$f":"Coal!AK479","v":5.7877099999999994E-2},{"$f":"Coal!AL479","v":5.7877099999999994E-2},{"$f":"Coal!AM479","v":5.7877099999999994E-2},{"$f":"Coal!AN479","v":5.7877099999999994E-2},{"$f":"Coal!AO479","v":5.7877099999999994E-2},{"$f":"Coal!AP479","v":5.7877099999999994E-2},{"$f":"Coal!AQ479","v":5.7877099999999994E-2},{"$f":"Coal!AR479","v":5.7877099999999994E-2}]
["RC3CoCCS30HF","RD","Conservative",30,"Coal","CCS30HighCF",{"$f":"Coal!L480","v":5.7877099999999994E-2},{"$f":"Coal!M480","v":5.7877099999999994E-2},{"$f":"Coal!N480","v":5.7877099999999994E-2},{"$f":"Coal!O480","v":5.7877099999999994E-2},{"$f":"Coal!P480","v":5.7877099999999994E-2},{"$f":"Coal!Q480","v":5.7877099999999994E-2},{"$f":"Coal!R480","v":5.7877099999999994E-2},{"$f":"Coal!S480","v":5.7877099999999994E-2},{"$f":"Coal!T480","v":5.7877099999999994E-2},{"$f":"Coal!U480","v":5.7877099999999994E-2},{"$f":"Coal!V480","v":5.7877099999999994E-2},{"$f":"Coal!W480","v":5.7877099999999994E-2},{"$f":"Coal!X480","v":5.7877099999999994E-2},{"$f":"Coal!Y480","v":5.7877099999999994E-2},{"$f":"Coal!Z480","v":5.7877099999999994E-2},{"$f":"Coal!AA480","v":5.7877099999999994E-2},{"$f":"Coal!AB480","v":5.7877099999999994E-2},{"$f":"Coal!AC480","v":5.7877099999999994E-2},{"$f":"Coal!AD480","v":5.7877099999999994E-2},{"$f":"Coal!AE480","v":5.7877099999999994E-2},{"$f":"Coal!AF480","v":5.7877099999999994E-2},{"$f":"Coal!AG480","v":5.7877099999999994E-2},{"$f":"Coal!AH480","v":5.7877099999999994E-2},{"$f":"Coal!AI480","v":5.7877099999999994E-2},{"$f":"Coal!AJ480","v":5.7877099999999994E-2},{"$f":"Coal!AK480","v":5.7877099999999994E-2},{"$f":"Coal!AL480","v":5.7877099999999994E-2},{"$f":"Coal!AM480","v":5.7877099999999994E-2},{"$f":"Coal!AN480","v":5.7877099999999994E-2},{"$f":"Coal!AO480","v":5.7877099999999994E-2},{"$f":"Coal!AP480","v":5.7877099999999994E-2},{"$f":"Coal!AQ480","v":5.7877099999999994E-2},{"$f":"Coal!AR480","v":5.7877099999999994E-2}]
["RA3CoCCS90HF","RD","Advanced",30,"Coal","CCS90HighCF",{"$f":"Coal!L481","v":5.7877099999999994E-2},{"$f":"Coal!M481","v":5.7877099999999994E-2},{"$f":"Coal!N481","v":5.7877099999999994E-2},{"$f":"Coal!O481","v":5.7877099999999994E-2},{"$f":"Coal!P481","v":5.7877099999999994E-2},{"$f":"Coal!Q481","v":5.7877099999999994E-2},{"$f":"Coal!R481","v":5.7877099999999994E-2},{"$f":"Coal!S481","v":5.7877099999999994E-2},{"$f":"Coal!T481","v":5.7877099999999994E-2},{"$f":"Coal!U481","v":5.7877099999999994E-2},{"$f":"Coal!V481","v":5.7877099999999994E-2},{"$f":"Coal!W481","v":5.7877099999999994E-2},{"$f":"Coal!X481","v":5.7877099999999994E-2},{"$f":"Coal!Y481","v":5.7877099999999994E-2},{"$f":"Coal!Z481","v":5.7877099999999994E-2},{"$f":"Coal!AA481","v":5.7877099999999994E-2},{"$f":"Coal!AB481","v":5.7877099999999994E-2},{"$f":"Coal!AC481","v":5.7877099999999994E-2},{"$f":"Coal!AD481","v":5.7877099999999994E-2},{"$f":"Coal!AE481","v":5.7877099999999994E-2},{"$f":"Coal!AF481","v":5.7877099999999994E-2},{"$f":"Coal!AG481","v":5.7877099999999994E-2},{"$f":"Coal!AH481","v":5.7877099999999994E-2},{"$f":"Coal!AI481","v":5.7877099999999994E-2},{"$f":"Coal!AJ481","v":5.7877099999999994E-2},{"$f":"Coal!AK481","v":5.7877099999999994E-2},{"$f":"Coal!AL481","v":5.7877099999999994E-2},{"$f":"Coal!AM481","v":5.7877099999999994E-2},{"$f":"Coal!AN481","v":5.7877099999999994E-2},{"$f":"Coal!AO481","v":5.7877099999999994E-2},{"$f":"Coal!AP481","v":5.7877099999999994E-2},{"$f":"Coal!AQ481","v":5.7877099999999994E-2},{"$f":"Coal!AR481","v":5.7877099999999994E-2}]
["RM3CoCCS90HF","RD","Moderate",30,"Coal","CCS90HighCF",{"$f":"Coal!L482","v":5.7877099999999994E-2},{"$f":"Coal!M482","v":5.7877099999999994E-2},{"$f":"Coal!N482","v":5.7877099999999994E-2},{"$f":"Coal!O482","v":5.7877099999999994E-2},{"$f":"Coal!P482","v":5.7877099999999994E-2},{"$f":"Coal!Q482","v":5.7877099999999994E-2},{"$f":"Coal!R482","v":5.7877099999999994E-2},{"$f":"Coal!S482","v":5.7877099999999994E-2},{"$f":"Coal!T482","v":5.7877099999999994E-2},{"$f":"Coal!U482","v":5.7877099999999994E-2},{"$f":"Coal!V482","v":5.7877099999999994E-2},{"$f":"Coal!W482","v":5.7877099999999994E-2},{"$f":"Coal!X482","v":5.7877099999999994E-2},{"$f":"Coal!Y482","v":5.7877099999999994E-2},{"$f":"Coal!Z482","v":5.7877099999999994E-2},{"$f":"Coal!AA482","v":5.7877099999999994E-2},{"$f":"Coal!AB482","v":5.7877099999999994E-2},{"$f":"Coal!AC482","v":5.7877099999999994E-2},{"$f":"Coal!AD482","v":5.7877099999999994E-2},{"$f":"Coal!AE482","v":5.7877099999999994E-2},{"$f":"Coal!AF482","v":5.7877099999999994E-2},{"$f":"Coal!AG482","v":5.7877099999999994E-2},{"$f":"Coal!AH482","v":5.7877099999999994E-2},{"$f":"Coal!AI482","v":5.7877099999999994E-2},{"$f":"Coal!AJ482","v":5.7877099999999994E-2},{"$f":"Coal!AK482","v":5.7877099999999994E-2},{"$f":"Coal!AL482","v":5.7877099999999994E-2},{"$f":"Coal!AM482","v":5.7877099999999994E-2},{"$f":"Coal!AN482","v":5.7877099999999994E-2},{"$f":"Coal!AO482","v":5.7877099999999994E-2},{"$f":"Coal!AP482","v":5.7877099999999994E-2},{"$f":"Coal!AQ482","v":5.7877099999999994E-2},{"$f":"Coal!AR482","v":5.7877099999999994E-2}]
["RC3CoCCS90HF","RD","Conservative",30,"Coal","CCS90HighCF",{"$f":"Coal!L483","v":5.7877099999999994E-2},{"$f":"Coal!M483","v":5.7877099999999994E-2},{"$f":"Coal!N483","v":5.7877099999999994E-2},{"$f":"Coal!O483","v":5.7877099999999994E-2},{"$f":"Coal!P483","v":5.7877099999999994E-2},{"$f":"Coal!Q483","v":5.7877099999999994E-2},{"$f":"Coal!R483","v":5.7877099999999994E-2},{"$f":"Coal!S483","v":5.7877099999999994E-2},{"$f":"Coal!T483","v":5.7877099999999994E-2},{"$f":"Coal!U483","v":5.7877099999999994E-2},{"$f":"Coal!V483","v":5.7877099999999994E-2},{"$f":"Coal!W483","v":5.7877099999999994E-2},{"$f":"Coal!X483","v":5.7877099999999994E-2},{"$f":"Coal!Y483","v":5.7877099999999994E-2},{"$f":"Coal!Z483","v":5.7877099999999994E-2},{"$f":"Coal!AA483","v":5.7877099999999994E-2},{"$f":"Coal!AB483","v":5.7877099999999994E-2},{"$f":"Coal!AC483","v":5.7877099999999994E-2},{"$f":"Coal!AD483","v":5.7877099999999994E-2},{"$f":"Coal!AE483","v":5.7877099999999994E-2},{"$f":"Coal!AF483","v":5.7877099999999994E-2},{"$f":"Coal!AG483","v":5.7877099999999994E-2},{"$f":"Coal!AH483","v":5.7877099999999994E-2},{"$f":"Coal!AI483","v":5.7877099999999994E-2},{"$f":"Coal!AJ483","v":5.7877099999999994E-2},{"$f":"Coal!AK483","v":5.7877099999999994E-2},{"$f":"Coal!AL483","v":5.7877099999999994E-2},{"$f":"Coal!AM483","v":5.7877099999999994E-2},{"$f":"Coal!AN483","v":5.7877099999999994E-2},{"$f":"Coal!AO483","v":5.7877099999999994E-2},{"$f":"Coal!AP483","v":5.7877099999999994E-2},{"$f":"Coal!AQ483","v":5.7877099999999994E-2},{"$f":"Coal!AR483","v":5.7877099999999994E-2}]
["RA3NaCTAvgCF","RD","Advanced",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ368","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR368","v":5.3610285726339274E-2}]
["RM3NaCTAvgCF","RD","Moderate",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ369","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR369","v":5.3610285726339274E-2}]
["RH3NaCTAvgCF","RD","High",30,"NaturalGas","CTAvgCF",{"$f":"'Natural Gas'!L370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ370","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR370","v":5.3610285726339274E-2}]
["RA3NaCTHighF","RD","Advanced",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ371","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR371","v":5.3610285726339274E-2}]
["RM3NaCTHighF","RD","Moderate",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ372","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR372","v":5.3610285726339274E-2}]
["RH3NaCTHighF","RD","High",30,"NaturalGas","CTHighCF",{"$f":"'Natural Gas'!L373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ373","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR373","v":5.3610285726339274E-2}]
["RA3NaCCAvgCF","RD","Advanced",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ374","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR374","v":5.3610285726339274E-2}]
["RM3NaCCAvgCF","RD","Moderate",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ375","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR375","v":5.3610285726339274E-2}]
["RH3NaCCAvgCF","RD","High",30,"NaturalGas","CCAvgCF",{"$f":"'Natural Gas'!L376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ376","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR376","v":5.3610285726339274E-2}]
["RA3NaCCHighF","RD","Advanced",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ377","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR377","v":5.3610285726339274E-2}]
["RM3NaCCHighF","RD","Moderate",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ378","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR378","v":5.3610285726339274E-2}]
["RH3NaCCHighF","RD","High",30,"NaturalGas","CCHighCF",{"$f":"'Natural Gas'!L379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ379","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR379","v":5.3610285726339274E-2}]
["RA3NaCCCCSAF","RD","Advanced",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ380","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR380","v":5.3610285726339274E-2}]
["RM3NaCCCCSAF","RD","Moderate",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ381","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR381","v":5.3610285726339274E-2}]
["RH3NaCCCCSAF","RD","High",30,"NaturalGas","CCCCSAvgCF",{"$f":"'Natural Gas'!L382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ382","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR382","v":5.3610285726339274E-2}]
["RA3NaCCCCSHF","RD","Advanced",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ383","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR383","v":5.3610285726339274E-2}]
["RM3NaCCCCSHF","RD","Moderate",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ384","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR384","v":5.3610285726339274E-2}]
["RH3NaCCCCSHF","RD","High",30,"NaturalGas","CCCCSHighCF",{"$f":"'Natural Gas'!L385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!M385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!N385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!O385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!P385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Q385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!R385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!S385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!T385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!U385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!V385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!W385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!X385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Y385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!Z385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AA385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AB385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AC385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AD385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AE385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AF385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AG385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AH385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AI385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AJ385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AK385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AL385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AM385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AN385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AO385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AP385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AQ385","v":5.3610285726339274E-2},{"$f":"'Natural Gas'!AR385","v":5.3610285726339274E-2}]
["RM3Nu**","RD","Moderate",30,"Nuclear","*",{"$f":"Nuclear!L170","v":5.7877099999999994E-2},{"$f":"Nuclear!M170","v":5.7877099999999994E-2},{"$f":"Nuclear!N170","v":5.7877099999999994E-2},{"$f":"Nuclear!O170","v":5.7877099999999994E-2},{"$f":"Nuclear!P170","v":5.7877099999999994E-2},{"$f":"Nuclear!Q170","v":5.7877099999999994E-2},{"$f":"Nuclear!R170","v":5.7877099999999994E-2},{"$f":"Nuclear!S170","v":5.7877099999999994E-2},{"$f":"Nuclear!T170","v":5.7877099999999994E-2},{"$f":"Nuclear!U170","v":5.7877099999999994E-2},{"$f":"Nuclear!V170","v":5.7877099999999994E-2},{"$f":"Nuclear!W170","v":5.7877099999999994E-2},{"$f":"Nuclear!X170","v":5.7877099999999994E-2},{"$f":"Nuclear!Y170","v":5.7877099999999994E-2},{"$f":"Nuclear!Z170","v":5.7877099999999994E-2},{"$f":"Nuclear!AA170","v":5.7877099999999994E-2},{"$f":"Nuclear!AB170","v":5.7877099999999994E-2},{"$f":"Nuclear!AC170","v":5.7877099999999994E-2},{"$f":"Nuclear!AD170","v":5.7877099999999994E-2},{"$f":"Nuclear!AE170","v":5.7877099999999994E-2},{"$f":"Nuclear!AF170","v":5.7877099999999994E-2},{"$f":"Nuclear!AG170","v":5.7877099999999994E-2},{"$f":"Nuclear!AH170","v":5.7877099999999994E-2},{"$f":"Nuclear!AI170","v":5.7877099999999994E-2},{"$f":"Nuclear!AJ170","v":5.7877099999999994E-2},{"$f":"Nuclear!AK170","v":5.7877099999999994E-2},{"$f":"Nuclear!AL170","v":5.7877099999999994E-2},{"$f":"Nuclear!AM170","v":5.7877099999999994E-2},{"$f":"Nuclear!AN170","v":5.7877099999999994E-2},{"$f":"Nuclear!AO170","v":5.7877099999999994E-2},{"$f":"Nuclear!AP170","v":5.7877099999999994E-2},{"$f":"Nuclear!AQ170","v":5.7877099999999994E-2},{"$f":"Nuclear!AR170","v":5.7877099999999994E-2}]
["RA3BiDedicad","RD","Advanced",30,"Biopower","Dedicated",{"$f":"Biopower!L229","v":5.7877099999999994E-2},{"$f":"Biopower!M229","v":5.7877099999999994E-2},{"$f":"Biopower!N229","v":5.7877099999999994E-2},{"$f":"Biopower!O229","v":5.7877099999999994E-2},{"$f":"Biopower!P229","v":5.7877099999999994E-2},{"$f":"Biopower!Q229","v":5.7877099999999994E-2},{"$f":"Biopower!R229","v":5.7877099999999994E-2},{"$f":"Biopower!S229","v":5.7877099999999994E-2},{"$f":"Biopower!T229","v":5.7877099999999994E-2},{"$f":"Biopower!U229","v":5.7877099999999994E-2},{"$f":"Biopower!V229","v":5.7877099999999994E-2},{"$f":"Biopower!W229","v":5.7877099999999994E-2},{"$f":"Biopower!X229","v":5.7877099999999994E-2},{"$f":"Biopower!Y229","v":5.7877099999999994E-2},{"$f":"Biopower!Z229","v":5.7877099999999994E-2},{"$f":"Biopower!AA229","v":5.7877099999999994E-2},{"$f":"Biopower!AB229","v":5.7877099999999994E-2},{"$f":"Biopower!AC229","v":5.7877099999999994E-2},{"$f":"Biopower!AD229","v":5.7877099999999994E-2},{"$f":"Biopower!AE229","v":5.7877099999999994E-2},{"$f":"Biopower!AF229","v":5.7877099999999994E-2},{"$f":"Biopower!AG229","v":5.7877099999999994E-2},{"$f":"Biopower!AH229","v":5.7877099999999994E-2},{"$f":"Biopower!AI229","v":5.7877099999999994E-2},{"$f":"Biopower!AJ229","v":5.7877099999999994E-2},{"$f":"Biopower!AK229","v":5.7877099999999994E-2},{"$f":"Biopower!AL229","v":5.7877099999999994E-2},{"$f":"Biopower!AM229","v":5.7877099999999994E-2},{"$f":"Biopower!AN229","v":5.7877099999999994E-2},{"$f":"Biopower!AO229","v":5.7877099999999994E-2},{"$f":"Biopower!AP229","v":5.7877099999999994E-2},{"$f":"Biopower!AQ229","v":5.7877099999999994E-2},{"$f":"Biopower!AR229","v":5.7877099999999994E-2}]
["RM3BiDedicad","RD","Moderate",30,"Biopower","Dedicated",{"$f":"Biopower!L230","v":5.7877099999999994E-2},{"$f":"Biopower!M230","v":5.7877099999999994E-2},{"$f":"Biopower!N230","v":5.7877099999999994E-2},{"$f":"Biopower!O230","v":5.7877099999999994E-2},{"$f":"Biopower!P230","v":5.7877099999999994E-2},{"$f":"Biopower!Q230","v":5.7877099999999994E-2},{"$f":"Biopower!R230","v":5.7877099999999994E-2},{"$f":"Biopower!S230","v":5.7877099999999994E-2},{"$f":"Biopower!T230","v":5.7877099999999994E-2},{"$f":"Biopower!U230","v":5.7877099999999994E-2},{"$f":"Biopower!V230","v":5.7877099999999994E-2},{"$f":"Biopower!W230","v":5.7877099999999994E-2},{"$f":"Biopower!X230","v":5.7877099999999994E-2},{"$f":"Biopower!Y230","v":5.7877099999999994E-2},{"$f":"Biopower!Z230","v":5.7877099999999994E-2},{"$f":"Biopower!AA230","v":5.7877099999999994E-2},{"$f":"Biopower!AB230","v":5.7877099999999994E-2},{"$f":"Biopower!AC230","v":5.7877099999999994E-2},{"$f":"Biopower!AD230","v":5.7877099999999994E-2},{"$f":"Biopower!AE230","v":5.7877099999999994E-2},{"$f":"Biopower!AF230","v":5.7877099999999994E-2},{"$f":"Biopower!AG230","v":5.7877099999999994E-2},{"$f":"Biopower!AH230","v":5.7877099999999994E-2},{"$f":"Biopower!AI230","v":5.7877099999999994E-2},{"$f":"Biopower!AJ230","v":5.7877099999999994E-2},{"$f":"Biopower!AK230","v":5.7877099999999994E-2},{"$f":"Biopower!AL230","v":5.7877099999999994E-2},{"$f":"Biopower!AM230","v":5.7877099999999994E-2},{"$f":"Biopower!AN230","v":5.7877099999999994E-2},{"$f":"Biopower!AO230","v":5.7877099999999994E-2},{"$f":"Biopower!AP230","v":5.7877099999999994E-2},{"$f":"Biopower!AQ230","v":5.7877099999999994E-2},{"$f":"Biopower!AR230","v":5.7877099999999994E-2}]
["RC3BiDedicad","RD","Conservative",30,"Biopower","Dedicated",{"$f":"Biopower!L231","v":5.7877099999999994E-2},{"$f":"Biopower!M231","v":5.7877099999999994E-2},{"$f":"Biopower!N231","v":5.7877099999999994E-2},{"$f":"Biopower!O231","v":5.7877099999999994E-2},{"$f":"Biopower!P231","v":5.7877099999999994E-2},{"$f":"Biopower!Q231","v":5.7877099999999994E-2},{"$f":"Biopower!R231","v":5.7877099999999994E-2},{"$f":"Biopower!S231","v":5.7877099999999994E-2},{"$f":"Biopower!T231","v":5.7877099999999994E-2},{"$f":"Biopower!U231","v":5.7877099999999994E-2},{"$f":"Biopower!V231","v":5.7877099999999994E-2},{"$f":"Biopower!W231","v":5.7877099999999994E-2},{"$f":"Biopower!X231","v":5.7877099999999994E-2},{"$f":"Biopower!Y231","v":5.7877099999999994E-2},{"$f":"Biopower!Z231","v":5.7877099999999994E-2},{"$f":"Biopower!AA231","v":5.7877099999999994E-2},{"$f":"Biopower!AB231","v":5.7877099999999994E-2},{"$f":"Biopower!AC231","v":5.7877099999999994E-2},{"$f":"Biopower!AD231","v":5.7877099999999994E-2},{"$f":"Biopower!AE231","v":5.7877099999999994E-2},{"$f":"Biopower!AF231","v":5.7877099999999994E-2},{"$f":"Biopower!AG231","v":5.7877099999999994E-2},{"$f":"Biopower!AH231","v":5.7877099999999994E-2},{"$f":"Biopower!AI231","v":5.7877099999999994E-2},{"$f":"Biopower!AJ231","v":5.7877099999999994E-2},{"$f":"Biopower!AK231","v":5.7877099999999994E-2},{"$f":"Biopower!AL231","v":5.7877099999999994E-2},{"$f":"Biopower!AM231","v":5.7877099999999994E-2},{"$f":"Biopower!AN231","v":5.7877099999999994E-2},{"$f":"Biopower!AO231","v":5.7877099999999994E-2},{"$f":"Biopower!AP231","v":5.7877099999999994E-2},{"$f":"Biopower!AQ231","v":5.7877099999999994E-2},{"$f":"Biopower!AR231","v":5.7877099999999994E-2}]
[{"$f":"_xlfn.CONCAT(LEFT(B195,1), LEFT(C195,1), LEFT(D195,1),LEFT(E195,2),LEFT(F195,6),RIGHT(F195,1))","v":"RA3BiCofired"},"RD","Advanced",30,"Biopower","CofireOld",{"$f":"Biopower!L232","v":5.7877099999999994E-2},{"$f":"Biopower!M232","v":5.7877099999999994E-2},{"$f":"Biopower!N232","v":5.7877099999999994E-2},{"$f":"Biopower!O232","v":5.7877099999999994E-2},{"$f":"Biopower!P232","v":5.7877099999999994E-2},{"$f":"Biopower!Q232","v":5.7877099999999994E-2},{"$f":"Biopower!R232","v":5.7877099999999994E-2},{"$f":"Biopower!S232","v":5.7877099999999994E-2},{"$f":"Biopower!T232","v":5.7877099999999994E-2},{"$f":"Biopower!U232","v":5.7877099999999994E-2},{"$f":"Biopower!V232","v":5.7877099999999994E-2},{"$f":"Biopower!W232","v":5.7877099999999994E-2},{"$f":"Biopower!X232","v":5.7877099999999994E-2},{"$f":"Biopower!Y232","v":5.7877099999999994E-2},{"$f":"Biopower!Z232","v":5.7877099999999994E-2},{"$f":"Biopower!AA232","v":5.7877099999999994E-2},{"$f":"Biopower!AB232","v":5.7877099999999994E-2},{"$f":"Biopower!AC232","v":5.7877099999999994E-2},{"$f":"Biopower!AD232","v":5.7877099999999994E-2},{"$f":"Biopower!AE232","v":5.7877099999999994E-2},{"$f":"Biopower!AF232","v":5.7877099999999994E-2},{"$f":"Biopower!AG232","v":5.7877099999999994E-2},{"$f":"Biopower!AH232","v":5.7877099999999994E-2},{"$f":"Biopower!AI232","v":5.7877099999999994E-2},{"$f":"Biopower!AJ232","v":5.7877099999999994E-2},{"$f":"Biopower!AK232","v":5.7877099999999994E-2},{"$f":"Biopower!AL232","v":5.7877099999999994E-2},{"$f":"Biopower!AM232","v":5.7877099999999994E-2},{"$f":"Biopower!AN232","v":5.7877099999999994E-2},{"$f":"Biopower!AO232","v":5.7877099999999994E-2},{"$f":"Biopower!AP232","v":5.7877099999999994E-2},{"$f":"Biopower!AQ232","v":5.7877099999999994E-2},{"$f":"Biopower!AR232","v":5.7877099999999994E-2}]
["RM3BiCofired","RD","Moderate",30,"Biopower","CofireOld",{"$f":"Biopower!L233","v":5.7877099999999994E-2},{"$f":"Biopower!M233","v":5.7877099999999994E-2},{"$f":"Biopower!N233","v":5.7877099999999994E-2},{"$f":"Biopower!O233","v":5.7877099999999994E-2},{"$f":"Biopower!P233","v":5.7877099999999994E-2},{"$f":"Biopower!Q233","v":5.7877099999999994E-2},{"$f":"Biopower!R233","v":5.7877099999999994E-2},{"$f":"Biopower!S233","v":5.7877099999999994E-2},{"$f":"Biopower!T233","v":5.7877099999999994E-2},{"$f":"Biopower!U233","v":5.7877099999999994E-2},{"$f":"Biopower!V233","v":5.7877099999999994E-2},{"$f":"Biopower!W233","v":5.7877099999999994E-2},{"$f":"Biopower!X233","v":5.7877099999999994E-2},{"$f":"Biopower!Y233","v":5.7877099999999994E-2},{"$f":"Biopower!Z233","v":5.7877099999999994E-2},{"$f":"Biopower!AA233","v":5.7877099999999994E-2},{"$f":"Biopower!AB233","v":5.7877099999999994E-2},{"$f":"Biopower!AC233","v":5.7877099999999994E-2},{"$f":"Biopower!AD233","v":5.7877099999999994E-2},{"$f":"Biopower!AE233","v":5.7877099999999994E-2},{"$f":"Biopower!AF233","v":5.7877099999999994E-2},{"$f":"Biopower!AG233","v":5.7877099999999994E-2},{"$f":"Biopower!AH233","v":5.7877099999999994E-2},{"$f":"Biopower!AI233","v":5.7877099999999994E-2},{"$f":"Biopower!AJ233","v":5.7877099999999994E-2},{"$f":"Biopower!AK233","v":5.7877099999999994E-2},{"$f":"Biopower!AL233","v":5.7877099999999994E-2},{"$f":"Biopower!AM233","v":5.7877099999999994E-2},{"$f":"Biopower!AN233","v":5.7877099999999994E-2},{"$f":"Biopower!AO233","v":5.7877099999999994E-2},{"$f":"Biopower!AP233","v":5.7877099999999994E-2},{"$f":"Biopower!AQ233","v":5.7877099999999994E-2},{"$f":"Biopower!AR233","v":5.7877099999999994E-2}]
["RC3BiCofired","RD","Conservative",30,"Biopower","CofireOld",{"$f":"Biopower!L234","v":5.7877099999999994E-2},{"$f":"Biopower!M234","v":5.7877099999999994E-2},{"$f":"Biopower!N234","v":5.7877099999999994E-2},{"$f":"Biopower!O234","v":5.7877099999999994E-2},{"$f":"Biopower!P234","v":5.7877099999999994E-2},{"$f":"Biopower!Q234","v":5.7877099999999994E-2},{"$f":"Biopower!R234","v":5.7877099999999994E-2},{"$f":"Biopower!S234","v":5.7877099999999994E-2},{"$f":"Biopower!T234","v":5.7877099999999994E-2},{"$f":"Biopower!U234","v":5.7877099999999994E-2},{"$f":"Biopower!V234","v":5.7877099999999994E-2},{"$f":"Biopower!W234","v":5.7877099999999994E-2},{"$f":"Biopower!X234","v":5.7877099999999994E-2},{"$f":"Biopower!Y234","v":5.7877099999999994E-2},{"$f":"Biopower!Z234","v":5.7877099999999994E-2},{"$f":"Biopower!AA234","v":5.7877099999999994E-2},{"$f":"Biopower!AB234","v":5.7877099999999994E-2},{"$f":"Biopower!AC234","v":5.7877099999999994E-2},{"$f":"Biopower!AD234","v":5.7877099999999994E-2},{"$f":"Biopower!AE234","v":5.7877099999999994E-2},{"$f":"Biopower!AF234","v":5.7877099999999994E-2},{"$f":"Biopower!AG234","v":5.7877099999999994E-2},{"$f":"Biopower!AH234","v":5.7877099999999994E-2},{"$f":"Biopower!AI234","v":5.7877099999999994E-2},{"$f":"Biopower!AJ234","v":5.7877099999999994E-2},{"$f":"Biopower!AK234","v":5.7877099999999994E-2},{"$f":"Biopower!AL234","v":5.7877099999999994E-2},{"$f":"Biopower!AM234","v":5.7877099999999994E-2},{"$f":"Biopower!AN234","v":5.7877099999999994E-2},{"$f":"Biopower!AO234","v":5.7877099999999994E-2},{"$f":"Biopower!AP234","v":5.7877099999999994E-2},{"$f":"Biopower!AQ234","v":5.7877099999999994E-2},{"$f":"Biopower!AR234","v":5.7877099999999994E-2}]
["RA3BiCofirew","RD","Advanced",30,"Biopower","CofireNew",{"$f":"Biopower!L235","v":5.7877099999999994E-2},{"$f":"Biopower!M235","v":5.7877099999999994E-2},{"$f":"Biopower!N235","v":5.7877099999999994E-2},{"$f":"Biopower!O235","v":5.7877099999999994E-2},{"$f":"Biopower!P235","v":5.7877099999999994E-2},{"$f":"Biopower!Q235","v":5.7877099999999994E-2},{"$f":"Biopower!R235","v":5.7877099999999994E-2},{"$f":"Biopower!S235","v":5.7877099999999994E-2},{"$f":"Biopower!T235","v":5.7877099999999994E-2},{"$f":"Biopower!U235","v":5.7877099999999994E-2},{"$f":"Biopower!V235","v":5.7877099999999994E-2},{"$f":"Biopower!W235","v":5.7877099999999994E-2},{"$f":"Biopower!X235","v":5.7877099999999994E-2},{"$f":"Biopower!Y235","v":5.7877099999999994E-2},{"$f":"Biopower!Z235","v":5.7877099999999994E-2},{"$f":"Biopower!AA235","v":5.7877099999999994E-2},{"$f":"Biopower!AB235","v":5.7877099999999994E-2},{"$f":"Biopower!AC235","v":5.7877099999999994E-2},{"$f":"Biopower!AD235","v":5.7877099999999994E-2},{"$f":"Biopower!AE235","v":5.7877099999999994E-2},{"$f":"Biopower!AF235","v":5.7877099999999994E-2},{"$f":"Biopower!AG235","v":5.7877099999999994E-2},{"$f":"Biopower!AH235","v":5.7877099999999994E-2},{"$f":"Biopower!AI235","v":5.7877099999999994E-2},{"$f":"Biopower!AJ235","v":5.7877099999999994E-2},{"$f":"Biopower!AK235","v":5.7877099999999994E-2},{"$f":"Biopower!AL235","v":5.7877099999999994E-2},{"$f":"Biopower!AM235","v":5.7877099999999994E-2},{"$f":"Biopower!AN235","v":5.7877099999999994E-2},{"$f":"Biopower!AO235","v":5.7877099999999994E-2},{"$f":"Biopower!AP235","v":5.7877099999999994E-2},{"$f":"Biopower!AQ235","v":5.7877099999999994E-2},{"$f":"Biopower!AR235","v":5.7877099999999994E-2}]
["RM3BiCofirew","RD","Moderate",30,"Biopower","CofireNew",{"$f":"Biopower!L236","v":5.7877099999999994E-2},{"$f":"Biopower!M236","v":5.7877099999999994E-2},{"$f":"Biopower!N236","v":5.7877099999999994E-2},{"$f":"Biopower!O236","v":5.7877099999999994E-2},{"$f":"Biopower!P236","v":5.7877099999999994E-2},{"$f":"Biopower!Q236","v":5.7877099999999994E-2},{"$f":"Biopower!R236","v":5.7877099999999994E-2},{"$f":"Biopower!S236","v":5.7877099999999994E-2},{"$f":"Biopower!T236","v":5.7877099999999994E-2},{"$f":"Biopower!U236","v":5.7877099999999994E-2},{"$f":"Biopower!V236","v":5.7877099999999994E-2},{"$f":"Biopower!W236","v":5.7877099999999994E-2},{"$f":"Biopower!X236","v":5.7877099999999994E-2},{"$f":"Biopower!Y236","v":5.7877099999999994E-2},{"$f":"Biopower!Z236","v":5.7877099999999994E-2},{"$f":"Biopower!AA236","v":5.7877099999999994E-2},{"$f":"Biopower!AB236","v":5.7877099999999994E-2},{"$f":"Biopower!AC236","v":5.7877099999999994E-2},{"$f":"Biopower!AD236","v":5.7877099999999994E-2},{"$f":"Biopower!AE236","v":5.7877099999999994E-2},{"$f":"Biopower!AF236","v":5.7877099999999994E-2},{"$f":"Biopower!AG236","v":5.7877099999999994E-2},{"$f":"Biopower!AH236","v":5.7877099999999994E-2},{"$f":"Biopower!AI236","v":5.7877099999999994E-2},{"$f":"Biopower!AJ236","v":5.7877099999999994E-2},{"$f":"Biopower!AK236","v":5.7877099999999994E-2},{"$f":"Biopower!AL236","v":5.7877099999999994E-2},{"$f":"Biopower!AM236","v":5.7877099999999994E-2},{"$f":"Biopower!AN236","v":5.7877099999999994E-2},{"$f":"Biopower!AO236","v":5.7877099999999994E-2},{"$f":"Biopower!AP236","v":5.7877099999999994E-2},{"$f":"Biopower!AQ236","v":5.7877099999999994E-2},{"$f":"Biopower!AR236","v":5.7877099999999994E-2}]
["RC3BiCofirew","RD","Conservative",30,"Biopower","CofireNew",{"$f":"Biopower!L237","v":5.7877099999999994E-2},{"$f":"Biopower!M237","v":5.7877099999999994E-2},{"$f":"Biopower!N237","v":5.7877099999999994E-2},{"$f":"Biopower!O237","v":5.7877099999999994E-2},{"$f":"Biopower!P237","v":5.7877099999999994E-2},{"$f":"Biopower!Q237","v":5.7877099999999994E-2},{"$f":"Biopower!R237","v":5.7877099999999994E-2},{"$f":"Biopower!S237","v":5.7877099999999994E-2},{"$f":"Biopower!T237","v":5.7877099999999994E-2},{"$f":"Biopower!U237","v":5.7877099999999994E-2},{"$f":"Biopower!V237","v":5.7877099999999994E-2},{"$f":"Biopower!W237","v":5.7877099999999994E-2},{"$f":"Biopower!X237","v":5.7877099999999994E-2},{"$f":"Biopower!Y237","v":5.7877099999999994E-2},{"$f":"Biopower!Z237","v":5.7877099999999994E-2},{"$f":"Biopower!AA237","v":5.7877099999999994E-2},{"$f":"Biopower!AB237","v":5.7877099999999994E-2},{"$f":"Biopower!AC237","v":5.7877099999999994E-2},{"$f":"Biopower!AD237","v":5.7877099999999994E-2},{"$f":"Biopower!AE237","v":5.7877099999999994E-2},{"$f":"Biopower!AF237","v":5.7877099999999994E-2},{"$f":"Biopower!AG237","v":5.7877099999999994E-2},{"$f":"Biopower!AH237","v":5.7877099999999994E-2},{"$f":"Biopower!AI237","v":5.7877099999999994E-2},{"$f":"Biopower!AJ237","v":5.7877099999999994E-2},{"$f":"Biopower!AK237","v":5.7877099999999994E-2},{"$f":"Biopower!AL237","v":5.7877099999999994E-2},{"$f":"Biopower!AM237","v":5.7877099999999994E-2},{"$f":"Biopower!AN237","v":5.7877099999999994E-2},{"$f":"Biopower!AO237","v":5.7877099999999994E-2},{"$f":"Biopower!AP237","v":5.7877099999999994E-2},{"$f":"Biopower!AQ237","v":5.7877099999999994E-2},{"$f":"Biopower!AR237","v":5.7877099999999994E-2}]
["RA3Ba4Hr Bae","RD","Advanced",30,"Battery","4Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Ba4Hr Bae","RD","Moderate",30,"Battery","4Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Ba4Hr Bae","RD","Conservative",30,"Battery","4Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3Ba2Hr Bae","RD","Advanced",30,"Battery","2Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RM3Ba2Hr Bae","RD","Moderate",30,"Battery","2Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RC3Ba2Hr Bae","RD","Conservative",30,"Battery","2Hr Battery Storage","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*","*"]
["RA3HyNPD11","RD","Advanced",30,"Hydropower","NPD1",{"$f":"Hydropower!L424","v":4.9449505216460563E-2},{"$f":"Hydropower!M424","v":4.9449505216460563E-2},{"$f":"Hydropower!N424","v":4.9449505216460563E-2},{"$f":"Hydropower!O424","v":4.9449505216460563E-2},{"$f":"Hydropower!P424","v":4.9449505216460563E-2},{"$f":"Hydropower!Q424","v":4.9449505216460563E-2},{"$f":"Hydropower!R424","v":4.9449505216460563E-2},{"$f":"Hydropower!S424","v":4.9449505216460563E-2},{"$f":"Hydropower!T424","v":4.9449505216460563E-2},{"$f":"Hydropower!U424","v":4.9449505216460563E-2},{"$f":"Hydropower!V424","v":4.9449505216460563E-2},{"$f":"Hydropower!W424","v":4.9449505216460563E-2},{"$f":"Hydropower!X424","v":4.9449505216460563E-2},{"$f":"Hydropower!Y424","v":4.9449505216460563E-2},{"$f":"Hydropower!Z424","v":4.9449505216460563E-2},{"$f":"Hydropower!AA424","v":4.9449505216460563E-2},{"$f":"Hydropower!AB424","v":4.9449505216460563E-2},{"$f":"Hydropower!AC424","v":4.9449505216460563E-2},{"$f":"Hydropower!AD424","v":4.9449505216460563E-2},{"$f":"Hydropower!AE424","v":4.9449505216460563E-2},{"$f":"Hydropower!AF424","v":4.9449505216460563E-2},{"$f":"Hydropower!AG424","v":4.9449505216460563E-2},{"$f":"Hydropower!AH424","v":4.9449505216460563E-2},{"$f":"Hydropower!AI424","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ424","v":4.9449505216460563E-2},{"$f":"Hydropower!AK424","v":4.9449505216460563E-2},{"$f":"Hydropower!AL424","v":4.9449505216460563E-2},{"$f":"Hydropower!AM424","v":4.9449505216460563E-2},{"$f":"Hydropower!AN424","v":4.9449505216460563E-2},{"$f":"Hydropower!AO424","v":4.9449505216460563E-2},{"$f":"Hydropower!AP424","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ424","v":4.9449505216460563E-2},{"$f":"Hydropower!AR424","v":4.9449505216460563E-2}]
["RM3HyNPD11","RD","Moderate",30,"Hydropower","NPD1",{"$f":"Hydropower!L425","v":4.9449505216460563E-2},{"$f":"Hydropower!M425","v":4.9449505216460563E-2},{"$f":"Hydropower!N425","v":4.9449505216460563E-2},{"$f":"Hydropower!O425","v":4.9449505216460563E-2},{"$f":"Hydropower!P425","v":4.9449505216460563E-2},{"$f":"Hydropower!Q425","v":4.9449505216460563E-2},{"$f":"Hydropower!R425","v":4.9449505216460563E-2},{"$f":"Hydropower!S425","v":4.9449505216460563E-2},{"$f":"Hydropower!T425","v":4.9449505216460563E-2},{"$f":"Hydropower!U425","v":4.9449505216460563E-2},{"$f":"Hydropower!V425","v":4.9449505216460563E-2},{"$f":"Hydropower!W425","v":4.9449505216460563E-2},{"$f":"Hydropower!X425","v":4.9449505216460563E-2},{"$f":"Hydropower!Y425","v":4.9449505216460563E-2},{"$f":"Hydropower!Z425","v":4.9449505216460563E-2},{"$f":"Hydropower!AA425","v":4.9449505216460563E-2},{"$f":"Hydropower!AB425","v":4.9449505216460563E-2},{"$f":"Hydropower!AC425","v":4.9449505216460563E-2},{"$f":"Hydropower!AD425","v":4.9449505216460563E-2},{"$f":"Hydropower!AE425","v":4.9449505216460563E-2},{"$f":"Hydropower!AF425","v":4.9449505216460563E-2},{"$f":"Hydropower!AG425","v":4.9449505216460563E-2},{"$f":"Hydropower!AH425","v":4.9449505216460563E-2},{"$f":"Hydropower!AI425","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ425","v":4.9449505216460563E-2},{"$f":"Hydropower!AK425","v":4.9449505216460563E-2},{"$f":"Hydropower!AL425","v":4.9449505216460563E-2},{"$f":"Hydropower!AM425","v":4.9449505216460563E-2},{"$f":"Hydropower!AN425","v":4.9449505216460563E-2},{"$f":"Hydropower!AO425","v":4.9449505216460563E-2},{"$f":"Hydropower!AP425","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ425","v":4.9449505216460563E-2},{"$f":"Hydropower!AR425","v":4.9449505216460563E-2}]
["RC3HyNPD11","RD","Conservative",30,"Hydropower","NPD1",{"$f":"Hydropower!L426","v":4.9449505216460563E-2},{"$f":"Hydropower!M426","v":4.9449505216460563E-2},{"$f":"Hydropower!N426","v":4.9449505216460563E-2},{"$f":"Hydropower!O426","v":4.9449505216460563E-2},{"$f":"Hydropower!P426","v":4.9449505216460563E-2},{"$f":"Hydropower!Q426","v":4.9449505216460563E-2},{"$f":"Hydropower!R426","v":4.9449505216460563E-2},{"$f":"Hydropower!S426","v":4.9449505216460563E-2},{"$f":"Hydropower!T426","v":4.9449505216460563E-2},{"$f":"Hydropower!U426","v":4.9449505216460563E-2},{"$f":"Hydropower!V426","v":4.9449505216460563E-2},{"$f":"Hydropower!W426","v":4.9449505216460563E-2},{"$f":"Hydropower!X426","v":4.9449505216460563E-2},{"$f":"Hydropower!Y426","v":4.9449505216460563E-2},{"$f":"Hydropower!Z426","v":4.9449505216460563E-2},{"$f":"Hydropower!AA426","v":4.9449505216460563E-2},{"$f":"Hydropower!AB426","v":4.9449505216460563E-2},{"$f":"Hydropower!AC426","v":4.9449505216460563E-2},{"$f":"Hydropower!AD426","v":4.9449505216460563E-2},{"$f":"Hydropower!AE426","v":4.9449505216460563E-2},{"$f":"Hydropower!AF426","v":4.9449505216460563E-2},{"$f":"Hydropower!AG426","v":4.9449505216460563E-2},{"$f":"Hydropower!AH426","v":4.9449505216460563E-2},{"$f":"Hydropower!AI426","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ426","v":4.9449505216460563E-2},{"$f":"Hydropower!AK426","v":4.9449505216460563E-2},{"$f":"Hydropower!AL426","v":4.9449505216460563E-2},{"$f":"Hydropower!AM426","v":4.9449505216460563E-2},{"$f":"Hydropower!AN426","v":4.9449505216460563E-2},{"$f":"Hydropower!AO426","v":4.9449505216460563E-2},{"$f":"Hydropower!AP426","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ426","v":4.9449505216460563E-2},{"$f":"Hydropower!AR426","v":4.9449505216460563E-2}]
["RA3HyNPD22","RD","Advanced",30,"Hydropower","NPD2",{"$f":"Hydropower!L427","v":4.9449505216460563E-2},{"$f":"Hydropower!M427","v":4.9449505216460563E-2},{"$f":"Hydropower!N427","v":4.9449505216460563E-2},{"$f":"Hydropower!O427","v":4.9449505216460563E-2},{"$f":"Hydropower!P427","v":4.9449505216460563E-2},{"$f":"Hydropower!Q427","v":4.9449505216460563E-2},{"$f":"Hydropower!R427","v":4.9449505216460563E-2},{"$f":"Hydropower!S427","v":4.9449505216460563E-2},{"$f":"Hydropower!T427","v":4.9449505216460563E-2},{"$f":"Hydropower!U427","v":4.9449505216460563E-2},{"$f":"Hydropower!V427","v":4.9449505216460563E-2},{"$f":"Hydropower!W427","v":4.9449505216460563E-2},{"$f":"Hydropower!X427","v":4.9449505216460563E-2},{"$f":"Hydropower!Y427","v":4.9449505216460563E-2},{"$f":"Hydropower!Z427","v":4.9449505216460563E-2},{"$f":"Hydropower!AA427","v":4.9449505216460563E-2},{"$f":"Hydropower!AB427","v":4.9449505216460563E-2},{"$f":"Hydropower!AC427","v":4.9449505216460563E-2},{"$f":"Hydropower!AD427","v":4.9449505216460563E-2},{"$f":"Hydropower!AE427","v":4.9449505216460563E-2},{"$f":"Hydropower!AF427","v":4.9449505216460563E-2},{"$f":"Hydropower!AG427","v":4.9449505216460563E-2},{"$f":"Hydropower!AH427","v":4.9449505216460563E-2},{"$f":"Hydropower!AI427","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ427","v":4.9449505216460563E-2},{"$f":"Hydropower!AK427","v":4.9449505216460563E-2},{"$f":"Hydropower!AL427","v":4.9449505216460563E-2},{"$f":"Hydropower!AM427","v":4.9449505216460563E-2},{"$f":"Hydropower!AN427","v":4.9449505216460563E-2},{"$f":"Hydropower!AO427","v":4.9449505216460563E-2},{"$f":"Hydropower!AP427","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ427","v":4.9449505216460563E-2},{"$f":"Hydropower!AR427","v":4.9449505216460563E-2}]
["RM3HyNPD22","RD","Moderate",30,"Hydropower","NPD2",{"$f":"Hydropower!L428","v":4.9449505216460563E-2},{"$f":"Hydropower!M428","v":4.9449505216460563E-2},{"$f":"Hydropower!N428","v":4.9449505216460563E-2},{"$f":"Hydropower!O428","v":4.9449505216460563E-2},{"$f":"Hydropower!P428","v":4.9449505216460563E-2},{"$f":"Hydropower!Q428","v":4.9449505216460563E-2},{"$f":"Hydropower!R428","v":4.9449505216460563E-2},{"$f":"Hydropower!S428","v":4.9449505216460563E-2},{"$f":"Hydropower!T428","v":4.9449505216460563E-2},{"$f":"Hydropower!U428","v":4.9449505216460563E-2},{"$f":"Hydropower!V428","v":4.9449505216460563E-2},{"$f":"Hydropower!W428","v":4.9449505216460563E-2},{"$f":"Hydropower!X428","v":4.9449505216460563E-2},{"$f":"Hydropower!Y428","v":4.9449505216460563E-2},{"$f":"Hydropower!Z428","v":4.9449505216460563E-2},{"$f":"Hydropower!AA428","v":4.9449505216460563E-2},{"$f":"Hydropower!AB428","v":4.9449505216460563E-2},{"$f":"Hydropower!AC428","v":4.9449505216460563E-2},{"$f":"Hydropower!AD428","v":4.9449505216460563E-2},{"$f":"Hydropower!AE428","v":4.9449505216460563E-2},{"$f":"Hydropower!AF428","v":4.9449505216460563E-2},{"$f":"Hydropower!AG428","v":4.9449505216460563E-2},{"$f":"Hydropower!AH428","v":4.9449505216460563E-2},{"$f":"Hydropower!AI428","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ428","v":4.9449505216460563E-2},{"$f":"Hydropower!AK428","v":4.9449505216460563E-2},{"$f":"Hydropower!AL428","v":4.9449505216460563E-2},{"$f":"Hydropower!AM428","v":4.9449505216460563E-2},{"$f":"Hydropower!AN428","v":4.9449505216460563E-2},{"$f":"Hydropower!AO428","v":4.9449505216460563E-2},{"$f":"Hydropower!AP428","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ428","v":4.9449505216460563E-2},{"$f":"Hydropower!AR428","v":4.9449505216460563E-2}]
["RC3HyNPD22","RD","Conservative",30,"Hydropower","NPD2",{"$f":"Hydropower!L429","v":4.9449505216460563E-2},{"$f":"Hydropower!M429","v":4.9449505216460563E-2},{"$f":"Hydropower!N429","v":4.9449505216460563E-2},{"$f":"Hydropower!O429","v":4.9449505216460563E-2},{"$f":"Hydropower!P429","v":4.9449505216460563E-2},{"$f":"Hydropower!Q429","v":4.9449505216460563E-2},{"$f":"Hydropower!R429","v":4.9449505216460563E-2},{"$f":"Hydropower!S429","v":4.9449505216460563E-2},{"$f":"Hydropower!T429","v":4.9449505216460563E-2},{"$f":"Hydropower!U429","v":4.9449505216460563E-2},{"$f":"Hydropower!V429","v":4.9449505216460563E-2},{"$f":"Hydropower!W429","v":4.9449505216460563E-2},{"$f":"Hydropower!X429","v":4.9449505216460563E-2},{"$f":"Hydropower!Y429","v":4.9449505216460563E-2},{"$f":"Hydropower!Z429","v":4.9449505216460563E-2},{"$f":"Hydropower!AA429","v":4.9449505216460563E-2},{"$f":"Hydropower!AB429","v":4.9449505216460563E-2},{"$f":"Hydropower!AC429","v":4.9449505216460563E-2},{"$f":"Hydropower!AD429","v":4.9449505216460563E-2},{"$f":"Hydropower!AE429","v":4.9449505216460563E-2},{"$f":"Hydropower!AF429","v":4.9449505216460563E-2},{"$f":"Hydropower!AG429","v":4.9449505216460563E-2},{"$f":"Hydropower!AH429","v":4.9449505216460563E-2},{"$f":"Hydropower!AI429","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ429","v":4.9449505216460563E-2},{"$f":"Hydropower!AK429","v":4.9449505216460563E-2},{"$f":"Hydropower!AL429","v":4.9449505216460563E-2},{"$f":"Hydropower!AM429","v":4.9449505216460563E-2},{"$f":"Hydropower!AN429","v":4.9449505216460563E-2},{"$f":"Hydropower!AO429","v":4.9449505216460563E-2},{"$f":"Hydropower!AP429","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ429","v":4.9449505216460563E-2},{"$f":"Hydropower!AR429","v":4.9449505216460563E-2}]
["RA3HyNPD33","RD","Advanced",30,"Hydropower","NPD3",{"$f":"Hydropower!L430","v":4.9449505216460563E-2},{"$f":"Hydropower!M430","v":4.9449505216460563E-2},{"$f":"Hydropower!N430","v":4.9449505216460563E-2},{"$f":"Hydropower!O430","v":4.9449505216460563E-2},{"$f":"Hydropower!P430","v":4.9449505216460563E-2},{"$f":"Hydropower!Q430","v":4.9449505216460563E-2},{"$f":"Hydropower!R430","v":4.9449505216460563E-2},{"$f":"Hydropower!S430","v":4.9449505216460563E-2},{"$f":"Hydropower!T430","v":4.9449505216460563E-2},{"$f":"Hydropower!U430","v":4.9449505216460563E-2},{"$f":"Hydropower!V430","v":4.9449505216460563E-2},{"$f":"Hydropower!W430","v":4.9449505216460563E-2},{"$f":"Hydropower!X430","v":4.9449505216460563E-2},{"$f":"Hydropower!Y430","v":4.9449505216460563E-2},{"$f":"Hydropower!Z430","v":4.9449505216460563E-2},{"$f":"Hydropower!AA430","v":4.9449505216460563E-2},{"$f":"Hydropower!AB430","v":4.9449505216460563E-2},{"$f":"Hydropower!AC430","v":4.9449505216460563E-2},{"$f":"Hydropower!AD430","v":4.9449505216460563E-2},{"$f":"Hydropower!AE430","v":4.9449505216460563E-2},{"$f":"Hydropower!AF430","v":4.9449505216460563E-2},{"$f":"Hydropower!AG430","v":4.9449505216460563E-2},{"$f":"Hydropower!AH430","v":4.9449505216460563E-2},{"$f":"Hydropower!AI430","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ430","v":4.9449505216460563E-2},{"$f":"Hydropower!AK430","v":4.9449505216460563E-2},{"$f":"Hydropower!AL430","v":4.9449505216460563E-2},{"$f":"Hydropower!AM430","v":4.9449505216460563E-2},{"$f":"Hydropower!AN430","v":4.9449505216460563E-2},{"$f":"Hydropower!AO430","v":4.9449505216460563E-2},{"$f":"Hydropower!AP430","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ430","v":4.9449505216460563E-2},{"$f":"Hydropower!AR430","v":4.9449505216460563E-2}]
["RM3HyNPD33","RD","Moderate",30,"Hydropower","NPD3",{"$f":"Hydropower!L431","v":4.9449505216460563E-2},{"$f":"Hydropower!M431","v":4.9449505216460563E-2},{"$f":"Hydropower!N431","v":4.9449505216460563E-2},{"$f":"Hydropower!O431","v":4.9449505216460563E-2},{"$f":"Hydropower!P431","v":4.9449505216460563E-2},{"$f":"Hydropower!Q431","v":4.9449505216460563E-2},{"$f":"Hydropower!R431","v":4.9449505216460563E-2},{"$f":"Hydropower!S431","v":4.9449505216460563E-2},{"$f":"Hydropower!T431","v":4.9449505216460563E-2},{"$f":"Hydropower!U431","v":4.9449505216460563E-2},{"$f":"Hydropower!V431","v":4.9449505216460563E-2},{"$f":"Hydropower!W431","v":4.9449505216460563E-2},{"$f":"Hydropower!X431","v":4.9449505216460563E-2},{"$f":"Hydropower!Y431","v":4.9449505216460563E-2},{"$f":"Hydropower!Z431","v":4.9449505216460563E-2},{"$f":"Hydropower!AA431","v":4.9449505216460563E-2},{"$f":"Hydropower!AB431","v":4.9449505216460563E-2},{"$f":"Hydropower!AC431","v":4.9449505216460563E-2},{"$f":"Hydropower!AD431","v":4.9449505216460563E-2},{"$f":"Hydropower!AE431","v":4.9449505216460563E-2},{"$f":"Hydropower!AF431","v":4.9449505216460563E-2},{"$f":"Hydropower!AG431","v":4.9449505216460563E-2},{"$f":"Hydropower!AH431","v":4.9449505216460563E-2},{"$f":"Hydropower!AI431","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ431","v":4.9449505216460563E-2},{"$f":"Hydropower!AK431","v":4.9449505216460563E-2},{"$f":"Hydropower!AL431","v":4.9449505216460563E-2},{"$f":"Hydropower!AM431","v":4.9449505216460563E-2},{"$f":"Hydropower!AN431","v":4.9449505216460563E-2},{"$f":"Hydropower!AO431","v":4.9449505216460563E-2},{"$f":"Hydropower!AP431","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ431","v":4.9449505216460563E-2},{"$f":"Hydropower!AR431","v":4.9449505216460563E-2}]
["RC3HyNPD33","RD","Conservative",30,"Hydropower","NPD3",{"$f":"Hydropower!L432","v":4.9449505216460563E-2},{"$f":"Hydropower!M432","v":4.9449505216460563E-2},{"$f":"Hydropower!N432","v":4.9449505216460563E-2},{"$f":"Hydropower!O432","v":4.9449505216460563E-2},{"$f":"Hydropower!P432","v":4.9449505216460563E-2},{"$f":"Hydropower!Q432","v":4.9449505216460563E-2},{"$f":"Hydropower!R432","v":4.9449505216460563E-2},{"$f":"Hydropower!S432","v":4.9449505216460563E-2},{"$f":"Hydropower!T432","v":4.9449505216460563E-2},{"$f":"Hydropower!U432","v":4.9449505216460563E-2},{"$f":"Hydropower!V432","v":4.9449505216460563E-2},{"$f":"Hydropower!W432","v":4.9449505216460563E-2},{"$f":"Hydropower!X432","v":4.9449505216460563E-2},{"$f":"Hydropower!Y432","v":4.9449505216460563E-2},{"$f":"Hydropower!Z432","v":4.9449505216460563E-2},{"$f":"Hydropower!AA432","v":4.9449505216460563E-2},{"$f":"Hydropower!AB432","v":4.9449505216460563E-2},{"$f":"Hydropower!AC432","v":4.9449505216460563E-2},{"$f":"Hydropower!AD432","v":4.9449505216460563E-2},{"$f":"Hydropower!AE432","v":4.9449505216460563E-2},{"$f":"Hydropower!AF432","v":4.9449505216460563E-2},{"$f":"Hydropower!AG432","v":4.9449505216460563E-2},{"$f":"Hydropower!AH432","v":4.9449505216460563E-2},{"$f":"Hydropower!AI432","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ432","v":4.9449505216460563E-2},{"$f":"Hydropower!AK432","v":4.9449505216460563E-2},{"$f":"Hydropower!AL432","v":4.9449505216460563E-2},{"$f":"Hydropower!AM432","v":4.9449505216460563E-2},{"$f":"Hydropower!AN432","v":4.9449505216460563E-2},{"$f":"Hydropower!AO432","v":4.9449505216460563E-2},{"$f":"Hydropower!AP432","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ432","v":4.9449505216460563E-2},{"$f":"Hydropower!AR432","v":4.9449505216460563E-2}]
["RA3HyNPD44","RD","Advanced",30,"Hydropower","NPD4",{"$f":"Hydropower!L433","v":4.9449505216460563E-2},{"$f":"Hydropower!M433","v":4.9449505216460563E-2},{"$f":"Hydropower!N433","v":4.9449505216460563E-2},{"$f":"Hydropower!O433","v":4.9449505216460563E-2},{"$f":"Hydropower!P433","v":4.9449505216460563E-2},{"$f":"Hydropower!Q433","v":4.9449505216460563E-2},{"$f":"Hydropower!R433","v":4.9449505216460563E-2},{"$f":"Hydropower!S433","v":4.9449505216460563E-2},{"$f":"Hydropower!T433","v":4.9449505216460563E-2},{"$f":"Hydropower!U433","v":4.9449505216460563E-2},{"$f":"Hydropower!V433","v":4.9449505216460563E-2},{"$f":"Hydropower!W433","v":4.9449505216460563E-2},{"$f":"Hydropower!X433","v":4.9449505216460563E-2},{"$f":"Hydropower!Y433","v":4.9449505216460563E-2},{"$f":"Hydropower!Z433","v":4.9449505216460563E-2},{"$f":"Hydropower!AA433","v":4.9449505216460563E-2},{"$f":"Hydropower!AB433","v":4.9449505216460563E-2},{"$f":"Hydropower!AC433","v":4.9449505216460563E-2},{"$f":"Hydropower!AD433","v":4.9449505216460563E-2},{"$f":"Hydropower!AE433","v":4.9449505216460563E-2},{"$f":"Hydropower!AF433","v":4.9449505216460563E-2},{"$f":"Hydropower!AG433","v":4.9449505216460563E-2},{"$f":"Hydropower!AH433","v":4.9449505216460563E-2},{"$f":"Hydropower!AI433","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ433","v":4.9449505216460563E-2},{"$f":"Hydropower!AK433","v":4.9449505216460563E-2},{"$f":"Hydropower!AL433","v":4.9449505216460563E-2},{"$f":"Hydropower!AM433","v":4.9449505216460563E-2},{"$f":"Hydropower!AN433","v":4.9449505216460563E-2},{"$f":"Hydropower!AO433","v":4.9449505216460563E-2},{"$f":"Hydropower!AP433","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ433","v":4.9449505216460563E-2},{"$f":"Hydropower!AR433","v":4.9449505216460563E-2}]
["RM3HyNPD44","RD","Moderate",30,"Hydropower","NPD4",{"$f":"Hydropower!L434","v":4.9449505216460563E-2},{"$f":"Hydropower!M434","v":4.9449505216460563E-2},{"$f":"Hydropower!N434","v":4.9449505216460563E-2},{"$f":"Hydropower!O434","v":4.9449505216460563E-2},{"$f":"Hydropower!P434","v":4.9449505216460563E-2},{"$f":"Hydropower!Q434","v":4.9449505216460563E-2},{"$f":"Hydropower!R434","v":4.9449505216460563E-2},{"$f":"Hydropower!S434","v":4.9449505216460563E-2},{"$f":"Hydropower!T434","v":4.9449505216460563E-2},{"$f":"Hydropower!U434","v":4.9449505216460563E-2},{"$f":"Hydropower!V434","v":4.9449505216460563E-2},{"$f":"Hydropower!W434","v":4.9449505216460563E-2},{"$f":"Hydropower!X434","v":4.9449505216460563E-2},{"$f":"Hydropower!Y434","v":4.9449505216460563E-2},{"$f":"Hydropower!Z434","v":4.9449505216460563E-2},{"$f":"Hydropower!AA434","v":4.9449505216460563E-2},{"$f":"Hydropower!AB434","v":4.9449505216460563E-2},{"$f":"Hydropower!AC434","v":4.9449505216460563E-2},{"$f":"Hydropower!AD434","v":4.9449505216460563E-2},{"$f":"Hydropower!AE434","v":4.9449505216460563E-2},{"$f":"Hydropower!AF434","v":4.9449505216460563E-2},{"$f":"Hydropower!AG434","v":4.9449505216460563E-2},{"$f":"Hydropower!AH434","v":4.9449505216460563E-2},{"$f":"Hydropower!AI434","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ434","v":4.9449505216460563E-2},{"$f":"Hydropower!AK434","v":4.9449505216460563E-2},{"$f":"Hydropower!AL434","v":4.9449505216460563E-2},{"$f":"Hydropower!AM434","v":4.9449505216460563E-2},{"$f":"Hydropower!AN434","v":4.9449505216460563E-2},{"$f":"Hydropower!AO434","v":4.9449505216460563E-2},{"$f":"Hydropower!AP434","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ434","v":4.9449505216460563E-2},{"$f":"Hydropower!AR434","v":4.9449505216460563E-2}]
["RC3HyNPD44","RD","Conservative",30,"Hydropower","NPD4",{"$f":"Hydropower!L435","v":4.9449505216460563E-2},{"$f":"Hydropower!M435","v":4.9449505216460563E-2},{"$f":"Hydropower!N435","v":4.9449505216460563E-2},{"$f":"Hydropower!O435","v":4.9449505216460563E-2},{"$f":"Hydropower!P435","v":4.9449505216460563E-2},{"$f":"Hydropower!Q435","v":4.9449505216460563E-2},{"$f":"Hydropower!R435","v":4.9449505216460563E-2},{"$f":"Hydropower!S435","v":4.9449505216460563E-2},{"$f":"Hydropower!T435","v":4.9449505216460563E-2},{"$f":"Hydropower!U435","v":4.9449505216460563E-2},{"$f":"Hydropower!V435","v":4.9449505216460563E-2},{"$f":"Hydropower!W435","v":4.9449505216460563E-2},{"$f":"Hydropower!X435","v":4.9449505216460563E-2},{"$f":"Hydropower!Y435","v":4.9449505216460563E-2},{"$f":"Hydropower!Z435","v":4.9449505216460563E-2},{"$f":"Hydropower!AA435","v":4.9449505216460563E-2},{"$f":"Hydropower!AB435","v":4.9449505216460563E-2},{"$f":"Hydropower!AC435","v":4.9449505216460563E-2},{"$f":"Hydropower!AD435","v":4.9449505216460563E-2},{"$f":"Hydropower!AE435","v":4.9449505216460563E-2},{"$f":"Hydropower!AF435","v":4.9449505216460563E-2},{"$f":"Hydropower!AG435","v":4.9449505216460563E-2},{"$f":"Hydropower!AH435","v":4.9449505216460563E-2},{"$f":"Hydropower!AI435","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ435","v":4.9449505216460563E-2},{"$f":"Hydropower!AK435","v":4.9449505216460563E-2},{"$f":"Hydropower!AL435","v":4.9449505216460563E-2},{"$f":"Hydropower!AM435","v":4.9449505216460563E-2},{"$f":"Hydropower!AN435","v":4.9449505216460563E-2},{"$f":"Hydropower!AO435","v":4.9449505216460563E-2},{"$f":"Hydropower!AP435","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ435","v":4.9449505216460563E-2},{"$f":"Hydropower!AR435","v":4.9449505216460563E-2}]
["RA3HyNSD11","RD","Advanced",30,"Hydropower","NSD1",{"$f":"Hydropower!L439","v":4.9449505216460563E-2},{"$f":"Hydropower!M439","v":4.9449505216460563E-2},{"$f":"Hydropower!N439","v":4.9449505216460563E-2},{"$f":"Hydropower!O439","v":4.9449505216460563E-2},{"$f":"Hydropower!P439","v":4.9449505216460563E-2},{"$f":"Hydropower!Q439","v":4.9449505216460563E-2},{"$f":"Hydropower!R439","v":4.9449505216460563E-2},{"$f":"Hydropower!S439","v":4.9449505216460563E-2},{"$f":"Hydropower!T439","v":4.9449505216460563E-2},{"$f":"Hydropower!U439","v":4.9449505216460563E-2},{"$f":"Hydropower!V439","v":4.9449505216460563E-2},{"$f":"Hydropower!W439","v":4.9449505216460563E-2},{"$f":"Hydropower!X439","v":4.9449505216460563E-2},{"$f":"Hydropower!Y439","v":4.9449505216460563E-2},{"$f":"Hydropower!Z439","v":4.9449505216460563E-2},{"$f":"Hydropower!AA439","v":4.9449505216460563E-2},{"$f":"Hydropower!AB439","v":4.9449505216460563E-2},{"$f":"Hydropower!AC439","v":4.9449505216460563E-2},{"$f":"Hydropower!AD439","v":4.9449505216460563E-2},{"$f":"Hydropower!AE439","v":4.9449505216460563E-2},{"$f":"Hydropower!AF439","v":4.9449505216460563E-2},{"$f":"Hydropower!AG439","v":4.9449505216460563E-2},{"$f":"Hydropower!AH439","v":4.9449505216460563E-2},{"$f":"Hydropower!AI439","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ439","v":4.9449505216460563E-2},{"$f":"Hydropower!AK439","v":4.9449505216460563E-2},{"$f":"Hydropower!AL439","v":4.9449505216460563E-2},{"$f":"Hydropower!AM439","v":4.9449505216460563E-2},{"$f":"Hydropower!AN439","v":4.9449505216460563E-2},{"$f":"Hydropower!AO439","v":4.9449505216460563E-2},{"$f":"Hydropower!AP439","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ439","v":4.9449505216460563E-2},{"$f":"Hydropower!AR439","v":4.9449505216460563E-2}]
["RM3HyNSD11","RD","Moderate",30,"Hydropower","NSD1",{"$f":"Hydropower!L440","v":4.9449505216460563E-2},{"$f":"Hydropower!M440","v":4.9449505216460563E-2},{"$f":"Hydropower!N440","v":4.9449505216460563E-2},{"$f":"Hydropower!O440","v":4.9449505216460563E-2},{"$f":"Hydropower!P440","v":4.9449505216460563E-2},{"$f":"Hydropower!Q440","v":4.9449505216460563E-2},{"$f":"Hydropower!R440","v":4.9449505216460563E-2},{"$f":"Hydropower!S440","v":4.9449505216460563E-2},{"$f":"Hydropower!T440","v":4.9449505216460563E-2},{"$f":"Hydropower!U440","v":4.9449505216460563E-2},{"$f":"Hydropower!V440","v":4.9449505216460563E-2},{"$f":"Hydropower!W440","v":4.9449505216460563E-2},{"$f":"Hydropower!X440","v":4.9449505216460563E-2},{"$f":"Hydropower!Y440","v":4.9449505216460563E-2},{"$f":"Hydropower!Z440","v":4.9449505216460563E-2},{"$f":"Hydropower!AA440","v":4.9449505216460563E-2},{"$f":"Hydropower!AB440","v":4.9449505216460563E-2},{"$f":"Hydropower!AC440","v":4.9449505216460563E-2},{"$f":"Hydropower!AD440","v":4.9449505216460563E-2},{"$f":"Hydropower!AE440","v":4.9449505216460563E-2},{"$f":"Hydropower!AF440","v":4.9449505216460563E-2},{"$f":"Hydropower!AG440","v":4.9449505216460563E-2},{"$f":"Hydropower!AH440","v":4.9449505216460563E-2},{"$f":"Hydropower!AI440","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ440","v":4.9449505216460563E-2},{"$f":"Hydropower!AK440","v":4.9449505216460563E-2},{"$f":"Hydropower!AL440","v":4.9449505216460563E-2},{"$f":"Hydropower!AM440","v":4.9449505216460563E-2},{"$f":"Hydropower!AN440","v":4.9449505216460563E-2},{"$f":"Hydropower!AO440","v":4.9449505216460563E-2},{"$f":"Hydropower!AP440","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ440","v":4.9449505216460563E-2},{"$f":"Hydropower!AR440","v":4.9449505216460563E-2}]
["RC3HyNSD11","RD","Conservative",30,"Hydropower","NSD1",{"$f":"Hydropower!L441","v":4.9449505216460563E-2},{"$f":"Hydropower!M441","v":4.9449505216460563E-2},{"$f":"Hydropower!N441","v":4.9449505216460563E-2},{"$f":"Hydropower!O441","v":4.9449505216460563E-2},{"$f":"Hydropower!P441","v":4.9449505216460563E-2},{"$f":"Hydropower!Q441","v":4.9449505216460563E-2},{"$f":"Hydropower!R441","v":4.9449505216460563E-2},{"$f":"Hydropower!S441","v":4.9449505216460563E-2},{"$f":"Hydropower!T441","v":4.9449505216460563E-2},{"$f":"Hydropower!U441","v":4.9449505216460563E-2},{"$f":"Hydropower!V441","v":4.9449505216460563E-2},{"$f":"Hydropower!W441","v":4.9449505216460563E-2},{"$f":"Hydropower!X441","v":4.9449505216460563E-2},{"$f":"Hydropower!Y441","v":4.9449505216460563E-2},{"$f":"Hydropower!Z441","v":4.9449505216460563E-2},{"$f":"Hydropower!AA441","v":4.9449505216460563E-2},{"$f":"Hydropower!AB441","v":4.9449505216460563E-2},{"$f":"Hydropower!AC441","v":4.9449505216460563E-2},{"$f":"Hydropower!AD441","v":4.9449505216460563E-2},{"$f":"Hydropower!AE441","v":4.9449505216460563E-2},{"$f":"Hydropower!AF441","v":4.9449505216460563E-2},{"$f":"Hydropower!AG441","v":4.9449505216460563E-2},{"$f":"Hydropower!AH441","v":4.9449505216460563E-2},{"$f":"Hydropower!AI441","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ441","v":4.9449505216460563E-2},{"$f":"Hydropower!AK441","v":4.9449505216460563E-2},{"$f":"Hydropower!AL441","v":4.9449505216460563E-2},{"$f":"Hydropower!AM441","v":4.9449505216460563E-2},{"$f":"Hydropower!AN441","v":4.9449505216460563E-2},{"$f":"Hydropower!AO441","v":4.9449505216460563E-2},{"$f":"Hydropower!AP441","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ441","v":4.9449505216460563E-2},{"$f":"Hydropower!AR441","v":4.9449505216460563E-2}]
["RA3HyNSD22","RD","Advanced",30,"Hydropower","NSD2",{"$f":"Hydropower!L442","v":4.9449505216460563E-2},{"$f":"Hydropower!M442","v":4.9449505216460563E-2},{"$f":"Hydropower!N442","v":4.9449505216460563E-2},{"$f":"Hydropower!O442","v":4.9449505216460563E-2},{"$f":"Hydropower!P442","v":4.9449505216460563E-2},{"$f":"Hydropower!Q442","v":4.9449505216460563E-2},{"$f":"Hydropower!R442","v":4.9449505216460563E-2},{"$f":"Hydropower!S442","v":4.9449505216460563E-2},{"$f":"Hydropower!T442","v":4.9449505216460563E-2},{"$f":"Hydropower!U442","v":4.9449505216460563E-2},{"$f":"Hydropower!V442","v":4.9449505216460563E-2},{"$f":"Hydropower!W442","v":4.9449505216460563E-2},{"$f":"Hydropower!X442","v":4.9449505216460563E-2},{"$f":"Hydropower!Y442","v":4.9449505216460563E-2},{"$f":"Hydropower!Z442","v":4.9449505216460563E-2},{"$f":"Hydropower!AA442","v":4.9449505216460563E-2},{"$f":"Hydropower!AB442","v":4.9449505216460563E-2},{"$f":"Hydropower!AC442","v":4.9449505216460563E-2},{"$f":"Hydropower!AD442","v":4.9449505216460563E-2},{"$f":"Hydropower!AE442","v":4.9449505216460563E-2},{"$f":"Hydropower!AF442","v":4.9449505216460563E-2},{"$f":"Hydropower!AG442","v":4.9449505216460563E-2},{"$f":"Hydropower!AH442","v":4.9449505216460563E-2},{"$f":"Hydropower!AI442","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ442","v":4.9449505216460563E-2},{"$f":"Hydropower!AK442","v":4.9449505216460563E-2},{"$f":"Hydropower!AL442","v":4.9449505216460563E-2},{"$f":"Hydropower!AM442","v":4.9449505216460563E-2},{"$f":"Hydropower!AN442","v":4.9449505216460563E-2},{"$f":"Hydropower!AO442","v":4.9449505216460563E-2},{"$f":"Hydropower!AP442","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ442","v":4.9449505216460563E-2},{"$f":"Hydropower!AR442","v":4.9449505216460563E-2}]
["RM3HyNSD22","RD","Moderate",30,"Hydropower","NSD2",{"$f":"Hydropower!L443","v":4.9449505216460563E-2},{"$f":"Hydropower!M443","v":4.9449505216460563E-2},{"$f":"Hydropower!N443","v":4.9449505216460563E-2},{"$f":"Hydropower!O443","v":4.9449505216460563E-2},{"$f":"Hydropower!P443","v":4.9449505216460563E-2},{"$f":"Hydropower!Q443","v":4.9449505216460563E-2},{"$f":"Hydropower!R443","v":4.9449505216460563E-2},{"$f":"Hydropower!S443","v":4.9449505216460563E-2},{"$f":"Hydropower!T443","v":4.9449505216460563E-2},{"$f":"Hydropower!U443","v":4.9449505216460563E-2},{"$f":"Hydropower!V443","v":4.9449505216460563E-2},{"$f":"Hydropower!W443","v":4.9449505216460563E-2},{"$f":"Hydropower!X443","v":4.9449505216460563E-2},{"$f":"Hydropower!Y443","v":4.9449505216460563E-2},{"$f":"Hydropower!Z443","v":4.9449505216460563E-2},{"$f":"Hydropower!AA443","v":4.9449505216460563E-2},{"$f":"Hydropower!AB443","v":4.9449505216460563E-2},{"$f":"Hydropower!AC443","v":4.9449505216460563E-2},{"$f":"Hydropower!AD443","v":4.9449505216460563E-2},{"$f":"Hydropower!AE443","v":4.9449505216460563E-2},{"$f":"Hydropower!AF443","v":4.9449505216460563E-2},{"$f":"Hydropower!AG443","v":4.9449505216460563E-2},{"$f":"Hydropower!AH443","v":4.9449505216460563E-2},{"$f":"Hydropower!AI443","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ443","v":4.9449505216460563E-2},{"$f":"Hydropower!AK443","v":4.9449505216460563E-2},{"$f":"Hydropower!AL443","v":4.9449505216460563E-2},{"$f":"Hydropower!AM443","v":4.9449505216460563E-2},{"$f":"Hydropower!AN443","v":4.9449505216460563E-2},{"$f":"Hydropower!AO443","v":4.9449505216460563E-2},{"$f":"Hydropower!AP443","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ443","v":4.9449505216460563E-2},{"$f":"Hydropower!AR443","v":4.9449505216460563E-2}]
["RC3HyNSD22","RD","Conservative",30,"Hydropower","NSD2",{"$f":"Hydropower!L444","v":4.9449505216460563E-2},{"$f":"Hydropower!M444","v":4.9449505216460563E-2},{"$f":"Hydropower!N444","v":4.9449505216460563E-2},{"$f":"Hydropower!O444","v":4.9449505216460563E-2},{"$f":"Hydropower!P444","v":4.9449505216460563E-2},{"$f":"Hydropower!Q444","v":4.9449505216460563E-2},{"$f":"Hydropower!R444","v":4.9449505216460563E-2},{"$f":"Hydropower!S444","v":4.9449505216460563E-2},{"$f":"Hydropower!T444","v":4.9449505216460563E-2},{"$f":"Hydropower!U444","v":4.9449505216460563E-2},{"$f":"Hydropower!V444","v":4.9449505216460563E-2},{"$f":"Hydropower!W444","v":4.9449505216460563E-2},{"$f":"Hydropower!X444","v":4.9449505216460563E-2},{"$f":"Hydropower!Y444","v":4.9449505216460563E-2},{"$f":"Hydropower!Z444","v":4.9449505216460563E-2},{"$f":"Hydropower!AA444","v":4.9449505216460563E-2},{"$f":"Hydropower!AB444","v":4.9449505216460563E-2},{"$f":"Hydropower!AC444","v":4.9449505216460563E-2},{"$f":"Hydropower!AD444","v":4.9449505216460563E-2},{"$f":"Hydropower!AE444","v":4.9449505216460563E-2},{"$f":"Hydropower!AF444","v":4.9449505216460563E-2},{"$f":"Hydropower!AG444","v":4.9449505216460563E-2},{"$f":"Hydropower!AH444","v":4.9449505216460563E-2},{"$f":"Hydropower!AI444","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ444","v":4.9449505216460563E-2},{"$f":"Hydropower!AK444","v":4.9449505216460563E-2},{"$f":"Hydropower!AL444","v":4.9449505216460563E-2},{"$f":"Hydropower!AM444","v":4.9449505216460563E-2},{"$f":"Hydropower!AN444","v":4.9449505216460563E-2},{"$f":"Hydropower!AO444","v":4.9449505216460563E-2},{"$f":"Hydropower!AP444","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ444","v":4.9449505216460563E-2},{"$f":"Hydropower!AR444","v":4.9449505216460563E-2}]
["RA3HyNSD33","RD","Advanced",30,"Hydropower","NSD3",{"$f":"Hydropower!L445","v":4.9449505216460563E-2},{"$f":"Hydropower!M445","v":4.9449505216460563E-2},{"$f":"Hydropower!N445","v":4.9449505216460563E-2},{"$f":"Hydropower!O445","v":4.9449505216460563E-2},{"$f":"Hydropower!P445","v":4.9449505216460563E-2},{"$f":"Hydropower!Q445","v":4.9449505216460563E-2},{"$f":"Hydropower!R445","v":4.9449505216460563E-2},{"$f":"Hydropower!S445","v":4.9449505216460563E-2},{"$f":"Hydropower!T445","v":4.9449505216460563E-2},{"$f":"Hydropower!U445","v":4.9449505216460563E-2},{"$f":"Hydropower!V445","v":4.9449505216460563E-2},{"$f":"Hydropower!W445","v":4.9449505216460563E-2},{"$f":"Hydropower!X445","v":4.9449505216460563E-2},{"$f":"Hydropower!Y445","v":4.9449505216460563E-2},{"$f":"Hydropower!Z445","v":4.9449505216460563E-2},{"$f":"Hydropower!AA445","v":4.9449505216460563E-2},{"$f":"Hydropower!AB445","v":4.9449505216460563E-2},{"$f":"Hydropower!AC445","v":4.9449505216460563E-2},{"$f":"Hydropower!AD445","v":4.9449505216460563E-2},{"$f":"Hydropower!AE445","v":4.9449505216460563E-2},{"$f":"Hydropower!AF445","v":4.9449505216460563E-2},{"$f":"Hydropower!AG445","v":4.9449505216460563E-2},{"$f":"Hydropower!AH445","v":4.9449505216460563E-2},{"$f":"Hydropower!AI445","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ445","v":4.9449505216460563E-2},{"$f":"Hydropower!AK445","v":4.9449505216460563E-2},{"$f":"Hydropower!AL445","v":4.9449505216460563E-2},{"$f":"Hydropower!AM445","v":4.9449505216460563E-2},{"$f":"Hydropower!AN445","v":4.9449505216460563E-2},{"$f":"Hydropower!AO445","v":4.9449505216460563E-2},{"$f":"Hydropower!AP445","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ445","v":4.9449505216460563E-2},{"$f":"Hydropower!AR445","v":4.9449505216460563E-2}]
["RM3HyNSD33","RD","Moderate",30,"Hydropower","NSD3",{"$f":"Hydropower!L446","v":4.9449505216460563E-2},{"$f":"Hydropower!M446","v":4.9449505216460563E-2},{"$f":"Hydropower!N446","v":4.9449505216460563E-2},{"$f":"Hydropower!O446","v":4.9449505216460563E-2},{"$f":"Hydropower!P446","v":4.9449505216460563E-2},{"$f":"Hydropower!Q446","v":4.9449505216460563E-2},{"$f":"Hydropower!R446","v":4.9449505216460563E-2},{"$f":"Hydropower!S446","v":4.9449505216460563E-2},{"$f":"Hydropower!T446","v":4.9449505216460563E-2},{"$f":"Hydropower!U446","v":4.9449505216460563E-2},{"$f":"Hydropower!V446","v":4.9449505216460563E-2},{"$f":"Hydropower!W446","v":4.9449505216460563E-2},{"$f":"Hydropower!X446","v":4.9449505216460563E-2},{"$f":"Hydropower!Y446","v":4.9449505216460563E-2},{"$f":"Hydropower!Z446","v":4.9449505216460563E-2},{"$f":"Hydropower!AA446","v":4.9449505216460563E-2},{"$f":"Hydropower!AB446","v":4.9449505216460563E-2},{"$f":"Hydropower!AC446","v":4.9449505216460563E-2},{"$f":"Hydropower!AD446","v":4.9449505216460563E-2},{"$f":"Hydropower!AE446","v":4.9449505216460563E-2},{"$f":"Hydropower!AF446","v":4.9449505216460563E-2},{"$f":"Hydropower!AG446","v":4.9449505216460563E-2},{"$f":"Hydropower!AH446","v":4.9449505216460563E-2},{"$f":"Hydropower!AI446","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ446","v":4.9449505216460563E-2},{"$f":"Hydropower!AK446","v":4.9449505216460563E-2},{"$f":"Hydropower!AL446","v":4.9449505216460563E-2},{"$f":"Hydropower!AM446","v":4.9449505216460563E-2},{"$f":"Hydropower!AN446","v":4.9449505216460563E-2},{"$f":"Hydropower!AO446","v":4.9449505216460563E-2},{"$f":"Hydropower!AP446","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ446","v":4.9449505216460563E-2},{"$f":"Hydropower!AR446","v":4.9449505216460563E-2}]
["RC3HyNSD33","RD","Conservative",30,"Hydropower","NSD3",{"$f":"Hydropower!L447","v":4.9449505216460563E-2},{"$f":"Hydropower!M447","v":4.9449505216460563E-2},{"$f":"Hydropower!N447","v":4.9449505216460563E-2},{"$f":"Hydropower!O447","v":4.9449505216460563E-2},{"$f":"Hydropower!P447","v":4.9449505216460563E-2},{"$f":"Hydropower!Q447","v":4.9449505216460563E-2},{"$f":"Hydropower!R447","v":4.9449505216460563E-2},{"$f":"Hydropower!S447","v":4.9449505216460563E-2},{"$f":"Hydropower!T447","v":4.9449505216460563E-2},{"$f":"Hydropower!U447","v":4.9449505216460563E-2},{"$f":"Hydropower!V447","v":4.9449505216460563E-2},{"$f":"Hydropower!W447","v":4.9449505216460563E-2},{"$f":"Hydropower!X447","v":4.9449505216460563E-2},{"$f":"Hydropower!Y447","v":4.9449505216460563E-2},{"$f":"Hydropower!Z447","v":4.9449505216460563E-2},{"$f":"Hydropower!AA447","v":4.9449505216460563E-2},{"$f":"Hydropower!AB447","v":4.9449505216460563E-2},{"$f":"Hydropower!AC447","v":4.9449505216460563E-2},{"$f":"Hydropower!AD447","v":4.9449505216460563E-2},{"$f":"Hydropower!AE447","v":4.9449505216460563E-2},{"$f":"Hydropower!AF447","v":4.9449505216460563E-2},{"$f":"Hydropower!AG447","v":4.9449505216460563E-2},{"$f":"Hydropower!AH447","v":4.9449505216460563E-2},{"$f":"Hydropower!AI447","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ447","v":4.9449505216460563E-2},{"$f":"Hydropower!AK447","v":4.9449505216460563E-2},{"$f":"Hydropower!AL447","v":4.9449505216460563E-2},{"$f":"Hydropower!AM447","v":4.9449505216460563E-2},{"$f":"Hydropower!AN447","v":4.9449505216460563E-2},{"$f":"Hydropower!AO447","v":4.9449505216460563E-2},{"$f":"Hydropower!AP447","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ447","v":4.9449505216460563E-2},{"$f":"Hydropower!AR447","v":4.9449505216460563E-2}]
["RA3HyNSD44","RD","Advanced",30,"Hydropower","NSD4",{"$f":"Hydropower!L448","v":4.9449505216460563E-2},{"$f":"Hydropower!M448","v":4.9449505216460563E-2},{"$f":"Hydropower!N448","v":4.9449505216460563E-2},{"$f":"Hydropower!O448","v":4.9449505216460563E-2},{"$f":"Hydropower!P448","v":4.9449505216460563E-2},{"$f":"Hydropower!Q448","v":4.9449505216460563E-2},{"$f":"Hydropower!R448","v":4.9449505216460563E-2},{"$f":"Hydropower!S448","v":4.9449505216460563E-2},{"$f":"Hydropower!T448","v":4.9449505216460563E-2},{"$f":"Hydropower!U448","v":4.9449505216460563E-2},{"$f":"Hydropower!V448","v":4.9449505216460563E-2},{"$f":"Hydropower!W448","v":4.9449505216460563E-2},{"$f":"Hydropower!X448","v":4.9449505216460563E-2},{"$f":"Hydropower!Y448","v":4.9449505216460563E-2},{"$f":"Hydropower!Z448","v":4.9449505216460563E-2},{"$f":"Hydropower!AA448","v":4.9449505216460563E-2},{"$f":"Hydropower!AB448","v":4.9449505216460563E-2},{"$f":"Hydropower!AC448","v":4.9449505216460563E-2},{"$f":"Hydropower!AD448","v":4.9449505216460563E-2},{"$f":"Hydropower!AE448","v":4.9449505216460563E-2},{"$f":"Hydropower!AF448","v":4.9449505216460563E-2},{"$f":"Hydropower!AG448","v":4.9449505216460563E-2},{"$f":"Hydropower!AH448","v":4.9449505216460563E-2},{"$f":"Hydropower!AI448","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ448","v":4.9449505216460563E-2},{"$f":"Hydropower!AK448","v":4.9449505216460563E-2},{"$f":"Hydropower!AL448","v":4.9449505216460563E-2},{"$f":"Hydropower!AM448","v":4.9449505216460563E-2},{"$f":"Hydropower!AN448","v":4.9449505216460563E-2},{"$f":"Hydropower!AO448","v":4.9449505216460563E-2},{"$f":"Hydropower!AP448","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ448","v":4.9449505216460563E-2},{"$f":"Hydropower!AR448","v":4.9449505216460563E-2}]
["RM3HyNSD44","RD","Moderate",30,"Hydropower","NSD4",{"$f":"Hydropower!L449","v":4.9449505216460563E-2},{"$f":"Hydropower!M449","v":4.9449505216460563E-2},{"$f":"Hydropower!N449","v":4.9449505216460563E-2},{"$f":"Hydropower!O449","v":4.9449505216460563E-2},{"$f":"Hydropower!P449","v":4.9449505216460563E-2},{"$f":"Hydropower!Q449","v":4.9449505216460563E-2},{"$f":"Hydropower!R449","v":4.9449505216460563E-2},{"$f":"Hydropower!S449","v":4.9449505216460563E-2},{"$f":"Hydropower!T449","v":4.9449505216460563E-2},{"$f":"Hydropower!U449","v":4.9449505216460563E-2},{"$f":"Hydropower!V449","v":4.9449505216460563E-2},{"$f":"Hydropower!W449","v":4.9449505216460563E-2},{"$f":"Hydropower!X449","v":4.9449505216460563E-2},{"$f":"Hydropower!Y449","v":4.9449505216460563E-2},{"$f":"Hydropower!Z449","v":4.9449505216460563E-2},{"$f":"Hydropower!AA449","v":4.9449505216460563E-2},{"$f":"Hydropower!AB449","v":4.9449505216460563E-2},{"$f":"Hydropower!AC449","v":4.9449505216460563E-2},{"$f":"Hydropower!AD449","v":4.9449505216460563E-2},{"$f":"Hydropower!AE449","v":4.9449505216460563E-2},{"$f":"Hydropower!AF449","v":4.9449505216460563E-2},{"$f":"Hydropower!AG449","v":4.9449505216460563E-2},{"$f":"Hydropower!AH449","v":4.9449505216460563E-2},{"$f":"Hydropower!AI449","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ449","v":4.9449505216460563E-2},{"$f":"Hydropower!AK449","v":4.9449505216460563E-2},{"$f":"Hydropower!AL449","v":4.9449505216460563E-2},{"$f":"Hydropower!AM449","v":4.9449505216460563E-2},{"$f":"Hydropower!AN449","v":4.9449505216460563E-2},{"$f":"Hydropower!AO449","v":4.9449505216460563E-2},{"$f":"Hydropower!AP449","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ449","v":4.9449505216460563E-2},{"$f":"Hydropower!AR449","v":4.9449505216460563E-2}]
["RC3HyNSD44","RD","Conservative",30,"Hydropower","NSD4",{"$f":"Hydropower!L450","v":4.9449505216460563E-2},{"$f":"Hydropower!M450","v":4.9449505216460563E-2},{"$f":"Hydropower!N450","v":4.9449505216460563E-2},{"$f":"Hydropower!O450","v":4.9449505216460563E-2},{"$f":"Hydropower!P450","v":4.9449505216460563E-2},{"$f":"Hydropower!Q450","v":4.9449505216460563E-2},{"$f":"Hydropower!R450","v":4.9449505216460563E-2},{"$f":"Hydropower!S450","v":4.9449505216460563E-2},{"$f":"Hydropower!T450","v":4.9449505216460563E-2},{"$f":"Hydropower!U450","v":4.9449505216460563E-2},{"$f":"Hydropower!V450","v":4.9449505216460563E-2},{"$f":"Hydropower!W450","v":4.9449505216460563E-2},{"$f":"Hydropower!X450","v":4.9449505216460563E-2},{"$f":"Hydropower!Y450","v":4.9449505216460563E-2},{"$f":"Hydropower!Z450","v":4.9449505216460563E-2},{"$f":"Hydropower!AA450","v":4.9449505216460563E-2},{"$f":"Hydropower!AB450","v":4.9449505216460563E-2},{"$f":"Hydropower!AC450","v":4.9449505216460563E-2},{"$f":"Hydropower!AD450","v":4.9449505216460563E-2},{"$f":"Hydropower!AE450","v":4.9449505216460563E-2},{"$f":"Hydropower!AF450","v":4.9449505216460563E-2},{"$f":"Hydropower!AG450","v":4.9449505216460563E-2},{"$f":"Hydropower!AH450","v":4.9449505216460563E-2},{"$f":"Hydropower!AI450","v":4.9449505216460563E-2},{"$f":"Hydropower!AJ450","v":4.9449505216460563E-2},{"$f":"Hydropower!AK450","v":4.9449505216460563E-2},{"$f":"Hydropower!AL450","v":4.9449505216460563E-2},{"$f":"Hydropower!AM450","v":4.9449505216460563E-2},{"$f":"Hydropower!AN450","v":4.9449505216460563E-2},{"$f":"Hydropower!AO450","v":4.9449505216460563E-2},{"$f":"Hydropower!AP450","v":4.9449505216460563E-2},{"$f":"Hydropower!AQ450","v":4.9449505216460563E-2},{"$f":"Hydropower!AR450","v":4.9449505216460563E-2}]

{"sheet":"LCOE Range","index":24,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,"Technology","Min","Difference","Max"]
[null,null,"Natural Gas",{"$f":"MIN('Natural Gas'!L410:L427)","v":29.694558973693105},{"$f":"F6-D6","v":66.11043855324651},{"$f":"MAX('Natural Gas'!L410:L427)","v":95.804997526939616}]
[null,null,"Coal",{"$f":"MIN(Coal!L538:L561)","v":72.223684630708618},{"$f":"F7-D7","v":93.832159797274784},{"$f":"MAX(Coal!L538:L561)","v":166.0558444279834}]
[null,null,"Nuclear",{"$f":"Nuclear!L182","v":75.832181766109201},2,{"$f":"Nuclear!L182","v":75.832181766109201}]
[null,null,"Land-Based Wind",{"$f":"MIN('Land-Based Wind'!L487:L516)","v":28.320707958687908},{"$f":"F9-D9","v":98.920067927169043},{"$f":"MAX('Land-Based Wind'!L487:L516)","v":127.24077588585695}]
[null,null,"Offshore Wind",{"$f":"MIN('Offshore Wind'!L722:L763)","v":84.418738426985882},{"$f":"F10-D10","v":87.135400899165447},{"$f":"MAX('Offshore Wind'!L722:L763)","v":171.55413932615133}]
[null,null,"Solar - Utility PV",{"$f":"MIN('Solar - Utility PV'!L287:L301)","v":29.162385762424382},{"$f":"F11-D11","v":17.847418591268106},{"$f":"MAX('Solar - Utility PV'!L287:L301)","v":47.009804353692488}]
[null,null,"Solar - PV Dist. Commercial",{"$f":"MIN('Solar - PV Dist. Comm'!L269:L283)","v":64.99063147115443},36.704004849201993,{"$f":"MAX('Solar - PV Dist. Comm'!L269:L283)","v":101.69463632035642}]
[null,null,"Solar - PV Dist. Residential",{"$f":"MIN('Solar - PV Dist. Res'!L269:L283)","v":88.11283625856224},48.651903154677299,{"$f":"MAX('Solar - PV Dist. Res'!L269:L283)","v":136.76473941323954}]
[null,null,"Solar - CSP",{"$f":"MIN('Solar - CSP'!L535:L561)","v":88.836102528824028},22.502417944171469,{"$f":"MAX('Solar - CSP'!L535:L561)","v":111.3385204729955}]
[null,null,"Geothermal",{"$f":"MIN(Geothermal!L330:L347)","v":58.400146788473762},366.00122067690694,{"$f":"MAX(Geothermal!L330:L347)","v":424.4013674653807}]
[null,null,"Hydropower",{"$f":"MIN(Hydropower!L490:L516)","v":49.315104070444576},46.505837553566977,{"$f":"MAX(Hydropower!L490:L516)","v":95.820941624011553}]
[null,null,"Biopower",{"$f":"MIN(Biopower!L253:L261)","v":86.066783830090046},{"$f":"F17-D17","v":29.196241714166931},{"$f":"MAX(Biopower!L253:L261)","v":115.26302554425698}]

{"sheet":"PV OCC","index":25,"n_rows":100,"n_cols":37,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
[null,null,2016,{"$f":"C1+1","v":2017},{"$f":"D1+1","v":2018},2019,2020,2021,2022,2023]
["Tariff Schedule ($/Wdc)",null,0,0,0.1,0.09,0.06,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
["Util PV",null,2016,{"$f":"C4+1","v":2017},{"$f":"D4+1","v":2018},2019,2020,2021,2022,2023]
[null,"With Tariff",1753.9224256089915,1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,{"$f":"C5","v":1753.9224256089915},{"$f":"D5","v":1195.5123115434328},1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,{"$f":"C6","v":1753.9224256089915},1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,{"$f":"M13","v":1195.5123115434328},1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[null,null,{"$f":"C14","v":1753.9224256089915},1195.5123115434328,1027.7761313982676,971.25275272987892,900.19348157493323,845.26366056299366,822.45658716710545,799.64951377121724,776.84244037532915,754.03536697944094,731.22829358355284,708.42122018766463,685.61414679177642,662.80707339588832,640,630,620,610,601.87342544947217,585.67573591719554,572.91503905553282,560.15434219387021,547.39364533220748,534.63294847054476,521.87225160888227,514.82722847339664,502.780899046375,488.48262116337224,474.18434328036949,473.88013729562277,447.71412778532681,435.54219017328677,423.37025256124673,411.19831494920669,406.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1150.2319652447634,1100.6005703298667,1011.1534779575213,941.61423431390051,931.43487494568944,921.25551557747826,911.0761562092672,900.89679684105602,890.71743747284495,880.53807810463377,870.3587187364227,860.17935936821152,850,843,836,829,822,815,807.99999999999989,800.99999999999989,793.99999999999989,786.99999999999989,780,772,764,756,748,740,732,724,716,708,700]
[null,null,1753.9224256089915,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328,1195.5123115434328]
[]
[null,"No Tariff",{"$f":"C5","v":1753.9224256089915},{"$f":"D5","v":1195.5123115434328},{"$f":"E5-1000*E$2","v":927.77613139826758},881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K5-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,{"$f":"C6","v":1753.9224256089915},1195.5123115434328,{"$f":"E6-1000*E$2","v":1050.2319652447634},1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K6-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K7-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K8-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K9-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K10-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K11-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K12-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K13-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K14-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K15-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K16-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[null,null,1753.9224256089915,1195.5123115434328,927.77613139826758,881.25275272987892,840.19348157493323,805.26366056299366,782.45658716710545,759.64951377121724,{"$f":"K17-1000*K$2","v":736.84244037532915},714.03536697944094,691.22829358355284,668.42122018766463,645.61414679177642,622.80707339588832,600,590,580,570,561.87342544947217,545.67573591719554,532.91503905553282,520.15434219387021,507.39364533220748,494.63294847054476,481.87225160888227,474.82722847339664,462.780899046375,448.48262116337224,434.18434328036949,433.88013729562277,407.71412778532681,395.54219017328677,383.37025256124673,371.19831494920669,366.55823905353657]
[null,null,1753.9224256089915,1195.5123115434328,1050.2319652447634,1010.6005703298667,951.15347795752132,901.61423431390051,891.43487494568944,881.25551557747826,{"$f":"K18-1000*K$2","v":871.0761562092672},860.89679684105602,850.71743747284495,840.53807810463377,830.3587187364227,820.17935936821152,810,803,796,789,782,775,767.99999999999989,760.99999999999989,753.99999999999989,746.99999999999989,740,732,724,716,708,700,692,684,676,668,660]
[null,null,1753.9224256089915,1195.5123115434328,1095.5123115434328,1105.5123115434328,1135.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,{"$f":"K19-1000*K$2","v":1155.5123115434328},1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328,1155.5123115434328]
[]
["Dist PV","With Tariff",2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,1521.5046165660738,1404.6547163405942,1291.0138834981149,1147.6112347761186,1104.7876758382308,1061.964116900343,1019.1405579624553,976.31699902456739,933.49344008667947,890.66988114879155,847.84632221090362,805.0227632730157,762.19920433512766,743.54951995631302,724.89983557749838,706.25015119868374,687.6004668198691,668.95078244105446,650.30109806223982,631.65141368342518,613.00172930461054,594.35204492579589,575.70236054698125,573.13212449228308,570.56188843758503,567.99165238288697,565.42141632818891,562.85118027349074,560.28094421879268,557.71070816409463,555.14047210939657,552.57023605469851,550]
[null,null,2562.1908852887354,1950.1478365693074,1898.2745442634391,1789.196056976197,1650.2097209602314,1560.8547798591619,1513.6589395946262,1466.4630993300907,1419.267259065555,1372.0714188010195,1324.8755785364838,1277.6797382719483,1230.4838980074126,1183.2880577428771,1136.0922174783407,1125.7641064103559,1115.4359953423709,1105.1078842743859,1094.7797732064012,1084.4516621384162,1074.1235510704312,1063.7954400024464,1053.4673289344614,1043.1392178664764,1032.8111067984917,1027.6470512644994,1022.4829957305068,1017.3189401965144,1012.1548846625219,1006.9908291285294,1001.826773594537,996.66271806054453,991.49866252655204,986.33460699255954,981.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074,1950.1478365693074]
[]
[null,"No Tariff",{"$f":"C37","v":2562.1908852887354},1950.1478365693074,{"$f":"E37-1000*E$2","v":1421.5046165660738},{"$f":"F37-1000*F$2","v":1314.6547163405942},1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E38-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E39-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E40-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E41-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E42-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E43-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E44-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E45-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E46-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E47-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E48-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E49-1000*E$2","v":1421.5046165660738},1314.6547163405942,1231.0138834981149,1107.6112347761186,1064.7876758382308,1021.964116900343,979.14055796245532,936.31699902456739,893.49344008667947,850.66988114879155,807.84632221090362,765.0227632730157,722.19920433512766,703.54951995631302,684.89983557749838,666.25015119868374,647.6004668198691,628.95078244105446,610.30109806223982,591.65141368342518,573.00172930461054,554.35204492579589,535.70236054698125,533.13212449228308,530.56188843758503,527.99165238288697,525.42141632818891,522.85118027349074,520.28094421879268,517.71070816409463,515.14047210939657,512.57023605469851,510]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E50-1000*E$2","v":1798.2745442634391},1699.196056976197,1590.2097209602314,1520.8547798591619,1473.6589395946262,1426.4630993300907,1379.267259065555,1332.0714188010195,1284.8755785364838,1237.6797382719483,1190.4838980074126,1143.2880577428771,1096.0922174783407,1085.7641064103559,1075.4359953423709,1065.1078842743859,1054.7797732064012,1044.4516621384162,1034.1235510704312,1023.7954400024464,1013.4673289344614,1003.1392178664764,992.81110679849166,987.6470512644994,982.48299573050679,977.3189401965144,972.15488466252191,966.99082912852941,961.82677359453703,956.66271806054453,951.49866252655204,946.33460699255954,941.17055145856727]
[null,null,2562.1908852887354,1950.1478365693074,{"$f":"E51-1000*E$2","v":1850.1478365693074},1860.1478365693074,1890.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074,1910.1478365693074]
[]
[null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Res PV","With Tariff",3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,2559.7319378493571,2414.4466812676419,2256.6021137979219,2011.6618970161117,1921.4772417920992,1831.292586568087,1741.1079313440746,1650.9232761200622,1560.7386208960497,1470.5539656720373,1380.3693104480249,1290.1846552240124,1200,1141.7654627010884,1083.530925402177,1025.2963881032656,967.06185080435398,908.82731350544259,850.59277620653108,792.35823890761958,734.12370160870807,675.88916430979657,617.65462701088518,615.88916430979657,614.12370160870796,612.35823890761947,610.59277620653086,608.82731350544225,607.06185080435375,605.29638810326514,603.53092540217654,601.76546270108804,600]
[null,null,3782.044172744535,2897.3828223165724,2725.5799131119079,2586.7778796384937,2305.8132222103327,2115.7889975390358,2051.0739607298287,1986.3589239206217,1921.6438871114146,1856.9288503022074,1792.2138134930003,1727.4987766837933,1662.7837398745862,1598.0687030653792,1533.3536662561717,1508.0182996305546,1482.6829330049377,1457.3475663793206,1432.0121997537035,1406.6768331280864,1381.3414665024693,1356.0060998768522,1330.6707332512351,1305.335366625618,1280,1270,1260,1250,1240,1230,1220,1210,1200,1190,1180]
[null,null,3782.044172744535,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724,2897.3828223165724]
[]
[null,"No Tariff",{"$f":"C70","v":3782.044172744535},2897.3828223165724,{"$f":"E70-1000*E$2","v":2459.7319378493571},{"$f":"F70-1000*F$2","v":2324.4466812676419},2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E71-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E72-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E73-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E74-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E75-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E76-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E77-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E78-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E79-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E80-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E81-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E82-1000*E$2","v":2459.7319378493571},2324.4466812676419,2196.6021137979219,1971.6618970161117,1881.4772417920992,1791.292586568087,1701.1079313440746,1610.9232761200622,1520.7386208960497,1430.5539656720373,1340.3693104480249,1250.1846552240124,1160,1101.7654627010884,1043.530925402177,985.2963881032656,927.06185080435398,868.82731350544259,810.59277620653108,752.35823890761958,694.12370160870807,635.88916430979657,577.65462701088518,575.88916430979657,574.12370160870796,572.35823890761947,570.59277620653086,568.82731350544225,567.06185080435375,565.29638810326514,563.53092540217654,561.76546270108804,560]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E83-1000*E$2","v":2625.5799131119079},2496.7778796384937,2245.8132222103327,2075.7889975390358,2011.0739607298287,1946.3589239206217,1881.6438871114146,1816.9288503022074,1752.2138134930003,1687.4987766837933,1622.7837398745862,1558.0687030653792,1493.3536662561717,1468.0182996305546,1442.6829330049377,1417.3475663793206,1392.0121997537035,1366.6768331280864,1341.3414665024693,1316.0060998768522,1290.6707332512351,1265.335366625618,1240,1230,1220,1210,1200,1190,1180,1170,1160,1150,1140]
[null,null,3782.044172744535,2897.3828223165724,{"$f":"E84-1000*E$2","v":2797.3828223165724},2807.3828223165724,2837.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724,2857.3828223165724]

{"sheet":"Program Goals","index":26,"n_rows":435,"n_cols":59,"rows_kept":435,"cut":false,"hidden":true,"merged":[[368,3,373,3],[375,1,380,1],[375,3,380,3],[382,1,387,1],[382,3,387,3],[340,1,373,1],[340,3,345,3],[347,3,352,3],[354,3,359,3],[361,3,366,3],[290,1,292,1],[290,3,292,3],[294,0,296,0],[294,1,296,1],[294,3,296,3],[278,0,280,0],[278,3,280,3],[282,0,284,0],[282,3,284,3],[286,0,288,0],[286,3,288,3],[226,1,228,1],[226,3,228,3],[230,1,232,1],[230,3,232,3],[274,1,288,1],[274,3,276,3],[131,1,151,1],[131,3,140,3],[142,3,151,3],[153,1,162,1],[153,3,162,3],[210,1,224,1],[210,3,212,3],[214,3,216,3],[218,3,220,3],[222,3,224,3],[37,1,41,1],[37,3,41,3],[87,1,129,1],[87,3,96,3],[98,3,107,3],[109,3,118,3],[120,3,129,3],[31,1,35,1],[31,3,35,3],[7,1,29,1],[7,3,11,3],[13,3,17,3],[19,3,23,3],[25,3,29,3]]}
[]
[null,null,null,null,"Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current"]
[null,null,null,null,"Calculated"]
[]
["Land-Based Wind Program Goal"]
[]
[null,null,null,null,null,2000,{"$f":"F7+1","v":2001},{"$f":"G7+1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"R7+1","v":2013},{"$f":"V7+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5115685106238268,0.52707986851336497,0.53826719424477898,0.55029978458701101,0.56327719726558456,0.57731526386500309,0.59254955669093856,0.5975716342807208,0.60287271618104699,0.60847671704710571,0.61441036502293278,0.62070362802759793,0.62739021997005462,0.63450820494105686,0.64210072224345915,0.65021686142878599,0.65891272484163577,0.66030681786272816,0.66144118082973502,0.66234558276701494,0.66304933734784421,0.66358105948084167,0.66396847874470311,0.6642382647594024,0.66441589852841232,0.66452555105915012,0.66459001005945284,0.66458387492677795,0.66457340223093397,0.66457687903330043,0.6646110282779133,0.66469099113288888,0.66590820735278544,0.66720463188739298,0.66859108993961702,0.67007685642132242,0.67166962296701782]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46804270491110267,0.48223430926652033,0.49246978327892083,0.50347860421670287,0.51535185913112336,0.52819552430297279,0.5421336371335761,0.54672842107860198,0.55157847079835176,0.55670566621637274,0.56213446136486578,0.56789227440114631,0.57400995075219419,0.58052231590008385,0.58746883872449951,0.5948944320885301,0.60285042497856278,0.6041259043228524,0.60516375223648078,0.60599120490461933,0.60663508190401316,0.60712156349977409,0.60747601995365397,0.60772285175319751,0.6078853719005568,0.60798569486027976,0.60804466949267211,0.60803905635575595,0.60802947470874535,0.60803265569418552,0.60806389941714234,0.6081370587890701,0.60925071054868907,0.61043683133855364,0.61170532532036137,0.61306467826825051,0.61452192738905753]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44190996114049397,0.45500194974805469,0.46523724495225327,0.4762563430984264,0.48815145799799992,0.50102987792414788,0.51501717695274685,0.52037557090396369,0.52605166135786385,0.53207242219817918,0.53846800401686656,0.54527221539090531,0.55252309439904368,0.56026359075524923,0.56854238436942339,0.57741487326608609,0.58694437320051962,0.58837751775611713,0.58958125382863913,0.5905819164885675,0.59140546700822128,0.59207727555439926,0.59262195417951558,0.59306320012134306,0.59342367982638655,0.59372491921694459,0.59398723667498687,0.594208228866977,0.59442698922063419,0.59465989252588569,0.59492193908963065,0.59522673664917669,0.59648059647035645,0.59780675150996332,0.59921497022686254,0.60071364263763083,0.60230974891962763]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38211304535589435,0.39334957188557107,0.40338159527720951,0.41420188010442327,0.42590296698472285,0.43859252640554258,0.45239658184898185,0.45921216747318971,0.46646427590956951,0.47418957923845406,0.48242907347816527,0.49122873360381247,0.50064029138370314,0.5107221637663597,0.5215405669465889,0.53317086092967347,0.54569918221818658,0.54735746824644049,0.54880581952207608,0.55006841003544382,0.55116912039367527,0.55213133497693356,0.55297778527803576,0.55373040227374648,0.5544102062719557,0.55503720215501007,0.5556303141530492,0.55624175422189692,0.55685407398173414,0.5574826454878189,0.55814159702305743,0.55884379206873813,0.56036382667811535,0.56195456978982739,0.56362534852297053,0.56538421636403713,0.56723791979913762]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32279959203529368,0.33229193003253515,0.34076673375218647,0.34990744111714217,0.35979222813825074,0.37051205216397365,0.38217337469596036,0.38793101182904172,0.3940574125712063,0.40058355658335387,0.40754407628159844,0.41497781018084945,0.4229284599916554,0.43144537489845286,0.44058449269485978,0.45040947563804512,0.46099308970192104,0.46239396847301772,0.463617499589218,0.46468410463601267,0.46561395735605077,0.46642681229178551,0.4671418724426879,0.46777766455218772,0.46835194605331126,0.46888161657285421,0.46938266282951879,0.46989919218431803,0.47041646468017467,0.47094746624684503,0.47150413210615361,0.47209732900699175,0.47338141641973491,0.47472523661570687,0.47613666891301965,0.47762251669665523,0.47918847923019692]
[]
[null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640.7815575496497,1504.5966882730293,1482.0242219884531,1459.4517557038773,1436.8792894193014,1414.3068231347252,1391.7343568501494,1362.43468617962,1333.1350155090906,1303.835344838561,1274.5356741680316,1245.2360034975022,1215.9363328269726,1186.6366621564432,1157.3369914859138,1128.0373208153844,1098.7376501448548,1096.7843387668197,1094.8310273887844,1092.8777160107488,1090.9244046327137,1088.9710932546784,1087.0177818766431,1085.0644704986078,1083.1111591205724,1081.1578477425373,1079.2045363645018,1076.7628971419576,1074.3212579194137,1071.8796186968696,1069.4379794743254,1066.9963402517812,1064.5547010292373,1062.1130618066932,1059.6714225841488,1057.2297833616046,1054.7881441390607]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640.7815575496497,1504.5966882730293,1482.0242219884531,1459.4517557038773,1436.8792894193014,1414.3068231347252,1391.7343568501494,1362.43468617962,1333.1350155090906,1303.835344838561,1274.5356741680316,1245.2360034975022,1215.9363328269726,1186.6366621564432,1157.3369914859138,1128.0373208153844,1098.7376501448548,1096.7843387668197,1094.8310273887844,1092.8777160107488,1090.9244046327137,1088.9710932546784,1087.0177818766431,1085.0644704986078,1083.1111591205724,1081.1578477425373,1079.2045363645018,1076.7628971419576,1074.3212579194137,1071.8796186968696,1069.4379794743254,1066.9963402517812,1064.5547010292373,1062.1130618066932,1059.6714225841488,1057.2297833616046,1054.7881441390607]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1728.6805695612381,1585.2000822876557,1563.9732453650522,1542.7905104049014,1521.6514527053059,1500.5556516542463,1479.5026906901969,1452.2304510392662,1425.0290080449781,1397.897476749125,1370.8349832554759,1343.8406645915034,1316.9136685718368,1290.0531536634219,1263.2582888523684,1236.5282535124593,1209.8622372753048,1208.0887174504257,1206.3154750861163,1204.5425099511599,1202.7698218145313,1200.9974104453986,1199.2252756131224,1197.4534170872555,1195.6818346375421,1193.9105280339193,1192.1394970465149,1189.9260525454329,1187.7130379772404,1185.5004528940917,1183.2882968486058,1181.0765693938688,1178.8652700834318,1176.6543984713114,1174.4439541119882,1172.2339365604075,1170.0243453719777]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1757.9802402317678,1612.0678802925311,1596.543666605314,1581.168951095905,1565.9422940968514,1550.8622698046986,1535.9274661464792,1516.7283728196483,1497.7692681594026,1479.0471523074102,1460.5590629035673,1442.3020746172726,1424.2732986845567,1406.4698824510001,1388.8890089203626,1371.5278963088579,1354.3837976049972,1353.2551444403264,1352.1274318199594,1351.0006589601094,1349.8748250776425,1348.749929390078,1347.625971115586,1346.5029494729899,1345.3808636817625,1344.2597129620276,1343.1394965345592,1341.7403928923359,1340.3427466497396,1338.9465562886462,1337.551820292512,1336.1585371463741,1334.7667053368464,1333.3763233521206,1331.9873896819622,1330.59990281771,1329.2138612522749]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1757.9802402317678,1612.0678802925311,1596.543666605314,1581.168951095905,1565.9422940968514,1550.8622698046986,1535.9274661464792,1516.7283728196483,1497.7692681594026,1479.0471523074102,1460.5590629035673,1442.3020746172726,1424.2732986845567,1406.4698824510001,1388.8890089203626,1371.5278963088579,1354.3837976049972,1353.2551444403264,1352.1274318199594,1351.0006589601094,1349.8748250776425,1348.749929390078,1347.625971115586,1346.5029494729899,1345.3808636817625,1344.2597129620276,1343.1394965345592,1341.7403928923359,1340.3427466497396,1338.9465562886462,1337.551820292512,1336.1585371463741,1334.7667053368464,1333.3763233521206,1331.9873896819622,1330.59990281771,1329.2138612522749]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.732379766021765,50.055948035808143,49.379516305594521,48.703084575380899,48.026652845167277,47.350221114953655,46.673789384740033,46.267930346611848,45.862071308483678,45.4562122703555,45.05035323222733,44.64449419409916,44.238635155970982,43.832776117842812,43.426917079714642,43.021058041586464,42.615199003458294,42.331097676768572,42.04699635007885,41.762895023389127,41.478793696699405,41.194692370009683,40.910591043319954,40.626489716630232,40.34238838994051,40.058287063250788,39.774185736561066,39.530670313684155,39.287154890807251,39.043639467930348,38.800124045053437,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533,38.556608622176533]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W14 * 1 + W32) +W20) * 1000 / (W8 * 8760)) + W26 + 0","v":72.16975935313468},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X14 * 1 + X32) +X20) * 1000 / (X8 * 8760)) + X26 + 0","v":64.997550068837683},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y14 * 1 + Y32) +Y20) * 1000 / (Y8 * 8760)) + Y26 + 0","v":62.707600063169302},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z14 * 1 + Z32) +Z20) * 1000 / (Z8 * 8760)) + Z26 + 0","v":60.417955221679513},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA14 * 1 + AA32) +AA20) * 1000 / (AA8 * 8760)) + AA26 + 0","v":58.128629567249988},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB14 * 1 + AB32) +AB20) * 1000 / (AB8 * 8760)) + AB26 + 0","v":55.839637995298489},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC14 * 1 + AC32) +AC20) * 1000 / (AC8 * 8760)) + AC26 + 0","v":53.550996342715358},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD14 * 1 + AD32) +AD20) * 1000 / (AD8 * 8760)) + AD26 + 0","v":52.093208537739486},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE14 * 1 + AE32) +AE20) * 1000 / (AE8 * 8760)) + AE26 + 0","v":50.636274555249855},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF14 * 1 + AF32) +AF20) * 1000 / (AF8 * 8760)) + AF26 + 0","v":49.180243315185663},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG14 * 1 + AG32) +AG20) * 1000 / (AG8 * 8760)) + AG26 + 0","v":47.725167547420703},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH14 * 1 + AH32) +AH20) * 1000 / (AH8 * 8760)) + AH26 + 0","v":46.271104170030291},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI14 * 1 + AI32) +AI20) * 1000 / (AI8 * 8760)) + AI26 + 0","v":44.818114713538485},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ14 * 1 + AJ32) +AJ20) * 1000 / (AJ8 * 8760)) + AJ26 + 0","v":43.366265797800864},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK14 * 1 + AK32) +AK20) * 1000 / (AK8 * 8760)) + AK26 + 0","v":41.915629669302838},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL14 * 1 + AL32) +AL20) * 1000 / (AL8 * 8760)) + AL26 + 0","v":40.466284807995272},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM14 * 1 + AM32) +AM20) * 1000 / (AM8 * 8760)) + AM26 + 0","v":39.018316614399097},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN14 * 1 + AN32) +AN20) * 1000 / (AN8 * 8760)) + AN26 + 0","v":38.830700119613425},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO14 * 1 + AO32) +AO20) * 1000 / (AO8 * 8760)) + AO26 + 0","v":38.659048581649309},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP14 * 1 + AP32) +AP20) * 1000 / (AP8 * 8760)) + AP26 + 0","v":38.501347513035142},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ14 * 1 + AQ32) +AQ20) * 1000 / (AQ8 * 8760)) + AQ26 + 0","v":38.355679940497758},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR14 * 1 + AR32) +AR20) * 1000 / (AR8 * 8760)) + AR26 + 0","v":38.220227232151267},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS14 * 1 + AS32) +AS20) * 1000 / (AS8 * 8760)) + AS26 + 0","v":38.093268584623523},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT14 * 1 + AT32) +AT20) * 1000 / (AT8 * 8760)) + AT26 + 0","v":37.973181677388823},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU14 * 1 + AU32) +AU20) * 1000 / (AU8 * 8760)) + AU26 + 0","v":37.858442389368939},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV14 * 1 + AV32) +AV20) * 1000 / (AV8 * 8760)) + AV26 + 0","v":37.747625639487772},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW14 * 1 + AW32) +AW20) * 1000 / (AW8 * 8760)) + AW26 + 0","v":37.639404840367305},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX14 * 1 + AX32) +AX20) * 1000 / (AX8 * 8760)) + AX26 + 0","v":37.52822296982751},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY14 * 1 + AY32) +AY20) * 1000 / (AY8 * 8760)) + AY26 + 0","v":37.417283261474431},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ14 * 1 + AZ32) +AZ20) * 1000 / (AZ8 * 8760)) + AZ26 + 0","v":37.305556994839279},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA14 * 1 + BA32) +BA20) * 1000 / (BA8 * 8760)) + BA26 + 0","v":37.192115365870173},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB14 * 1 + BB32) +BB20) * 1000 / (BB8 * 8760)) + BB26 + 0","v":37.076129757755808},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC14 * 1 + BC32) +BC20) * 1000 / (BC8 * 8760)) + BC26 + 0","v":36.938795959591999},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD14 * 1 + BD32) +BD20) * 1000 / (BD8 * 8760)) + BD26 + 0","v":36.797594304671733},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE14 * 1 + BE32) +BE20) * 1000 / (BE8 * 8760)) + BE26 + 0","v":36.652004033992121},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF14 * 1 + BF32) +BF20) * 1000 / (BF8 * 8760)) + BF26 + 0","v":36.501605829745294},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG14 * 1 + BG32) +BG20) * 1000 / (BG8 * 8760)) + BG26 + 0","v":36.346082087283307}]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W15 * 1 + W33) +W21) * 1000 / (W9 * 8760)) + W27 + 0","v":78.881213011055124},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X15 * 1 + X33) +X21) * 1000 / (X9 * 8760)) + X27 + 0","v":71.042021452355186},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y15 * 1 + Y33) +Y21) * 1000 / (Y9 * 8760)) + Y27 + 0","v":68.539116692787772},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z15 * 1 + Z33) +Z21) * 1000 / (Z9 * 8760)) + Z27 + 0","v":66.036545476255426},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA15 * 1 + AA33) +AA21) * 1000 / (AA9 * 8760)) + AA27 + 0","v":63.534323129702976},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB15 * 1 + AB33) +AB21) * 1000 / (AB9 * 8760)) + AB27 + 0","v":61.032465933753024},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC15 * 1 + AC33) +AC21) * 1000 / (AC9 * 8760)) + AC27 + 0","v":58.530991198053471},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD15 * 1 + AD33) +AD21) * 1000 / (AD9 * 8760)) + AD27 + 0","v":56.937635873054376},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE15 * 1 + AE33) +AE21) * 1000 / (AE9 * 8760)) + AE27 + 0","v":55.345213772081735},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF15 * 1 + AF33) +AF21) * 1000 / (AF9 * 8760)) + AF27 + 0","v":53.753778364402692},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG15 * 1 + AG33) +AG21) * 1000 / (AG9 * 8760)) + AG27 + 0","v":52.163387283525289},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH15 * 1 + AH33) +AH21) * 1000 / (AH9 * 8760)) + AH27 + 0","v":50.574102740642502},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI15 * 1 + AI33) +AI21) * 1000 / (AI9 * 8760)) + AI27 + 0","v":48.98599198833238},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ15 * 1 + AJ33) +AJ21) * 1000 / (AJ9 * 8760)) + AJ27 + 0","v":47.399127841788797},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK15 * 1 + AK33) +AK21) * 1000 / (AK9 * 8760)) + AK27 + 0","v":45.813589266085955},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL15 * 1 + AL33) +AL21) * 1000 / (AL9 * 8760)) + AL27 + 0","v":44.229462039447043},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM15 * 1 + AM33) +AM21) * 1000 / (AM9 * 8760)) + AM27 + 0","v":42.646839504246188},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN15 * 1 + AN33) +AN21) * 1000 / (AN9 * 8760)) + AN27 + 0","v":42.44177554363133},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO15 * 1 + AO33) +AO21) * 1000 / (AO9 * 8760)) + AO27 + 0","v":42.254161206945376},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP15 * 1 + AP33) +AP21) * 1000 / (AP9 * 8760)) + AP27 + 0","v":42.081794668703829},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ15 * 1 + AQ33) +AQ21) * 1000 / (AQ9 * 8760)) + AQ27 + 0","v":41.922580685989836},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR15 * 1 + AR33) +AR21) * 1000 / (AR9 * 8760)) + AR27 + 0","v":41.774531502567676},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS15 * 1 + AS33) +AS21) * 1000 / (AS9 * 8760)) + AS27 + 0","v":41.635766288314592},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT15 * 1 + AT33) +AT21) * 1000 / (AT9 * 8760)) + AT27 + 0","v":41.504511854403169},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU15 * 1 + AU33) +AU21) * 1000 / (AU9 * 8760)) + AU27 + 0","v":41.379102343547707},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV15 * 1 + AV33) +AV21) * 1000 / (AV9 * 8760)) + AV27 + 0","v":41.25798014872651},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW15 * 1 + AW33) +AW21) * 1000 / (AW9 * 8760)) + AW27 + 0","v":41.139695316074132},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX15 * 1 + AX33) +AX21) * 1000 / (AX9 * 8760)) + AX27 + 0","v":41.018174046062626},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY15 * 1 + AY33) +AY21) * 1000 / (AY9 * 8760)) + AY27 + 0","v":40.896917458200612},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ15 * 1 + AZ33) +AZ21) * 1000 / (AZ9 * 8760)) + AZ27 + 0","v":40.774801165776069},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA15 * 1 + BA33) +BA21) * 1000 / (BA9 * 8760)) + BA27 + 0","v":40.650809990258239},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB15 * 1 + BB33) +BB21) * 1000 / (BB9 * 8760)) + BB27 + 0","v":40.524038257306792},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC15 * 1 + BC33) +BC21) * 1000 / (BC9 * 8760)) + BC27 + 0","v":40.373933051418987},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD15 * 1 + BD33) +BD21) * 1000 / (BD9 * 8760)) + BD27 + 0","v":40.219600295994645},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE15 * 1 + BE33) +BE21) * 1000 / (BE9 * 8760)) + BE27 + 0","v":40.060470803853484},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF15 * 1 + BF33) +BF21) * 1000 / (BF9 * 8760)) + BF27 + 0","v":39.896086262571792},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG15 * 1 + BG33) +BG21) * 1000 / (BG9 * 8760)) + BG27 + 0","v":39.726099531739116}]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W16 * 1 + W34) +W22) * 1000 / (W10 * 8760)) + W28 + 0","v":87.319528916548833},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X16 * 1 + X34) +X22) * 1000 / (X10 * 8760)) + X28 + 0","v":78.654790916152038},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y16 * 1 + Y34) +Y22) * 1000 / (Y10 * 8760)) + Y28 + 0","v":75.892797229513221},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z16 * 1 + Z34) +Z22) * 1000 / (Z10 * 8760)) + Z28 + 0","v":73.130921528755366},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA16 * 1 + AA34) +AA22) * 1000 / (AA10 * 8760)) + AA28 + 0","v":70.369150155182226},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB16 * 1 + AB34) +AB22) * 1000 / (AB10 * 8760)) + AB28 + 0","v":67.607468900430874},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC16 * 1 + AC34) +AC22) * 1000 / (AC10 * 8760)) + AC28 + 0","v":64.845862967638382},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD16 * 1 + AD34) +AD22) * 1000 / (AD10 * 8760)) + AD28 + 0","v":63.094817552594705},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE16 * 1 + AE34) +AE22) * 1000 / (AE10 * 8760)) + AE28 + 0","v":61.344950753906176},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF16 * 1 + AF34) +AF22) * 1000 / (AF10 * 8760)) + AF28 + 0","v":59.596306509335321},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG16 * 1 + AG34) +AG22) * 1000 / (AG10 * 8760)) + AG28 + 0","v":57.848931763416481},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH16 * 1 + AH34) +AH22) * 1000 / (AH10 * 8760)) + AH28 + 0","v":56.102876714575075},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI16 * 1 + AI34) +AI22) * 1000 / (AI10 * 8760)) + AI28 + 0","v":54.358195087149397},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ16 * 1 + AJ34) +AJ22) * 1000 / (AJ10 * 8760)) + AJ28 + 0","v":52.614944431292862},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK16 * 1 + AK34) +AK22) * 1000 / (AK10 * 8760)) + AK28 + 0","v":50.873186454149646},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL16 * 1 + AL34) +AL22) * 1000 / (AL10 * 8760)) + AL28 + 0","v":49.13298738617587},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM16 * 1 + AM34) +AM22) * 1000 / (AM10 * 8760)) + AM28 + 0","v":47.394418387037284},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN16 * 1 + AN34) +AN22) * 1000 / (AN10 * 8760)) + AN28 + 0","v":47.166671089214759},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO16 * 1 + AO34) +AO22) * 1000 / (AO10 * 8760)) + AO28 + 0","v":46.958304056160465},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP16 * 1 + AP34) +AP22) * 1000 / (AP10 * 8760)) + AP28 + 0","v":46.76687043455955},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ16 * 1 + AQ34) +AQ22) * 1000 / (AQ10 * 8760)) + AQ28 + 0","v":46.5900417698994},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR16 * 1 + AR34) +AR22) * 1000 / (AR10 * 8760)) + AR28 + 0","v":46.425609017531563},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS16 * 1 + AS34) +AS22) * 1000 / (AS10 * 8760)) + AS28 + 0","v":46.271481925751416},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT16 * 1 + AT34) +AT22) * 1000 / (AT10 * 8760)) + AT28 + 0","v":46.125689836415717},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU16 * 1 + AU34) +AU22) * 1000 / (AU10 * 8760)) + AU28 + 0","v":45.986381346248557},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV16 * 1 + AV34) +AV22) * 1000 / (AV10 * 8760)) + AV28 + 0","v":45.851825333125795},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW16 * 1 + AW34) +AW22) * 1000 / (AW10 * 8760)) + AW28 + 0","v":45.720410297461711},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX16 * 1 + AX34) +AX22) * 1000 / (AX10 * 8760)) + AX28 + 0","v":45.585953704579907},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY16 * 1 + AY34) +AY22) * 1000 / (AY10 * 8760)) + AY28 + 0","v":45.451781460603897},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ16 * 1 + AZ34) +AZ22) * 1000 / (AZ10 * 8760)) + AZ28 + 0","v":45.31664383529646},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA16 * 1 + BA34) +BA22) * 1000 / (BA10 * 8760)) + BA28 + 0","v":45.179412407993354},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB16 * 1 + BB34) +BB22) * 1000 / (BB10 * 8760)) + BB28 + 0","v":45.03908040600993},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC16 * 1 + BC34) +BC22) * 1000 / (BC10 * 8760)) + BC28 + 0","v":44.874071197073476},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD16 * 1 + BD34) +BD22) * 1000 / (BD10 * 8760)) + BD28 + 0","v":44.704360903048595},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE16 * 1 + BE34) +BE22) * 1000 / (BE10 * 8760)) + BE28 + 0","v":44.529316217659677},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF16 * 1 + BF34) +BF22) * 1000 / (BF10 * 8760)) + BF28 + 0","v":44.34842697043873},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG16 * 1 + BG34) +BG22) * 1000 / (BG10 * 8760)) + BG28 + 0","v":44.161306481054964}]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W17 * 1 + W35) +W23) * 1000 / (W11 * 8760)) + W29 + 0","v":102.43888437738624},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X17 * 1 + X35) +X23) * 1000 / (X11 * 8760)) + X29 + 0","v":92.278760450092548},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y17 * 1 + Y35) +Y23) * 1000 / (Y11 * 8760)) + Y29 + 0","v":89.06224885459784},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z17 * 1 + Z35) +Z23) * 1000 / (Z11 * 8760)) + Z29 + 0","v":85.845021639484045},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA17 * 1 + AA35) +AA23) * 1000 / (AA11 * 8760)) + AA29 + 0","v":82.626979261478837},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB17 * 1 + AB35) +AB23) * 1000 / (AB11 * 8760)) + AB29 + 0","v":79.408019185306586},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC17 * 1 + AC35) +AC23) * 1000 / (AC11 * 8760)) + AC29 + 0","v":76.188035778416321},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD17 * 1 + AD35) +AD23) * 1000 / (AD11 * 8760)) + AD29 + 0","v":74.163184418058137},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE17 * 1 + AE35) +AE23) * 1000 / (AE11 * 8760)) + AE29 + 0","v":72.139756660043247},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF17 * 1 + AF35) +AF23) * 1000 / (AF11 * 8760)) + AF29 + 0","v":70.117732614683476},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG17 * 1 + AG35) +AG23) * 1000 / (AG11 * 8760)) + AG29 + 0","v":68.097091534009522},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH17 * 1 + AH35) +AH23) * 1000 / (AH11 * 8760)) + AH29 + 0","v":66.077811790245903},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI17 * 1 + AI35) +AI23) * 1000 / (AI11 * 8760)) + AI29 + 0","v":64.05987085356314},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ17 * 1 + AJ35) +AJ23) * 1000 / (AJ11 * 8760)) + AJ29 + 0","v":62.043245269072948},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK17 * 1 + AK35) +AK23) * 1000 / (AK11 * 8760)) + AK29 + 0","v":60.027910633031652},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL17 * 1 + AL35) +AL23) * 1000 / (AL11 * 8760)) + AL29 + 0","v":58.01384156821338},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM17 * 1 + AM35) +AM23) * 1000 / (AM11 * 8760)) + AM29 + 0","v":56.001011698414331},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN17 * 1 + AN35) +AN23) * 1000 / (AN11 * 8760)) + AN29 + 0","v":55.732978782641275},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO17 * 1 + AO35) +AO23) * 1000 / (AO11 * 8760)) + AO29 + 0","v":55.487815183195195},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP17 * 1 + AP35) +AP23) * 1000 / (AP11 * 8760)) + AP29 + 0","v":55.262630756779501},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ17 * 1 + AQ35) +AQ23) * 1000 / (AQ11 * 8760)) + AQ29 + 0","v":55.054675009245443},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR17 * 1 + AR35) +AR23) * 1000 / (AR11 * 8760)) + AR29 + 0","v":54.861338312681063},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS17 * 1 + AS35) +AS23) * 1000 / (AS11 * 8760)) + AS29 + 0","v":54.680151198317731},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT17 * 1 + AT35) +AT23) * 1000 / (AT11 * 8760)) + AT29 + 0","v":54.50878532401741},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU17 * 1 + AU35) +AU23) * 1000 / (AU11 * 8760)) + AU29 + 0","v":54.345053094922918},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV17 * 1 + AV35) +AV23) * 1000 / (AV11 * 8760)) + AV29 + 0","v":54.186908896611662},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW17 * 1 + AW35) +AW23) * 1000 / (AW11 * 8760)) + AW29 + 0","v":54.032448336557209},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX17 * 1 + AX35) +AX23) * 1000 / (AX11 * 8760)) + AX29 + 0","v":53.875359199759281},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY17 * 1 + AY35) +AY23) * 1000 / (AY11 * 8760)) + AY29 + 0","v":53.718579830021881},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ17 * 1 + AZ35) +AZ23) * 1000 / (AZ11 * 8760)) + AZ29 + 0","v":53.560632972755087},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA17 * 1 + BA35) +BA23) * 1000 / (BA11 * 8760)) + BA29 + 0","v":53.40018456102456},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB17 * 1 + BB35) +BB23) * 1000 / (BB11 * 8760)) + BB29 + 0","v":53.236044143347812},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC17 * 1 + BC35) +BC23) * 1000 / (BC11 * 8760)) + BC29 + 0","v":53.044514936265848},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD17 * 1 + BD35) +BD23) * 1000 / (BD11 * 8760)) + BD29 + 0","v":52.847420532367693},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE17 * 1 + BE35) +BE23) * 1000 / (BE11 * 8760)) + BE29 + 0","v":52.644010991179648},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF17 * 1 + BF35) +BF23) * 1000 / (BF11 * 8760)) + BF29 + 0","v":52.433681743613683},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG17 * 1 + BG35) +BG23) * 1000 / (BG11 * 8760)) + BG29 + 0","v":52.215974057404054}]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (W18 * 1 + W36) +W24) * 1000 / (W12 * 8760)) + W30 + 0","v":121.26172101240958},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (X18 * 1 + X36) +X24) * 1000 / (X12 * 8760)) + X30 + 0","v":109.23470489825348},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Y18 * 1 + Y36) +Y24) * 1000 / (Y12 * 8760)) + Y30 + 0","v":105.42716897967446},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (Z18 * 1 + Z36) +Z24) * 1000 / (Z12 * 8760)) + Z30 + 0","v":101.61878594852558},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AA18 * 1 + AA36) +AA24) * 1000 / (AA12 * 8760)) + AA30 + 0","v":97.809437970757884},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AB18 * 1 + AB36) +AB24) * 1000 / (AB12 * 8760)) + AB30 + 0","v":93.99900367054741},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AC18 * 1 + AC36) +AC24) * 1000 / (AC12 * 8760)) + AC30 + 0","v":90.187358005680039},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AD18 * 1 + AD36) +AD24) * 1000 / (AD12 * 8760)) + AD30 + 0","v":87.790446303217635},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AE18 * 1 + AE36) +AE24) * 1000 / (AE12 * 8760)) + AE30 + 0","v":85.395219785743635},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AF18 * 1 + AF36) +AF24) * 1000 / (AF12 * 8760)) + AF30 + 0","v":83.001654908899567},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AG18 * 1 + AG36) +AG24) * 1000 / (AG12 * 8760)) + AG30 + 0","v":80.609727112339257},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AH18 * 1 + AH36) +AH24) * 1000 / (AH12 * 8760)) + AH30 + 0","v":78.21941079424856},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AI18 * 1 + AI36) +AI24) * 1000 / (AI12 * 8760)) + AI30 + 0","v":75.830679285009609},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AJ18 * 1 + AJ36) +AJ24) * 1000 / (AJ12 * 8760)) + AJ30 + 0","v":73.443504819969093},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AK18 * 1 + AK36) +AK24) * 1000 / (AK12 * 8760)) + AK30 + 0","v":71.057858511268833},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AL18 * 1 + AL36) +AL24) * 1000 / (AL12 * 8760)) + AL30 + 0","v":68.673710318694063},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AM18 * 1 + AM36) +AM24) * 1000 / (AM12 * 8760)) + AM30 + 0","v":66.291029019493024},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AN18 * 1 + AN36) +AN24) * 1000 / (AN12 * 8760)) + AN30 + 0","v":65.973745862299751},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AO18 * 1 + AO36) +AO24) * 1000 / (AO12 * 8760)) + AO30 + 0","v":65.683534189465561},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AP18 * 1 + AP36) +AP24) * 1000 / (AP12 * 8760)) + AP30 + 0","v":65.416972802563293},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AQ18 * 1 + AQ36) +AQ24) * 1000 / (AQ12 * 8760)) + AQ30 + 0","v":65.170805812424021},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AR18 * 1 + AR36) +AR24) * 1000 / (AR12 * 8760)) + AR30 + 0","v":64.941944079862779},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AS18 * 1 + AS36) +AS24) * 1000 / (AS12 * 8760)) + AS30 + 0","v":64.727464378658411},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AT18 * 1 + AT36) +AT24) * 1000 / (AT12 * 8760)) + AT30 + 0","v":64.52461054081401},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AU18 * 1 + AU36) +AU24) * 1000 / (AU12 * 8760)) + AU30 + 0","v":64.330793007502621},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AV18 * 1 + AV36) +AV24) * 1000 / (AV12 * 8760)) + AV30 + 0","v":64.143590288809364},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AW18 * 1 + AW36) +AW24) * 1000 / (AW12 * 8760)) + AW30 + 0","v":63.960748065813817},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AX18 * 1 + AX36) +AX24) * 1000 / (AX12 * 8760)) + AX30 + 0","v":63.774794273010954},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AY18 * 1 + AY36) +AY24) * 1000 / (AY12 * 8760)) + AY30 + 0","v":63.589207166033482},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (AZ18 * 1 + AZ36) +AZ24) * 1000 / (AZ12 * 8760)) + AZ30 + 0","v":63.402238049207561},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BA18 * 1 + BA36) +BA24) * 1000 / (BA12 * 8760)) + BA30 + 0","v":63.212307724815545},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BB18 * 1 + BB36) +BB24) * 1000 / (BB12 * 8760)) + BB30 + 0","v":63.01800699949866},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BC18 * 1 + BC36) +BC24) * 1000 / (BC12 * 8760)) + BC30 + 0","v":62.791284877171186},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BD18 * 1 + BD36) +BD24) * 1000 / (BD12 * 8760)) + BD30 + 0","v":62.557974969865299},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BE18 * 1 + BE36) +BE24) * 1000 / (BE12 * 8760)) + BE30 + 0","v":62.31718953780284},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BF18 * 1 + BF36) +BF24) * 1000 / (BF12 * 8760)) + BF30 + 0","v":62.068212924145712},{"$f":" (('Land-Based Wind'!$S$41 *'Land-Based Wind'!$S$39 * 'Land-Based Wind'!$S$37 * (BG18 * 1 + BG36) +BG24) * 1000 / (BG12 * 8760)) + BG30 + 0","v":61.810502105955315}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Land-based wind program goals inputs from file: PHASE 4 WV Wind Inputs 091714 OCC 2013$.xlsx"]
["File location: \\\\nrel.gov\\shared\\Wind\\Public\\Projects\\Projects T-Z\\TAMA\\WindVision\\SupplyCurveData-Sep2014\\"]
["From program goal tab"]
[]
["Offshore Wind Program Goal"]
[]
[null,null,null,null,null,2000,{"$f":"F87+1","v":2001},{"$f":"G87+1","v":2002},{"$f":"H87+1","v":2003},{"$f":"I87+1","v":2004},{"$f":"J87+1","v":2005},{"$f":"K87+1","v":2006},2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"R87+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47425895065325047,0.47521252610271753,0.47523902623175851,0.47890701149368931,0.4809031858764159,0.48290351849431484,0.48490834109800962,0.48554673035262319,0.48699396265913497,0.4884427384518828,0.49035908324297672,0.49390792335562073,0.49745720444202557,0.50100694612381957,0.50455716920427274,0.50810789575860593,0.51165914923271272,0.51162944037983316,0.5122272237204516,0.51282500995878733,0.51342279911608013,0.51402059121377719,0.51461838627353707,0.51521618431723115,0.51581398536694734,0.516411789444991,0.51700959657389001,0.51759333324659484,0.51816481967203287,0.51873631017532862,0.51930780479119498,0.5198793035547391,0.52045080650146947,0.52102231366730056,0.52159382508855978,0.52216534080199217,0.522736860844768]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43480721621182061,0.43568146747489395,0.43570576316255932,0.43906862317532108,0.44089874367221649,0.44273267649707593,0.44457072580349466,0.44515600997003646,0.44648285272026689,0.44781111056019196,0.44956804217480856,0.4528216682540509,0.45607569862418373,0.45933015127458915,0.46258504527799499,0.46584040087327139,0.46909623955594054,0.46906900206553664,0.46961705816415977,0.4701651169194504,0.47071317835088161,0.47126124247811652,0.47180930932101173,0.47235737889961971,0.47290545123419031,0.47345352634517401,0.47400160425322435,0.47453678217092082,0.47506072889117834,0.4755846793500727,0.47610863357942901,0.47663259161143423,0.47715655347864283,0.47768051921398186,0.47820448885075656,0.47872846242265565,0.4792524399637571]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39740244508359729,0.39820148791593363,0.3982236935402268,0.40129725980526854,0.40296994216459153,0.40464610889215386,0.40632603797640149,0.40686097242592328,0.40807367206273476,0.40928766505458636,0.41089345468608407,0.41386718398741368,0.41684128280006338,0.41981576756585853,0.42279065571677471,0.42576596575061099,0.42874171731371319,0.42871682295851199,0.42921773192578572,0.4297186433211842,0.4302195571625051,0.43072047346772041,0.43122139225497835,0.43172231354260615,0.43222323734911211,0.43272416369318695,0.43322509259370784,0.4337142312397963,0.43419310486461304,0.43467198190644629,0.43515086239438344,0.43562974635784235,0.43610863382657716,0.43658752483068208,0.43706641940059748,0.43754531756711368,0.43802421936137725]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33754788847036948,0.33822658389408322,0.33824544503015597,0.34085608775687681,0.34227683995771541,0.34370055173053515,0.3451274591947015,0.34558182477835614,0.34661187430829388,0.34764302239529443,0.34900695688071426,0.35153279953458905,0.35405895604603405,0.35658544038049816,0.35911226734444918,0.36163945264964986,0.36416701298342241,0.3641458680782087,0.36457133290941668,0.36499679980303862,0.36542226877419182,0.36584773983814112,0.36627321301030163,0.36669868830624019,0.36712416574167728,0.36754964533248885,0.36797512709470848,0.36839059438535798,0.36879734271542192,0.36920409394785025,0.36961084810734929,0.37001760521890625,0.37042436530779382,0.37083112839957366,0.37123789452010131,0.37164466369552968,0.37205143595231421]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46954546363361682,0.47045165130671968,0.47051328954441235,0.47393130726504984,0.47581813907432113,0.47770376687225841,0.47958809460092056,0.48032341851703891,0.48179911551822824,0.48327812740621384,0.48522169197352782,0.48865254676964226,0.49208030109730527,0.49550481699765325,0.49892594820374925,0.50234353950561639,0.50575742605613805,0.50576151093885391,0.50633846476655442,0.50691532067118439,0.50749207793499063,0.50806873583318757,0.50864529363387168,0.50922175059793418,0.50979810597897113,0.51037435902319406,0.51095050896933825,0.51150920246266018,0.51205657470830324,0.51260381409148548,0.51315091948122549,0.51369788973366937,0.51424472369190621,0.51479142018578128,0.51533797803170711,0.51588439603246827,0.51643067297702783]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44144156480848457,0.44229351405601686,0.44235146303477701,0.44556490072718918,0.44733879921184166,0.44911156574934846,0.45088311003116427,0.45157442230082268,0.45296179379909468,0.45435228177687265,0.45617951737033785,0.45940502379543924,0.46262761532570962,0.46584716225959455,0.4690635270847322,0.47227656388099282,0.47548611766792265,0.47548995805646393,0.47603237922810371,0.47657470833770316,0.477116944710469,0.47765908766499621,0.47820113651318857,0.47874309056017533,0.47928494910422736,0.47982671143667294,0.48036837684181188,0.48089363062241869,0.4814082407706663,0.48192272600872454,0.4824370852733057,0.48295131748901915,0.48346542156819911,0.48397939641072862,0.48449324090386175,0.48500695392204091,0.4855205343267136]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42061484373887859,0.42142659897035478,0.42148181398087753,0.42454364526412997,0.4262338531951716,0.42792298258307249,0.4296109473799436,0.43026964430714237,0.43159156116426173,0.43291644746885705,0.43465747612335826,0.43773080674994153,0.4408013600031836,0.44386901230070458,0.4469336326178226,0.44999508191875731,0.45305321253485975,0.4530568717381494,0.45357370208340458,0.45409044471000387,0.45460709897498991,0.45512366422910572,0.45564013981671886,0.45615652507574145,0.45667281933755138,0.45718902192691135,0.45770513216188685,0.45820560505448588,0.4586959364694389,0.45918614886732612,0.45967624123502454,0.46016621254787898,0.46065606176953905,0.46114578785178978,0.46163538973438339,0.46212486634486477,0.46261421659839702]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49436284990699381,0.49541901145415357,0.49555634065756288,0.49916744369555993,0.50109550397423075,0.50301873966026656,0.50493676583998526,0.50562886052332712,0.50713106618860382,0.50863468086368424,0.51062497977537935,0.51424755468199779,0.51786739646690905,0.52148438351676019,0.52509838689447352,0.52870926977951282,0.53231688685602019,0.53229720065699182,0.53290599749018619,0.53351470260167888,0.53412331531917112,0.5347318349637773,0.5353402608499449,0.53594859228537139,0.53655682857092268,0.53716496900054633,0.53777301286118795,0.53836369349838498,0.53894197696167356,0.53952013769342666,0.54009817464890186,0.54067608677146528,0.54125387299242234,0.5418315322308439,0.54240906339339201,0.54298646537414119,0.54356373705439631]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46973771367266881,0.4707412658419371,0.47087175442141299,0.47430298167731272,0.47613500167496486,0.47796243740194572,0.4797849231178421,0.4804425432732789,0.48186992127064665,0.4832986380924098,0.48518979650061289,0.48863192418994678,0.49207145489946691,0.4955082730736084,0.49894225619789001,0.50237327426706169,0.50580118920371975,0.50578248361100742,0.50636095513767998,0.50693933951147996,0.50751763609359712,0.50809584423896237,0.50867396329617176,0.50925199260740805,0.50982993150836176,0.5104077793281504,0.51098553538923863,0.51154679312144835,0.51209627120612045,0.51264563267274366,0.51319487652861662,0.51374400176973811,0.51429300738064732,0.51484189233425792,0.51539065559169339,0.51593929610211642,0.51648781280255618]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43587876392829994,0.43680997951169098,0.43693106240342644,0.4401149649335539,0.4418149319339148,0.44351064510032639,0.44520176505514342,0.44581198359230317,0.44713647540771795,0.44846220954433791,0.45021705222647052,0.45341106948086496,0.45660267694716211,0.45979176739910516,0.46297822715312342,0.46616193557481583,0.46934276453947305,0.46932540725605154,0.46986218224063259,0.47039887635436745,0.47093548900449161,0.47147201959243312,0.47200846751374137,0.47254483215801507,0.47308111290882859,0.47361730914365702,0.47415342023380175,0.47467422220358202,0.47518409360922226,0.47569385680270621,0.47620351086288654,0.47671305485813126,0.4772224878461741,0.47773180887396244,0.47824101697750199,0.4787501111817003,0.47925909050020649]
[]
[null,null,null,"Overnight Capital Cost (OCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258792,5146.7044256853533,4986.5063596639284,4871.6028079489943,4756.6992562340611,4641.7957045191279,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258246,5146.7044256853533,4986.5063596639275,4871.6028079489934,4756.6992562340602,4641.795704519127,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235258483,5146.7044256853533,4986.5063596639275,4871.6028079489934,4756.6992562340602,4641.795704519127,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5306.6069235259274,5146.7044256853533,4986.5063596639284,4871.6028079489943,4756.6992562340611,4641.7957045191279,4526.8921528041938,4459.2912567659696,4391.6903607277463,4324.0894646895222,4256.488568651298,4188.8876726130738,4121.2867765748497,4053.6858805366255,3986.0849844984014,3918.4840884601776,3850.8831924219535,3840.4830545699192,3830.0829167178845,3819.6827788658502,3809.2826410138155,3798.8825031617812,3788.4823653097469,3778.0822274577122,3767.6820896056779,3757.2819517536432,3746.8818139016084,3735.0606778424158,3723.2395417832226,3711.41840572403,3699.5972696648369,3687.7761336056442,3675.9549975464515,3664.1338614872584,3652.3127254280657,3640.4915893688731,3628.6704533096781]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755147,5685.6522651489595,5511.4190991415026,5382.796237190224,5254.1733752389446,5125.5505132876651,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755102,5685.6522651489595,5511.4190991415016,5382.7962371902231,5254.1733752389437,5125.5505132876642,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5859.5898629755065,5685.6522651489595,5511.4190991415016,5382.7962371902231,5254.1733752389437,5125.5505132876642,4996.9276513363857,4922.1379770853164,4847.3483028342471,4772.5586285831778,4697.7689543321085,4622.9792800810392,4548.1896058299699,4473.3999315789006,4398.6102573278313,4323.820583076762,4249.0309088256927,4237.5248050947584,4226.0187013638242,4214.5125976328909,4203.0064939019567,4191.5003901710224,4179.9942864400891,4168.4881827091549,4156.9820789782207,4145.4759752472874,4133.9698715163549,4120.8916585494035,4107.813445582452,4094.735232615501,4081.6570196485495,4068.5788066815985,4055.5005937146475,4042.422380747696,4029.344167780745,4016.2659548137935,4003.1877418468434]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443661605,6655.2550992036086,6451.1968858601722,6300.0080020247333,6148.8191181892953,5997.6302343538564,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443662333,6655.2550992036095,6451.196885860174,6300.0080020247351,6148.8191181892971,5997.6302343538582,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6859.0177443662224,6655.2550992036086,6451.1968858601722,6300.0080020247333,6148.8191181892953,5997.6302343538564,5846.4413505184202,5758.6591138092717,5670.8768771001241,5583.0946403909775,5495.3124036818299,5407.5301669726823,5319.7479302635338,5231.9656935543862,5144.1834568452387,5056.4012201360911,4968.6189834269444,4955.1140239332299,4941.6090644395154,4928.1041049458008,4914.5991454520863,4901.0941859583718,4887.5892264646573,4874.0842669709427,4860.5793074772282,4847.0743479835137,4833.5693884897955,4818.2192108363461,4802.8690331828966,4787.5188555294471,4772.1686778759977,4756.8185002225482,4741.4683225690987,4726.1181449156502,4710.7679672622007,4695.4177896087513,4680.0676119552982]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131.90418739165659,130.58514551774002,129.26610364382344,125.63873849055288,122.01137333728232,118.38400818401176,114.75664303074122,112.11855928290809,109.48047553507497,106.84239178724184,106.08865357357523,105.33491535990862,104.581177146242,103.82743893257539,103.07370071890878,102.31996250524216,101.56622429157558,101.43432010418393,101.30241591679227,101.17051172940062,101.03860754200898,100.90670335461732,100.77479916722567,100.64289497983401,100.51099079244236,100.37908660505072,100.247182417659,100.10356513842697,99.959947859194941,99.816330579962909,99.672713300730877,99.529096021498844,99.385478742266812,99.24186146303478,99.098244183802748,98.954626904570716,98.811009625338642]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.34361525126963,160.72017909875694,159.09674294624426,154.63229352683433,150.16784410742443,145.7033946880145,141.23894526860457,137.9920729635792,134.74520065855381,131.49832835352842,130.57065055209262,129.64297275065678,128.71529494922095,127.78761714778514,126.85993934634932,125.93226154491349,125.00458374347762,124.84224012822636,124.67989651297509,124.51755289772383,124.35520928247256,124.1928656672213,124.03052205197002,123.86817843671876,123.70583482146749,123.54349120621623,123.38114759096491,123.20438786267934,123.02762813439377,122.85086840610819,122.67410867782262,122.49734894953704,122.32058922125147,122.14382949296589,121.96706976468032,121.79031003639474,121.61355030810911]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W143","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W144","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,{"$f":"AH150","v":243},243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[]
[null,null,null,"Offshore Spur Line Costs ($/kW)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243,243]
[]
[null,"LCOE",null," Levelized Cost of Energy ($/MWh)","TRG 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W99 * 1 + W132) +W110) * 1000 / (W88 * 8760)) + W121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X99 * 1 + X132) +X110) * 1000 / (X88 * 8760)) + X121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y99 * 1 + Y132) +Y110) * 1000 / (Y88 * 8760)) + Y121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z99 * 1 + Z132) +Z110) * 1000 / (Z88 * 8760)) + Z121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA99 * 1 + AA132) +AA110) * 1000 / (AA88 * 8760)) + AA121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB99 * 1 + AB132) +AB110) * 1000 / (AB88 * 8760)) + AB121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC99 * 1 + AC132) +AC110) * 1000 / (AC88 * 8760)) + AC121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD99 * 1 + AD132) +AD110) * 1000 / (AD88 * 8760)) + AD121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE99 * 1 + AE132) +AE110) * 1000 / (AE88 * 8760)) + AE121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF99 * 1 + AF132) +AF110) * 1000 / (AF88 * 8760)) + AF121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG99 * 1 + AG132) +AG110) * 1000 / (AG88 * 8760)) + AG121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH99 * 1 + AH132) +AH110) * 1000 / (AH88 * 8760)) + AH121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI99 * 1 + AI132) +AI110) * 1000 / (AI88 * 8760)) + AI121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ99 * 1 + AJ132) +AJ110) * 1000 / (AJ88 * 8760)) + AJ121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK99 * 1 + AK132) +AK110) * 1000 / (AK88 * 8760)) + AK121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL99 * 1 + AL132) +AL110) * 1000 / (AL88 * 8760)) + AL121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM99 * 1 + AM132) +AM110) * 1000 / (AM88 * 8760)) + AM121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN99 * 1 + AN132) +AN110) * 1000 / (AN88 * 8760)) + AN121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO99 * 1 + AO132) +AO110) * 1000 / (AO88 * 8760)) + AO121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP99 * 1 + AP132) +AP110) * 1000 / (AP88 * 8760)) + AP121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ99 * 1 + AQ132) +AQ110) * 1000 / (AQ88 * 8760)) + AQ121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR99 * 1 + AR132) +AR110) * 1000 / (AR88 * 8760)) + AR121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS99 * 1 + AS132) +AS110) * 1000 / (AS88 * 8760)) + AS121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT99 * 1 + AT132) +AT110) * 1000 / (AT88 * 8760)) + AT121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU99 * 1 + AU132) +AU110) * 1000 / (AU88 * 8760)) + AU121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV99 * 1 + AV132) +AV110) * 1000 / (AV88 * 8760)) + AV121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW99 * 1 + AW132) +AW110) * 1000 / (AW88 * 8760)) + AW121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX99 * 1 + AX132) +AX110) * 1000 / (AX88 * 8760)) + AX121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY99 * 1 + AY132) +AY110) * 1000 / (AY88 * 8760)) + AY121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ99 * 1 + AZ132) +AZ110) * 1000 / (AZ88 * 8760)) + AZ121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA99 * 1 + BA132) +BA110) * 1000 / (BA88 * 8760)) + BA121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB99 * 1 + BB132) +BB110) * 1000 / (BB88 * 8760)) + BB121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC99 * 1 + BC132) +BC110) * 1000 / (BC88 * 8760)) + BC121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD99 * 1 + BD132) +BD110) * 1000 / (BD88 * 8760)) + BD121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE99 * 1 + BE132) +BE110) * 1000 / (BE88 * 8760)) + BE121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF99 * 1 + BF132) +BF110) * 1000 / (BF88 * 8760)) + BF121 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG99 * 1 + BG132) +BG110) * 1000 / (BG88 * 8760)) + BG121 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 2 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W100 * 1 + W133) +W111) * 1000 / (W89 * 8760)) + W122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X100 * 1 + X133) +X111) * 1000 / (X89 * 8760)) + X122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y100 * 1 + Y133) +Y111) * 1000 / (Y89 * 8760)) + Y122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z100 * 1 + Z133) +Z111) * 1000 / (Z89 * 8760)) + Z122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA100 * 1 + AA133) +AA111) * 1000 / (AA89 * 8760)) + AA122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB100 * 1 + AB133) +AB111) * 1000 / (AB89 * 8760)) + AB122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC100 * 1 + AC133) +AC111) * 1000 / (AC89 * 8760)) + AC122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD100 * 1 + AD133) +AD111) * 1000 / (AD89 * 8760)) + AD122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE100 * 1 + AE133) +AE111) * 1000 / (AE89 * 8760)) + AE122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF100 * 1 + AF133) +AF111) * 1000 / (AF89 * 8760)) + AF122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG100 * 1 + AG133) +AG111) * 1000 / (AG89 * 8760)) + AG122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH100 * 1 + AH133) +AH111) * 1000 / (AH89 * 8760)) + AH122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI100 * 1 + AI133) +AI111) * 1000 / (AI89 * 8760)) + AI122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ100 * 1 + AJ133) +AJ111) * 1000 / (AJ89 * 8760)) + AJ122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK100 * 1 + AK133) +AK111) * 1000 / (AK89 * 8760)) + AK122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL100 * 1 + AL133) +AL111) * 1000 / (AL89 * 8760)) + AL122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM100 * 1 + AM133) +AM111) * 1000 / (AM89 * 8760)) + AM122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN100 * 1 + AN133) +AN111) * 1000 / (AN89 * 8760)) + AN122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO100 * 1 + AO133) +AO111) * 1000 / (AO89 * 8760)) + AO122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP100 * 1 + AP133) +AP111) * 1000 / (AP89 * 8760)) + AP122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ100 * 1 + AQ133) +AQ111) * 1000 / (AQ89 * 8760)) + AQ122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR100 * 1 + AR133) +AR111) * 1000 / (AR89 * 8760)) + AR122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS100 * 1 + AS133) +AS111) * 1000 / (AS89 * 8760)) + AS122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT100 * 1 + AT133) +AT111) * 1000 / (AT89 * 8760)) + AT122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU100 * 1 + AU133) +AU111) * 1000 / (AU89 * 8760)) + AU122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV100 * 1 + AV133) +AV111) * 1000 / (AV89 * 8760)) + AV122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW100 * 1 + AW133) +AW111) * 1000 / (AW89 * 8760)) + AW122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX100 * 1 + AX133) +AX111) * 1000 / (AX89 * 8760)) + AX122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY100 * 1 + AY133) +AY111) * 1000 / (AY89 * 8760)) + AY122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ100 * 1 + AZ133) +AZ111) * 1000 / (AZ89 * 8760)) + AZ122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA100 * 1 + BA133) +BA111) * 1000 / (BA89 * 8760)) + BA122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB100 * 1 + BB133) +BB111) * 1000 / (BB89 * 8760)) + BB122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC100 * 1 + BC133) +BC111) * 1000 / (BC89 * 8760)) + BC122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD100 * 1 + BD133) +BD111) * 1000 / (BD89 * 8760)) + BD122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE100 * 1 + BE133) +BE111) * 1000 / (BE89 * 8760)) + BE122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF100 * 1 + BF133) +BF111) * 1000 / (BF89 * 8760)) + BF122 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG100 * 1 + BG133) +BG111) * 1000 / (BG89 * 8760)) + BG122 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W101 * 1 + W134) +W112) * 1000 / (W90 * 8760)) + W123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X101 * 1 + X134) +X112) * 1000 / (X90 * 8760)) + X123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y101 * 1 + Y134) +Y112) * 1000 / (Y90 * 8760)) + Y123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z101 * 1 + Z134) +Z112) * 1000 / (Z90 * 8760)) + Z123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA101 * 1 + AA134) +AA112) * 1000 / (AA90 * 8760)) + AA123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB101 * 1 + AB134) +AB112) * 1000 / (AB90 * 8760)) + AB123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC101 * 1 + AC134) +AC112) * 1000 / (AC90 * 8760)) + AC123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD101 * 1 + AD134) +AD112) * 1000 / (AD90 * 8760)) + AD123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE101 * 1 + AE134) +AE112) * 1000 / (AE90 * 8760)) + AE123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF101 * 1 + AF134) +AF112) * 1000 / (AF90 * 8760)) + AF123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG101 * 1 + AG134) +AG112) * 1000 / (AG90 * 8760)) + AG123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH101 * 1 + AH134) +AH112) * 1000 / (AH90 * 8760)) + AH123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI101 * 1 + AI134) +AI112) * 1000 / (AI90 * 8760)) + AI123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ101 * 1 + AJ134) +AJ112) * 1000 / (AJ90 * 8760)) + AJ123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK101 * 1 + AK134) +AK112) * 1000 / (AK90 * 8760)) + AK123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL101 * 1 + AL134) +AL112) * 1000 / (AL90 * 8760)) + AL123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM101 * 1 + AM134) +AM112) * 1000 / (AM90 * 8760)) + AM123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN101 * 1 + AN134) +AN112) * 1000 / (AN90 * 8760)) + AN123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO101 * 1 + AO134) +AO112) * 1000 / (AO90 * 8760)) + AO123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP101 * 1 + AP134) +AP112) * 1000 / (AP90 * 8760)) + AP123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ101 * 1 + AQ134) +AQ112) * 1000 / (AQ90 * 8760)) + AQ123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR101 * 1 + AR134) +AR112) * 1000 / (AR90 * 8760)) + AR123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS101 * 1 + AS134) +AS112) * 1000 / (AS90 * 8760)) + AS123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT101 * 1 + AT134) +AT112) * 1000 / (AT90 * 8760)) + AT123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU101 * 1 + AU134) +AU112) * 1000 / (AU90 * 8760)) + AU123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV101 * 1 + AV134) +AV112) * 1000 / (AV90 * 8760)) + AV123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW101 * 1 + AW134) +AW112) * 1000 / (AW90 * 8760)) + AW123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX101 * 1 + AX134) +AX112) * 1000 / (AX90 * 8760)) + AX123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY101 * 1 + AY134) +AY112) * 1000 / (AY90 * 8760)) + AY123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ101 * 1 + AZ134) +AZ112) * 1000 / (AZ90 * 8760)) + AZ123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA101 * 1 + BA134) +BA112) * 1000 / (BA90 * 8760)) + BA123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB101 * 1 + BB134) +BB112) * 1000 / (BB90 * 8760)) + BB123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC101 * 1 + BC134) +BC112) * 1000 / (BC90 * 8760)) + BC123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD101 * 1 + BD134) +BD112) * 1000 / (BD90 * 8760)) + BD123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE101 * 1 + BE134) +BE112) * 1000 / (BE90 * 8760)) + BE123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF101 * 1 + BF134) +BF112) * 1000 / (BF90 * 8760)) + BF123 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG101 * 1 + BG134) +BG112) * 1000 / (BG90 * 8760)) + BG123 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 4 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W102 * 1 + W135) +W113) * 1000 / (W91 * 8760)) + W124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X102 * 1 + X135) +X113) * 1000 / (X91 * 8760)) + X124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y102 * 1 + Y135) +Y113) * 1000 / (Y91 * 8760)) + Y124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z102 * 1 + Z135) +Z113) * 1000 / (Z91 * 8760)) + Z124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA102 * 1 + AA135) +AA113) * 1000 / (AA91 * 8760)) + AA124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB102 * 1 + AB135) +AB113) * 1000 / (AB91 * 8760)) + AB124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC102 * 1 + AC135) +AC113) * 1000 / (AC91 * 8760)) + AC124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD102 * 1 + AD135) +AD113) * 1000 / (AD91 * 8760)) + AD124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE102 * 1 + AE135) +AE113) * 1000 / (AE91 * 8760)) + AE124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF102 * 1 + AF135) +AF113) * 1000 / (AF91 * 8760)) + AF124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG102 * 1 + AG135) +AG113) * 1000 / (AG91 * 8760)) + AG124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH102 * 1 + AH135) +AH113) * 1000 / (AH91 * 8760)) + AH124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI102 * 1 + AI135) +AI113) * 1000 / (AI91 * 8760)) + AI124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ102 * 1 + AJ135) +AJ113) * 1000 / (AJ91 * 8760)) + AJ124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK102 * 1 + AK135) +AK113) * 1000 / (AK91 * 8760)) + AK124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL102 * 1 + AL135) +AL113) * 1000 / (AL91 * 8760)) + AL124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM102 * 1 + AM135) +AM113) * 1000 / (AM91 * 8760)) + AM124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN102 * 1 + AN135) +AN113) * 1000 / (AN91 * 8760)) + AN124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO102 * 1 + AO135) +AO113) * 1000 / (AO91 * 8760)) + AO124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP102 * 1 + AP135) +AP113) * 1000 / (AP91 * 8760)) + AP124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ102 * 1 + AQ135) +AQ113) * 1000 / (AQ91 * 8760)) + AQ124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR102 * 1 + AR135) +AR113) * 1000 / (AR91 * 8760)) + AR124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS102 * 1 + AS135) +AS113) * 1000 / (AS91 * 8760)) + AS124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT102 * 1 + AT135) +AT113) * 1000 / (AT91 * 8760)) + AT124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU102 * 1 + AU135) +AU113) * 1000 / (AU91 * 8760)) + AU124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV102 * 1 + AV135) +AV113) * 1000 / (AV91 * 8760)) + AV124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW102 * 1 + AW135) +AW113) * 1000 / (AW91 * 8760)) + AW124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX102 * 1 + AX135) +AX113) * 1000 / (AX91 * 8760)) + AX124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY102 * 1 + AY135) +AY113) * 1000 / (AY91 * 8760)) + AY124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ102 * 1 + AZ135) +AZ113) * 1000 / (AZ91 * 8760)) + AZ124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA102 * 1 + BA135) +BA113) * 1000 / (BA91 * 8760)) + BA124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB102 * 1 + BB135) +BB113) * 1000 / (BB91 * 8760)) + BB124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC102 * 1 + BC135) +BC113) * 1000 / (BC91 * 8760)) + BC124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD102 * 1 + BD135) +BD113) * 1000 / (BD91 * 8760)) + BD124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE102 * 1 + BE135) +BE113) * 1000 / (BE91 * 8760)) + BE124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF102 * 1 + BF135) +BF113) * 1000 / (BF91 * 8760)) + BF124 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG102 * 1 + BG135) +BG113) * 1000 / (BG91 * 8760)) + BG124 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W103 * 1 + W136) +W114) * 1000 / (W92 * 8760)) + W125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X103 * 1 + X136) +X114) * 1000 / (X92 * 8760)) + X125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y103 * 1 + Y136) +Y114) * 1000 / (Y92 * 8760)) + Y125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z103 * 1 + Z136) +Z114) * 1000 / (Z92 * 8760)) + Z125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA103 * 1 + AA136) +AA114) * 1000 / (AA92 * 8760)) + AA125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB103 * 1 + AB136) +AB114) * 1000 / (AB92 * 8760)) + AB125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC103 * 1 + AC136) +AC114) * 1000 / (AC92 * 8760)) + AC125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD103 * 1 + AD136) +AD114) * 1000 / (AD92 * 8760)) + AD125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE103 * 1 + AE136) +AE114) * 1000 / (AE92 * 8760)) + AE125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF103 * 1 + AF136) +AF114) * 1000 / (AF92 * 8760)) + AF125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG103 * 1 + AG136) +AG114) * 1000 / (AG92 * 8760)) + AG125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH103 * 1 + AH136) +AH114) * 1000 / (AH92 * 8760)) + AH125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI103 * 1 + AI136) +AI114) * 1000 / (AI92 * 8760)) + AI125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ103 * 1 + AJ136) +AJ114) * 1000 / (AJ92 * 8760)) + AJ125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK103 * 1 + AK136) +AK114) * 1000 / (AK92 * 8760)) + AK125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL103 * 1 + AL136) +AL114) * 1000 / (AL92 * 8760)) + AL125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM103 * 1 + AM136) +AM114) * 1000 / (AM92 * 8760)) + AM125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN103 * 1 + AN136) +AN114) * 1000 / (AN92 * 8760)) + AN125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO103 * 1 + AO136) +AO114) * 1000 / (AO92 * 8760)) + AO125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP103 * 1 + AP136) +AP114) * 1000 / (AP92 * 8760)) + AP125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ103 * 1 + AQ136) +AQ114) * 1000 / (AQ92 * 8760)) + AQ125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR103 * 1 + AR136) +AR114) * 1000 / (AR92 * 8760)) + AR125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS103 * 1 + AS136) +AS114) * 1000 / (AS92 * 8760)) + AS125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT103 * 1 + AT136) +AT114) * 1000 / (AT92 * 8760)) + AT125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU103 * 1 + AU136) +AU114) * 1000 / (AU92 * 8760)) + AU125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV103 * 1 + AV136) +AV114) * 1000 / (AV92 * 8760)) + AV125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW103 * 1 + AW136) +AW114) * 1000 / (AW92 * 8760)) + AW125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX103 * 1 + AX136) +AX114) * 1000 / (AX92 * 8760)) + AX125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY103 * 1 + AY136) +AY114) * 1000 / (AY92 * 8760)) + AY125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ103 * 1 + AZ136) +AZ114) * 1000 / (AZ92 * 8760)) + AZ125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA103 * 1 + BA136) +BA114) * 1000 / (BA92 * 8760)) + BA125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB103 * 1 + BB136) +BB114) * 1000 / (BB92 * 8760)) + BB125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC103 * 1 + BC136) +BC114) * 1000 / (BC92 * 8760)) + BC125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD103 * 1 + BD136) +BD114) * 1000 / (BD92 * 8760)) + BD125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE103 * 1 + BE136) +BE114) * 1000 / (BE92 * 8760)) + BE125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF103 * 1 + BF136) +BF114) * 1000 / (BF92 * 8760)) + BF125 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG103 * 1 + BG136) +BG114) * 1000 / (BG92 * 8760)) + BG125 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 6 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W104 * 1 + W137) +W115) * 1000 / (W93 * 8760)) + W126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X104 * 1 + X137) +X115) * 1000 / (X93 * 8760)) + X126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y104 * 1 + Y137) +Y115) * 1000 / (Y93 * 8760)) + Y126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z104 * 1 + Z137) +Z115) * 1000 / (Z93 * 8760)) + Z126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA104 * 1 + AA137) +AA115) * 1000 / (AA93 * 8760)) + AA126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB104 * 1 + AB137) +AB115) * 1000 / (AB93 * 8760)) + AB126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC104 * 1 + AC137) +AC115) * 1000 / (AC93 * 8760)) + AC126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD104 * 1 + AD137) +AD115) * 1000 / (AD93 * 8760)) + AD126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE104 * 1 + AE137) +AE115) * 1000 / (AE93 * 8760)) + AE126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF104 * 1 + AF137) +AF115) * 1000 / (AF93 * 8760)) + AF126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG104 * 1 + AG137) +AG115) * 1000 / (AG93 * 8760)) + AG126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH104 * 1 + AH137) +AH115) * 1000 / (AH93 * 8760)) + AH126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI104 * 1 + AI137) +AI115) * 1000 / (AI93 * 8760)) + AI126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ104 * 1 + AJ137) +AJ115) * 1000 / (AJ93 * 8760)) + AJ126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK104 * 1 + AK137) +AK115) * 1000 / (AK93 * 8760)) + AK126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL104 * 1 + AL137) +AL115) * 1000 / (AL93 * 8760)) + AL126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM104 * 1 + AM137) +AM115) * 1000 / (AM93 * 8760)) + AM126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN104 * 1 + AN137) +AN115) * 1000 / (AN93 * 8760)) + AN126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO104 * 1 + AO137) +AO115) * 1000 / (AO93 * 8760)) + AO126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP104 * 1 + AP137) +AP115) * 1000 / (AP93 * 8760)) + AP126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ104 * 1 + AQ137) +AQ115) * 1000 / (AQ93 * 8760)) + AQ126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR104 * 1 + AR137) +AR115) * 1000 / (AR93 * 8760)) + AR126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS104 * 1 + AS137) +AS115) * 1000 / (AS93 * 8760)) + AS126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT104 * 1 + AT137) +AT115) * 1000 / (AT93 * 8760)) + AT126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU104 * 1 + AU137) +AU115) * 1000 / (AU93 * 8760)) + AU126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV104 * 1 + AV137) +AV115) * 1000 / (AV93 * 8760)) + AV126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW104 * 1 + AW137) +AW115) * 1000 / (AW93 * 8760)) + AW126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX104 * 1 + AX137) +AX115) * 1000 / (AX93 * 8760)) + AX126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY104 * 1 + AY137) +AY115) * 1000 / (AY93 * 8760)) + AY126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ104 * 1 + AZ137) +AZ115) * 1000 / (AZ93 * 8760)) + AZ126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA104 * 1 + BA137) +BA115) * 1000 / (BA93 * 8760)) + BA126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB104 * 1 + BB137) +BB115) * 1000 / (BB93 * 8760)) + BB126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC104 * 1 + BC137) +BC115) * 1000 / (BC93 * 8760)) + BC126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD104 * 1 + BD137) +BD115) * 1000 / (BD93 * 8760)) + BD126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE104 * 1 + BE137) +BE115) * 1000 / (BE93 * 8760)) + BE126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF104 * 1 + BF137) +BF115) * 1000 / (BF93 * 8760)) + BF126 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG104 * 1 + BG137) +BG115) * 1000 / (BG93 * 8760)) + BG126 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 7 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W105 * 1 + W138) +W116) * 1000 / (W94 * 8760)) + W127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X105 * 1 + X138) +X116) * 1000 / (X94 * 8760)) + X127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y105 * 1 + Y138) +Y116) * 1000 / (Y94 * 8760)) + Y127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z105 * 1 + Z138) +Z116) * 1000 / (Z94 * 8760)) + Z127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA105 * 1 + AA138) +AA116) * 1000 / (AA94 * 8760)) + AA127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB105 * 1 + AB138) +AB116) * 1000 / (AB94 * 8760)) + AB127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC105 * 1 + AC138) +AC116) * 1000 / (AC94 * 8760)) + AC127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD105 * 1 + AD138) +AD116) * 1000 / (AD94 * 8760)) + AD127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE105 * 1 + AE138) +AE116) * 1000 / (AE94 * 8760)) + AE127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF105 * 1 + AF138) +AF116) * 1000 / (AF94 * 8760)) + AF127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG105 * 1 + AG138) +AG116) * 1000 / (AG94 * 8760)) + AG127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH105 * 1 + AH138) +AH116) * 1000 / (AH94 * 8760)) + AH127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI105 * 1 + AI138) +AI116) * 1000 / (AI94 * 8760)) + AI127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ105 * 1 + AJ138) +AJ116) * 1000 / (AJ94 * 8760)) + AJ127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK105 * 1 + AK138) +AK116) * 1000 / (AK94 * 8760)) + AK127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL105 * 1 + AL138) +AL116) * 1000 / (AL94 * 8760)) + AL127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM105 * 1 + AM138) +AM116) * 1000 / (AM94 * 8760)) + AM127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN105 * 1 + AN138) +AN116) * 1000 / (AN94 * 8760)) + AN127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO105 * 1 + AO138) +AO116) * 1000 / (AO94 * 8760)) + AO127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP105 * 1 + AP138) +AP116) * 1000 / (AP94 * 8760)) + AP127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ105 * 1 + AQ138) +AQ116) * 1000 / (AQ94 * 8760)) + AQ127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR105 * 1 + AR138) +AR116) * 1000 / (AR94 * 8760)) + AR127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS105 * 1 + AS138) +AS116) * 1000 / (AS94 * 8760)) + AS127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT105 * 1 + AT138) +AT116) * 1000 / (AT94 * 8760)) + AT127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU105 * 1 + AU138) +AU116) * 1000 / (AU94 * 8760)) + AU127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV105 * 1 + AV138) +AV116) * 1000 / (AV94 * 8760)) + AV127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW105 * 1 + AW138) +AW116) * 1000 / (AW94 * 8760)) + AW127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX105 * 1 + AX138) +AX116) * 1000 / (AX94 * 8760)) + AX127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY105 * 1 + AY138) +AY116) * 1000 / (AY94 * 8760)) + AY127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ105 * 1 + AZ138) +AZ116) * 1000 / (AZ94 * 8760)) + AZ127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA105 * 1 + BA138) +BA116) * 1000 / (BA94 * 8760)) + BA127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB105 * 1 + BB138) +BB116) * 1000 / (BB94 * 8760)) + BB127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC105 * 1 + BC138) +BC116) * 1000 / (BC94 * 8760)) + BC127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD105 * 1 + BD138) +BD116) * 1000 / (BD94 * 8760)) + BD127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE105 * 1 + BE138) +BE116) * 1000 / (BE94 * 8760)) + BE127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF105 * 1 + BF138) +BF116) * 1000 / (BF94 * 8760)) + BF127 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG105 * 1 + BG138) +BG116) * 1000 / (BG94 * 8760)) + BG127 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 8 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W106 * 1 + W139) +W117) * 1000 / (W95 * 8760)) + W128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X106 * 1 + X139) +X117) * 1000 / (X95 * 8760)) + X128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y106 * 1 + Y139) +Y117) * 1000 / (Y95 * 8760)) + Y128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z106 * 1 + Z139) +Z117) * 1000 / (Z95 * 8760)) + Z128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA106 * 1 + AA139) +AA117) * 1000 / (AA95 * 8760)) + AA128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB106 * 1 + AB139) +AB117) * 1000 / (AB95 * 8760)) + AB128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC106 * 1 + AC139) +AC117) * 1000 / (AC95 * 8760)) + AC128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD106 * 1 + AD139) +AD117) * 1000 / (AD95 * 8760)) + AD128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE106 * 1 + AE139) +AE117) * 1000 / (AE95 * 8760)) + AE128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF106 * 1 + AF139) +AF117) * 1000 / (AF95 * 8760)) + AF128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG106 * 1 + AG139) +AG117) * 1000 / (AG95 * 8760)) + AG128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH106 * 1 + AH139) +AH117) * 1000 / (AH95 * 8760)) + AH128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI106 * 1 + AI139) +AI117) * 1000 / (AI95 * 8760)) + AI128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ106 * 1 + AJ139) +AJ117) * 1000 / (AJ95 * 8760)) + AJ128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK106 * 1 + AK139) +AK117) * 1000 / (AK95 * 8760)) + AK128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL106 * 1 + AL139) +AL117) * 1000 / (AL95 * 8760)) + AL128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM106 * 1 + AM139) +AM117) * 1000 / (AM95 * 8760)) + AM128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN106 * 1 + AN139) +AN117) * 1000 / (AN95 * 8760)) + AN128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO106 * 1 + AO139) +AO117) * 1000 / (AO95 * 8760)) + AO128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP106 * 1 + AP139) +AP117) * 1000 / (AP95 * 8760)) + AP128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ106 * 1 + AQ139) +AQ117) * 1000 / (AQ95 * 8760)) + AQ128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR106 * 1 + AR139) +AR117) * 1000 / (AR95 * 8760)) + AR128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS106 * 1 + AS139) +AS117) * 1000 / (AS95 * 8760)) + AS128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT106 * 1 + AT139) +AT117) * 1000 / (AT95 * 8760)) + AT128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU106 * 1 + AU139) +AU117) * 1000 / (AU95 * 8760)) + AU128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV106 * 1 + AV139) +AV117) * 1000 / (AV95 * 8760)) + AV128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW106 * 1 + AW139) +AW117) * 1000 / (AW95 * 8760)) + AW128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX106 * 1 + AX139) +AX117) * 1000 / (AX95 * 8760)) + AX128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY106 * 1 + AY139) +AY117) * 1000 / (AY95 * 8760)) + AY128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ106 * 1 + AZ139) +AZ117) * 1000 / (AZ95 * 8760)) + AZ128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA106 * 1 + BA139) +BA117) * 1000 / (BA95 * 8760)) + BA128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB106 * 1 + BB139) +BB117) * 1000 / (BB95 * 8760)) + BB128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC106 * 1 + BC139) +BC117) * 1000 / (BC95 * 8760)) + BC128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD106 * 1 + BD139) +BD117) * 1000 / (BD95 * 8760)) + BD128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE106 * 1 + BE139) +BE117) * 1000 / (BE95 * 8760)) + BE128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF106 * 1 + BF139) +BF117) * 1000 / (BF95 * 8760)) + BF128 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG106 * 1 + BG139) +BG117) * 1000 / (BG95 * 8760)) + BG128 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 9 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W107 * 1 + W140) +W118) * 1000 / (W96 * 8760)) + W129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X107 * 1 + X140) +X118) * 1000 / (X96 * 8760)) + X129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y107 * 1 + Y140) +Y118) * 1000 / (Y96 * 8760)) + Y129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z107 * 1 + Z140) +Z118) * 1000 / (Z96 * 8760)) + Z129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA107 * 1 + AA140) +AA118) * 1000 / (AA96 * 8760)) + AA129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB107 * 1 + AB140) +AB118) * 1000 / (AB96 * 8760)) + AB129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC107 * 1 + AC140) +AC118) * 1000 / (AC96 * 8760)) + AC129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD107 * 1 + AD140) +AD118) * 1000 / (AD96 * 8760)) + AD129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE107 * 1 + AE140) +AE118) * 1000 / (AE96 * 8760)) + AE129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF107 * 1 + AF140) +AF118) * 1000 / (AF96 * 8760)) + AF129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG107 * 1 + AG140) +AG118) * 1000 / (AG96 * 8760)) + AG129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH107 * 1 + AH140) +AH118) * 1000 / (AH96 * 8760)) + AH129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI107 * 1 + AI140) +AI118) * 1000 / (AI96 * 8760)) + AI129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ107 * 1 + AJ140) +AJ118) * 1000 / (AJ96 * 8760)) + AJ129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK107 * 1 + AK140) +AK118) * 1000 / (AK96 * 8760)) + AK129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL107 * 1 + AL140) +AL118) * 1000 / (AL96 * 8760)) + AL129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM107 * 1 + AM140) +AM118) * 1000 / (AM96 * 8760)) + AM129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN107 * 1 + AN140) +AN118) * 1000 / (AN96 * 8760)) + AN129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO107 * 1 + AO140) +AO118) * 1000 / (AO96 * 8760)) + AO129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP107 * 1 + AP140) +AP118) * 1000 / (AP96 * 8760)) + AP129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ107 * 1 + AQ140) +AQ118) * 1000 / (AQ96 * 8760)) + AQ129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR107 * 1 + AR140) +AR118) * 1000 / (AR96 * 8760)) + AR129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS107 * 1 + AS140) +AS118) * 1000 / (AS96 * 8760)) + AS129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT107 * 1 + AT140) +AT118) * 1000 / (AT96 * 8760)) + AT129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU107 * 1 + AU140) +AU118) * 1000 / (AU96 * 8760)) + AU129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV107 * 1 + AV140) +AV118) * 1000 / (AV96 * 8760)) + AV129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW107 * 1 + AW140) +AW118) * 1000 / (AW96 * 8760)) + AW129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX107 * 1 + AX140) +AX118) * 1000 / (AX96 * 8760)) + AX129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY107 * 1 + AY140) +AY118) * 1000 / (AY96 * 8760)) + AY129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ107 * 1 + AZ140) +AZ118) * 1000 / (AZ96 * 8760)) + AZ129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA107 * 1 + BA140) +BA118) * 1000 / (BA96 * 8760)) + BA129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB107 * 1 + BB140) +BB118) * 1000 / (BB96 * 8760)) + BB129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC107 * 1 + BC140) +BC118) * 1000 / (BC96 * 8760)) + BC129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD107 * 1 + BD140) +BD118) * 1000 / (BD96 * 8760)) + BD129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE107 * 1 + BE140) +BE118) * 1000 / (BE96 * 8760)) + BE129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF107 * 1 + BF140) +BF118) * 1000 / (BF96 * 8760)) + BF129 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG107 * 1 + BG140) +BG118) * 1000 / (BG96 * 8760)) + BG129 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"TRG 10 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (W108 * 1 + W141) +W119) * 1000 / (W97 * 8760)) + W130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (X108 * 1 + X141) +X119) * 1000 / (X97 * 8760)) + X130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Y108 * 1 + Y141) +Y119) * 1000 / (Y97 * 8760)) + Y130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (Z108 * 1 + Z141) +Z119) * 1000 / (Z97 * 8760)) + Z130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AA108 * 1 + AA141) +AA119) * 1000 / (AA97 * 8760)) + AA130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AB108 * 1 + AB141) +AB119) * 1000 / (AB97 * 8760)) + AB130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AC108 * 1 + AC141) +AC119) * 1000 / (AC97 * 8760)) + AC130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AD108 * 1 + AD141) +AD119) * 1000 / (AD97 * 8760)) + AD130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AE108 * 1 + AE141) +AE119) * 1000 / (AE97 * 8760)) + AE130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AF108 * 1 + AF141) +AF119) * 1000 / (AF97 * 8760)) + AF130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AG108 * 1 + AG141) +AG119) * 1000 / (AG97 * 8760)) + AG130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AH108 * 1 + AH141) +AH119) * 1000 / (AH97 * 8760)) + AH130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AI108 * 1 + AI141) +AI119) * 1000 / (AI97 * 8760)) + AI130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AJ108 * 1 + AJ141) +AJ119) * 1000 / (AJ97 * 8760)) + AJ130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AK108 * 1 + AK141) +AK119) * 1000 / (AK97 * 8760)) + AK130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AL108 * 1 + AL141) +AL119) * 1000 / (AL97 * 8760)) + AL130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AM108 * 1 + AM141) +AM119) * 1000 / (AM97 * 8760)) + AM130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AN108 * 1 + AN141) +AN119) * 1000 / (AN97 * 8760)) + AN130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AO108 * 1 + AO141) +AO119) * 1000 / (AO97 * 8760)) + AO130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AP108 * 1 + AP141) +AP119) * 1000 / (AP97 * 8760)) + AP130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AQ108 * 1 + AQ141) +AQ119) * 1000 / (AQ97 * 8760)) + AQ130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AR108 * 1 + AR141) +AR119) * 1000 / (AR97 * 8760)) + AR130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AS108 * 1 + AS141) +AS119) * 1000 / (AS97 * 8760)) + AS130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AT108 * 1 + AT141) +AT119) * 1000 / (AT97 * 8760)) + AT130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AU108 * 1 + AU141) +AU119) * 1000 / (AU97 * 8760)) + AU130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AV108 * 1 + AV141) +AV119) * 1000 / (AV97 * 8760)) + AV130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AW108 * 1 + AW141) +AW119) * 1000 / (AW97 * 8760)) + AW130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AX108 * 1 + AX141) +AX119) * 1000 / (AX97 * 8760)) + AX130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AY108 * 1 + AY141) +AY119) * 1000 / (AY97 * 8760)) + AY130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (AZ108 * 1 + AZ141) +AZ119) * 1000 / (AZ97 * 8760)) + AZ130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BA108 * 1 + BA141) +BA119) * 1000 / (BA97 * 8760)) + BA130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BB108 * 1 + BB141) +BB119) * 1000 / (BB97 * 8760)) + BB130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BC108 * 1 + BC141) +BC119) * 1000 / (BC97 * 8760)) + BC130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BD108 * 1 + BD141) +BD119) * 1000 / (BD97 * 8760)) + BD130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BE108 * 1 + BE141) +BE119) * 1000 / (BE97 * 8760)) + BE130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BF108 * 1 + BF141) +BF119) * 1000 / (BF97 * 8760)) + BF130 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (BG108 * 1 + BG141) +BG119) * 1000 / (BG97 * 8760)) + BG130 + 0","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Offshore wind program goals inputs from file: PHASE 4 WV Wind Inputs 091714 OCC 2013$.xlsx"]
["File location: \\\\nrel.gov\\shared\\Wind\\Public\\Projects\\Projects T-Z\\TAMA\\WindVision\\SupplyCurveData-Sep2014\\"]
["From program goal tab"]
[]
["Solar PV Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.6525734440991,1897.7474189615091,1718.1979351692073,1538.6484513769055,1359.0989675846038,1179.549483792302,1000,950,900,850,800,750,700,650,600,550,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,16,15,13,11,9,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Utility PV - 14% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (W215 * 1 + W227) +W219) * 1000 / (W211 * 8760)) + W223 + 0","v":13.861709067188519},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (X215 * 1 + X227) +X219) * 1000 / (X211 * 8760)) + X223 + 0","v":13.046314416177429},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Y215 * 1 + Y227) +Y219) * 1000 / (Y211 * 8760)) + Y223 + 0","v":12.230919765166339},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Z215 * 1 + Z227) +Z219) * 1000 / (Z211 * 8760)) + Z223 + 0","v":10.600130463144161},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AA215 * 1 + AA227) +AA219) * 1000 / (AA211 * 8760)) + AA223 + 0","v":8.9693411611219815},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AB215 * 1 + AB227) +AB219) * 1000 / (AB211 * 8760)) + AB223 + 0","v":7.3385518590998036},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AC215 * 1 + AC227) +AC219) * 1000 / (AC211 * 8760)) + AC223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AD215 * 1 + AD227) +AD219) * 1000 / (AD211 * 8760)) + AD223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AE215 * 1 + AE227) +AE219) * 1000 / (AE211 * 8760)) + AE223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AF215 * 1 + AF227) +AF219) * 1000 / (AF211 * 8760)) + AF223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AG215 * 1 + AG227) +AG219) * 1000 / (AG211 * 8760)) + AG223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AH215 * 1 + AH227) +AH219) * 1000 / (AH211 * 8760)) + AH223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AI215 * 1 + AI227) +AI219) * 1000 / (AI211 * 8760)) + AI223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AJ215 * 1 + AJ227) +AJ219) * 1000 / (AJ211 * 8760)) + AJ223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AK215 * 1 + AK227) +AK219) * 1000 / (AK211 * 8760)) + AK223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AL215 * 1 + AL227) +AL219) * 1000 / (AL211 * 8760)) + AL223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AM215 * 1 + AM227) +AM219) * 1000 / (AM211 * 8760)) + AM223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AN215 * 1 + AN227) +AN219) * 1000 / (AN211 * 8760)) + AN223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AO215 * 1 + AO227) +AO219) * 1000 / (AO211 * 8760)) + AO223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AP215 * 1 + AP227) +AP219) * 1000 / (AP211 * 8760)) + AP223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AQ215 * 1 + AQ227) +AQ219) * 1000 / (AQ211 * 8760)) + AQ223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AR215 * 1 + AR227) +AR219) * 1000 / (AR211 * 8760)) + AR223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AS215 * 1 + AS227) +AS219) * 1000 / (AS211 * 8760)) + AS223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AT215 * 1 + AT227) +AT219) * 1000 / (AT211 * 8760)) + AT223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AU215 * 1 + AU227) +AU219) * 1000 / (AU211 * 8760)) + AU223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AV215 * 1 + AV227) +AV219) * 1000 / (AV211 * 8760)) + AV223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AW215 * 1 + AW227) +AW219) * 1000 / (AW211 * 8760)) + AW223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AX215 * 1 + AX227) +AX219) * 1000 / (AX211 * 8760)) + AX223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AY215 * 1 + AY227) +AY219) * 1000 / (AY211 * 8760)) + AY223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AZ215 * 1 + AZ227) +AZ219) * 1000 / (AZ211 * 8760)) + AZ223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BA215 * 1 + BA227) +BA219) * 1000 / (BA211 * 8760)) + BA223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BB215 * 1 + BB227) +BB219) * 1000 / (BB211 * 8760)) + BB223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BC215 * 1 + BC227) +BC219) * 1000 / (BC211 * 8760)) + BC223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BD215 * 1 + BD227) +BD219) * 1000 / (BD211 * 8760)) + BD223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BE215 * 1 + BE227) +BE219) * 1000 / (BE211 * 8760)) + BE223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BF215 * 1 + BF227) +BF219) * 1000 / (BF211 * 8760)) + BF223 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BG215 * 1 + BG227) +BG219) * 1000 / (BG211 * 8760)) + BG223 + 0","v":6.5231572080887146}]
[null,null,null,null,"Utility PV - 20% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (W216 * 1 + W228) +W220) * 1000 / (W212 * 8760)) + W224 + 0","v":9.7031963470319642},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (X216 * 1 + X228) +X220) * 1000 / (X212 * 8760)) + X224 + 0","v":9.1324200913242013},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Y216 * 1 + Y228) +Y220) * 1000 / (Y212 * 8760)) + Y224 + 0","v":8.5616438356164384},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Z216 * 1 + Z228) +Z220) * 1000 / (Z212 * 8760)) + Z224 + 0","v":7.4200913242009134},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AA216 * 1 + AA228) +AA220) * 1000 / (AA212 * 8760)) + AA224 + 0","v":6.2785388127853885},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AB216 * 1 + AB228) +AB220) * 1000 / (AB212 * 8760)) + AB224 + 0","v":5.1369863013698627},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AC216 * 1 + AC228) +AC220) * 1000 / (AC212 * 8760)) + AC224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AD216 * 1 + AD228) +AD220) * 1000 / (AD212 * 8760)) + AD224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AE216 * 1 + AE228) +AE220) * 1000 / (AE212 * 8760)) + AE224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AF216 * 1 + AF228) +AF220) * 1000 / (AF212 * 8760)) + AF224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AG216 * 1 + AG228) +AG220) * 1000 / (AG212 * 8760)) + AG224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AH216 * 1 + AH228) +AH220) * 1000 / (AH212 * 8760)) + AH224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AI216 * 1 + AI228) +AI220) * 1000 / (AI212 * 8760)) + AI224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AJ216 * 1 + AJ228) +AJ220) * 1000 / (AJ212 * 8760)) + AJ224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AK216 * 1 + AK228) +AK220) * 1000 / (AK212 * 8760)) + AK224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AL216 * 1 + AL228) +AL220) * 1000 / (AL212 * 8760)) + AL224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AM216 * 1 + AM228) +AM220) * 1000 / (AM212 * 8760)) + AM224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AN216 * 1 + AN228) +AN220) * 1000 / (AN212 * 8760)) + AN224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AO216 * 1 + AO228) +AO220) * 1000 / (AO212 * 8760)) + AO224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AP216 * 1 + AP228) +AP220) * 1000 / (AP212 * 8760)) + AP224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AQ216 * 1 + AQ228) +AQ220) * 1000 / (AQ212 * 8760)) + AQ224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AR216 * 1 + AR228) +AR220) * 1000 / (AR212 * 8760)) + AR224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AS216 * 1 + AS228) +AS220) * 1000 / (AS212 * 8760)) + AS224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AT216 * 1 + AT228) +AT220) * 1000 / (AT212 * 8760)) + AT224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AU216 * 1 + AU228) +AU220) * 1000 / (AU212 * 8760)) + AU224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AV216 * 1 + AV228) +AV220) * 1000 / (AV212 * 8760)) + AV224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AW216 * 1 + AW228) +AW220) * 1000 / (AW212 * 8760)) + AW224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AX216 * 1 + AX228) +AX220) * 1000 / (AX212 * 8760)) + AX224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AY216 * 1 + AY228) +AY220) * 1000 / (AY212 * 8760)) + AY224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AZ216 * 1 + AZ228) +AZ220) * 1000 / (AZ212 * 8760)) + AZ224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BA216 * 1 + BA228) +BA220) * 1000 / (BA212 * 8760)) + BA224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BB216 * 1 + BB228) +BB220) * 1000 / (BB212 * 8760)) + BB224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BC216 * 1 + BC228) +BC220) * 1000 / (BC212 * 8760)) + BC224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BD216 * 1 + BD228) +BD220) * 1000 / (BD212 * 8760)) + BD224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BE216 * 1 + BE228) +BE220) * 1000 / (BE212 * 8760)) + BE224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BF216 * 1 + BF228) +BF220) * 1000 / (BF212 * 8760)) + BF224 + 0","v":4.5662100456621006},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BG216 * 1 + BG228) +BG220) * 1000 / (BG212 * 8760)) + BG224 + 0","v":4.5662100456621006}]
[null,null,null,null,"Utility PV - 28% - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (W217 * 1 + W229) +W221) * 1000 / (W213 * 8760)) + W225 + 0","v":6.9308545335942595},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (X217 * 1 + X229) +X221) * 1000 / (X213 * 8760)) + X225 + 0","v":6.5231572080887146},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Y217 * 1 + Y229) +Y221) * 1000 / (Y213 * 8760)) + Y225 + 0","v":6.1154598825831696},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (Z217 * 1 + Z229) +Z221) * 1000 / (Z213 * 8760)) + Z225 + 0","v":5.3000652315720806},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AA217 * 1 + AA229) +AA221) * 1000 / (AA213 * 8760)) + AA225 + 0","v":4.4846705805609908},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AB217 * 1 + AB229) +AB221) * 1000 / (AB213 * 8760)) + AB225 + 0","v":3.6692759295499018},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AC217 * 1 + AC229) +AC221) * 1000 / (AC213 * 8760)) + AC225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AD217 * 1 + AD229) +AD221) * 1000 / (AD213 * 8760)) + AD225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AE217 * 1 + AE229) +AE221) * 1000 / (AE213 * 8760)) + AE225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AF217 * 1 + AF229) +AF221) * 1000 / (AF213 * 8760)) + AF225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AG217 * 1 + AG229) +AG221) * 1000 / (AG213 * 8760)) + AG225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AH217 * 1 + AH229) +AH221) * 1000 / (AH213 * 8760)) + AH225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AI217 * 1 + AI229) +AI221) * 1000 / (AI213 * 8760)) + AI225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AJ217 * 1 + AJ229) +AJ221) * 1000 / (AJ213 * 8760)) + AJ225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AK217 * 1 + AK229) +AK221) * 1000 / (AK213 * 8760)) + AK225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AL217 * 1 + AL229) +AL221) * 1000 / (AL213 * 8760)) + AL225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AM217 * 1 + AM229) +AM221) * 1000 / (AM213 * 8760)) + AM225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AN217 * 1 + AN229) +AN221) * 1000 / (AN213 * 8760)) + AN225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AO217 * 1 + AO229) +AO221) * 1000 / (AO213 * 8760)) + AO225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AP217 * 1 + AP229) +AP221) * 1000 / (AP213 * 8760)) + AP225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AQ217 * 1 + AQ229) +AQ221) * 1000 / (AQ213 * 8760)) + AQ225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AR217 * 1 + AR229) +AR221) * 1000 / (AR213 * 8760)) + AR225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AS217 * 1 + AS229) +AS221) * 1000 / (AS213 * 8760)) + AS225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AT217 * 1 + AT229) +AT221) * 1000 / (AT213 * 8760)) + AT225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AU217 * 1 + AU229) +AU221) * 1000 / (AU213 * 8760)) + AU225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AV217 * 1 + AV229) +AV221) * 1000 / (AV213 * 8760)) + AV225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AW217 * 1 + AW229) +AW221) * 1000 / (AW213 * 8760)) + AW225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AX217 * 1 + AX229) +AX221) * 1000 / (AX213 * 8760)) + AX225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AY217 * 1 + AY229) +AY221) * 1000 / (AY213 * 8760)) + AY225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (AZ217 * 1 + AZ229) +AZ221) * 1000 / (AZ213 * 8760)) + AZ225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BA217 * 1 + BA229) +BA221) * 1000 / (BA213 * 8760)) + BA225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BB217 * 1 + BB229) +BB221) * 1000 / (BB213 * 8760)) + BB225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BC217 * 1 + BC229) +BC221) * 1000 / (BC213 * 8760)) + BC225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BD217 * 1 + BD229) +BD221) * 1000 / (BD213 * 8760)) + BD225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BE217 * 1 + BE229) +BE221) * 1000 / (BE213 * 8760)) + BE225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BF217 * 1 + BF229) +BF221) * 1000 / (BF213 * 8760)) + BF225 + 0","v":3.2615786040443573},{"$f":" (('Solar - Utility PV'!$S$60 * 'Solar - Utility PV'!$S$56 * 'Solar - Utility PV'!$S$54 * (BG217 * 1 + BG229) +BG221) * 1000 / (BG213 * 8760)) + BG225 + 0","v":3.2615786040443573}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Program goal is the low case"]
[]
["Solar CSP Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","12 hrs TES - Class 1 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (W279 * 1 +W291) +W283) * 1000 / (W275 * 8760)) + W287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (X279 * 1 +X291) +X283) * 1000 / (X275 * 8760)) + X287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Y279 * 1 +Y291) +Y283) * 1000 / (Y275 * 8760)) + Y287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Z279 * 1 +Z291) +Z283) * 1000 / (Z275 * 8760)) + Z287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AA279 * 1 +AA291) +AA283) * 1000 / (AA275 * 8760)) + AA287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AB279 * 1 +AB291) +AB283) * 1000 / (AB275 * 8760)) + AB287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AC279 * 1 +AC291) +AC283) * 1000 / (AC275 * 8760)) + AC287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AD279 * 1 +AD291) +AD283) * 1000 / (AD275 * 8760)) + AD287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AE279 * 1 +AE291) +AE283) * 1000 / (AE275 * 8760)) + AE287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AF279 * 1 +AF291) +AF283) * 1000 / (AF275 * 8760)) + AF287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AG279 * 1 +AG291) +AG283) * 1000 / (AG275 * 8760)) + AG287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AH279 * 1 +AH291) +AH283) * 1000 / (AH275 * 8760)) + AH287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AI279 * 1 +AI291) +AI283) * 1000 / (AI275 * 8760)) + AI287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AJ279 * 1 +AJ291) +AJ283) * 1000 / (AJ275 * 8760)) + AJ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AK279 * 1 +AK291) +AK283) * 1000 / (AK275 * 8760)) + AK287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AL279 * 1 +AL291) +AL283) * 1000 / (AL275 * 8760)) + AL287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AM279 * 1 +AM291) +AM283) * 1000 / (AM275 * 8760)) + AM287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AN279 * 1 +AN291) +AN283) * 1000 / (AN275 * 8760)) + AN287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AO279 * 1 +AO291) +AO283) * 1000 / (AO275 * 8760)) + AO287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AP279 * 1 +AP291) +AP283) * 1000 / (AP275 * 8760)) + AP287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AQ279 * 1 +AQ291) +AQ283) * 1000 / (AQ275 * 8760)) + AQ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AR279 * 1 +AR291) +AR283) * 1000 / (AR275 * 8760)) + AR287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AS279 * 1 +AS291) +AS283) * 1000 / (AS275 * 8760)) + AS287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AT279 * 1 +AT291) +AT283) * 1000 / (AT275 * 8760)) + AT287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AU279 * 1 +AU291) +AU283) * 1000 / (AU275 * 8760)) + AU287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AV279 * 1 +AV291) +AV283) * 1000 / (AV275 * 8760)) + AV287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AW279 * 1 +AW291) +AW283) * 1000 / (AW275 * 8760)) + AW287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AX279 * 1 +AX291) +AX283) * 1000 / (AX275 * 8760)) + AX287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AY279 * 1 +AY291) +AY283) * 1000 / (AY275 * 8760)) + AY287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AZ279 * 1 +AZ291) +AZ283) * 1000 / (AZ275 * 8760)) + AZ287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BA279 * 1 +BA291) +BA283) * 1000 / (BA275 * 8760)) + BA287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BB279 * 1 +BB291) +BB283) * 1000 / (BB275 * 8760)) + BB287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BC279 * 1 +BC291) +BC283) * 1000 / (BC275 * 8760)) + BC287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BD279 * 1 +BD291) +BD283) * 1000 / (BD275 * 8760)) + BD287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BE279 * 1 +BE291) +BE283) * 1000 / (BE275 * 8760)) + BE287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BF279 * 1 +BF291) +BF283) * 1000 / (BF275 * 8760)) + BF287 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BG279 * 1 +BG291) +BG283) * 1000 / (BG275 * 8760)) + BG287 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 3 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (W280 * 1 +W292) +W284) * 1000 / (W276 * 8760)) + W288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (X280 * 1 +X292) +X284) * 1000 / (X276 * 8760)) + X288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Y280 * 1 +Y292) +Y284) * 1000 / (Y276 * 8760)) + Y288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Z280 * 1 +Z292) +Z284) * 1000 / (Z276 * 8760)) + Z288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AA280 * 1 +AA292) +AA284) * 1000 / (AA276 * 8760)) + AA288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AB280 * 1 +AB292) +AB284) * 1000 / (AB276 * 8760)) + AB288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AC280 * 1 +AC292) +AC284) * 1000 / (AC276 * 8760)) + AC288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AD280 * 1 +AD292) +AD284) * 1000 / (AD276 * 8760)) + AD288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AE280 * 1 +AE292) +AE284) * 1000 / (AE276 * 8760)) + AE288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AF280 * 1 +AF292) +AF284) * 1000 / (AF276 * 8760)) + AF288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AG280 * 1 +AG292) +AG284) * 1000 / (AG276 * 8760)) + AG288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AH280 * 1 +AH292) +AH284) * 1000 / (AH276 * 8760)) + AH288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AI280 * 1 +AI292) +AI284) * 1000 / (AI276 * 8760)) + AI288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AJ280 * 1 +AJ292) +AJ284) * 1000 / (AJ276 * 8760)) + AJ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AK280 * 1 +AK292) +AK284) * 1000 / (AK276 * 8760)) + AK288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AL280 * 1 +AL292) +AL284) * 1000 / (AL276 * 8760)) + AL288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AM280 * 1 +AM292) +AM284) * 1000 / (AM276 * 8760)) + AM288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AN280 * 1 +AN292) +AN284) * 1000 / (AN276 * 8760)) + AN288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AO280 * 1 +AO292) +AO284) * 1000 / (AO276 * 8760)) + AO288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AP280 * 1 +AP292) +AP284) * 1000 / (AP276 * 8760)) + AP288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AQ280 * 1 +AQ292) +AQ284) * 1000 / (AQ276 * 8760)) + AQ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AR280 * 1 +AR292) +AR284) * 1000 / (AR276 * 8760)) + AR288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AS280 * 1 +AS292) +AS284) * 1000 / (AS276 * 8760)) + AS288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AT280 * 1 +AT292) +AT284) * 1000 / (AT276 * 8760)) + AT288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AU280 * 1 +AU292) +AU284) * 1000 / (AU276 * 8760)) + AU288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AV280 * 1 +AV292) +AV284) * 1000 / (AV276 * 8760)) + AV288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AW280 * 1 +AW292) +AW284) * 1000 / (AW276 * 8760)) + AW288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AX280 * 1 +AX292) +AX284) * 1000 / (AX276 * 8760)) + AX288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AY280 * 1 +AY292) +AY284) * 1000 / (AY276 * 8760)) + AY288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AZ280 * 1 +AZ292) +AZ284) * 1000 / (AZ276 * 8760)) + AZ288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BA280 * 1 +BA292) +BA284) * 1000 / (BA276 * 8760)) + BA288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BB280 * 1 +BB292) +BB284) * 1000 / (BB276 * 8760)) + BB288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BC280 * 1 +BC292) +BC284) * 1000 / (BC276 * 8760)) + BC288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BD280 * 1 +BD292) +BD284) * 1000 / (BD276 * 8760)) + BD288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BE280 * 1 +BE292) +BE284) * 1000 / (BE276 * 8760)) + BE288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BF280 * 1 +BF292) +BF284) * 1000 / (BF276 * 8760)) + BF288 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BG280 * 1 +BG292) +BG284) * 1000 / (BG276 * 8760)) + BG288 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"12 hrs TES - Class 5 - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (W281 * 1 +W293) +W285) * 1000 / (W277 * 8760)) + W289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (X281 * 1 +X293) +X285) * 1000 / (X277 * 8760)) + X289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Y281 * 1 +Y293) +Y285) * 1000 / (Y277 * 8760)) + Y289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (Z281 * 1 +Z293) +Z285) * 1000 / (Z277 * 8760)) + Z289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AA281 * 1 +AA293) +AA285) * 1000 / (AA277 * 8760)) + AA289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AB281 * 1 +AB293) +AB285) * 1000 / (AB277 * 8760)) + AB289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AC281 * 1 +AC293) +AC285) * 1000 / (AC277 * 8760)) + AC289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AD281 * 1 +AD293) +AD285) * 1000 / (AD277 * 8760)) + AD289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AE281 * 1 +AE293) +AE285) * 1000 / (AE277 * 8760)) + AE289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AF281 * 1 +AF293) +AF285) * 1000 / (AF277 * 8760)) + AF289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AG281 * 1 +AG293) +AG285) * 1000 / (AG277 * 8760)) + AG289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AH281 * 1 +AH293) +AH285) * 1000 / (AH277 * 8760)) + AH289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AI281 * 1 +AI293) +AI285) * 1000 / (AI277 * 8760)) + AI289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AJ281 * 1 +AJ293) +AJ285) * 1000 / (AJ277 * 8760)) + AJ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AK281 * 1 +AK293) +AK285) * 1000 / (AK277 * 8760)) + AK289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AL281 * 1 +AL293) +AL285) * 1000 / (AL277 * 8760)) + AL289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AM281 * 1 +AM293) +AM285) * 1000 / (AM277 * 8760)) + AM289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AN281 * 1 +AN293) +AN285) * 1000 / (AN277 * 8760)) + AN289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AO281 * 1 +AO293) +AO285) * 1000 / (AO277 * 8760)) + AO289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AP281 * 1 +AP293) +AP285) * 1000 / (AP277 * 8760)) + AP289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AQ281 * 1 +AQ293) +AQ285) * 1000 / (AQ277 * 8760)) + AQ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AR281 * 1 +AR293) +AR285) * 1000 / (AR277 * 8760)) + AR289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AS281 * 1 +AS293) +AS285) * 1000 / (AS277 * 8760)) + AS289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AT281 * 1 +AT293) +AT285) * 1000 / (AT277 * 8760)) + AT289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AU281 * 1 +AU293) +AU285) * 1000 / (AU277 * 8760)) + AU289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AV281 * 1 +AV293) +AV285) * 1000 / (AV277 * 8760)) + AV289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AW281 * 1 +AW293) +AW285) * 1000 / (AW277 * 8760)) + AW289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AX281 * 1 +AX293) +AX285) * 1000 / (AX277 * 8760)) + AX289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AY281 * 1 +AY293) +AY285) * 1000 / (AY277 * 8760)) + AY289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (AZ281 * 1 +AZ293) +AZ285) * 1000 / (AZ277 * 8760)) + AZ289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BA281 * 1 +BA293) +BA285) * 1000 / (BA277 * 8760)) + BA289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BB281 * 1 +BB293) +BB285) * 1000 / (BB277 * 8760)) + BB289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BC281 * 1 +BC293) +BC285) * 1000 / (BC277 * 8760)) + BC289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BD281 * 1 +BD293) +BD285) * 1000 / (BD277 * 8760)) + BD289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BE281 * 1 +BE293) +BE285) * 1000 / (BE277 * 8760)) + BE289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BF281 * 1 +BF293) +BF285) * 1000 / (BF277 * 8760)) + BF289 + 0","v":{"$error":"#REF!"}},{"$f":" (('Solar - CSP'!$S$50 * 'Solar - CSP'!$S$48 * 'Solar - CSP'!$S$46 * (BG281 * 1 +BG293) +BG285) * 1000 / (BG277 * 8760)) + BG289 + 0","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Program goal is the low case"]
[]
["Geothermal Program Goal"]
[]
[null,null,null,null,null,{"$f":"F7","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2010,2011,2012,{"$f":"V7","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Techno-Economic Cost and Performance Parameters",null,"Net Capacity Factor (%)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.9]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.8]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"CAPEX ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*( V355+V376)","v":{"$error":"#REF!"}},{"$f":"#REF!*( W355+W376)","v":{"$error":"#REF!"}}]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!*( V356+V377)","v":{"$error":"#REF!"}},{"$f":"#REF!*( W356+W377)","v":{"$error":"#REF!"}}]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Overnight Capital Cost ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5992,5992]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6291,6291]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Fixed Operation and Maintenance Expenses ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,160]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,200]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,null,null,"Variable Operation and Maintenance Expenses ($/MWh)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,"Grid Connection Costs",null,"Grid Connection Costs (GCC) ($/kW)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[null,"LCOE",null,"Levelized Cost of Energy ($/MWh)","Hydro / Flash - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (V355 * 1 + V376) +V362) * 1000 / (V341 * 8760)) + V369 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (W355 * 1 + W376) +W362) * 1000 / (W341 * 8760)) + W369 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"Hydro / Binary - Program Goal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ((#REF! *#REF! *#REF! * (V356 * 1 + V377) +V363) * 1000 / (V342 * 8760)) + V370 + 0","v":{"$error":"#REF!"}},{"$f":" ((#REF! *#REF! *#REF! * (W356 * 1 + W377) +W363) * 1000 / (W342 * 8760)) + W370 + 0","v":{"$error":"#REF!"}}]
[null,null,null,null,"NF EGS / Flash - Program Goal"]
[null,null,null,null,"NF EGS / Binary - Program Goal"]
[null,null,null,null,"Deep EGS / Flash - Program Goal"]
[null,null,null,null,"Deep EGS / Binary - Program Goal"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["Geothermal data from ATB spreadsheet version: 2014.10.24_Model Inputs_ldp_from REEDS folder.xlsm"]
["File location: Y:\\6A20\\Public\\Gelman\\ATA Annual Technology Assessment"]
["Targets from low case"]